BANKERS TRUST CORP
10-Q, 1998-05-15
STATE COMMERCIAL BANKS
Previous: BANK OF NEW YORK CO INC, 10-Q, 1998-05-15
Next: BANKERS TRUST CORP, 13F-E, 1998-05-15





<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 March 31, 1998
                                    or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934

    Commission File Number 1-5920


                         BANKERS TRUST 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.)



          130 Liberty Street
          New York, New York                                 10006
(Address of principal executive offices)                   (Zip code)


                              (212) 250-2500
           (Registrant's telephone number, including area code)


                    BANKERS TRUST NEW YORK CORPORATION
(Former name, former address and former fiscal year, if changed since last
                                  report)


     Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days.



           Yes    X                                  No _______


     Indicate the number of shares outstanding of each of the registrant's
classes of common stock as of April 30, 1998: Common Stock, $1 par value,
97,984,523 shares.



<PAGE> 1

                         BANKERS TRUST CORPORATION
                                     
                         MARCH 31, 1998 FORM 10-Q
                                     
                             TABLE OF CONTENTS

                                                                  Page
PART I.  FINANCIAL INFORMATION

  Item 1. Financial Statements
            Consolidated Statement of Income
              Three Months Ended March 31, 1998 and 1997             2

            Consolidated Statement of Comprehensive Income
              Three Months Ended March 31, 1998 and 1997             3

            Consolidated Balance Sheet
              At March 31, 1998 and December 31, 1997                4

            Consolidated Statement of Changes in Stockholders'
             Equity
               Three Months Ended March 31, 1998 and 1997            5

            Consolidated Statement of Cash Flows
              Three Months Ended March 31, 1998 and 1997             6

            Consolidated Schedule of Net Interest Revenue
              Three Months Ended March 31, 1998 and 1997             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.  The results of operations for the three
months ended March 31, 1998 are not necessarily indicative
of the results of operations for the full year or any other
interim period.

     On April 21, 1998, the shareholders of the Corporation
approved the change of the Corporation's name from "Bankers
Trust New York Corporation" to "Bankers Trust Corporation"
and an amendment to the Corporation's Certificate of Incor-
poration effecting the change was filed with the Secretary
of State of the State of New York, on April 23, 1998.

     The financial statements included in this Form 10-Q
should be read with reference to the Bankers Trust
Corporation's Annual Report on Form 10-K for the fiscal year
ended December 31, 1997.

  Item 2. Management's Discussion and Analysis of Financial
           Condition and Results of Operations                       8-23;25

  Item 3. Quantitative and Qualitative Disclosure about Market Risk    24

PART II.  OTHER INFORMATION

  Item 4. Submission of Matters to a Vote of Security Holders          30

  Item 6. Exhibits and Reports on Form 8-K                             32

SIGNATURE                                                              33


<PAGE> 2

PART I. FINANCIAL INFORMATION

                BANKERS TRUST CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF INCOME
                   (in millions, except per share data)
                                (unaudited)
<TABLE>
<CAPTION>

                                                                   Increase
THREE MONTHS ENDED MARCH 31,                         1998     1997 (Decrease)
<S>                                               <C>      <C>         <C>
NET INTEREST REVENUE
  Interest revenue                                 $1,989   $1,680     $ 309
  Interest expense                                  1,587    1,349       238
Net interest revenue                                  402      331        71
Credit loss provision                                   -        -         -
Net interest revenue after credit loss provision      402      331        71
NONINTEREST REVENUE
  Trading                                             251      311      (60)
  Credit loss provision-trading                      (60)        -      (60)
  Fiduciary and funds management                      261      235        26
  Corporate finance fees                              331      215       116
  Other fees and commissions                          160      135        25
  Net revenue from equity investments                 131       47        84
  Securities available for sale gains (losses)        (6)       14      (20)
  Insurance premiums                                   69       63         6
  Other                                                94       46        48
Total noninterest revenue                           1,231    1,066       165
NONINTEREST EXPENSES
  Salaries and commissions                            336      304        32
  Incentive compensation and employee benefits        497      377       120
  Agency and other professional service fees          105       89        16
  Communication and data services                      54       58       (4)
  Occupancy, net                                       46       43         3
  Furniture and equipment                              54       53         1
  Travel and entertainment                             37       29         8
  Provision for policyholder benefits                  85       68        17
  Other                                               111       83        28
Total noninterest expenses                          1,325    1,104       221
Income before income taxes                            308      293        15
Income taxes                                           86       93       (7)

NET INCOME                                         $  222   $  200     $  22


NET INCOME APPLICABLE TO COMMON STOCK*             $  211   $  186      $ 25

Cash dividends declared per common share            $1.00    $1.00        $-

EARNINGS PER COMMON SHARE:
  BASIC                                             $2.08    $1.86      $.22

  DILUTED                                           $2.01    $1.76      $.25
<FN>
* Amounts shown are used to calculate basic earnings per common share.
Certain prior period amounts have been reclassified to conform to the
current presentation.
</TABLE>



<PAGE> 3


                BANKERS TRUST CORPORATION AND SUBSIDIARIES
              CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
                               (in millions)
                                (unaudited)
                                     

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,                                  1998      1997
<S>                                                        <C>         <C>
NET INCOME                                                  $  222      $200

Other comprehensive income (loss) net of tax:

  Foreign currency translation adjustments, net of tax*        (9)         3

  Unrealized gains (losses) on securities:
    Unrealized holding gains (losses) arising during
     period, net of tax**                                     (24)      (10)
    Reclassification adjustment for (gains) losses in
     net income, net of tax***                                   4       (8)
Other comprehensive income (loss)                             (29)      (15)
COMPREHENSIVE INCOME                                          $193      $185
<FN>
  * Amounts are net of an income tax (benefit) expense of ($9) million and
    $8 million for the three months ended March 31, 1998 and March 31, 1997,
    respectively
 ** Amounts are net of an income tax benefit of $12 million and $6 million
    for the three months ended March 31, 1998 and March 31, 1997, respectively.
*** Amounts are net of an income tax (benefit) expense of ($2) million and
    $6 million for the three months ended March 31, 1998 and March 31, 1997,
    respectively.
</TABLE>






<PAGE> 4


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

<TABLE>
<CAPTION>
                                                   March 31,  December 31,
                                                       1998*        1997
<S>                                               <C>         <C>
ASSETS
Cash and due from banks                             $  1,504    $  2,188
Interest-bearing deposits with banks                   2,068       4,272
Federal funds sold                                     1,630       1,382
Securities purchased under resale
 agreements                                           22,843      19,163
Securities borrowed                                   22,832      16,751
Trading assets:
 Government securities                                13,517      11,397
 Corporate debt securities                             9,495       8,128
 Equity securities                                     8,963       7,914
 Swaps, options and other derivatives, net of
  allowance for credit losses of $298 at
  March 31, 1998 and $285 at December 31, 1997        14,797      17,673
 Other trading assets                                 13,591      11,460
Total trading assets                                  60,363      56,572
Securities available for sale                         12,893       8,081
Loans, net of allowance for credit losses
 of $695 at March 31, 1998 and $699
 at December 31, 1997                                 21,178      19,106
Customer receivables                                   1,572       1,547
Accounts receivable and accrued interest               4,729       4,785
Other assets                                           5,925       6,255
Total                                               $157,537    $140,102
LIABILITIES
Noninterest-bearing deposits
  Domestic offices                                  $  2,969    $  2,776
  Foreign offices                                      1,624       1,952
Interest-bearing deposits
  Domestic offices                                    24,180      22,353
  Foreign offices                                     17,568      15,749
Total deposits                                        46,341      42,830
Trading liabilities:
 Securities sold, not yet purchased
  Government securities                                8,821       4,389
  Equity securities                                    5,235       5,273
  Other trading liabilities                              789         519
 Swaps, options and other derivatives                 14,273      17,065
Total trading liabilities                             29,118      27,246
Securities loaned and securities sold under
  repurchase agreements                               21,881      17,896
Other short-term borrowings                           24,868      19,577
Accounts payable and accrued expenses                  5,875       6,536
Other liabilities, including allowance for
 credit losses of $13 at March 31, 1998
 and December 31, 1997                                 5,819       4,250
Long-term debt not included in risk-based capital     12,740      11,275
Long-term debt included in risk-based capital          3,306       3,312
Mandatorily redeemable capital securities of
 subsidiary trusts holding solely junior
 subordinated deferrable interest debentures
 included in risk-based capital                        1,473       1,472
Total liabilities                                    151,421     134,394

PREFERRED STOCK OF SUBSIDIARY                            304           -

STOCKHOLDERS' EQUITY
Preferred stock                                          658         658
Common stock, $1 par value
 Authorized, 300,000,000 shares
 Issued, 105,378,741 shares at March 31, 1998 and
  December 31, 1997                                      105         105
Capital surplus                                        1,592       1,563
Retained earnings                                      4,225       4,202
Common stock in treasury, at cost: 1998,
 7,522,025 shares; 1997, 8,422,401 shares               (803)       (889)
Other stockholders' equity                               458         463
Accumulated other comprehensive income:
  Net unrealized (losses) on securities available
   for sale, net of taxes                               (52)        (32)
  Foreign currency translation, net of taxes           (371)       (362)
Total stockholders' equity                             5,812       5,708
Total                                               $157,537    $140,102
<FN>
* Unaudited
Certain prior period amounts have been reclassified to conform to the
current presentation.
</TABLE>



<PAGE> 5


                BANKERS TRUST CORPORATION AND SUBSIDIARIES
         CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                               (in millions)
                                (unaudited)

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,                            1998        1997
<S>                                                  <C>         <C>
PREFERRED STOCK
Balance, January 1                                    $  658      $  810
Preferred stock redeemed                                   -       (100)
Preferred stock repurchased                                -         (6)
Balance, March 31                                        658         704
COMMON STOCK
Balance, January 1                                       105         104
Issuance of common stock                                   -           1
Balance, March 31                                        105         105
CAPITAL SURPLUS
Balance, January 1                                     1,563       1,437
Issuance of common stock                                   -          19
Common stock distributed under employee
 benefit plans                                            29          21
Balance, March 31                                      1,592       1,477
RETAINED EARNINGS
Balance, January 1                                     4,202       3,988
Net income                                               222         200
Cash dividends declared
  Preferred stock                                       (11)        (14)
  Common stock                                          (98)        (82)
Treasury stock distributed under employee
  benefit plans                                         (90)        (27)
Balance, March 31                                      4,225       4,065
COMMON STOCK IN TREASURY, AT COST
Balance, January 1                                     (889)       (372)
Purchases of stock                                     (143)       (244)
Restricted stock (cancelled), net                          -        (14)
Treasury stock distributed under employee
  benefit plans                                         229         103
Balance, March 31                                      (803)       (527)
COMMON STOCK ISSUABLE - STOCK AWARDS
Balance, January 1                                       901         526
Deferred stock awards granted, net                        64         66
Restricted stock awards granted, net                      13           -
Deferred stock distributed                              (89)        (14)
Balance, March 31                                        889         578
DEFERRED COMPENSATION - STOCK AWARDS
Balance, January 1                                     (438)       (308)
Deferred stock awards (granted), net                    (67)        (66)
Restricted stock (granted) cancelled, net               (13)          14
Amortization of deferred compensation, net                87          63
Balance, March 31                                      (431)       (297)
CUMULATIVE TRANSLATION ADJUSTMENTS
Balance, January 1                                     (362)       (364)
Translation adjustments                                 (18)          11
Income taxes applicable to translation adjustments         9         (8)
Balance, March 31                                      (371)       (361)
SECURITIES VALUATION ALLOWANCE
Balance, January 1                                      (32)          57
Change in unrealized net gains, after applicable
 income taxes and minority interest                     (20)        (18)
Balance, March 31                                       (52)          39

TOTAL STOCKHOLDERS' EQUITY, MARCH 31                  $5,812      $5,783
</TABLE>


<PAGE> 6


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

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,                            1998        1997
<S>                                                 <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                           $   222    $    200
Adjustments to reconcile net income to net cash
 provided by operating activities:
  Credit loss provision-trading                           60           -
  Provision for policyholder benefits                     85          68
  Deferred income taxes                                 (23)        (43)
  Depreciation and other amortization
   and accretion                                         102          64
  Other, net                                              17          25
    Earnings adjusted for noncash charges and credits    463         314
Net change in:
  Trading assets                                     (3,219)       2,030
  Trading liabilities                                  1,805     (3,031)
  Receivables and payables from securities
   transactions                                        (109)         271
  Customer receivables                                  (25)        (53)
  Other operating assets and liabilities, net           (87)         122
Securities available for sale (gains) losses               6        (14)
Net cash used in operating activities                (1,166)       (361)
CASH FLOWS FROM INVESTING ACTIVITIES
Net change in:
  Interest-bearing deposits with banks                 2,195       (360)
  Federal funds sold                                   (248)         489
  Securities purchased under resale agreements       (3,679)     (4,314)
  Securities borrowed                                (6,081)       2,760
  Loans                                              (2,059)     (2,359)
Securities available for sale:
  Purchases                                          (6,373)     (1,799)
  Maturities and other redemptions                       441         593
  Sales                                                  424          84
Acquisitions of premises and equipment                  (72)        (71)
Other, net                                             1,466         (3)
Net cash used in investing activities               (13,986)     (4,980)
CASH FLOWS FROM FINANCING ACTIVITIES
Net change in:
  Deposits                                             3,567       5,070
  Securities loaned and securities sold under
   repurchase agreements                               4,035       (870)
  Other short-term borrowings                          5,299         978
Issuances of long-term debt*                           1,983       2,500
Repayments of long-term debt                           (510)     (1,601)
Issuances of common stock                                  -          19
Issuance of preferred stock of subsidiary                304           -
Redemption of preferred stock of subsidiary                -       (250)
Redemptions and repurchases of preferred stock             -       (106)
Purchases of treasury stock                            (143)       (244)
Cash dividends paid                                    (108)        (97)
Other, net                                                44          61
Net cash provided by financing activities             14,471       5,460
Net effect of exchange rate changes on cash              (3)         (8)
NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS     (684)         111
Cash and due from banks, beginning of period           2,188       1,568
Cash and due from banks, end of period               $ 1,504      $1,679

Interest paid                                         $1,372      $1,173

Income taxes paid (refunded), net                       $165        $(1)

Noncash investing activities                           $(15)         $44

Noncash financing activities:
  Conversion of debt to equity                            $9          $9
<FN>
* Includes $739 million for the three months ended March 31, 1997, related
  to mandatorily redeemable capital securities of subsidiary trusts holding
  solely junior subordinated deferrable interest debentures included in
  risk-based capital ("trust preferred capital securities").
 
  Certain prior period amounts have been reclassified to conform to the
  current presentation.
</TABLE>



<PAGE> 7

                BANKERS TRUST CORPORATION AND SUBSIDIARIES
               CONSOLIDATED SCHEDULE OF NET INTEREST REVENUE
                               (in millions)
                                (unaudited)

<TABLE>
<CAPTION>
                                           Three Months Ended
                                                March 31,  Increase
                                           1998      1997 (Decrease)
<S>                                     <C>       <C>        <C>
INTEREST REVENUE
Interest-bearing deposits with banks     $   98    $   65       $ 33
Federal funds sold                           52        49          3
Securities purchased under
  resale agreements                         330       330          -
Securities borrowed                         275       183         92
Trading assets                              634       599         35
Securities available for sale
  Taxable                                   137       110         27
  Exempt from federal income taxes           10        10          -
Loans                                       418       302        116
Customer receivables                         35        32          3
Total interest revenue                    1,989     1,680        309
INTEREST EXPENSE
Interest-bearing deposits
  Domestic offices                          312       146        166
  Foreign offices                           259       250          9
Trading liabilities                          99       151       (52)
Securities loaned and securities sold under
 repurchase agreements                      386       339         47
Other short-term borrowings                 286       291        (5)
Long-term debt                              215       148         67
Trust preferred capital securities           30        24          6
Total interest expense                    1,587     1,349        238
NET INTEREST REVENUE                     $  402    $  331       $ 71
</TABLE>



<PAGE> 8

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

     Bankers Trust Corporation (the "Parent Company") and subsidiaries
(collectively, the "Corporation", or the "Firm") earned $222 million for
the three months ended March 31, 1998, or $2.01 diluted earnings per share.
In the first quarter of 1997, the Corporation earned $200 million, or $1.76
diluted earnings per share.


ORGANIZATIONAL UNIT RESULTS

     Organizational Unit business results are determined based on the
Corporation's internal management accounting process, which allocates
revenue and expenses among the organizational units.  Because the
Corporation's business is diverse in nature and its operations are
integrated, it is impractical to segregate respective contributions of the
organizational units with precision.  As a result, estimates and judgments
have been made to apportion revenue and expense items.  In addition,
certain revenue and expenses have been segregated and reported in
Corporate/Other because in the opinion of management, they could not be
reasonably allocated or because their contributions to a particular
organizational unit would be distortive.  The internal management
accounting process is based on the way management views its business and is
not necessarily comparable with similar information disclosed by other
financial institutions.  In order to provide comparability from one period
to the next, the Corporation will generally restate this analysis to
conform with material changes in the allocation process and/or significant
changes in organizational structure.

     The following tables present results by Organizational Unit:

<TABLE>
<CAPTION>                                      Total Non-    Pretax     Net
Three Months Ended March 31, 1998     Total Net  interest   Income/ Income/
(in millions)                           Revenue  Expenses    (Loss)  (Loss)
<S>                                     <C>       <C>        <C>      <C>
Investment Banking                       $  670    $  424     $ 246    $177
Trading & Sales                             215       128        87      63
Global Institutional Services               254       228        26      19
Private Client Services Group               171       147        24      17
Australia/New Zealand                       145       107        38      27
Emerging Markets Group:
 Latin America                              167       145        22      16
 Emerging Europe, Middle East & Africa       34        25         9       7
 Asia                                      (51)        49     (100)    (72)
Corporate/Other                              28        72      (44)    (32)
Total                                    $1,633    $1,325     $ 308    $222
</TABLE>

<TABLE>
<CAPTION>
                                               Total Non-    Pretax     Net
Three Months Ended March 31, 1997     Total Net  interest   Income/ Income/
(in millions)                           Revenue  Expenses    (Loss)  (Loss)
<S>                                     <C>         <C>       <C>     <C>
Investment Banking                       $  450    $  314    $  136     $93
Trading & Sales                             171       118        53      37
Global Institutional Services               218       209         9       6
Private Client Services Group               150       126        24      17
Australia/New Zealand                       143        90        53      36
Emerging Markets Group:
 Latin America                              145       117        28      19
 Emerging Europe, Middle East & Africa       28        19         9       6
 Asia                                        66        48        18      12
Corporate/Other                              26        63      (37)    (26)
Total                                    $1,397    $1,104      $293    $200
</TABLE>



<PAGE> 9

ORGANIZATIONAL UNIT RESULTS (continued)

Changes in Organizational Structure

     Risk Management Services businesses have been realigned within
Investment Banking, Trading & Sales, and Emerging Markets Group.

     In addition, expenses related to certain staff functions which were
previously included in Corporate/Other have been assigned or allocated to
the organizational units.  The funding benefit attributed to the
Corporation's capital, which was previously included in Corporate/Other, is
now allocated to the organizational units based on management's best
estimate of the risk-adjusted capital.

     Prior period results have been restated for the changes in
organizational structure and management accounting.


Organizational Unit Results

     The Investment Banking business contributed net income of $177 million
in the first quarter of 1998, up $84 million from a year ago.  The increase
reflected higher corporate finance fees and higher revenue from private
equity investments.

     Trading & Sales contributed $63 million of net income in the first
quarter of 1998, up $26 million from the 1997 first quarter.  Higher
revenue from interest rate products contributed to the increase from the
prior year period.

     Global Institutional Services contributed $19 million of net income in
the first quarter of 1998, up $13 million from the 1997 first quarter.  The
current quarter reflected improved revenue from corporate trust and agency
services and asset management services.  Operating results improved in the
current quarter as a result of the sale of the Corporation's defined
contribution recordkeeping and participant services business in the fourth
quarter of 1997.  First quarter 1998 results were also impacted by higher
application development costs associated with Year 2000 initiatives.  At
March 31, 1998, assets under management in the Global Institutional
Services investment management business were approximately $251 billion,
compared to $182 billion at March 31, 1997.

     The Corporation's Private Client Services Group business reported net
income of $17 million for the current quarter, essentially unchanged from
the prior year period.  At March 31, 1998, assets under management in the
Private Client Services Group investment management business were
approximately $37 billion, compared to $26 billion at March 31, 1997.

     Net income of the Australia/NZ business was $27 million in the first
quarter of 1998, down $9 million from the first quarter of 1997.  The
decline in net income was mainly due to a 13 percent decline in Australian
exchange rates and an increase in personnel-related costs as a result of
higher staff levels offset partly by higher revenue from corporate finance
activities and improved revenue from fiduciary and funds management.  At
March 31, 1998, assets under management in Australia/NZ's investment
management business were approximately $46 billion, compared to $37 billion
at March 31, 1997.




<PAGE> 10

ORGANIZATIONAL UNIT RESULTS (continued)

Emerging Markets Group
     Latin America contributed net income of $16 million in the current
quarter, down $3 million from the prior year period.

     Emerging Europe, Middle East & Africa contributed net income of $7
million in the current quarter and $6 million in the first quarter of 1997.

     Asia net loss was $72 million in the current quarter, compared to net
income of $12 million in the prior year period.  The $72 million loss in
the current quarter reflected both the impact of a $60 million provision
for trading-related credit losses as well as mark-to-market valuation
adjustments to trading assets, for widening counterparty credit spreads.
These two charges were principally associated with Indonesian and Thai
trading assets.

     Corporate/Other includes the income and expenses of smaller businesses
that are not included in the main organizational units as well as some
activities not associated with specific business lines.  It also includes
the funding benefit attributed to the Corporation's capital related to
these areas.  Corporate/Other net loss was $32 million in the first quarter
of 1998, compared with a net loss of $26 million in the first quarter of
1997.


REVENUE

                           Net Interest Revenue

     The table below presents 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>
                                            Three Months Ended
                                                  March 31,        Increase
                                                 1998      1997    (Decrease)
<S>                                          <C>        <C>        <C>
NET INTEREST REVENUE (in millions)
Book basis                                     $    402   $   331   $    71
Tax equivalent adjustment                             9         7         2
Fully taxable basis                            $    411   $   338   $    73

AVERAGE BALANCES (in millions)
Interest-earning assets                        $113,044   $97,932   $15,112
Interest-bearing liabilities                    110,259    92,284    17,975

Earning assets financed by
 noninterest-bearing funds                     $  2,785   $ 5,648 $ (2,863)

AVERAGE RATES (fully taxable basis)
Yield on interest-earning assets                  7.17%     6.99%      .18%
Cost of interest-bearing liabilities              5.84      5.93      (.09)
Interest rate spread                              1.33      1.06        .27
Contribution of noninterest-bearing
 funds                                             .14       .34      (.20)
Net interest margin                               1.47%     1.40%      .07%
</TABLE>



<PAGE> 11

REVENUE (continued)

     Net interest revenue for the first quarter of 1998 totaled $402
million, up $71 million, or 21 percent, from the first quarter of 1997.
The $71 million increase in net interest revenue was primarily due to a $57
million increase in trading-related net interest revenue, which totaled
$199 million for the first quarter of 1998.  Nontrading-related net
interest revenue totaled $203 million for the first quarter of 1998 versus
$189 million for the comparable period in 1997.

     In the first quarter of 1998, the interest rate spread was 1.33
percent compared to 1.06 percent in the prior year period.  Net interest
margin increased to 1.47 percent from 1.40 percent.  The yield on interest-
earning assets increased by 18 basis points and the cost of interest-
bearing liabilities declined by 9 basis points.  Average interest-earning
assets totaled $113.0 billion for the first quarter of 1998, up $15.1
billion from the same period in 1997.  The increase was primarily
attributable to growth in the loan portfolio and an increase in securities
borrowed.  Average interest-bearing liabilities totaled $110.3 billion for
the first quarter of 1998, up $18.0 billion from the same period in 1997.
The increase was primarily attributable to a rise in interest-bearing
deposits.


                              Trading Revenue

     The Firm's trading and risk management businesses include significant
activities in interest rate instruments and related derivatives.  These
activities can periodically shift revenue between trading and net interest,
depending on a variety of factors, including risk management strategies.
Therefore, the Corporation views trading revenue and trading-related net
interest revenue together.

     Combined trading revenue and trading-related net interest revenue for
the first quarter of 1998 totaled $450 million, down $3 million from the
first quarter of 1997.

     The table below presents the Corporation's trading revenue and trading-
related net interest revenue by major category of market risk.  These
categories are based on management's view of the predominant underlying
risk exposure of each of the Firm's trading positions.

<TABLE>
<CAPTION>
                                                          Trading-
                                                           Related
                                                               Net
                                                  Trading Interest
(in millions)                                     Revenue  Revenue    Total
<S>                                                <C>      <C>      <C>
Three months ended March 31, 1998
Interest rate risk                                   $ 63     $180     $243
Foreign exchange risk                                 117        -      117
Equity and commodity risk                              71       19       90
Total                                                $251     $199     $450

Three months ended March 31, 1997
Interest rate risk                                   $152     $162     $314
Foreign exchange risk                                  38        -       38
Equity and commodity risk                             121     (20)      101
Total                                                $311     $142     $453
</TABLE>





<PAGE> 12

REVENUE (continued)

     Interest Rate Risk - The decrease is primarily due to mark-to-market
valuation adjustments to trading assets for widening counterparty credit
spreads in Asia.

     Foreign Exchange Risk - The increase in foreign exchange revenue is
primarily related to gains in Asian foreign exchange markets.

     Equity and Commodity Risk - The decrease resulted from losses incurred
in equity derivatives and the commodities derivative books.  These
decreases were partially offset by increased revenue from equity arbitrage
trading activities.


                  Noninterest Revenue (Excluding Trading)

     Fiduciary and funds management revenue was $261 million in the first
quarter of 1998, up $26 million from the prior year period.  Funds
management and global private banking commissions contributed to this
increase.

     Corporate finance fees of $331 million increased 54% from the $215
million earned in the first quarter of 1997, primarily due to higher
underwriting fees, loan syndication fees and merger and acquisition fees.

     Other fees and commissions of $160 million increased $25 million from
the prior year quarter primarily resulting from higher fees for brokerage
services.

     Net revenue from equity investments increased $84 million from the
first quarter of 1997.  Gains on direct equity investments contributed
principally to the increase.

     Other noninterest revenue totaled $94 million in the current quarter,
compared to $46 million in the first quarter of 1997.  The current quarter
included higher revenue from mark-to-market adjustments on venture capital
equity securities.



PROVISION AND ALLOWANCE FOR CREDIT LOSSES

     The total credit loss provision is determined based 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.

     In accordance with the American Institute of Certified Public
Accountants Banks and Savings Institutions Audit and Accounting Guide, the
Corporation has allocated its total allowance for credit losses as
presented below.  The Corporation continues to believe that the total
allowance for credit losses is available for credit losses in its entire
portfolio, which is comprised of loans, credit-related commitments,
derivatives and other financial instruments.  Due to a multitude of complex
and changing factors that are collectively weighed in determining the
adequacy of the allowance for credit losses, management expects that the
allocation of the allowance for credit losses may be adjusted as risk
factors change.





<PAGE> 13

PROVISION AND ALLOWANCE FOR CREDIT LOSSES (continued)

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

<TABLE>
<CAPTION>
                                                               Quarter Ended
                                                                 March 31,
Total allowance for credit losses                              1998    1997
<S>                                                           <C>     <C>

Balance, beginning of quarter                                  $997    $973

Net charge-offs
  Charge-offs
    Loans                                                         7      33
    Trading assets                                               47       -
      Total charge-offs                                          54      33

  Recoveries
    Loans                                                         3      18
    Trading assets                                                -       -
      Total recoveries                                            3      18

Total net charge-offs                                            51      15

Credit loss provision                                             -       -
Credit loss provision-trading                                    60       -
      Total credit loss provision                                60       -

Balance, end of quarter (a)                                  $1,006    $958

(a) Allocation of allowance for credit losses:

     Loans                                                     $695    $758
     Trading assets                                             298     190
     Other liabilities                                           13      10
Balance, end of quarter                                      $1,006    $958
</TABLE>


     The allowance for credit losses that has been allocated to loans was
$695 million at March 31, 1998 compared to $699 million at December 31,
1997.  This allowance was equal to 281 percent and 291 percent of total
cash basis loans at March 31, 1998 and December 31, 1997, respectively.
These ratios were computed using the amounts that were allocated to loans.

     Impaired loans under SFAS 114, which consisted of total cash basis
loans and renegotiated loans, were $272 million and $265 million at March
31, 1998 and December 31, 1997, respectively.  Included in these amounts
were $130 million and $78 million of loans which required a valuation
allowance of $27 million and $13 million at those same dates, respectively.




<PAGE> 14

EXPENSES

     Total noninterest expenses of $1.325 billion increased by $221
million, or 20 percent, from the first quarter of 1997.  Salaries and
commissions expense increased $32 million, or 11%, principally due to an
increase in the average number of employees and higher annual salaries.

     Incentive compensation and employee benefits, the largest component of
noninterest expenses, increased $120 million, or 32 percent, from the prior
year period, primarily due to the Firm's improved financial performance,
and employee stock awards granted in 1997.

     The Corporation continues to prepare its computer systems,
applications and infrastructure for properly processing dates after
December 31, 1999.  The Corporation currently expects its Year 2000
expenditures for 1998 and over the next two years to be approximately $180
million to $230 million.  A significant portion of these costs are not
likely to be incremental costs to the Firm, but rather will represent the
redeployment of existing information technology resources.  Computer
systems, applications and infrastructure are also being modified to prepare
for the introduction, on January 1, 1999, of the European Monetary Unit
("EMU").  The Corporation's 1997 Annual Report on Form 10-K, on page 16,
provides further detailed discussion on the Year 2000 and EMU.



INCOME TAXES

     Income tax expense for the first quarter of 1998 amounted to $86
million, compared to $93 million in the first quarter of 1997.  The
effective tax rate was 28 percent for the current quarter and 32 percent
for the prior year quarter.


EARNINGS PER COMMON SHARE

     Basic earnings per common share amounts were computed by subtracting
from net income the dividend requirements on preferred stock to arrive at
net income applicable to common stockholders and dividing this amount by
the average number of common shares outstanding during the period.  The
average number of common shares outstanding is the sum of the average
number of shares of common stock outstanding and vested but undistributed
shares awarded under deferred stock plans.

     Diluted earnings per share amounts were calculated by adding back to
net income applicable to common stockholders the interest expense on the
convertible subordinated debentures and dividing this amount by the average
number of common shares and dilutive potential common shares outstanding
during the period.

     Diluted earnings per share assumes the conversion into common stock of
outstanding stock options, deferred stock awards (including restricted
stock awards) and convertible subordinated debentures, as computed under
the treasury stock method, if dilutive.  Under the treasury stock method,
the number of incremental shares is determined by assuming the issuance of
the outstanding stock options, deferred stock awards, and shares from
convertible subordinated debentures, reduced by the number of shares
assumed to be repurchased from the issuance proceeds, using the average
market price for the period of the Parent Company's common stock.




<PAGE> 15

EARNINGS PER COMMON SHARE (continued)

     The following table sets forth the computation of basic and diluted
earnings per share (in millions, except per share amounts):

<TABLE>
<CAPTION>
Three Months Ended March 31,                            1998      1997
<S>                                                  <C>       <C>
Numerator
  Net income                                        $    222      $200
  Preferred stock dividends                             (11)      (14)
  Numerator for basic earnings per share - net
   income applicable to common stockholders              211       186
  Effect of dilutive securities
    Convertible subordinated debentures                    -         1
    Numerator for diluted earnings per share - net
     income applicable to common stockholders after
     assumed conversions                                $211      $187
Denominator
  Denominator for basic earnings per share -
   weighted average shares outstanding               101.357   100.540
  Effect of dilutive securities
    Options                                            1.811     1.688
    Convertible subordinated debentures                 .463     3.138
    Deferred stock                                     1.492     1.660
  Dilutive potential common shares                     3.766     6.486
    Denominator for diluted earnings per share -
     adjusted weighted-average shares after
     assumed conversions                             105.123   107.026

Basic earnings per share                               $2.08     $1.86

Diluted earnings per share                             $2.01     $1.76
</TABLE>




<PAGE> 16

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)
                                               1st Qtr  4th Qtr  Increase
                                                 1998      1997 (Decrease)
<S>                                         <C>       <C>       <C>
ASSETS
 Interest-earning
  Interest-bearing deposits with banks       $  4,073  $  6,211  $(2,138)
  Federal funds sold                            3,899     4,950   (1,051)
  Securities purchased under resale
   agreements                                  19,945    23,074   (3,129)
  Securities borrowed                          21,749    16,588     5,161
  Trading assets                               30,097    30,447     (350)
  Securities available for sale
    Taxable                                     9,011     6,876     2,135
    Exempt from federal income taxes            1,353     1,237       116
Total securities available for sale            10,364     8,113     2,251
  Loans
    Domestic offices                           10,654    10,800     (146)
    Foreign offices                            10,697     9,580     1,117
Total loans                                    21,351    20,380       971
Customer receivables                            1,566     1,612      (46)
Total interest-earning assets                 113,044   111,375     1,669
 Noninterest-earning
  Cash and due from banks                       1,903     1,476       427
  Noninterest-earning trading assets           25,821    25,356       465
  All other assets                             10,724    10,694        30
  Allowance for credit losses                   (991)     (979)      (12)
Total                                        $150,501  $147,922   $ 2,579

LIABILITIES
 Interest-bearing
  Interest-bearing deposits
    Domestic offices                         $ 23,293  $ 21,881   $ 1,412
    Foreign offices                            18,740    20,966   (2,226)
Total interest-bearing deposits                42,033    42,847     (814)
  Trading liabilities                           6,531     5,587       944
  Securities loaned and securities sold
   under repurchase agreements                 24,947    24,200       747
  Other short-term borrowings                  20,019    20,078      (59)
  Long-term debt                               15,256    13,050     2,206
  Trust preferred capital securities            1,473     1,472         1
Total interest-bearing liabilities            110,259   107,234     3,025
 Noninterest-bearing
  Noninterest-bearing deposits                  3,639     3,366       273
  Noninterest-bearing trading liabilities      19,731    20,803   (1,072)
  All other liabilities                        10,818    10,591       227
Total liabilities                             144,447   141,994     2,453

PREFERRED STOCK OF SUBSIDIARY                     262         -       262

STOCKHOLDERS' EQUITY
 Preferred stock                                  658       688      (30)
 Common stockholders' equity                    5,134     5,240     (106)
Total stockholders' equity                      5,792     5,928     (136)
Total                                        $150,501  $147,922   $ 2,579
</TABLE>



<PAGE> 17

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 are as follows.

<TABLE>
<CAPTION>                                          March 31,  December 31,
(in millions)                                           1998        1997
<S>                                                 <C>          <C>
Fair value                                           $12,893      $8,081
Amortized cost                                        13,016       8,128
Excess of amortized cost over
 fair value*                                        $  (123)     $  (47)

* Components:
    Unrealized gains                                   $  38       $ 128
    Unrealized losses                                  (161)       (175)
                                                      $(123)      $ (47)
</TABLE>



                       Preferred Stock of Subsidiary

     On January 9, 1998, BT Holdings (Europe) Limited ("BTH"), an indirect
wholly-owned subsidiary of BTCo issued $304 million, or 3,040 shares, of
Money Market Cumulative Preferred Stock in four series of 760 shares each -
Series A-D ("BTH Preferred").  The BTH Preferred has contingent voting
rights and a liquidation preference of $100,000 per share plus accrued and
unpaid dividends.  Each of the four series is identical, except that
dividend payment dates vary and separate auctions on different auction
dates are held for each series.

     The shares of each series of BTH Preferred are redeemable at the
option of the Corporation, as a whole or in part, upon at least 10 but not
more than 45 days notice pursuant to a notice of redemption, at a
redemption price of $100,000 per share, plus accrued and unpaid dividends
to the date of redemption.

     Any redemption will be with the approval of the Federal Reserve Board,
unless at the time the Federal Reserve Board determines that approval is
not necessary.

Dividends on each series of BTH Preferred are cumulative and payable
generally every 49 days at a rate per annum determined by auction.  The
initial rate on each of the Series A-D was 4.10 percent.  The maximum rate
for any dividend period was based on a percentage based upon the lower of
the prevailing ratings by selected rating agencies of the shares in effect
at the close of business on the business day immediately preceding the date
of determination.




<PAGE> 18

BALANCE SHEET ANALYSIS (continued)

TRADING DERIVATIVES

     The Corporation actively manages trading positions in a variety of
derivative contracts.  Many of the Corporation's trading positions are
established as a result of providing derivative products to meet customers'
demands.  To anticipate customer demand for such transactions, the
Corporation also carries an inventory of capital markets instruments and
maintains its access to market liquidity by quoting bid and offer prices
to, and trading with, other market makers.  These two activities are
essential to provide customers with capital market products at competitive
prices.  All positions are reported at fair value and changes in fair
values are reflected in trading revenue as they occur.

     The following tables reflect the gross fair values and balance sheet
amounts of trading derivative financial instruments:

<TABLE>
<CAPTION>
                                          At March 31,       Average During
                                             1998             1st Qtr. 1998
                                             (Liabi-                (Liabi-
(in millions)                       Assets   lities)         Assets lities)
<S>                             <C>        <C>            <C>      <C>
OTC Financial Instruments
Interest Rate and Currency
 Swap Contracts                   $ 20,892 $(18,722)       $ 21,255 $(19,551)
Interest Rate Contracts
  Forwards                             371     (360)            141     (127)
  Options purchased                  1,240                    1,164
  Options written                            (1,450)                  (1,319)
Foreign Exchange Rate Contracts
  Spot and Forwards                 14,793  (15,225)         14,697  (14,438)
  Options purchased                  1,441                    1,326
  Options written                            (1,320)                  (1,205)
Equity-related contracts             4,652   (5,613)          4,408   (4,999)
Commodity-related and other contracts  812     (823)            651     (701)

Exchange-Traded Options
Interest Rate                            6      (15)              3       (4)
Foreign exchange                         9       (7)             10       (7)
Equity                                 464     (323)            402     (303)
Total Gross Fair Values             44,680  (43,858)         44,057  (42,654)
Impact of Netting Agreements      (29,585)    29,585       (27,848)    27,848
Less allowance for credit losses     (298)         -          (285)        -

                               $ 14,797(1)                  $15,924

                                          $(14,273)(1)              $(14,806)

<FN>
(1) As reflected on the balance sheet in "Trading Assets" and "Trading
    Liabilities."
</TABLE>




<PAGE> 19

TRADING DERIVATIVES (continued)

<TABLE>
<CAPTION>
                                         At December 31,      Average During
                                              1997             4th Qtr. 1997
                                             (Liabi-                (Liabi-
(in millions)                       Assets   lities)         Assets lities)
<S>                             <C>        <C>            <C>      <C>
OTC Financial Instruments
Interest Rate and Currency
 Swap Contracts                  $  20,793 $(19,103)        $19,730 $(18,138)
Interest Rate Contracts
  Forwards                              48      (40)             46      (48)
  Options purchased                  1,147                    1,149
  Options written                            (1,355)                  (1,309)
Foreign Exchange Rate Contracts
  Spot and Forwards                 17,846  (18,031)         14,694  (14,416)
  Options purchased                  1,299                    1,187
  Options written                            (1,192)                  (1,075)
Equity-related contracts             4,082   (4,607)          3,919   (4,294)
Commodity-related and other contracts  597     (680)            742     (785)

Exchange-Traded Options
Interest Rate                            4       (3)              8       (1)
Foreign exchange                                 (5)                      (4)
Equity                                 411     (318)            436     (330)
Total Gross Fair Values             46,227  (45,334)         41,911  (40,400)
Impact of Netting Agreements      (28,269)    28,269       (25,249)    25,249
Less allowance for credit losses     (285)         -          (200)         -

                                  $17,673(1)                $16,462

                                          $(17,065)(1)             $(15,151)

<FN>
(1) As reflected on the balance sheet in "Trading Assets" and "Trading 
    Liabilities."
</TABLE>


END-USER DERIVATIVES

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

     Total net end-user derivative unrealized gains was $223 million at
March 31, 1998 which has remained unchanged from December 1997.




<PAGE> 20

END-USER DERIVATIVES (continued)

     The following tables provide the gross unrealized gains and losses for
end-user derivatives.  Gross unrealized gains and losses for hedges of
securities available for sale are recognized in the financial statements
with the offset as an adjustment to securities valuation allowance in
stockholders' equity.  Gross unrealized gains and losses for hedges of
loans, other assets, interest-bearing deposits, other short-term
borrowings, long-term debt, and net investments in foreign subsidiaries are
not yet recognized in the financial statements.

<TABLE>
<CAPTION>

                                                  Other       Net invest-
                                                   short-     ments in
            Securities                Interest-    term   Long- foreign
(in millions)available          Other  bearing    borrow- term   subsi-
March 31, 1998 for sale  Loans assets deposits     ings  debt(1) diaries Total
<S>              <C>    <C>      <C>     <C>      <C>   <C>       <C>  <C>

Interest Rate Swaps
  Pay Variable
   Unrealized Gain $  4   $  -    $ -     $140     $ 11  $458      $ - $ 613
   Unrealized (Loss) (36)  (7)      -     (30)     (15)  (65)        - (153)
Pay Variable Net     (32)  (7)      -      110      (4)   393        -   460
Pay Fixed
   Unrealized Gain     2    10      -        6        3    10        -    31
   Unrealized (Loss) (15) (185)     -     (38)     (15)  (24)        - (277)
Pay Fixed Net       (13)  (175)     -     (32)     (12)  (14)        - (246)
Total Unrealized
   Gain              6      10      -      146       14   468        -   644
Total Unrealized
   (Loss)         (51)   (192)      -     (68)     (30)  (89)        - (430)
Total Net        $(45)  $(182)    $ -     $ 78    $(16)  $379      $ - $ 214

Forward Rate Agreements
  Unrealized Gain $  -    $  -    $ -      $ -     $  - $   -      $ -   $ -
  Unrealized (Loss)  -       -      -      (2)        -     -        -   (2)
Net               $  -    $  -    $ -     $(2)     $  - $   -      $ -  $(2)

Currency Swaps and Forwards
  Unrealized Gain   $7      $6    $ -     $  8      $15  $ 51     $ 45 $ 132
  Unrealized (Loss)  -       -    (1)     (21)      (4)  (46)     (44) (116)
Net                 $7      $6   $(1)    $(13)      $11  $  5     $  1 $  16

Other Contracts (2)
  Unrealized Gain  $ -      $-    $ -      $ 1      $ -   $ -      $ -   $ 1
  Unrealized (Loss) (4)      -    (2)        -        -     -        -   (6)
Net                $(4)     $-   $(2)      $ 1      $ -   $ -      $ - $ (5)

Total Unrealized
 Gain             $ 13   $  16    $ -     $155     $ 29 $ 519     $ 45 $ 777
Total Unrealized
 (Loss)           (55)   (192)    (3)     (91)     (34) (135)     (44) (554)
Total Net        $(42)  $(176)  $ (3)     $ 64    $ (5) $ 384     $  1 $ 223
<FN>
(1) Includes trust preferred capital securities.
(2) Other contracts are principally equity swaps and collars.
</TABLE>



<PAGE> 21

END-USER DERIVATIVES (continued)

<TABLE>
<CAPTION>
                                                  Other       Net invest-
                                                   short-      ments in
            Securities                Interest-   term   Long- foreign
(in millions) available         Other  bearing   borrow-  term   subsi-
Dec 31, 1997 for sale  Loans   assets  deposits   ings debt(1) diaries Total
<S>              <C>    <C>      <C>     <C>      <C>   <C>       <C>  <C>

Interest Rate Swaps
  Pay Variable
   Unrealized Gain $  3   $  8    $ -     $ 61     $ 20 $ 524     $  - $ 616
   Unrealized (Loss)  -     (3)     -     (13)     (27)  (94)        - (137)
Pay Variable Net      3      5      -       48      (7)   430        -   479
Pay Fixed
   Unrealized Gain    2      1      -       32       11     3        -    49
   Unrealized (Loss) (51) (184)     -     (42)     (30)  (25)        - (332)
Pay Fixed Net        (49) (183)     -     (10)     (19)  (22)        - (283)
Total Unrealized
   Gain               5      9      -       93       31   527        -   665
Total Unrealized
   (Loss)           (51)  (187)     -      (55)     (57) (119)        - (469)
Total Net          $(46) $(178)   $ -     $ 38   $ (26) $ 408     $  -  $ 196

Forward Rate Agreements
  Unrealized Gain $  -    $  -    $ -     $  -      $ - $   -     $  - $  -
  Unrealized (Loss)  -       -      -      (1)        -     -        -   (1)
Net               $  -    $  -    $ -    $ (1)      $ - $   -     $  - $ (1)

Currency Swaps and Forwards
  Unrealized Gain $ 14    $  6    $ 2     $ 25     $ 34 $  36     $ 40 $ 157
  Unrealized (Loss)  -       -      -        -     (16)  (63)     (46) (125)
Net               $ 14    $  6    $ 2     $ 25     $ 18 $(27)    $ (6) $  32

Other Contracts (2)
  Unrealized Gain  $ -    $  1    $ -     $  -      $ - $   -     $  - $   1
  Unrealized (Loss) (4)      -    (1)        -        -     -        -   (5)
Net                $(4)   $  1   $(1)     $  -      $ - $   -     $  - $ (4)

Total Unrealized
 Gain             $ 19    $ 16    $ 2     $118      $65 $ 563     $ 40 $ 823
Total Unrealized
 (Loss)           (55)   (187)    (1)     (56)     (73) (182)     (46) (600)
Total Net        $(36)  $(171)    $ 1     $ 62    $ (8) $ 381    $ (6) $ 223
<FN>
(1) Includes trust preferred capital securities.
(2) Other contracts are principally equity swaps and collars.
</TABLE>



<PAGE> 22

END-USER DERIVATIVES (continued)

     For pay variable and pay fixed interest rate swaps entered into as an
end user, the weighted average receive rate and 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 were as follows ($ in
millions):


<TABLE>
<CAPTION>
At March 31, 1998
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>


1998            $57,978    5.80%    5.67%   $8,632   5.45%    5.79%  $66,610

1999-2000        21,522    5.95     5.75     4,076    5.02    5.57    25,598

2001-2002         3,450    6.49     5.70     1,244    5.30    9.76     4,694

2003 and
 thereafter       7,688    6.73     5.32     1,347    5.16    6.47     9,035
Total           $90,638                    $15,299                  $105,937
</TABLE>

     All rates were those in effect at March 31, 1998.  Variable rates are
primarily based on LIBOR and may change significantly, affecting future
cash flows.



<TABLE>
<CAPTION>
At December 31, 1997
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>


1998            $74,471     5.79%   5.84%   $6,799    5.83%    6.00% $81,270

1999-2000        11,222     5.97     5.72    3,006    5.04     5.62   14,228

2001-2002         3,282     6.56     5.75    1,437    5.32     9.66    4,719

2003 and
 thereafter       6,730     6.89     5.43    1,106    5.75     7.26    7,836
Total           $95,705                    $12,348                  $108,053
</TABLE>

     All rates were those in effect at December 31, 1997.  Variable rates
are primarily based on LIBOR and may change significantly, affecting future
cash flows.




<PAGE> 23

REGULATORY CAPITAL

     The Corporation and its banking subsidiaries are subject to various
regulatory capital requirements administered by the federal banking
agencies.  The Federal Reserve Board's ("FRB") risk-based capital
guidelines address the capital adequacy of bank holding companies and banks
(collectively, "banking organizations").  These guidelines include: a
definition of capital, a framework for calculating risk-weighted assets,
and minimum risk-based capital ratios to be maintained by banking
organizations.  A banking organization's risk-based capital ratios are
calculated by dividing its qualified capital by its risk-weighted assets.
The FRB also has a minimum leverage ratio which is used as a supplement to
the risk-based capital ratios in evaluating the capital adequacy of banks
and bank holding companies.  The Leverage ratio is calculated by dividing
Tier 1 Capital by adjusted quarterly average assets.  The Corporation's
1997 Annual Report on Form 10-K, on pages 20 and 59, provides a detailed
discussion of these guidelines and regulations.

     The Corporation adopted the new market risk amendment to the risk-
based capital guidelines issued by the FRB and the Bank for International
Settlements in March 1997.  The Corporation's 1997 Annual Report on Form 10-
K, on page 24, provides further detailed discussion on the market risk
amendment.

     Based on their respective regulatory capital ratios as of March 31,
1998, both the Corporation and Bankers Trust Company ("BTCo") are well
capitalized, as defined in the regulations issued by the FRB and the other
federal bank regulatory agencies setting forth the general capital
requirements mandated by FDICIA, as applicable.

     The Corporation's and BTCo's ratios are presented in the table below.

<TABLE>
<CAPTION>
                                                       FRB
                                                       Minimum  To Be Well
                              Actual        Actual     for      Capitalized
                               as of         as of     Capital        Under
                           March 31,  December 31,     Adequacy  Regulatory
                                1998          1997     Purposes  Guidelines
<S>                          <C>            <C>        <C>           <C>
Tier 1 Capital
 Corporation                    8.2%          8.3%      4.0%         6.0%
 BTCo                           8.6%          9.0%      4.0%         6.0%

Total Capital
 Corporation                   14.2%         14.1%      8.0%        10.0%
 BTCo                          12.3%         12.3%      8.0%        10.0%

Leverage
 Corporation                    4.5%          4.4%   3.0%-5.0%    3.0%-5.0%
 BTCo                           5.4%          5.4%   3.0%-5.0%       5.0%

</TABLE>



<PAGE> 24

REGULATORY CAPITAL (continued)

     The following are the essential components of the Corporation's and
BTCo's risk-based capital ratios.

<TABLE>
<CAPTION>
                                                Actual as of  Actual as of
                                                   March 31,  December 31,
(in millions)                                           1998        1997
<S>                                                <C>         <C>
Corporation
  Tier 1 Capital                                     $ 6,599     $ 6,431
  Tier 2 Capital                                       4,429       4,138
  Tier 3 Capital                                         400         400
Total Capital                                        $11,428     $10,969

  Total risk-weighted assets                         $80,637     $77,726

BTCo
  Tier 1 Capital                                      $6,049     $ 5,999
  Tier 2 Capital                                       2,614       2,262
Total Capital                                         $8,663     $ 8,261

Total risk-weighted assets                           $70,250     $66,975
</TABLE>

     Comparing March 31, 1998 to December 31, 1997, the Corporation's Tier
1 Capital ratio declined by 10 basis points as the increase in Tier 1
Capital of $168 million was not sufficient to offset the increase in risk-
weighted assets of $2.9 billion.  Total Capital ratio increased 10 basis
points as the increase in risk-weighted assets was offset by the increase
in Tier 2 Capital of $291 million.  The additional Tier 2 Capital is
attributable to the issuance of $304 million of preferred stock by BT
Holdings (Europe) Limited.  The Leverage ratio increased by 10 basis points
due to the increase in Tier 1 Capital relative to the change in the
quarterly average assets.

     BTCo's Tier 1 Capital ratio decreased by 40 basis points as a result
of a $3.3 billion increase in risk-weighted assets.  Total Capital ratio
was unchanged as the increase in risk-weighted assets was offset by the
issuance of $304 million of preferred stock.  The Leverage ratio also was
unchanged as the proportionate change in Tier 1 Capital was equal to the
change in quarterly average assets.


RISK MANAGEMENT

     The risk management policies and practices described in the
Corporation's Annual Report on Form 10-K for the fiscal year ended December
31, 1997 ("Annual Report") remain in effect.  Risk management continues to
be an area of focus and a core competency of the Corporation.  There has
been no material change in the Corporation's risk profile as characterized
by the quantitative information presented in the Risk Management section of
the Annual Report.





<PAGE> 25

LIQUIDITY

     Liquidity is the ability to have funds available at all times to meet
the commitments of the Corporation.  The Corporation has a formal process
for managing global liquidity for the Firm as a whole and for each of its
significant subsidiaries.  Management's policy is to maintain conservative
levels of liquidity designed to ensure that the Firm has the ability to
meet its obligations under reasonably foreseeable circumstances.  The
fundamental objective is to ensure that, even in the event of a complete
loss of market access, the Corporation will be able to fund those assets
that cannot be liquidated on a timely basis.  While the Corporation manages
its liquidity position on a day-to-day basis to meet its ongoing funding
needs at the lowest possible cost, the Firm's planning and management
process also encompasses contingency planning to address even the most
severe liquidity events.

     One of the Corporation's principal liquidity strengths is its stock of
highly liquid assets; at March 31, 1998 and December 31, 1997, liquid
assets accounted for approximately 78 percent and a 77 percent of the
Corporation's gross assets, respectively.  An important component of these
liquid assets is the "liquidity warehouse" and the aggregate warehouse size
relative to maturing liabilities.  The "liquidity warehouse" is defined as
liquid assets which are under the direct control of the Treasury/Funding
area and which can be liquidated immediately at current market value.


                         Interest Rate Sensitivity

     Condensed interest rate sensitivity data for the Corporation at March
31, 1998 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.

     The interest rate gaps reported in the table arise when assets are
funded with liabilities having different repricing intervals, after
considering the effect of off-balance sheet hedging instruments.  Since
these 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-
(in billions)             Within     1 - 5      After     bearing
March 31, 1998            1 year     years    5 years       funds   Total
<S>                    <C>         <C>        <C>         <C>    <C>
Assets                   $ 107.6    $  6.5      $ 6.7      $ 36.7 $ 157.5
Liabilities, preferred 
stock of subsidiary and
 preferred  stock         (100.1)    (11.3)      (5.1)      (35.9) (152.4)
Common stockholders' equity    -         -          -        (5.1)   (5.1)
Effect of off-balance sheet
 hedging instruments       (14.1)      8.4        5.7           -      -
Interest rate
 sensitivity gap         $  (6.6)    $  3.6       $ 7.3   $ (4.3)  $   -
</TABLE>




<PAGE> 26

NONPERFORMING ASSETS

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

<TABLE>
<CAPTION>
                                                March 31,   December 31,
                                                     1998           1997
<S>                                                <C>            <C>
CASH BASIS LOANS
  Domestic
    Commercial and industrial                        $ 31           $ 49
    Secured by real estate                             68             92
Total domestic                                         99            141
  International
    Commercial and industrial                         112             65
    Secured by real estate                             24             25
    Other                                              12              9
Total international                                   148             99
Total cash basis loans                               $247           $240

Ratio of cash basis loans to total gross loans        1.1%           1.2%

Ratio of allowance for credit losses to cash
 basis loans (1)                                     281%           291%

RENEGOTIATED LOANS - Secured by real estate           $25            $25

OTHER REAL ESTATE                                    $190           $194

OTHER NONPERFORMING ASSETS
Derivatives                                          $330            $34
Assets acquired in credit workouts                      4              4
Total other nonperforming assets                     $334            $38

Loans 90 days or more past due and still
 accruing interest                                     $-             $-
<FN>
(1) Ratio was computed using the allowance for credit losses that had been
allocated to loans of $695 million and $699 million at March 31, 1998 and
December 31, 1997, respectively.
</TABLE>




<PAGE> 27

NONPERFORMING ASSETS (continued)

     An analysis of the changes in the Corporation's total cash basis loans
during the first three months of 1998 follows (in millions).


<TABLE>
<CAPTION>
<S>                                                               <C>
Balance, December 31, 1997                                         $ 240
Net transfers to cash basis loans                                     49
Net paydowns                                                        (18)
Charge-offs                                                          (7)
Other                                                               (17)
Balance, March 31, 1998                                            $ 247
</TABLE>


     The Corporation's total cash basis loans amounted to $247 million at
March 31, 1998, up $7 million, or 3 percent, from December 31, 1997.

     Within cash basis loans, loans secured by real estate were $92 million
and $117 million at March 31, 1998 and December 31, 1997, respectively.
Commercial and industrial loans to highly leveraged borrowers were $25
million and $41 million at March 31, 1998 and December 31, 1997,
respectively.

     Other nonperforming assets (excluding other real estate) at March 31,
1998 were $334 million, up from $38 million at December 31, 1997.  This
increase is primarily due to swaps with Indonesian and Thai counterparties.

     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 March 31 of each year.
The rates used in determining the gross amount of interest which would have
been recorded at the original rate were not necessarily representative of
current market rates.


<TABLE>
<CAPTION>
                                                         Three Months Ended
                                                              March 31,
 (in millions)                                          1998        1997
<S>                                                   <C>         <C>
Domestic Loans
 Gross amount of interest that would have
  been recorded at original rate                          $3          $6
 Less, interest, net of reversals, recognized
  in interest revenue                                      2           1
Reduction of interest revenue                              1           5
International Loans
 Gross amount of interest that would have
  been recorded at original rate                           2           2
 Less, interest, net of reversals, recognized
  in interest revenue                                      1           -
Reduction of interest revenue                              1           2
Total reduction of interest revenue                       $2          $7
</TABLE>



<PAGE> 28

ACCOUNTING DEVELOPMENTS

     As of January 1, 1998, the Corporation adopted Statement of Financial
Accounting Standards ("SFAS") 127 which had deferred for one year the
effective date of some portions of SFAS 125, "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities."  The
deferred provisions related to collateral, repurchase agreements, dollar-
rolls, securities lending and similar transactions.  The adoption as of
January 1, 1998 of the deferred portions of SFAS 125 did not have a
material impact on the Corporation's net income, stockholders' equity or
total assets.

     On January 1, 1998, the Corporation adopted SFAS 130, "Reporting
Comprehensive Income."  SFAS 130 establishes standards for reporting and
display of comprehensive income and its components (revenues, expenses,
gains and losses) in a full set of general-purpose financial statements.
SFAS 130 requires that all items that are required to be recognized under
accounting standards as components of comprehensive income be reported in a
financial statement that is displayed with the same prominence as other
financial statements.  SFAS 130 also requires that a company classify items
of other comprehensive income by their nature in a financial statement, and
display the accumulated balance of other comprehensive income separately
from retained earnings and additional paid-in capital in the stockholders'
equity section of a statement of financial position.  All periods presented
have been restated to conform with SFAS 130.

     In June 1997, the FASB issued SFAS 131, "Disclosures about Segments of
an Enterprise and Related Information."  SFAS 131 establishes standards for
the way that public enterprises report information about operating segments
in annual financial statements and requires that those enterprises report
selected information about operating segments in interim financial reports
issued to shareholders.  It also establishes standards for related
disclosures about products and services, geographic areas, and major
customers.  SFAS 131 is effective for financial statement periods beginning
after December 15, 1997.  Comparative information for earlier years is to
be restated.  SFAS 131 need not be applied to interim financial statements
in the initial year of its application.

     In February 1998, the FASB issued SFAS 132, "Employers" Disclosures
about Pensions and Other Postretirement Benefits," which revises and
standardizes pension and other postretirement benefit plan disclosures that
are to be included in the employers' financial statements.  It does not
change the measurement or recognition rules for pensions and other
postretirement benefit plans.  SFAS 132 is effective for financial
statement periods beginning after December 15, 1997.


SUBSEQUENT EVENTS

     On April 24, 1998, the Corporation announced that it would redeem all
5,950,720 depositary shares of its 7 5/8% Cumulative Preferred Stock,
Series O on June 1, 1998.  The shares will be redeemed at a redemption
price of $25 per depositary share plus accrued and unpaid dividends to the
redemption date.  Dividends on these shares will cease to accumulate on the
redemption date, unless the Corporation fails to pay the redemption price.

     On April 27, 1998, the Corporation completed its acquisition of
NatWest Markets' European cash equities business and the Wood McKenzie
Consulting business.  This acquisition, which has been accounted for as a
purchase, brings to the Corporation equities research, institutional sales
and trading, and primary markets origination businesses in the U.K. and
Continental Europe.  In the second quarter of 1998, the Corporation will
incur a one-time charge associated with the NatWest integration and the 
repositioning of its equity businesses in Europe.  The effect of this charge
is not currently expected to be material to the Corporation's annual earnings.




<PAGE> 29


FORWARD LOOKING STATEMENTS

 
     Certain sections of this report contain forward looking statements and can
be identified by the use of such words as "anticipates," "expects," and 
"estimates," and similar expressions.  These statements are subject to 
cretain risks and uncertainties.  These risks and uncertainties could cause
actual results to differ materially from the current statements.  See also
"Important Factors Relating to Forward Looking Statements" contained
in the Corporation's Annual report.





<PAGE> 30



PART II. OTHER INFORMATION

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

  (a) The Annual Meeting of Shareholders was held on April 21, 1998.

  (b) Each of the persons named in the Proxy Statement as a nominee for
      Director was elected.

  (c) The following are the voting results on each of the matters which
      were submitted to the stockholders:

<TABLE>
<CAPTION>
                                                         Withheld
                                                             or    Broker
                                         For      Against  Abstain Non-Votes
<S>                                <C>         <C>      <C>         <C>

Election of Directors
Lee A. Ault III                    84,790,651             534,500
Neil R. Austrian                   84,723,243             601,908
George B. Beitzel                  84,793,337             531,814
Phillip A. Griffiths               84,761,170             563,981
William R. Howell                  84,769,746             555,405
Vernon E. Jordan, Jr.              83,693,889           1,631,262
Hamish Maxwell                     84,739,954             585,197
Frank N. Newman                    84,787,936             537,215
N. J. Nicholas Jr.                 84,798,358             526,793
Russell E. Palmer                  84,761,582             563,569
Donald L. Staheli                  84,761,534             563,617
Patricia C. Stewart                84,767,220             557,931
G. Richard Thoman                  84,766,858             558,293
George J. Vojta                    84,795,142             530,009
Paul A. Volcker                    84,793,959             531,192

Resolutions
 . To ratify the appointment of
  KPMG Peat Marwick LLP as
  independent auditor for 1998.    85,032,444     85,619  207,084          2

 . Authorization to permit the
  issuance of Series Preferred
  Stock with different rights.     67,597,352  5,563,524  456,335 11,707,940

 . Authorization to amend the
  Certificate of Incorporation
  to permit distribution of one
  class or series of Capital
  Stock to the holders of a
  different class or series.       67,996,417  5,146,744  474,047 11,707,943

 . Authorization to amend the
  Certificate of Incorporation
  to count only the votes cast
  for or against a corporate
  action.                          66,098,867  6,973,438  544,905 11,707,941

 . Approval to change the name
  of the Corporation to Bankers
  Trust Corporation.               83,012,751  1,739,518  518,403     54,480




<PAGE> 31

PART II. OTHER INFORMATION (continued)


</TABLE>
<TABLE>
<CAPTION>
                                                         Withheld
                                                             or     Broker
                                         For      Against  Abstain Non-Votes
<S>                                <C>         <C>      <C>         <C>

 . To limit the term of service
  of outside directors to no more
  than six years.                   7,101,899 64,494,018 2,017,890  11,711,344

 . To provide for cumulative
  voting in the election of
  directors.                       29,612,898 41,624,034 2,376,878  11,711,341

</TABLE>




     The text of the matters referred to under this Item 4 is set forth
     in the Proxy Statement dated March 16, 1998 previously filed with
     the Commission and incorporated herein by reference.







<PAGE> 32

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 security holders
                        issued by Bankers Trust Corporation or
                        its subsidiaries.

          (12) Statement re Computation of Ratios

          (27) Financial Data Schedule

     (b) Reports on Form 8-K - Bankers Trust Corporation filed one report
         on Form 8-K during the quarter ended March 31, 1998.

         - The report dated January 22, 1998, filed the Corporation's Press
            Release dated January 22, 1998, which announced earnings for
            the quarter ending December 31, 1997.





<PAGE> 33

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 May 15, 1998.


                                   BANKERS TRUST CORPORATION



                                   BY: /S/ RONALD HASSEN
                                           RONALD HASSEN
                                           Senior Vice President
                                         (Acting Principal Accounting Officer)






<PAGE>


                         BANKERS TRUST CORPORATION
                                 FORM 10-Q
                   FOR THE QUARTER ENDED MARCH 31, 1998
                                     
                               EXHIBIT INDEX



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

       (v) -   Long-Term Debt Indentures                              (a)

(12) Statement re Computation of Ratios

       (a) -   Computation of Consolidated Ratios of
               Earnings to Fixed Charges

       (b) -   Computation of Consolidated Ratios of
               Earnings to Combined Fixed Charges and
               Preferred Stock Dividend Requirements

(27) Financial Data Schedule

       27.1    Financial Data Schedule at and for the three
               months ended March 31, 1998

       27.2    Restated Financial Data Schedule at and for the
               three months ended March 31, 1997

       27.3    Restated Financial Data Schedule at and for the
               six months ended June 30, 1997

       27.4    Restated Financial Data Schedule at and for the
               nine months ended September 30, 1997

       27.5    Restated Financial Data Schedule at and for the
               three months ended March 31, 1996

       27.6    Restated Financial Data Schedule at and for the
               six months ended June 30, 1996

       27.7    Restated Financial Data Schedule at and for the
               nine months ended September 30, 1996





[FN]
(a)  The Corporation hereby agrees to furnish to the Commission, upon
request, a copy of any instruments defining the rights of holders of
long-term debt issued by Bankers Trust Corporation or its subsidiaries.















<PAGE>
                                                              EXHIBIT 12(a)

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

<TABLE>
<CAPTION>
                                                                Three Months
                                                                    Ended
                                 Year Ended December 31,          March 31,
                            1993     1994     1995    1996    1997    1998
<S>                      <C>      <C>      <C>     <C>     <C>       <C>
Earnings:
 1. Income before
     income taxes and
     cumulative effects
     of accounting
     changes              $1,698   $  987   $  469  $1,131  $1,239    $  308
 2. Add: Fixed charges
          excluding
          capitalized
          interest
          (Line 10)        3,168    3,911    5,138   5,483   5,959     1,596
 3. Less: Equity in undistri-
            buted income of
            unconsolidated
            subsidiaries and
            affiliates        30       45       28      30   (117)         4
 4. Earnings including
     interest on deposits  4,836    4,853    5,579   6,584   7,315     1,900
 5. Less: Interest on
           deposits        1,013      965    1,360   1,355   2,076       571
 6. Earnings excluding
     interest on deposits $3,823   $3,888   $4,219  $5,229  $5,239    $1,329

Fixed Charges:
 7. Interest Expense      $3,137   $3,880   $5,105  $5,451  $5,926    $1,587
 8. Estimated interest
     component of net
     rental expense           31       31       33      32      33         9
 9. Amortization of debt
     issuance expense          -        -        -       -       -         -
10. Total fixed charges
     including interest on
     deposits and excluding
     capitalized interest  3,168    3,911    5,138   5,483   5,959     1,596
11. Add: Capitalized
          interest             -        -        -       -       -         -
12. Total fixed charges    3,168    3,911    5,138   5,483   5,959     1,596
13. Less: Interest on
           deposits
           (Line 5)        1,013      965    1,360   1,355   2,076       571
14. Fixed charges
      excluding
     interest on deposits $2,155   $2,946   $3,778  $4,128  $3,883    $1,025

Consolidated Ratios of Earnings
 to Fixed Charges:
  Including interest on
   deposits
   (Line 4/Line 12)         1.53     1.24     1.09    1.20    1.23      1.19

  Excluding interest on
   deposits
   (Line 6/Line 14)         1.77     1.32     1.12    1.27    1.35      1.30
</TABLE>




<PAGE>
                                                              EXHIBIT 12(b)
                                     
                BANKERS TRUST CORPORATION AND SUBSIDIARIES
 COMPUTATION OF CONSOLIDATED RATIOS OF EARNINGS TO COMBINED FIXED CHARGES
                 AND PREFERRED STOCK DIVIDEND REQUIREMENTS
                           (dollars in millions)

<TABLE>
<CAPTION>
                                                                Three Months
                                                                   Ended
                              Year Ended December 31,             March 31,
                            1993     1994     1995    1996    1997    1998
<S>                      <C>      <C>      <C>     <C>     <C>       <C>
Earnings:
 1. Income before
      income taxes and
      cumulative effect
      of accounting
      changes             $1,698   $  987   $  469  $1,131  $1,239    $  308
 2. Add: Fixed charges
           excluding
           capitalized
           interest
           (Line 13)       3,168    3,911    5,138   5,483   5,959     1,596
 3. Less: Equity in undistri-
            buted income of
            unconsolidated
            subsidiaries and
            affiliates        30       45       28      30   (117)         4
 4. Earnings including
      interest on deposits  4,836   4,853    5,579   6,584   7,315     1,900
 5. Less: Interest on
            deposits       1,013      965    1,360   1,355   2,076       571
6. Earnings excluding
      interest on deposits $3,823  $3,888   $4,219  $5,229  $5,239    $1,329

Preferred Stock Dividend Requirements:
 7. Preferred stock dividend
      requirements        $   23   $   28   $   51  $   51  $   49    $   11
 8. Ratio of income from
      continuing operations
      before income taxes to
      income from continuing
      operations after income
      taxes                 147%     144%     151%    148%    143%      139%
9. Preferred stock dividend
      requirements on a
      pretax basis        $   34   $   40   $   77  $   75  $   70    $   15

Fixed Charges:
10. Interest Expense      $3,137   $3,880   $5,105  $5,451  $5,926    $1,587
11. Estimated interest
      component of net
      rental expense          31       31       33      32      33         9
12. Amortization of debt
      issuance expense         -        -        -       -       -         -
13. Total fixed charges
      including interest on
      deposits and excluding
      capitalized interest 3,168    3,911    5,138   5,483   5,959     1,596
14. Add: Capitalized
           interest            -        -        -       -       -         -
15. Total fixed charges    3,168    3,911    5,138   5,483   5,959     1,596


<PAGE>

16. Add: Preferred stock
           dividend require-
           ments - pretax
           (Line 9)           34       40       77      75      70        15

17. Total combined fixed
      charges and preferred
      stock dividend require-
      ments on a pretax
      basis                3,202    3,951    5,215   5,558   6,029     1,611

18. Less: Interest on
           deposits
           (Line 5)        1,013      965    1,360   1,355   2,076       571
19. Combined fixed charges
      and preferred stock
      dividend requirements
      on a pretax basis
      excluding interest on
      deposits            $2,189   $2,986   $3,855  $4,203  $3,953    $1,040

Consolidated Ratios of Earnings
  to Combined Fixed Charges
  and Preferred Stock
  Dividend Requirements:
  Including interest on
  deposits
  (Line 4/Line 17)          1.51     1.23     1.07    1.18    1.21      1.18

  Excluding interest on
   deposits
   (Line 6/Line 19)         1.75     1.30     1.09    1.24    1.32      1.28
</TABLE>





<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the
Bankers Trust Corporation and Subsidiaries consolidated statement of
condition at March 31, 1998 and the consolidated statement of income for
the three months ended March 31, 1998 and is qualified in its entirety
by reference to such financial statemnts.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               MAR-31-1998
<CASH>                                            1504
<INT-BEARING-DEPOSITS>                            2068
<FED-FUNDS-SOLD>                                  1630
<TRADING-ASSETS>                                 60363<F1>
<INVESTMENTS-HELD-FOR-SALE>                      12893
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                          21873
<ALLOWANCE>                                        695
<TOTAL-ASSETS>                                  157537
<DEPOSITS>                                       46341
<SHORT-TERM>                                     46749<F2>
<LIABILITIES-OTHER>                              11694<F3>
<LONG-TERM>                                      17519
                                0
                                        658
<COMMON>                                           105
<OTHER-SE>                                        5049
<TOTAL-LIABILITIES-AND-EQUITY>                  157537
<INTEREST-LOAN>                                    418
<INTEREST-INVEST>                                  147
<INTEREST-OTHER>                                   790<F4>
<INTEREST-TOTAL>                                  1989
<INTEREST-DEPOSIT>                                 571
<INTEREST-EXPENSE>                                1587
<INTEREST-INCOME-NET>                              402
<LOAN-LOSSES>                                       60<F5>
<SECURITIES-GAINS>                                 (6)
<EXPENSE-OTHER>                                   1325
<INCOME-PRETAX>                                    308
<INCOME-PRE-EXTRAORDINARY>                         308
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       222
<EPS-PRIMARY>                                     2.08
<EPS-DILUTED>                                     2.01
<YIELD-ACTUAL>                                    1.47
<LOANS-NON>                                        247
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                    25
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   997
<CHARGE-OFFS>                                       54
<RECOVERIES>                                         3
<ALLOWANCE-CLOSE>                                 1006<F6>
<ALLOWANCE-DOMESTIC>                               109
<ALLOWANCE-FOREIGN>                                228
<ALLOWANCE-UNALLOCATED>                            358
<FN>
<F1>Trading assets are net of allowance of 298.
<F2>Short-term borrowings include the following:
Securities loaned and securities sold under
 repurchase agreements                          21881
Other short-term borrowings                     24868
    Total                                       46749
<F3>Other liabilities include the following:
Accounts payable and accrued expenses            5875
Other liabilities                                5277
Acceptances outstanding                           542
    Total                                       11694
<F4>Other interest income include the following:
Interest-bearing deposits with banks               98
Federal funds sold                                 52
Securities sold under resale agreements           330
Securities borrowed                               275
Customer receivables                               35
    Total                                         790
<F5>Amount represents credit loss provision - trading.
<F6>The Corporation has allocated its total allowance for credit losses as
follows: 695 as a reduction of loans, 298 as a reduction of trading assets
and 13 as other liabilities related to all other credit-related items.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the Bankers
Trust Corporation and Subsidiaries consolidated statement of condition at March
31, 1997 and the consolidated statement of income for the three months ended
March 31, 1997 and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               MAR-31-1997
<CASH>                                            1679
<INT-BEARING-DEPOSITS>                            2581
<FED-FUNDS-SOLD>                                  1195
<TRADING-ASSETS>                                 47502<F1>
<INVESTMENTS-HELD-FOR-SALE>                       7986
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                          18040
<ALLOWANCE>                                        758
<TOTAL-ASSETS>                                  125341
<DEPOSITS>                                       35589
<SHORT-TERM>                                     42896<F2>
<LIABILITIES-OTHER>                               7720<F3>
<LONG-TERM>                                      12797
                                0
                                        704
<COMMON>                                           105
<OTHER-SE>                                        4974
<TOTAL-LIABILITIES-AND-EQUITY>                  125341
<INTEREST-LOAN>                                    302
<INTEREST-INVEST>                                  120
<INTEREST-OTHER>                                   659<F4>
<INTEREST-TOTAL>                                  1680
<INTEREST-DEPOSIT>                                 396
<INTEREST-EXPENSE>                                1349
<INTEREST-INCOME-NET>                              331
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                  14
<EXPENSE-OTHER>                                   1104
<INCOME-PRETAX>                                    293
<INCOME-PRE-EXTRAORDINARY>                         293
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       200
<EPS-PRIMARY>                                     1.86
<EPS-DILUTED>                                     1.76
<YIELD-ACTUAL>                                    1.40
<LOANS-NON>                                        332
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                    37
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   973
<CHARGE-OFFS>                                       33
<RECOVERIES>                                        18
<ALLOWANCE-CLOSE>                                  958<F5>
<ALLOWANCE-DOMESTIC>                               136
<ALLOWANCE-FOREIGN>                                143
<ALLOWANCE-UNALLOCATED>                            479
<FN>
<F1>Tading assets are net of allowance of 190.
<F2>Short-term borrowings include the following:
Securities loaned and securities sold under
 repurchase agreements                           22576
Other short-term borrowings                      20320
    Total                                        42896
<F3>Other liabilities include the following:
Accounts payable and accrued expenses             4727
Other liabilities                                 2375
Acceptances outstanding                            618
    Total                                         7720
<F4>Other interest income include the following:
Interest-bearing deposits with banks                65
Federal funds sold                                  49
Securities purchased under resale agreements       330
Scurities borrowed                                 183
Customer receivables                                32
    Total                                          659
<F5>The Corporation has allocated its total allowance for credit losses as
follows: 758 as a reduction of loans, 190 as a reduction of trading assets
and 10 as other liabilities related to all other credit-related items.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the Bankers
Trust Corporation and Subsidiaries consolidated statement of condition at June
30, 1997 and the consolidated statement of income for the six months ended June
30, 1997 and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                            1756
<INT-BEARING-DEPOSITS>                            2334
<FED-FUNDS-SOLD>                                  1305
<TRADING-ASSETS>                                 49005<F1>
<INVESTMENTS-HELD-FOR-SALE>                       7478
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                          19767
<ALLOWANCE>                                        767
<TOTAL-ASSETS>                                  131367
<DEPOSITS>                                       38430
<SHORT-TERM>                                     42500<F2>
<LIABILITIES-OTHER>                              10169<F3>
<LONG-TERM>                                      12877
                                0
                                        703
<COMMON>                                           105
<OTHER-SE>                                        5158
<TOTAL-LIABILITIES-AND-EQUITY>                  131367
<INTEREST-LOAN>                                    616
<INTEREST-INVEST>                                  222
<INTEREST-OTHER>                                  1324<F4>
<INTEREST-TOTAL>                                  3411
<INTEREST-DEPOSIT>                                 855
<INTEREST-EXPENSE>                                2740
<INTEREST-INCOME-NET>                              671
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                  82
<EXPENSE-OTHER>                                   2329
<INCOME-PRETAX>                                    602
<INCOME-PRE-EXTRAORDINARY>                         602
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       413
<EPS-PRIMARY>                                     3.87
<EPS-DILUTED>                                     3.65
<YIELD-ACTUAL>                                    1.38
<LOANS-NON>                                        305
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                    37
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   973
<CHARGE-OFFS>                                       36
<RECOVERIES>                                        19
<ALLOWANCE-CLOSE>                                  973<F5>
<ALLOWANCE-DOMESTIC>                               134
<ALLOWANCE-FOREIGN>                                208
<ALLOWANCE-UNALLOCATED>                            425
<FN>
<F1>Trading assets are net of allowance of 196.
<F2>Short-term borrowings include the following:
Securities loaned and securities sold under
 repurchase agreements                           22973
Other short-term borrowings                      19527
    Total                                        42500
<F3>Other liabilities include the following:
Accounts payable and accrued expenses             6170
Other liabilities                                 3308
Acceptances outstanding                            691
    Total                                        10169
<F4>Other interest income include the following:
Interest-bearing deposits with banks               147
Federal funds sold                                 110
Securities repurchased under resale agreements     644
Securities borrowed                                359
Customer receivables                                64
    Total                                         1324
<F5>The Corporation has allocated its total allowance for credit losses as
follows: 767 as a reduction of loans, 196 as a reduction of trading assets
and 10 as other liabilities related to all other credit-related items.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the Bankers
Trust Corporation and Subsidiaries consolidated statement of condition at
September 30, 1997 and the consolidated statement of income for the nine months
ended September 30, 1997 and is qualified in its entirety by reference to such
financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                            1625
<INT-BEARING-DEPOSITS>                            2522
<FED-FUNDS-SOLD>                                  2241
<TRADING-ASSETS>                                 52375<F1>
<INVESTMENTS-HELD-FOR-SALE>                       7577
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                          21303
<ALLOWANCE>                                        759
<TOTAL-ASSETS>                                  139887
<DEPOSITS>                                       46079
<SHORT-TERM>                                     39487<F2>
<LIABILITIES-OTHER>                              10053<F3>
<LONG-TERM>                                      12044
                                0
                                        703
<COMMON>                                           105
<OTHER-SE>                                        5323
<TOTAL-LIABILITIES-AND-EQUITY>                  139887
<INTEREST-LOAN>                                    985
<INTEREST-INVEST>                                  337
<INTEREST-OTHER>                                  2061<F4>
<INTEREST-TOTAL>                                  5200
<INTEREST-DEPOSIT>                                1406
<INTEREST-EXPENSE>                                4214
<INTEREST-INCOME-NET>                              986
<LOAN-LOSSES>                                       10
<SECURITIES-GAINS>                                 100
<EXPENSE-OTHER>                                   3748
<INCOME-PRETAX>                                    953
<INCOME-PRE-EXTRAORDINARY>                         953
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       659
<EPS-PRIMARY>                                     6.20
<EPS-DILUTED>                                     5.85
<YIELD-ACTUAL>                                    1.32
<LOANS-NON>                                        298
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                    37
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   973
<CHARGE-OFFS>                                       66
<RECOVERIES>                                        38
<ALLOWANCE-CLOSE>                                  972<F5>
<ALLOWANCE-DOMESTIC>                               117
<ALLOWANCE-FOREIGN>                                206
<ALLOWANCE-UNALLOCATED>                            436
<FN>
<F1>Trading assets are net of allowance of 200.
<F2>Short-term borrowings include the following:
Securities loaned and securities sold under
 repurchase agreements                           20158
Other short-term borrwings                       19329
    Total                                        39487
<F3>Other liabilities include the following:
Accounts payable and accrued expenses            6255
Other liabilities                                3096
Acceptances outstanding                           702
    Total                                       10053
<F4>Other interest income include the following:
Interest-bearing deposits with banks              253
Federal funds sold                                196
Securities purchased under repurchase agreements  983
Securities borrowed                               532
Customer receivables                               97
    Total                                        2061
<F5>The Corporation has allocated its total allowance for credit losses as
follows: 759 as a reduction of loans, 200 as a reduction of trading assets
and 13 as other liabilities related to all other credit-related items.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the
Bankers Trust Corporation and Subsidiaries consolidated statement of
condition at March 31, 1996 and the consolidated statement of income for
the three months ended March 31, 1996 and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                            1199
<INT-BEARING-DEPOSITS>                            1377
<FED-FUNDS-SOLD>                                  1038
<TRADING-ASSETS>                                 45672
<INVESTMENTS-HELD-FOR-SALE>                       6880
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                          13138
<ALLOWANCE>                                        987
<TOTAL-ASSETS>                                  110518
<DEPOSITS>                                       22556
<SHORT-TERM>                                     36452<F1>
<LIABILITIES-OTHER>                               8329<F2>
<LONG-TERM>                                      10322
                                0
                                        866
<COMMON>                                           104
<OTHER-SE>                                        4631
<TOTAL-LIABILITIES-AND-EQUITY>                  110518
<INTEREST-LOAN>                                    232
<INTEREST-INVEST>                                   97
<INTEREST-OTHER>                                   521<F3>
<INTEREST-TOTAL>                                  1623
<INTEREST-DEPOSIT>                                 335
<INTEREST-EXPENSE>                                1389
<INTEREST-INCOME-NET>                              234
<LOAN-LOSSES>                                        5
<SECURITIES-GAINS>                                  15
<EXPENSE-OTHER>                                    953
<INCOME-PRETAX>                                    264
<INCOME-PRE-EXTRAORDINARY>                         264
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       179
<EPS-PRIMARY>                                     1.65
<EPS-DILUTED>                                     1.58
<YIELD-ACTUAL>                                    1.09
<LOANS-NON>                                        715
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                    89
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   992
<CHARGE-OFFS>                                       28
<RECOVERIES>                                        18
<ALLOWANCE-CLOSE>                                  987
<ALLOWANCE-DOMESTIC>                               272
<ALLOWANCE-FOREIGN>                                219
<ALLOWANCE-UNALLOCATED>                            496
<FN>
<F1>Short-term borrowings include the following:
Securities loaned and securities sold under
 repurchase agreements                           23786
Other short-term borrowings                      12666
    Total                                        36452
<F2>Other liabilities include the following:
Accounts payable and accrued expenses             5484
Other liabilities                                 2755
    Total                                         8239
<F3>Other interest income includes the following:
Interest-bearing deposits with banks                43
Federal funds sold                                  28
Securities sold under resale agreements            194
Securities borrowed                                228
Customer receivables                                28
    Total                                          521
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the Bankers
Trust Corporation and Subsidiaries consolidated statement of condition at
June 30, 1996 and the consolidated statement of income for the six months ended
June 30, 1996 and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                            1690
<INT-BEARING-DEPOSITS>                            2065
<FED-FUNDS-SOLD>                                   365
<TRADING-ASSETS>                                 43985
<INVESTMENTS-HELD-FOR-SALE>                       6851
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                          14304
<ALLOWANCE>                                        972
<TOTAL-ASSETS>                                  117199
<DEPOSITS>                                       25293
<SHORT-TERM>                                     40429<F1>
<LIABILITIES-OTHER>                               8205<F2>
<LONG-TERM>                                      10910
                                0
                                        866
<COMMON>                                           104
<OTHER-SE>                                        4793
<TOTAL-LIABILITIES-AND-EQUITY>                  117199
<INTEREST-LOAN>                                    473
<INTEREST-INVEST>                                  212
<INTEREST-OTHER>                                  1141<F3>
<INTEREST-TOTAL>                                  3118
<INTEREST-DEPOSIT>                                 635
<INTEREST-EXPENSE>                                2618
<INTEREST-INCOME-NET>                              500
<LOAN-LOSSES>                                        5
<SECURITIES-GAINS>                                  40
<EXPENSE-OTHER>                                   1991
<INCOME-PRETAX>                                    564
<INCOME-PRE-EXTRAORDINARY>                         564
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       380
<EPS-PRIMARY>                                     3.51
<EPS-DILUTED>                                     3.36
<YIELD-ACTUAL>                                    1.13
<LOANS-NON>                                        573
<LOANS-PAST>                                         2
<LOANS-TROUBLED>                                    89
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   992
<CHARGE-OFFS>                                       49
<RECOVERIES>                                        24
<ALLOWANCE-CLOSE>                                  972
<ALLOWANCE-DOMESTIC>                               233
<ALLOWANCE-FOREIGN>                                209
<ALLOWANCE-UNALLOCATED>                            530
<FN>
<F1>Short-term borrowings include the following:
Securities loaned and securities sold under
 repurchase agreements                           24485
Other short-term borrowings                      15944
    Total                                        40429
<F2>Other liabilities include the following:
Accounts payable and accrued expenses             5632
Other liabilities                                 2573
    Total                                         8205
<F3>Other interest income include the following:
Interest-bearing deposits with banks                83
Federal funds sold                                  59
Securities purchased under resale agreements       470
Securities borrowed                                471
Customer receivables                                58
    Total                                         1141
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the Bankers
Trust Corporation and Subsidiaries consolidated statement of financial
condition at September 30, 1996 and the consolidated statement of income for
the nine months ended September 30, 1996 and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                             866
<INT-BEARING-DEPOSITS>                            4101
<FED-FUNDS-SOLD>                                   856
<TRADING-ASSETS>                                 47964
<INVESTMENTS-HELD-FOR-SALE>                       7461
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                          15318
<ALLOWANCE>                                        967
<TOTAL-ASSETS>                                  123481
<DEPOSITS>                                       28672
<SHORT-TERM>                                     43600<F1>
<LIABILITIES-OTHER>                               8849<F2>
<LONG-TERM>                                      10707
                                0
                                        816
<COMMON>                                           104
<OTHER-SE>                                        5010
<TOTAL-LIABILITIES-AND-EQUITY>                  123481
<INTEREST-LOAN>                                    743
<INTEREST-INVEST>                                  331
<INTEREST-OTHER>                                  1860<F3>
<INTEREST-TOTAL>                                  4822
<INTEREST-DEPOSIT>                                 974
<INTEREST-EXPENSE>                                4052
<INTEREST-INCOME-NET>                              770
<LOAN-LOSSES>                                        5
<SECURITIES-GAINS>                                  51
<EXPENSE-OTHER>                                   2955
<INCOME-PRETAX>                                    859
<INCOME-PRE-EXTRAORDINARY>                         859
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       582
<EPS-PRIMARY>                                     5.43
<EPS-DILUTED>                                     5.17
<YIELD-ACTUAL>                                    1.11
<LOANS-NON>                                        488
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                    89
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   992
<CHARGE-OFFS>                                       68
<RECOVERIES>                                        38
<ALLOWANCE-CLOSE>                                  967
<ALLOWANCE-DOMESTIC>                               232
<ALLOWANCE-FOREIGN>                                215
<ALLOWANCE-UNALLOCATED>                            520
<FN>
<F1>Short-term borrowings include the following:
Securities loaned and securities sold under
 repurchase agreements                           24576
Other short-term borrowings                      19024
    Total                                        43600
<F2>Other liabilities include the following:
Accounts payable and accrued expenses             6199
Other liabilities                                 2650
    Total                                         8849
<F3>Other interest income include the following:
Interest-bearing deposits with banks               142
Federal funds sold                                  92
Securities purchased under resale agreements       841
Securities borrowed                                697
Customer receivables                                88
    Total                                         1860
</FN>
        

</TABLE>


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