BANKERS TRUST CORP
10-Q, 2000-05-15
STATE COMMERCIAL BANKS
Previous: PRINCIPAL MUTUAL LIFE INSURANCE COMPANY SEPARATE ACCOUNT B, 497J, 2000-05-15
Next: FAIRCHILD CORP, 10-Q, 2000-05-15





                                  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, 2000
                                       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)



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



        Yes  __X__                                           No  _____


 The registrant is a wholly-owned subsidiary of Deutsche Bank AG. As of the date
hereof, 1 share of the registrant's Common Stock par value $1 per share, was
issued and outstanding.


<PAGE>
                                                                               1


                            BANKERS TRUST CORPORATION

                            MARCH 31, 2000 FORM 10-Q

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
PART I.  FINANCIAL INFORMATION

Item 1. Financial Statements
          Consolidated Statement of Income
            Three Months Ended March 31, 2000 and 1999                       2


          Consolidated Statement of Comprehensive Income
            Three Months Ended March 31, 2000 and 1999                       3

          Consolidated Balance Sheet
            At March 31, 2000 and December 31, 1999                          4

          Consolidated Statement of Changes in Stockholders'
           Equity
             Three Months Ended March 31, 2000 and 1999                      5

          Consolidated Statement of Cash Flows
            Three Months Ended March 31, 2000 and 1999                       6

          Consolidated Schedule of Net Interest Revenue
            Three Months Ended March 31, 2000 and 1999                       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, 2000 are not necessarily indicative
of the results of operations for the full year or any other
interim period.

     The financial statements included in this Form 10-Q
should be read with reference to the Bankers Trust
Corporation's Annual Report on Form 10-K for the fiscal year
ended December 31, 1999.

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

  Item 3. Quantitative and Qualitative Disclosures about Market Risk        31

PART II.  OTHER INFORMATION

   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)
                                   (unaudited)
<TABLE>
<CAPTION>
                                                                                              Increase
THREE MONTHS ENDED MARCH 31,                                      2000            1999       (Decrease)
- - --------------------------------------------------------------------------------------------------------
<S>                                                               <C>           <C>               <C>
NET INTEREST REVENUE
  Interest revenue                                                $816          $1,511            $(695)
  Interest expense                                                 700           1,250             (550)
- - --------------------------------------------------------------------------------------------------------
Net interest revenue                                               116             261             (145)
Provision for credit losses-loans                                  (38)             --              (38)
- - --------------------------------------------------------------------------------------------------------
Net interest revenue after provision for
 credit losses-loans                                               154             261             (107)
- - --------------------------------------------------------------------------------------------------------
NONINTEREST REVENUE
  Trading                                                           63             340             (277)
  Fiduciary and funds management                                   205             271              (66)
  Corporate finance fees                                            37             197             (160)
  Other fees and commissions                                        80             211             (131)
  Securities available for sale gains (losses)                      --              (4)               4
  Insurance premiums                                                --              48              (48)
  Other                                                            191             186                5
- - --------------------------------------------------------------------------------------------------------
Total noninterest revenue                                          576           1,249             (673)
- - --------------------------------------------------------------------------------------------------------
NONINTEREST EXPENSES
  Salaries and commissions                                         123             373             (250)
  Incentive compensation and employee benefits                     118             432             (314)
  Agency and other professional service fees                        42              91              (49)
  Communication and data services                                   26              66              (40)
  Occupancy, net                                                    25              58              (33)
  Furniture and equipment                                           31              69              (38)
  Travel and entertainment                                          10              30              (20)
  Provision for policyholder benefits                               --              63              (63)
  Other                                                            247             119              128
- - --------------------------------------------------------------------------------------------------------
Total noninterest expenses                                         622           1,301             (679)
- - --------------------------------------------------------------------------------------------------------
Income before income taxes                                         108             209             (101)
Income taxes                                                        83              69               14
- - --------------------------------------------------------------------------------------------------------

NET INCOME                                                        $ 25          $  140            $(115)
========================================================================================================

<FN>
Certain prior period amounts have been reclassified to conform to the current
presentation.
</FN>
</TABLE>



<PAGE>
                                                                               3




<TABLE>
<CAPTION>

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



THREE MONTHS ENDED MARCH 31,                                      2000             1999
- - ---------------------------------------------------------------------------------------
<S>                                                               <C>           <C>
NET INCOME                                                        $ 25          $   140
- - ---------------------------------------------------------------------------------------

Other comprehensive income (loss), net of tax:

  Foreign currency translation adjustments:
    Unrealized foreign currency translation
     gains (losses) arising during period,
     net of tax (a)                                                (36)             (30)
    Reclassification adjustment for realized
     foreign currency translation (gains)
     losses, net of tax (b)                                          4               --

  Unrealized gains (losses) on securities:
    Unrealized holding gains (losses) arising during
     period, net of tax (c)                                         16               --
    Reclassification adjustment for realized (gains)
     losses, net of tax (d)                                         --               --
- - ---------------------------------------------------------------------------------------
Total other comprehensive income (loss)                            (16)             (30)
- - ---------------------------------------------------------------------------------------
COMPREHENSIVE INCOME                                              $  9          $   110
=======================================================================================
<FN>
  (a) Amounts are net of an income tax benefit of $19 million and $23 million
      for the three months ended March 31, 2000 and March 31, 1999,
      respectively.

  (b) Amount is net of income tax expense of $2 million for the three months
      ended March 31, 2000.

  (c) Amounts are net of income tax expense of $10 million and $16 million for
      the three months ended March 31, 2000 and March 31, 1999, respectively.

  (d) Amount is net of an income tax benefit of $4 million for the three months
      ended March 31, 1999.
</FN>
</TABLE>




<PAGE>
4



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

<TABLE>
<CAPTION>
                                                          March 31,    December 31,
                                                              2000*            1999
                                                          -------------------------
<S>                                                        <C>             <C>
ASSETS
Cash and due from banks                                    $  2,416        $  3,212
Interest-bearing deposits with banks                          5,064           4,693
Federal funds sold                                              111           2,472
Securities purchased under resale agreements                  5,976           6,764
Trading assets:
 Government securities                                        2,333           2,296
 Corporate debt securities                                    1,231           1,367
 Equity securities                                            9,480           7,144
 Swaps, options and other derivatives                         4,138           4,807
 Other trading assets                                         4,447           3,403
- - ------------------------------------------------------------------------------------
Total trading assets                                         21,629          19,017
Securities available for sale                                 1,210           3,252
Loans, net of allowance for credit losses
  of $422 at March 31, 2000 and $491
  at December 31, 1999                                       19,871          19,471
Customer receivables                                            266             306
Accounts receivable and accrued interest                      2,396           2,307
Other assets                                                  6,889           6,663
- - ------------------------------------------------------------------------------------
Total                                                      $ 65,828        $ 68,157
====================================================================================
LIABILITIES
Noninterest-bearing deposits
  Domestic offices                                         $  2,733        $  2,690
  Foreign offices                                             1,968           2,299
Interest-bearing deposits
  Domestic offices                                           10,470          12,118
  Foreign offices                                             6,080           6,362
- - ------------------------------------------------------------------------------------
Total deposits                                               21,251          23,469
Trading liabilities:
 Securities sold, not yet purchased
  Government securities                                          53              53
  Equity securities                                             367              21
  Other trading liabilities                                       9               9
 Swaps, options and other derivatives                         4,711           5,183
- - ------------------------------------------------------------------------------------
Total trading liabilities                                     5,140           5,266
Securities loaned and securities sold under
  repurchase agreements                                          67              56
Other short-term borrowings                                  11,478          11,540
Accounts payable and accrued expenses                         3,358           3,314
Other liabilities, including allowance for
 credit losses of $18 at March 31, 2000
 and $24 at December 31, 1999                                 3,319           3,728
Long-term debt not included in risk-based capital            13,122          12,582
Long-term debt included in risk-based capital                 2,319           2,424
Mandatorily redeemable capital securities of
 subsidiary trusts holding solely junior
 subordinated deferrable interest debentures
 included in risk-based capital                               1,431           1,428
- - ------------------------------------------------------------------------------------
Total liabilities                                            61,485          63,807
- - ------------------------------------------------------------------------------------

STOCKHOLDERS' EQUITY
Preferred stock                                                 365             376
Common stock, $1 par value
 Authorized, 200 shares
 Issued, 1 share                                                 --              --
Capital surplus                                               2,319           2,318
Retained earnings                                             1,705           1,686
Accumulated other comprehensive income:
  Net unrealized gains (losses) on securities available
   for sale, net of taxes                                        32              16
  Foreign currency translation, net of taxes                    (78)            (46)
- - ------------------------------------------------------------------------------------
Total stockholders' equity                                    4,343           4,350
- - ------------------------------------------------------------------------------------
Total                                                      $ 65,828        $ 68,157
====================================================================================

<FN>
* Unaudited
Certain prior period amounts have been reclassified to conform to the current
presentation.
</FN>
</TABLE>



<PAGE>
                                                                               5



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

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,                                    2000       1999
- - --------------------------------------------------------------------------------
<S>                                                          <C>        <C>
PREFERRED STOCK
Balance, January 1                                           $   376    $   394
Preferred stock repurchased                                      (11)        --
- - --------------------------------------------------------------------------------
Balance, March 31                                                365        394
- - --------------------------------------------------------------------------------
COMMON STOCK
Balance, January 1 and March 31                                    -*       105
- - --------------------------------------------------------------------------------
CAPITAL SURPLUS
Balance, January 1                                             2,318      1,613
Preferred stock repurchased                                        1         --
Common stock distributed under employee
 benefit plans                                                    --          4
- - --------------------------------------------------------------------------------
Balance, March 31                                              2,319      1,617
- - --------------------------------------------------------------------------------
RETAINED EARNINGS
Balance, January 1                                             1,686      3,504
Net income (loss)                                                 25        140
Cash dividends declared
  Preferred stock                                                 (6)        (5)
  Common stock                                                    --        (98)
Treasury stock distributed under employee benefit plans           --        (89)
- - --------------------------------------------------------------------------------
Balance, March 31                                              1,705      3,452
- - --------------------------------------------------------------------------------
COMMON STOCK IN TREASURY, AT COST
Balance, January 1                                                --     (1,056)
Purchases of stock                                                --        (66)
Treasury stock distributed under employee benefit plans           --        294
- - --------------------------------------------------------------------------------
Balance, March 31                                                 --       (828)
- - --------------------------------------------------------------------------------
OTHER STOCKHOLDERS' EQUITY
Balance, January 1                                                --        599
Deferred stock awards granted, net                                --          1
Deferred stock distributed                                        --       (207)
Amortization of deferred compensation, net                        --         97
- - --------------------------------------------------------------------------------
Balance, March 31                                                 --        490
- - --------------------------------------------------------------------------------
CUMULATIVE TRANSLATION ADJUSTMENTS
Balance, January 1                                               (46)      (398)
Translation adjustments/entity transfers and sales               (53)       (53)
Income taxes                                                      21         23
- - --------------------------------------------------------------------------------
Balance, March 31                                                (78)      (428)
- - --------------------------------------------------------------------------------
SECURITIES VALUATION ALLOWANCE
Balance, January 1                                                16        (65)
Change in unrealized net gains (losses), after applicable
 income taxes and minority interest                               16         --
- - --------------------------------------------------------------------------------
Balance, March 31                                                 32        (65)
- - --------------------------------------------------------------------------------

TOTAL STOCKHOLDERS' EQUITY, MARCH 31                         $ 4,343    $ 4,737
================================================================================

<FN>
* 1 share, $1 par value
</FN>
</TABLE>



<PAGE>
6


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

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,                                    2000        1999
- - --------------------------------------------------------------------------------
<S>                                                          <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                   $    25    $   140
Adjustments to reconcile net income to net cash
  (used in) provided by operating activities:
   Provision for credit losses - loans                           (38)        --
   Provision for credit losses-other                              (6)        --
   Provision for policyholder benefits                            --         63
   Deferred income taxes, net                                     86         51
   Depreciation and other amortization and
    accretion                                                     12        183
   Other, net                                                    (11)         6
- - --------------------------------------------------------------------------------
    Earnings adjusted for noncash charges and credits             68        443
Net change in:
  Trading assets                                              (2,959)     9,804
  Trading liabilities                                           (121)    (4,519)
  Receivables and payables from securities
   transactions                                                   --        355
  Customer receivables                                            40       (330)
  Other operating assets and liabilities, net                   (455)    (1,455)
Securities available for sale losses                              --          4
- - --------------------------------------------------------------------------------
Net cash (used in) provided by operating activities           (3,427)     4,302
- - --------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES
Net change in:
  Interest-bearing deposits with banks                          (407)     1,204
  Federal funds sold                                           2,361          9
  Securities purchased under resale agreements                   788     (4,200)
  Securities borrowed                                             --     (3,778)
  Loans                                                         (410)     2,892
Securities available for sale:
  Purchases                                                     (260)    (3,354)
  Maturities and other redemptions                             2,237        476
  Sales                                                            9      2,770
Acquisitions of premises and equipment                           (12)       (40)
Other, net                                                        32       (290)
- - --------------------------------------------------------------------------------
Net cash provided by (used in) investing activities            4,338     (4,311)
- - --------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES
Net change in:
  Deposits                                                    (2,222)      (965)
  Securities loaned and securities sold under
   repurchase agreements                                          11     (1,576)
  Other short-term borrowings                                    (62)     2,148
Issuances of long-term debt                                    1,350        411
Repayments of long-term debt                                    (726)      (935)
Redemptions and repurchases of preferred stock                   (11)        --
Purchases of treasury stock                                       --        (66)
Cash dividends paid                                               (6)      (101)
Other, net                                                       (30)        12
- - --------------------------------------------------------------------------------
Net cash used in financing activities                         (1,696)    (1,072)
- - --------------------------------------------------------------------------------
Net effect of exchange rate changes on cash                      (11)        (3)
- - --------------------------------------------------------------------------------
Net Decrease in Cash and Due from Banks                         (796)    (1,084)
Cash and due from banks, beginning of period                   3,212      2,837
- - --------------------------------------------------------------------------------
Cash and due from banks, end of period                       $ 2,416    $ 1,753
================================================================================

Interest paid                                                $ 1,039    $ 1,167
================================================================================

Income taxes paid, net                                            $2        $14
================================================================================

Noncash investing activities                                      $2        $16
================================================================================

<FN>
Certain prior period amounts have been reclassified to conform to the current
presentation.
</FN>
</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
                                                       2000        1999      (Decrease)
- - --------------------------------------------------------------------------------------
<S>                                                  <C>         <C>           <C>
INTEREST REVENUE
Interest-bearing deposits with banks                 $   55      $   60        $   (5)
Federal funds sold                                       33          26             7
Securities purchased under resale agreements             43         294          (251)
Securities borrowed                                      --         223          (223)
Trading assets                                          192         329          (137)
Securities available for sale
  Taxable                                                33         142          (109)
  Exempt from federal income taxes                        2          12           (10)
Loans                                                   449         394            55
Customer receivables                                      9          31           (22)
- - --------------------------------------------------------------------------------------
Total interest revenue                                  816       1,511          (695)
- - --------------------------------------------------------------------------------------
INTEREST EXPENSE
Interest-bearing deposits
  Domestic offices                                      147         193           (46)
  Foreign offices                                       137         229           (92)
Trading liabilities                                      --          68           (68)
Securities loaned and securities sold under
 repurchase agreements                                    1         343          (342)
Other short-term borrowings                             184         228           (44)
Long-term debt                                          202         161            41
Trust preferred capital securities                       29          28             1
- - --------------------------------------------------------------------------------------
Total interest expense                                  700       1,250          (550)
- - --------------------------------------------------------------------------------------
NET INTEREST REVENUE                                 $  116      $  261        $ (145)
======================================================================================
</TABLE>







<PAGE>
8


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



BUSINESS CHANGES

     On June 4 1999, Deutsche Bank AG ("Deutsche Bank"), through its U.S.
holding corporation, Taunus Corporation, acquired all of the outstanding shares
of common stock of Bankers Trust Corporation ("Bankers Trust") from its
shareholders (the "Acquisition"). Prior to the Acquisition, Bankers Trust
Corporation together with its subsidiaries (the "Corporation" or the "Firm") was
a global financial institution, providing products and services to its clients
worldwide. Subsequent to the Acquisition and associated reorganization
activities, the Corporation and its subsidiaries conduct their business
primarily in the Americas, focusing their activities principally in the asset
management, lending, institutional services, private equity, and private banking
businesses.

     On June 5, 1999, Bankers Trust transferred its wholly-owned subsidiary BT
Alex. Brown Incorporated ("BTAB") and substantially all of its interest in
Bankers Trust International PLC ("BTI") to Deutsche Bank Securities Inc.
("DBSI") and Deutsche Holdings (BTI) Ltd., respectively, which are wholly-owned
subsidiaries of Deutsche Bank. On August 31, 1999, Bankers Trust Corporation
completed the sale of Bankers Trust Australia Limited ("BTAL"), a wholly-owned
subsidiary, to the Principal Financial Group.

     In connection with the Acquisition, and in addition to the foregoing
transactions, the Corporation has and will continue to transfer certain entities
and financial assets and liabilities to Deutsche Bank related entities. The
consideration received and to be received for such transactions was and will be
fair market value of the financial assets and liabilities at and on the date of
transfer.

     For further discussion of these transactions, see pages 3 and 29 of Bankers
Trust's 1999 Annual Report on Form 10-K.


RESULTS OF OPERATIONS

     The Corporation earned $25 million for the three months ended March 31,
2000 as compared to $140 million for the first three months of 1999.

     Because of the significant business changes as discussed above, the
Corporation's historical financial statements are not fully comparable for all
periods presented.





<PAGE>
                                                                               9


BUSINESS SEGMENT RESULTS

     Business segments results, which are presented in accordance with U.S.
generally accepted accounting principles, are derived from internal management
reports.

     In conjunction with the Acquisition, the Corporation realigned its business
activities to conform to Deutsche Bank's management structure. In this regard,
Retail and Private Banking focuses on the Corporation's private banking
activities. The Asset Management division combines the Corporation's
institutional asset management and retail investment fund businesses. Global
Corporates and Institutions includes the Corporation's commercial banking and
investment banking activities as well as trading activities. This business
segment also includes credit business, trade finance, structured finance and
cash management in addition to the Corporation's private equity business. Global
Technology and Services includes four product groups: payments, securities
processing, custody services and electronic banking services.

     Prior period results have been restated for changes in management
structure.


     The following tables present results by Business Segment:

<TABLE>
<CAPTION>
                                                             Total Non-          Pretax
Three Months Ended March 31, 2000              Total Net       interest         Income/
(in millions)                                   Revenue        Expenses          (Loss)
- - ---------------------------------------------------------------------------------------
<S>                                                <C>            <C>             <C>
Retail and Private Banking                         $  36          $  39           $  (3)
Asset Management                                      81             62              19
Global Corporates and Institutions                   365            264             101
Global Technology and Services                       231            274             (43)
- - ---------------------------------------------------------------------------------------
Total Business Segments                              713            639              74
- - ---------------------------------------------------------------------------------------
Corporate Items                                       17            (17)             34
- - ---------------------------------------------------------------------------------------
Total                                              $ 730          $ 622           $ 108
=======================================================================================
<FN>
  * There were no material intersegment revenues among the business segments.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                              Total Non-          Pretax
Three Months Ended March 31, 1999              Total Net        interest         Income/
(in millions)                                   Revenue*        Expenses          (Loss)
- - ----------------------------------------------------------------------------------------
<S>                                               <C>             <C>             <C>
Retail and Private Banking                        $   47          $   45          $    2
Asset Management                                      59              36              23
Global Corporates and Institutions                   841             790              51
Global Technology and Services                       231             204              27
- - ----------------------------------------------------------------------------------------
Total Business Segments                            1,178           1,075             103
- - ----------------------------------------------------------------------------------------
Corporate Items**                                    332             226             106
- - ----------------------------------------------------------------------------------------
Total                                             $1,510          $1,301          $  209
========================================================================================
<FN>
 * There were no material intersegment revenues among the business segments.
** Due to the sale of BTAL in the third quarter of 1999, its results are
included in Corporate Items.
</FN>
</TABLE>






<PAGE>
10


BUSINESS SEGMENT RESULTS (continued)

     The Retail and Private Banking business recorded a pre-tax loss of $3
million in the first quarter of 2000, compared to pre-tax income of $2 million
in the prior year quarter. The current quarter reflected lower revenue from
fiduciary and funds management activities resulting from certain foreign
activities transferred to a Deutsche Bank related entity in July 1999.

     Asset Management recorded pre-tax income of $19 million in the first
quarter of 2000, compared to pre-tax income of $23 million in the 1999 first
quarter. The decline in pre-tax income from the prior year period was mainly
attributable to an increase in personnel-related costs, partially offset by
higher fiduciary and funds management revenue.

     The Global Corporates and Institutions business recorded pre-tax income of
$101 million in the first quarter of 2000, compared to pre-tax income of $51
million in the 1999 first quarter. Higher revenue from private equity
investments contributed to the current quarter's improvement. Total revenue and
total expense declined from the prior year quarter primarily due to the transfer
of BTAB and BTI to Deutsche Bank related entities in the second quarter of 1999.

     The Corporation's Global Technology and Services business recorded a
pre-tax loss of $43 million for the current quarter compared to pre-tax income
of $27 million in the prior year quarter. The current quarter included severance
expenses related to certain senior management changes in the Global
Institutional Services business.

     Corporate Items generally include revenue and expenses that have not been
allocated to business segments and the results of smaller businesses that are
not included in the main business segments. Due to the sale of BTAL and
Consorcio in the third quarter of 1999 and second quarter of 1999, respectively,
their results are included within Corporate Items for the three months ended
March 31, 1999.

     The following table reconciles total pre-tax income for business segments
to consolidated pre-tax income (in millions):

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,                                    2000        1999
- - --------------------------------------------------------------------------------
<S>                                                            <C>         <C>
Total pre-tax income reported for business segments            $  74       $ 103
Earnings associated with unassigned capital                       69          64
Credit quality adjustment                                         --          47
Other unallocated amounts                                        (35)         (5)
- - --------------------------------------------------------------------------------
Consolidated pre-tax income                                    $ 108       $ 209
================================================================================
</TABLE>








<PAGE>
                                                                              11


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
                                                 2000            1999       (Decrease)
- - --------------------------------------------------------------------------------------
<S>                                           <C>             <C>             <C>
NET INTEREST REVENUE (in millions)
Book basis                                    $    116        $    261        $   (145)
Tax equivalent adjustment                            1               9              (8)
- - --------------------------------------------------------------------------------------
Fully taxable basis                           $    117        $    270        $   (153)
======================================================================================

AVERAGE BALANCES (in millions)
Interest-earning assets                       $ 48,197        $100,160        $(51,963)
Interest-bearing liabilities                    43,914          97,016         (53,102)
- - --------------------------------------------------------------------------------------

Earning assets financed by
 noninterest-bearing funds                    $  4,283        $  3,144        $  1,139
======================================================================================

AVERAGE RATES (fully taxable basis)
Yield on interest-earning assets                  6.82%           6.15%           0.67%
Cost of interest-bearing liabilities              6.41            5.23            1.18
- - --------------------------------------------------------------------------------------
Interest rate spread                              0.41            0.92           (0.51)
Contribution of noninterest-bearing
 funds                                            0.57             .17            0.40
- - --------------------------------------------------------------------------------------
Net interest margin                               0.98%           1.09%          (0.11)%
======================================================================================
</TABLE>

     The significant transfers of entities and other financial assets and
liabilities to Deutsche Bank following the Acquisition in June 1999 negatively
impacted net interest revenue and levels of average interest-bearing assets and
average interest-bearing liabilities for the three months ended March 31, 2000
as compared to the prior year period.

     Net interest revenue for the first quarter of 2000 totaled $116 million,
down $145 million, or 56 percent, from the first quarter of 1999. The $145
million decrease in net interest revenue was primarily due to a $93 million
decrease in trading-related net interest revenue, which was nil for the first
quarter of 2000. Nontrading-related net interest revenue totaled $116 million
for the first quarter of 2000 versus $168 million for the comparable period in
1999.

     In the first quarter of 2000, the interest rate spread was 0.41 percent
compared to 0.92 percent in the prior year period. Net interest margin decreased
to 0.98 percent from 1.09 percent. The yield on interest-earning assets
increased by 67 basis points and the cost of interest-bearing liabilities
increased by 118 basis points. Average interest-earning assets totaled $48.2
billion for the first quarter of 2000, down $52.0 billion from the same period
in 1999. The decrease was primarily attributable to declines in trading assets
and securities borrowed and other money-market related activities. Average
interest-bearing liabilities totaled $43.9 billion for the first quarter of
2000, down $53.1 billion from the same period in 1999. The decrease was
primarily attributable to a decline in securities sold under repurchase
agreements, interest-bearing deposits and other money-market related activities.



<PAGE>
12


REVENUE (continued)

                                 Trading Revenue


     Combined trading revenue and trading-related net interest revenue for the
first quarter of 2000 was a gain of $63 million, down $370 million from the
first quarter of 1999. The Corporation's trading activities were significantly
reduced in the second half of 1999, reflecting the effect of integrating the
Corporation into Deutsche Bank. The Corporation anticipates further curtailment
of trading-related activities as a result of the Acquisition. The table below
presents the Corporation's trading 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>
(in millions) Three months ended March 31,                      2000        1999
- - --------------------------------------------------------------------------------
<S>                                                             <C>         <C>
Interest rate risk                                              $ 16        $135
Foreign exchange risk                                             11         106
Equity and commodity risk                                         36          99
- - --------------------------------------------------------------------------------
Total trading revenue                                           $ 63        $340
Trading-related net interest revenue                              --          93
- - --------------------------------------------------------------------------------
Combined total                                                  $ 63        $433
================================================================================
</TABLE>

     Interest Rate Risk - Trading revenue related to interest rate risk
decreased from the prior year quarter. The decrease is attributable to
significant reductions in the Corporation's trading activities and reassessment
of risk reflective of the integration of the Corporation into Deutsche Bank.

     Foreign Exchange Risk - The decrease is primarily attributed to the overall
reduction of the trading portfolio in addition to the sale of BTAL in the third
quarter of 1999, which in the prior year quarter was responsible for a
significant portion of the foreign exchange trading revenue.

     Equity and Commodity Risk - Trading revenue related to equity and commodity
risk decreased from the prior year quarter. The decrease is reflective of
reductions in trading activity consistent with the Corporation's overall
curtailment of trading related activities.


<PAGE>
                                                                              13


REVENUE (continued)

                     Noninterest Revenue (Excluding Trading)

     Fiduciary and funds management revenue was down $66 million, or 24%, from
the first quarter of 1999. The decrease is due primarily to the sale of BTAL in
the third quarter of 1999.

     Corporate finance fees of $37 million decreased $160 million from the $197
million earned in the first quarter of 1999. The decline is primarily
attributable to lower revenue from underwriting, merger and acquisition and
financial advisory activities resulting from the transfer of BTAB to DBSI in
June 1999.

     Other fees and commissions of $80 million decreased $131 million from the
prior year quarter primarily due to lower fees for brokerage services resulting
from the transfer of BTAB to DBSI in June 1999.

     Insurance premium revenue decreased $48 million from the prior year
quarter. The Corporation exited the insurance business with the sale of its
remaining stake in Consorcio in the second quarter of 1999.

     Other noninterest revenue totaled $191 million compared to $186 million in
the prior year period. The current quarter reflected higher revenue from
mark-to-market adjustments on venture capital equity securities.





<PAGE>
14


PROVISION AND ALLOWANCES FOR CREDIT LOSSES

     The allowance for credit losses represents management's estimate of
probable losses that have occurred as of the date of the financial statements.
The allowance for credit losses-loans is reported as a reduction of loans and
the allowance for credit losses for other credit-related items is reported in
other liabilities.

     The allowance for credit losses-loans is comprised of a specific allowance
component, a country risk component and an expected loss component. The specific
allowance component is the amount required for impaired loans as calculated
under SFAS 114, "Accounting by Creditors for Impairment of a Loan". The country
risk component is the amount provided for exposures in countries experiencing
financial stress, excluding those exposures already identified and evaluated as
impaired loans. The expected loss component is an estimate of the remaining
probable losses inherent in the loan portfolio. This component is determined by
using a statistical model that utilizes a loan-type, risk-rated stratified
approach. Loss factors are derived by analyzing historical charge-offs and
recent economic events and applied to categories of loans by type and risk
rating.

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

<TABLE>
<CAPTION>
                                                           Three Months Ended
                                                                 March 31,
                                                         -----------------------
Total allowance for credit losses                          2000             1999
- - --------------------------------------------------------------------------------
<S>                                                       <C>              <C>
Loans

Balance, beginning of period                              $ 491            $ 652
Provision for credit losses                                 (38)              --
Net charge-offs
  Charge-offs                                                40               60
  Recoveries                                                  9               11
- - --------------------------------------------------------------------------------
Total net charge-offs                                        31               49
- - --------------------------------------------------------------------------------
Balance, end of period                                    $ 422*           $ 603
================================================================================
<FN>
*    Comprised of a specific allowance component of $235 million, a country risk
     component of $30 million and an expected loss component of $157 million.
     Not comparable to the prior year period due to revised policies and
     procedures for determining the allowance for credit losses implemented in
     the third quarter of 1999. The allowance for credit losses-loans at
     December 31, 1999 was $491 million and was comprised of a specific
     allowance of $268 million, a country risk component of $56 million and an
     expected loss component of $167 million
</FN>

Other liabilities

Balance, beginning of period                                $ 24            $ 18
Provision for credit losses                                   (6)             --
- - --------------------------------------------------------------------------------
Balance, end of period                                      $ 18            $ 18
================================================================================
</TABLE>




<PAGE>
                                                                              15


RESTRUCTURING AND OTHER RELATED ACTIVITIES

     During the second and fourth quarters of 1999, the Corporation recorded
pre-tax charges for restructuring and other related activities totaling $633
million. For a further discussion of these charges, refer to page 43 of the
Corporation's Annual Report on Form 10-K.

<TABLE>
<CAPTION>
                                           Plan 1                         Plan 2
                                   ------------------------      -----------------------
(in millions)                      Severance          Other      Severance          Other          Total
- - --------------------------------------------------------------------------------------------------------
<S>                                   <C>              <C>          <C>              <C>            <C>
Reserve Balance as of
   December 31, 1999                  $112             $ 11         $ 57             $ 58           $238

Charges Against Reserve
   for the three months
   ended March 31, 2000                 13                6           15               --             34
- - --------------------------------------------------------------------------------------------------------

Ending Reserve Balance at
   March 31, 2000                     $ 99             $  5         $ 42             $ 58           $204
- - --------------------------------------------------------------------------------------------------------
</TABLE>

     At March 31, 2000, $141 million of the remaining reserve balance related to
severance and other termination-related costs for further staff reductions of
approximately 700 positions. These severance actions, as well as the actions
related to other exit activities, are expected to be substantially completed
during the remainder of 2000.



<PAGE>
16


EXPENSES

     As compared to the first quarter of 1999, salaries and commissions expense
decreased $250 million, or 67 percent, primarily due to a decrease in the
average number of employees resulting from the transfer of BTAB and BTI in the
second quarter of 1999, the sale of BTAL in the third quarter of 1999 and staff
reductions resulting from the Acquisition.

     Incentive compensation and employee benefits decreased $314 million, or 73
percent from the prior year quarter, resulting from the previously mentioned
decrease in the average number of employees. In addition, the prior year quarter
included amortization expense for deferred compensation plans.

     The provision for policyholder benefits decreased $63 million from the
prior year period. The Corporation exited the insurance business with the sale
of its remaining stake in Consorcio in the second quarter of 1999.

     Other noninterest expenses increased $128 million from the prior year
period primarily due to charges payable to a Deutsche Bank affiliated company
relating to compensation arrangements.

INCOME TAXES

     Income tax expense for the first quarter of 2000 amounted to $83 million,
compared to $69 million in the first quarter of 1999. The effective tax rate was
77 percent for the current quarter and 33 percent for the prior year quarter.
The increase in the effective tax rate is primarily due to an increase in state
and local income taxes and an increase in the deferred tax valuation allowance.


<PAGE>
                                                                              17


BALANCE SHEET ANALYSIS

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

<TABLE>
<CAPTION>

                                               CONDENSED AVERAGE BALANCE SHEETS
                                              ----------------------------------
                                                         (in millions)
                                                1st Qtr     4th Qtr    Increase
                                                 2000        1999     (Decrease)
- - --------------------------------------------------------------------------------
<S>                                            <C>         <C>         <C>
ASSETS
 Interest-earning
  Interest-bearing deposits with banks         $  5,147    $  3,867    $  1,280
  Federal funds sold                              2,263       3,608      (1,345)
  Securities purchased under resale
   agreements                                     2,940       5,478      (2,538)
  Trading assets                                 13,885       6,221       7,664
  Securities available for sale
    Taxable                                       2,528       3,412        (884)
    Exempt from federal income taxes                 16          16          --
- - --------------------------------------------------------------------------------
Total securities available for sale               2,544       3,428        (884)
  Loans
    Domestic offices                             17,143      16,132       1,011
    Foreign offices                               3,642       4,613        (971)
- - --------------------------------------------------------------------------------
Total loans                                      20,785      20,745          40
Customer receivables                                633         569          64
- - --------------------------------------------------------------------------------
Total interest-earning assets                    48,197      43,916       4,281
 Noninterest-earning
  Cash and due from banks                         2,354       1,745         609
  Noninterest-earning trading assets              3,915       8,541      (4,626)
  All other assets                                9,279       8,774         505
  Less: Allowance for credit losses-loans          (424)       (508)         84
- - --------------------------------------------------------------------------------
Total                                          $ 63,321    $ 62,468    $    853
================================================================================

LIABILITIES
 Interest-bearing
  Interest-bearing deposits
    Domestic offices                           $ 10,879    $ 12,200    $ (1,321)
    Foreign offices                               6,955       7,659        (704)
- - --------------------------------------------------------------------------------
Total interest-bearing deposits                  17,834      19,859      (2,025)
  Trading liabilities                                53          39          14
  Securities loaned and securities sold
   under repurchase agreements                       61         210        (149)
  Other short-term borrowings                     9,340       7,691       1,649
  Long-term debt                                 15,197      13,915       1,282
  Trust preferred capital securities              1,429       1,427           2
- - --------------------------------------------------------------------------------
Total interest-bearing liabilities               43,914      43,141         773
 Noninterest-bearing
  Noninterest-bearing deposits                    4,503       4,724        (221)
  Noninterest-bearing trading liabilities         4,153       4,516        (363)
  All other liabilities                           6,421       5,542         879
- - --------------------------------------------------------------------------------
Total liabilities                                58,991      57,923       1,068
- - --------------------------------------------------------------------------------

STOCKHOLDERS' EQUITY
 Preferred stock                                    368         392         (24)
 Common stockholders' equity                      3,962       4,153        (191)
- - --------------------------------------------------------------------------------
Total stockholders' equity                        4,330       4,545        (215)
- - --------------------------------------------------------------------------------
Total                                          $ 63,321    $ 62,468    $    853
================================================================================
</TABLE>




<PAGE>

18


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)                                              2000             1999
- - --------------------------------------------------------------------------------
<S>                                                    <C>              <C>
Fair value                                             $ 1,210          $ 3,252
Amortized cost                                           1,156            3,227
                                                       -------          -------
Excess of fair value
  over amortized cost*                                 $    54          $    25
                                                       =======          =======
* Components:
    Unrealized gains                                   $    67          $    45
    Unrealized losses                                      (13)             (20)
                                                       -------          -------
                                                       $    54          $    25
                                                       =======          =======
</TABLE>



<PAGE>
                                                                              19


TRADING DERIVATIVES

     The Corporation manages trading positions in a variety of derivative
contracts. 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
                                                2000                  1st Qtr. 2000
                                         --------------------     --------------------
                                                      (Liabi-                  (Liabi-
(in millions)                            Assets       lities)        Assets    lities)
- - --------------------------------------------------------------------------------------
<S>                                     <C>           <C>           <C>        <C>
OTC Financial Instruments
Interest Rate and Currency
 Swap Contracts                         $ 4,872       $(5,270)      $ 5,413    $(5,571)
Interest Rate Contracts
  Forwards                                   --            --             1         (1)
  Options purchased                          90                         241
  Options written                                        (124)                    (395)
Foreign Exchange Rate Contracts
  Spot and Forwards                          24            (3)           53         (3)
  Options purchased                         321                         318
  Options written                                        (323)                    (318)
Equity-related contracts                  1,448        (1,652)        1,023     (1,177)
Commodity-related and other contracts     1,695        (1,695)        1,004     (1,085)

Exchange-Traded Options
Interest Rate                                --            --            --         --
Foreign exchange                             --            --            --         --
Commodity                                    --            --             1         --
Equity                                       90           (46)            1         (4)
- - --------------------------------------------------------------------------------------
Total Gross Fair Values                   8,540        (9,113)        8,055     (8,554)
Impact of Netting Agreements             (4,402)        4,402        (4,502)     4,502
- - --------------------------------------------------------------------------------------
                                        $ 4,138(1)    $(4,711)(1)   $ 3,553    $(4,052)
                                        =======       ========      =======    =======
<FN>
(1) As reflected on the balance sheet in "Trading Assets" and "Trading Liabilities."
</FN>
</TABLE>


<PAGE>
20


TRADING DERIVATIVES (continued)

<TABLE>
<CAPTION>
                                             At December 31,             Average During
                                                  1999                     4th Qtr. 1999
                                        --------------------------    --------------------
                                                        (Liabi-                    (Liabi-
(in millions)                             Assets        lities)         Assets     lities)
- - ------------------------------------------------------------------------------------------
<S>                                     <C>            <C>            <C>         <C>
OTC Financial Instruments
Interest Rate and Currency
 Swap Contracts                         $  6,400       $ (6,570)      $  6,927    $ (6,813)
Interest Rate Contracts
  Forwards                                    --             --              3          (4)
  Options purchased                          519                           414
  Options written                                          (614)                      (628)
Foreign Exchange Rate Contracts
  Spot and Forwards                           11             (3)           193        (134)
  Options purchased                          351                           388
  Options written                                          (350)                      (388)
Equity-related contracts                   1,760         (1,865)         1,620      (1,893)
Commodity-related and other contracts        853           (852)           677        (707)

Exchange-Traded Options
Interest Rate                                 --             --             --          --
Foreign exchange                              --             --             --          --
Commodity                                     --             --             --          --
Equity                                        --            (16)            --          --
- - ------------------------------------------------------------------------------------------
Total Gross Fair Values                    9,894        (10,270)        10,222     (10,567)
- - ------------------------------------------------------------------------------------------
Impact of Netting Agreements              (5,087)         5,087         (6,100)      6,100
- - ------------------------------------------------------------------------------------------

                                        $  4,807(1)    $ (5,183)(1)   $  4,122    $ (4,467)
                                        ========       =========      ========    ========

<FN>
(1) As reflected on the balance sheet in "Trading Assets" and "Trading Liabilities."
</FN>
</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 losses were $343 million at March
31, 2000 compared with unrealized losses of $145 million at December 31, 1999.
The $198 million decrease was primarily due to the realization of $136 million
in gains relating to the sell off of securities available for sale positions and
changes in interest rates.





<PAGE>
                                                                              21


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 stockholder's 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-
December 31, 1999          for sale       Loans   assets    deposits         ings      debt(1)    diaries       Total
- - ---------------------------------------------------------------------------------------------------------------------
<S>                           <C>         <C>        <C>       <C>          <C>          <C>          <C>      <C>

Interest Rate Swaps(2)
  Pay Variable
   Unrealized Gain            $  --       $  --      $--       $   4        $   3        $  18        $--       $  25
   Unrealized (Loss)             --          (1)      --        (261)          (7)        (168)        --        (437)
- - ---------------------------------------------------------------------------------------------------------------------
Pay Variable Net                 --          (1)      --        (257)          (4)        (150)        --        (412)
- - ---------------------------------------------------------------------------------------------------------------------
Pay Fixed
   Unrealized Gain                1          --       --          59           --            4         --          64
   Unrealized (Loss)             --          --       --         (15)          --           --         --         (15)
- - ---------------------------------------------------------------------------------------------------------------------
Pay Fixed Net                     1          --       --          44           --            4         --          49
- - ---------------------------------------------------------------------------------------------------------------------
Total Unrealized
   Gain                           1          --       --          63            3           22         --          89
- - ---------------------------------------------------------------------------------------------------------------------
Total Unrealized
   (Loss)                        --          (1)      --        (276)          (7)        (168)        --        (452)
- - ---------------------------------------------------------------------------------------------------------------------
Total Net                     $   1       $  (1)     $--       $(213)       $  (4)       $(146)       $--       $(363)
=====================================================================================================================

Currency Swaps and Forwards
  Unrealized Gain             $  --       $  --      $--       $  --        $  --        $  39        $--       $  39
  Unrealized (Loss)              --          (1)      --          --           --          (18)        --         (19)
- - ---------------------------------------------------------------------------------------------------------------------
Net                           $  --       $  (1)     $--       $  --        $  --        $  21        $--       $  20
=====================================================================================================================

Other Contracts
  Unrealized Gain             $  --       $  --      $--       $  --        $  --        $  --        $--       $  --
  Unrealized (Loss)              --          --       --          --           --           --         --          --
- - ---------------------------------------------------------------------------------------------------------------------
Net                           $  --       $  --      $--       $  --        $  --        $  --        $--       $  --
=====================================================================================================================

Total Unrealized
 Gain                         $   1       $  --      $--       $  63        $   3        $  61        $--       $ 128
Total Unrealized
 (Loss)                          --          (2)      --        (276)          (7)        (186)        --        (471)
- - ---------------------------------------------------------------------------------------------------------------------
Total Net                     $   1       $  (2)     $--       $(213)       $  (4)       $(125)       $--       $(343)
=====================================================================================================================
<FN>
(1) Includes trust preferred capital securities.
(2) Includes swaps with embedded options to cancel.
</FN>
</TABLE>



<PAGE>
22


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-
December 31, 1999          for sale       Loans   assets    deposits         ings      debt(1)    diaries       Total
- - ---------------------------------------------------------------------------------------------------------------------
<S>                           <C>         <C>        <C>       <C>          <C>          <C>          <C>      <C>

Interest Rate Swaps(2)
  Pay Variable
   Unrealized Gain            $  --       $  --      $--       $  44        $   3        $  25        $--      $  72
   Unrealized (Loss)             --          (2)      --        (256)          (3)        (171)        --       (432)
- - --------------------------------------------------------------------------------------------------------------------
Pay Variable Net                 --          (2)      --        (212)          --         (146)        --       (360)
- - --------------------------------------------------------------------------------------------------------------------
Pay Fixed
   Unrealized Gain                1          --       --          58           --            7         --         66
   Unrealized (Loss)             --          --       --         (17)          --           --         --        (17)
- - --------------------------------------------------------------------------------------------------------------------
Pay Fixed Net                     1          --       --          41           --            7         --         49
- - --------------------------------------------------------------------------------------------------------------------
Total Unrealized
   Gain                           1          --       --         102            3           32         --        138
- - --------------------------------------------------------------------------------------------------------------------
Total Unrealized
   (Loss)                        --          (2)      --        (273)          (3)        (171)        --       (449)
- - --------------------------------------------------------------------------------------------------------------------
Total Net                     $   1       $  (2)     $--       $(171)       $  --        $(139)       $--      $(311)
====================================================================================================================

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

Currency Swaps and Forwards
  Unrealized Gain             $ 136       $  --      $--       $  --        $  --        $  54        $--      $ 190
  Unrealized (Loss)              --          (1)      --          --           --          (24)        --        (25)
- - --------------------------------------------------------------------------------------------------------------------
Net                           $ 136       $  (1)     $--       $  --        $  --        $  30        $--      $ 165
====================================================================================================================

Other Contracts
  Unrealized Gain             $  --       $  --      $--       $  --        $  --        $  --        $--      $  --
  Unrealized (Loss)              --          --       --          --           --           --         --         --
- - --------------------------------------------------------------------------------------------------------------------
Net                           $  --       $  --      $--       $  --        $  --        $  --        $--      $  --
====================================================================================================================

Total Unrealized
 Gain                         $ 138       $  --      $--       $ 102        $   3        $  86        $--      $ 329
Total Unrealized
 (Loss)                          --          (3)      --        (273)          (3)        (195)        --       (474)
- - --------------------------------------------------------------------------------------------------------------------
Total Net                     $ 138       $  (3)     $--       $(171)       $  --        $(109)       $--      $(145)
====================================================================================================================
<FN>
(1) Includes trust preferred capital securities.
(2) Includes swaps with embedded options to cancel.
</FN>
</TABLE>




<PAGE>
                                                                              23


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, 2000
Notional                       Paying Variable                        Paying Fixed
Amount               ------------------------------------  ------------------------------------
Maturing             Notional        Receive          Pay  Notional        Receive          Pay     Total
In:                    Amount           Rate         Rate    Amount           Rate         Rate  Notional
- - ---------------------------------------------------------------------------------------------------------
<S>                   <C>               <C>          <C>     <C>              <C>         <C>     <C>

2000                  $24,396           6.01%        6.10%   $  816           6.10%        6.31%  $25,212

2001-2002               3,068           6.75         6.11       316           6.10         6.77     3,384

2003-2004               1,305           6.26         6.10       167           5.80         6.72     1,472

2005 and thereafter     6,412           6.74         6.04       590           6.03         6.53     7,002
- - ---------------------------------------------------------------------------------------------------------
Total                 $35,181                                $1,889                               $37,070
=========================================================================================================
</TABLE>

     All rates were those in effect at March 31, 2000. Variable rates are
primarily based on LIBOR or Federal funds rate and may change significantly,
affecting future cash flows.



<TABLE>
<CAPTION>
At December 31, 1999
Notional                       Paying Variable                        Paying Fixed
Amount               ------------------------------------  ------------------------------------
Maturing             Notional        Receive          Pay  Notional        Receive          Pay     Total
In:                    Amount           Rate         Rate    Amount           Rate         Rate  Notional
- - ---------------------------------------------------------------------------------------------------------
<S>                   <C>               <C>          <C>     <C>              <C>         <C>     <C>

2000                  $23,569           5.79%        5.78%   $3,066           6.09%       5.82%   $26,635

2001-2002               3,194           6.45         5.96       316           6.46        6.16      3,510

2003-2004               1,301           6.26         5.98       168           6.33        6.23      1,469

2005 and thereafter     6,240           6.36         6.26       550           6.24        6.24      6,790
- - ---------------------------------------------------------------------------------------------------------
Total                 $34,304                                $4,100                               $38,404
=========================================================================================================
</TABLE>

     All rates were those in effect at December 31, 1999. Variable rates are
primarily based on LIBOR or Federal funds rate and may change significantly,
affecting future cash flows.




<PAGE>

24


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 qualifying capital by its
risk-weighted assets. The FRB also has a minimum Leverage ratio that 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
1999 Annual Report on Form 10-K, on pages 11 and 40, provides a detailed
discussion of these guidelines and regulations.

     Based on their respective regulatory capital ratios at March 31, 2000, both
the Corporation and Bankers Trust Company ("BTCo") are well capitalized, as
defined in the applicable regulations.

     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
                                  2000          1999     Purposes      Guidelines
- - ---------------------------------------------------------------------------------
<S>                               <C>           <C>           <C>            <C>
Corporation
 Risk-Based Capital Ratios
  Tier 1 Capital                  10.9%         10.4%         4.0%            6.0%
  Total Capital                   18.7%         18.4%         8.0%           10.0%

 Leverage Ratio                    7.2%          7.3%         3.0%            N/A

BTCo
 Risk-Based Capital Ratios
  Tier 1 Capital                  18.6%         16.5%         4.0%            6.0%
  Total Capital                   21.2%         18.9%         8.0%           10.0%

 Leverage Ratio                   13.1%         12.3%         3.0%            5.0%

<FN>
N/A Not Applicable
</FN>
</TABLE>



<PAGE>
                                                                              25


REGULATORY CAPITAL (continued)

     The following are the essential components used in calculating the
Corporation's and BTCo's risk-based capital ratios:

<TABLE>
<CAPTION>
                                                    Actual as of    Actual as of
                                                       March 31,    December 31,
(in millions)                                               2000            1999
- - --------------------------------------------------------------------------------
<S>                                                     <C>             <C>
Corporation
  Tier 1 Capital                                        $ 4,477          $ 4,462
  Tier 2 Capital                                          3,226            3,399
                                                        -------          -------
Total Capital                                           $ 7,703          $ 7,861
                                                        =======          =======

Total risk-weighted assets                              $41,251          $42,823
                                                        =======          =======

BTCo
  Tier 1 Capital                                        $ 5,832          $ 5,710
  Tier 2 Capital                                            806              851
                                                        -------          -------
Total Capital                                           $ 6,638          $ 6,561
                                                        =======          =======

Total risk-weighted assets                              $31,298          $34,657
                                                        =======          =======
</TABLE>


     Comparing March 31, 2000 to December 31, 1999, the Corporation's Tier 1
Capital ratio increased 50 basis points due primarily to the decrease in
risk-weighted assets of $1.57 billion. Risk-weighted assets decreased
principally because positions were liquidated or transferred to other Deutsche
Bank affiliates. The Total Capital ratio increased 30 basis points as the
decrease in risk-weighted assets more than offset the decline of $158 million in
Total Capital.

     BTCo's Tier 1 Capital ratio increased 210 basis points due to a reduction
in risk-weighted assets of $3.4 billion and an increase in Tier 1 Capital of
$122 million. Total Capital ratio increased 230 basis points due to the
reduction in risk-weighted assets and increase in Total Capital. The Leverage
ratio increased 80 basis points primarily due to the significant reduction of
$2.0 billion in quarterly average assets.






<PAGE>
26


RISK MANAGEMENT

     Market risk is the risk of losses in the value of the Corporation's
portfolio due to movements in market prices and rates. Market risk arises from
the Corporation's investment, trading, and client activities. This section
discusses changes in the Corporation's market-risk profile as characterized by
the quantitative information presented on pages 13 to 14 of the Corporation's
Annual Report on Form 10-K for the fiscal year ended December 31, 1999.

     Table 1 below shows the results of statistical measures of loss for the
first three months of 2000 and all of 1999 for the set of financial assets and
liabilities whose values are functions of market traded variables irrespective
of accounting intention. This measure shows the 99th percentile loss potential
of the Firm assuming the Firm's positions are held unchanged for 1 day. Table 2
shows the same information for the subset of these positions that appear as
Trading Assets on the Corporation's balance sheet.

Table 1
BT Corporation Total Value at Risk
(in millions)
<TABLE>
<CAPTION>

                              Three Months
                       1999           2000    December 31,      March 31,
Risk Class          Average        Average            1999           2000
- - -------------------------------------------------------------------------
<S>                 <C>            <C>             <C>            <C>
Interest Rate       $  18.0        $   3.8         $   5.1        $   3.3
Currency                2.5            2.0             0.6            1.6
Equity                 22.6           16.6            11.7           14.1
Commodity               0.6             --              --             --
Diversification       (12.4)          (5.2)           (4.6)          (4.4)
- - -------------------------------------------------------------------------
Overall Portfolio   $  31.3        $  17.2         $  12.8        $  14.6
- - -------------------------------------------------------------------------
</TABLE>

     Table 1 shows that the Corporation's overall market-risk exposure increased
on a spot basis by 14 percent from year-end, which was mainly driven by an
increase in equity risk. The primary risks at March 31, 2000 are equity risk and
interest rate risk. The interest rate risk stems mainly from the loan trading,
loan syndication and loan securitization businesses. The equity risk is
primarily from private equity investments held by the Corporation. This equity
risk increased sharply in February and early March mainly due to market
movements in the Corporation's private equity investments.



<PAGE>
                                                                              27


RISK MANAGEMENT (continued)

Table 2
BT Corporation Trading Value at Risk
(in millions)
<TABLE>
<CAPTION>
                                      Three Months
                                1999          2000     December 31,    March 31,
Risk Class                    Average        Average           1999         2000
- - --------------------------------------------------------------------------------
<S>                           <C>          <C>           <C>             <C>
Interest Rate                 $  11.1      $   3.8       $  5.0          $  3.2
Currency                          2.3          2.0          0.6             1.6
Equity                            8.7         11.7          5.8             2.6
Commodity                         0.6         --           --                --
Diversification                  (7.0)        (4.8)        (3.7)           (3.0)
                             ---------------------------------------------------
Overall Portfolio             $  15.7      $  12.7       $  7.7          $  4.4
                             ---------------------------------------------------
</TABLE>

     Table 2 shows that the Corporation's March 31st risk levels from Trading
Assets decreased by 43 percent on a spot basis from December 31, 1999.

LIQUIDITY

     Liquidity is the ability to have funds available at all times to meet the
commitments of the Corporation. The Corporation's liquidity process has become
an integral part of Deutsche Bank's global liquidity process. Management's
policy is designed to maintain Deutsche Bank's ability to fund assets and meet
any contractual financial obligations on a timely basis at a fair market cost
under any market conditions. While Deutsche Bank and the Corporation manage
their liquidity positions on a day-to-day basis to meet ongoing funding needs,
Deutsche Bank's planning and management process also encompasses contingency
planning to address even the most severe liquidity events.

     Short-term unsecured financing for the Corporation is available under an
uncommitted credit line with its parent, Deutsche Bank. At March 31, 2000, this
credit line totaled over $5 billion. Of this amount, approximately $3 billion
was drawn.









<PAGE>
28


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,
                                                            2000            1999
- - --------------------------------------------------------------------------------
<S>                                                         <C>           <C>
CASH BASIS LOANS
  Domestic
    Commercial and industrial                               $522           $495
    Secured by real estate                                    60             67
    Financial institutions                                    10             11
                                                            ----           ----
Total domestic                                               592            573
                                                            ----           ----
  International
    Commercial and industrial                                 57            132
    Secured by real estate                                    10             10
    Lease financings                                           1              1
    Other                                                     21             21
                                                            ----           ----
Total international                                           89            164
                                                            ----           ----
Total cash basis loans                                      $681           $737
                                                            ====           ====

Ratio of cash basis loans to total gross loans               3.4%           3.7%
                                                            ====           ====

Ratio of allowance for credit losses-loans to
 cash basis loans                                             62%            67%
                                                            ====           ====

RENEGOTIATED LOANS                                          $ --           $ 11
                                                            ====           ====

OTHER REAL ESTATE                                           $ 83           $ 88
                                                            ====           ====

OTHER NONPERFORMING ASSETS                                  $  8           $  8
                                                            ====           ====
</TABLE>


     There were no loans 90 days or more past due and still accruing interest at
March 31, 2000 and December 31, 1999.





<PAGE>
                                                                              29


NONPERFORMING ASSETS (continued)

     An analysis of the changes in the Corporation's total cash basis loans
during the first three months of 2000 follows (in millions):


<TABLE>
<CAPTION>
<S>                                                                       <C>
Balance, December 31, 1999                                                $ 737
Net transfers to cash basis loans                                            63
Net transfers to other real estate                                           (2)
Net paydowns                                                                (69)
Charge-offs                                                                 (40)
Other                                                                        (8)
                                                                          -----
Balance, March 31, 2000                                                   $ 681
                                                                          =====
</TABLE>

     The Corporation's total cash basis loans amounted to $681 million at March
31, 2000, down $56 million, or 8 percent, from December 31, 1999.

     Impaired loans under SFAS 114, were $785 million and $889 million at March
31, 2000 and December 31, 1999, respectively. Included in these amounts were
$675 million and $718 million of loans that required a specific allowance of
$235 million and $268 million at those same dates, respectively.

     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 that 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)                                                 2000          1999
- - --------------------------------------------------------------------------------
<S>                                                            <C>           <C>
Domestic Loans
 Gross amount of interest that would have
  been recorded at original rate                               $13           $ 4
 Less, interest, net of reversals, recognized
  in interest revenue                                            8             2
                                                               ---           ---
Reduction of interest revenue                                    5             2
                                                               ---           ---
International Loans
 Gross amount of interest that would have
  been recorded at original rate                                 1             5
 Less, interest, net of reversals, recognized
  in interest revenue                                            1             4
                                                               ---           ---
Reduction of interest revenue                                   --             1
                                                               ---           ---
Total reduction of interest revenue                            $ 5           $ 3
                                                               ===           ===
</TABLE>




<PAGE>
30


RELATED PARTY TRANSACTIONS

     The Corporation has entered into various related party transactions with
Deutsche Bank and its affiliated entities. For further discussion, see page 58
of the Corporation's 1999 Annual Report on Form 10-K.

     The Corporation also has related party balances with Deutsche Bank or
affiliated companies. These balances generally include interest-bearing deposits
with banks, securities purchased under resale agreements, securities borrowed,
securities loaned and securities sold under repurchase agreements, other
short-term borrowings, and derivative contracts. These transactions are entered
into in the ordinary course of business.

     Included in the Corporation's financial statements were the following
balances with such affiliates.

<TABLE>
<CAPTION>

(in millions)                                 March 31, 2000   December 31, 1999
- - --------------------------------------------------------------------------------
<S>                                                  <C>                 <C>
Interest-earning assets                              $10,689             $10,843
Noninterest-earning assets                             1,738               1,147
Interest-bearing liabilities                           8,956               6,568
Noninterest-bearing liabilities                        2,766                 139

</TABLE>

ACCOUNTING DEVELOPMENTS

     In June 1998, the FASB issued SFAS 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement establishes accounting and
reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. It requires
companies to recognize all derivatives on the balance sheet as assets or
liabilities measured at fair value. SFAS 137 deferred the effective date of SFAS
133 until January 1, 2001 for calendar year companies. Depending on the
underlying risk management strategy, the accounting for these products under the
new standard could affect reported earnings and balance sheet accounts. The
Corporation continues to evaluate the potential impact of the new standard as
plans for implementation proceed.

SUPERVISION AND REGULATION

     In November 1999 federal financial modernization legislation was enacted
which allows qualifying banks and bank holding companies to elect to be treated
as financial holding companies ("FHCs"). FHCs may engage in a broader range of
activity than non-FHCs, which will be limited to the activities traditionally
permissible for bank holding companies. Although bank regulatory authorities
have issued interim and proposed regulations, the full scope of the new powers
available to FHCs will only become clear after the bank regulatory authorities
adopt final implementing regulations. Although Deutsche Bank has received FHC
status, the Corporation at this time is unable to predict the impact the
modernization legislation may have on it and its affiliates. See "Supervision
and Regulation" on pages 68 and 69 of Bankers Trust's 1999 Annual Report on Form
10-K for more information on the modernization legislation.


<PAGE>
                                                                              31



Item 3. Quantitative and Qualitative Disclosures About Market Risk

     See "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Risk Management" on page 26 for Quantitative and
Qualitative Disclosures About Market Risk.

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 certain
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>
32



PART II. OTHER INFORMATION
- - --------------------------

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits

     (3)  Articles of Incorporation and By-laws, as amended

     (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 instruments defining
                    the rights of security holders issued by Bankers Trust
                    Corporation or its subsidiaries.

     (12) Statement re Computation of Ratios

     (27) Financial Data Schedule

     (99) Additional Exhibits

(b)  Reports on Form 8-K - Bankers Trust Corporation did not file any reports on
     Form 8-K during the quarter ended March 31, 2000.


<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, 2000.


                                      BANKERS TRUST CORPORATION



                                      BY: /S/ RONALD HASSEN
                                          -------------------------------------
                                              RONALD HASSEN
                                              Senior Vice President, Controller
                                              and Principal Accounting Officer



<PAGE>




                            BANKERS TRUST CORPORATION
                                    FORM 10-Q
                      FOR THE QUARTER ENDED MARCH 31, 2000

                                  EXHIBIT INDEX



(3)  Articles of Incorporation and By-laws, as amended

     (ii) - By-laws as in effect April 27, 2000

(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

(99) (i) Additional Exhibits

          (1)  Unaudited Pro Forma Condensed Financial Statement for the three
               months ended March 31,1999.




[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.
</FN>




                                                                   EXHIBIT 3(ii)


                                     BY-LAWS







                                 APRIL 27, 2000










                            Bankers Trust Corporation
           (Incorporated under the New York Business Corporation Law)









<PAGE>

                            BANKERS TRUST CORPORATION


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


                                     BY-LAWS


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


                                    ARTICLE I

                                  SHAREHOLDERS


SECTION  1.01  Annual  Meetings.  The annual  meetings of  shareholders  for the
election of  directors  and for the  transaction  of such other  business as may
properly come before the meeting shall be held in January of each year.

SECTION 1.02 Special  Meetings.  Special  meetings of the  shareholders,  except
those regulated otherwise by statute,  may be called at any time by the Board of
Directors, or by any person or committee expressly so authorized by the Board of
Directors and by no other person or persons.

SECTION 1.03 Place of Meetings.  Meetings of shareholders  shall be held at such
place within or without the State of New York as shall be  determined  from time
to time by the Board of Directors or, in the case of special  meetings,  by such
person or persons  as may be  authorized  to call a meeting.  The place in which
each meeting is to be held shall be specified in the notice of such meeting.

SECTION 1.04 Notice of Meetings. A copy of the written notice of the place, date
and hour of each meeting of shareholders  shall be given  personally or by mail,
not less than ten nor more than fifty days  before the date of the  meeting,  to
each shareholder  entitled to vote at such meeting.  Notice of a special meeting
shall  indicate  that it is being issued by or at the direction of the person or
persons  calling the  meeting  and shall also state the purpose or purposes  for
which the meeting is called.

SECTION  1.05 Record  Date.  For the  purpose of  determining  the  shareholders
entitled to notice of or to vote any meeting of  shareholders or any adjournment
thereof,  or to  express  consent  to or  dissent  from any  proposal  without a
meeting,  or for the  purpose of  determining  shareholders  entitled to receive
payment of any dividend or the  allotment  of any rights,  or for the purpose of
any other  action,  the Board of  Directors  may fix, in advance,  a date as the
record date for any such  determination of shareholders.  Such date shall not be
more than fifty nor less than ten days before the date of such meeting, nor more
than fifty days prior to any other action.



<PAGE>

SECTION 1.06 Quorum.  The presence,  in person or by proxy,  of the holders of a
majority of the shares  entitled to vote thereat shall  constitute a quorum at a
meeting of  shareholders  for the  transaction of business,  except as otherwise
provided by statute, by the Certificate of Incorporation or by the By-Laws.  The
shareholders  present in person or by proxy and entitled to vote at any meeting,
despite  the absence of a quorum,  shall have power to adjourn the meeting  from
time to time,  to a  designated  time and place,  without  notice  other than by
announcement  at the meeting,  and at any adjourned  meeting any business may be
transacted that might have been transacted on the original date of the meeting.

SECTION 1.07 Business at Annual Meeting.  At an annual meeting of  shareholders,
only such  business  shall be conducted  as shall have been  brought  before the
meeting by or at the  direction of the Board of Directors or by any  shareholder
of the corporation.

                                   ARTICLE II

                               BOARD OF DIRECTORS


SECTION 2.01 Number and Qualifications. The business of the corporation shall be
managed by its Board of  Directors.  The number of  directors  constituting  the
entire Board of Directors shall be not less than seven nor more than fifteen, as
shall be fixed  from time to time by vote of a majority  of the entire  Board of
Directors.  Each director shall be at least 21 years of age.  Directors need not
be shareholders.  No Officer-Director who shall have attained age 65, or earlier
relinquishes  his  responsibilities  and title,  shall be eligible to serve as a
director.

SECTION 2.02 Election.  At each annual meeting of shareholders,  directors shall
be elected by a  plurality  of the votes to hold  office  until the next  annual
meeting.  Subject  to the  provisions  of the  statute,  of the  Certificate  of
Incorporation  and of the  By-Laws,  each  director  shall hold office until the
expiration  of the term for which  elected,  and until  his  successor  has been
elected and qualified.

SECTION 2.03 Nomination and Notification of Nomination. Subject to the rights of
holders  of any class or series of stock  having a  preference  over the  Common
Stock as to  dividends  or upon  liquidation,  nominations  for the  election of
directors may be made by the Board of Directors or to any committee appointed by
the Board of Directors or by any shareholder entitled to vote in the election of
directors generally.

SECTION 2.04 Regular Meetings. Regular meetings of the Board of Directors may be
held  without  notice at such places and times as may be fixed from time to time
by resolution of the Board and a regular meeting for the purpose of organization
and  transaction of other business shall be held each year after the adjournment
of the annual meeting of shareholders.

                                       2

<PAGE>

SECTION 2.05 Special  Meetings.  The Chairman of the Board,  the Chief Executive
Officer,  the  President or any Vice  Chairman  may, and at the request of three
directors  shall,  call a special  meeting of the Board of Directors,  two days'
notice of which shall be given in person or by mail,  electronic mail, telephone
or via facsimile transmission.  Notice of a special meeting need not be given to
any director who submits a signed waiver of notice  whether  before or after the
meeting, or who attends the meeting without protesting,  prior thereto or at its
commencement, the lack of notice to him.

SECTION 2.06 Place of Meeting.  The directors may hold their meetings,  have one
or more  offices,  and  keep  the  books of the  corporation  (except  as may be
provided by law) at any place,  either  within or without the State of New York,
as they may from time to time determine.

SECTION  2.07 Quorum and Vote.  At all  meetings of the Board of  Directors  the
presence of  one-third  of the entire  Board,  but not less than two  directors,
shall  constitute  a quorum for the  transaction  of  business.  Any one or more
members of the Board of Directors or of any committee thereof may participate in
a  meeting  of the  Board of  Directors  or a  committee  thereof  by means of a
conference telephone, video conference or similar communications equipment which
allows all persons  participating  in the meeting to hear each other at the same
time.  Participation by such means shall constitute presence in person at such a
meeting.  The vote of a  majority  of the  directors  present at the time of the
vote,  if a quorum is  present  at such  time,  shall be the act of the Board of
Directors, except as may be otherwise provided by statute or the By-Laws.

SECTION 2.08 Vacancies.  Newly created directorships  resulting from increase in
the number of directors and vacancies in the Board of Directors,  whether caused
by resignation, death, removal or otherwise, may be filled by vote of a majority
of the directors then in office, although less than a quorum exists.

                                   ARTICLE III

                         EXECUTIVE AND OTHER COMMITTEES

SECTION 3.01  Designation and Authority.  The Board of Directors,  by resolution
adopted by a majority of the entire Board,  may designate from among its members
an Executive  Committee and other  committees,  each consisting of three or more
directors,  except  for the  Transaction  Authorization  Committee  which  shall
consist of at least two directors.  Each such committee,  to the extent provided
in the  resolution  or the By-Laws,  shall have all the  authority of the Board,
except that no such committee shall have authority as to:

     (i) the submission to shareholders of any action as to which  shareholders'
authorization is required by law.

                                       3

<PAGE>

     (ii) the filling of vacancies in the Board of Directors or any committee.

     (iii) the fixing of  compensation  of directors for serving on the Board or
on any committee.

     (iv) the  amendment  or  appeal  of the  By-Laws,  or the  adoption  of new
By-Laws.

     (v) the  amendment  or repeal of any  resolution  of the Board which by its
terms shall not be so amendable or repealable.

The Board may designate one or more  directors as alternate  members of any such
committee,  who may replace any absent  member or members at any meeting of such
committee.  Each such  committee  shall  serve at the  pleasure  of the Board of
Directors.

SECTION 3.02 Procedure.  Except as may be otherwise provided by statute,  by the
By-Laws or by  resolution  of the Board of  Directors,  each  committee may make
rules for the call and  conduct of its  meetings.  Each  committee  shall keep a
record of its acts and  proceedings  and shall report the same from time to time
to the Board of Directors.

                                   ARTICLE IV

                                    OFFICERS

SECTION 4.01 Titles and General.  The Board of Directors  shall elect from among
their number a Chairman of the Board and a Chief Executive Officer, and may also
elect a  President,  one or more  Vice  Chairmen,  one or  more  Executive  Vice
Presidents,  one or more Senior Vice Presidents,  one or more Directors,  one or
more Vice Presidents, a Secretary, a Controller, a Treasurer, a General Counsel,
a General Auditor, and a General Credit Auditor, who need not be directors.  The
officers of the  corporation  may also include such other  officers or assistant
officers as shall from time to time be elected or  appointed  by the Board.  The
Chairman of the Board or the Chief Executive  Officer or, in their absence,  the
President  or any  Vice  Chairman,  may  from  time  to time  appoint  assistant
officers. All officers elected or appointed by the Board of Directors shall hold
their respective offices during the pleasure of the Board of Directors,  and all
assistant  officers  shall  hold  office  at the  pleasure  of the  Board or the
Chairman of the Board or the Chief Executive  Officer or, in their absence,  the
President or any Vice  Chairman.  The Board of Directors may require any and all
officers and  employees to give security for the faithful  performance  of their
duties.

SECTION 4.02  Chairman of the Board.  The Chairman of the Board shall preside at
all meetings of the shareholders  and of the Board of Directors.  Subject to the
Board of Directors,  he shall exercise all the powers and perform all the duties
usual to such office and shall have such other  powers as may be  prescribed  by
the  Board of  Directors  or the  Executive  Committee  or  vested in him by the
By-Laws.

                                       4

<PAGE>

SECTION 4.03 Chief Executive Officer. The Board of Directors shall designate the
Chief  Executive  Officer  of the  corporation,  which  person may also hold the
additional title of Chairman of the Board, or President  Subject to the Board of
Directors,  he shall exercise all the powers and perform all the duties usual to
such office and shall have such other powers as may be  prescribed  by the Board
of Directors or the Executive Committee or vested in him by the By-Laws.

SECTION 4.04 Chairman of the Board,  President,  Vice  Chairmen,  Executive Vice
Presidents, Senior Vice Presidents,  Directors and Vice Presidents. The Chairman
of the Board or, in his absence or  incapacity  the President or, in his absence
or incapacity,  the Vice Chairmen,  the Executive Vice  Presidents,  or in their
absence,  the Senior Vice Presidents,  in the order  established by the Board of
Directors  shall,  in the absence or incapacity of the Chief  Executive  Officer
perform  the duties of the Chief  Executive  Officer.  The  President,  the Vice
Chairmen,  the  Executive  Vice  Presidents,  the Senior  Vice  Presidents,  the
Directors, and the Vice Presidents shall also perform such other duties and have
such other powers as may be prescribed or assigned to them,  respectively,  from
time to time by the  Board of  Directors,  the  Executive  Committee,  the Chief
Executive Officer, or the By-Laws.

SECTION 4.05  Controller.  The Controller shall perform all the duties customary
to that office and except as may be otherwise provided by the Board of Directors
shall have the general  supervision  of the books of account of the  corporation
and  shall  also  perform  such  other  duties  and have  such  powers as may be
prescribed or assigned to him from time to time by the Board of  Directors,  the
Executive Committee, the Chief Executive Officer, or the By-Laws.

SECTION 4.06 Secretary.  The Secretary shall keep the minutes of the meetings of
the Board of Directors and of the shareholders and shall have the custody of the
seal of the corporation. He shall perform all other duties usual to that office,
and  shall  also  perform  such  other  duties  and have  such  powers as may be
prescribed or assigned to him from time to time by the Board of  Directors,  the
Executive Committee,  the Chairman of the Board, the Chief Executive Officer, or
the By-Laws.

                                    ARTICLE V

                INDEMNIFICATION OF DIRECTORS, OFFICERS AND OTHERS

SECTION 5.01 The corporation  shall, to the fullest extent  permitted by Section
721 of the New York Business Corporation Law, indemnify any person who is or was
made,  or  threatened  to be made, a party to an action or  proceeding,  whether
civil or  criminal,  whether  involving  any actual or  alleged  breach of duty,
neglect or error,  any  accountability,  or any actual or alleged  misstatement,
misleading  statement or other act or omission and whether brought or threatened
in any court or  administrative  or  legislative  body or agency,  including  an
action by or in the right of the  corporation to procure a judgment in its favor
and an action by or in the right of any other  corporation  of any type or kind,
domestic or

                                       5

<PAGE>

foreign,  or any  partnership,  joint venture,  trust,  employee benefit plan or
other enterprise, which any director or officer of the corporation is serving or
served in any capacity at the request of the  corporation  by reason of the fact
that he, his  testator  or  intestate,  is or was a  director  or officer of the
corporation, or is serving or served such other corporation,  partnership, joint
venture,  trust,  employee  benefit plan or other  enterprise  in any  capacity,
against judgments,  fines,  amounts paid in settlement,  and costs,  charges and
expenses,  including attorneys' fees, or any appeal therein; provided,  however,
that no  indemnification  shall be  provided to any such person if a judgment or
other final adjudication adverse to the director or officer establishes that (i)
his acts were committed in bad faith or were the result of active and deliberate
dishonesty  and,  in  either  case,  were  material  to the  cause of  action so
adjudicated,  or (ii) he personally  gained in fact a financial  profit or other
advantage to which he was not legally entitled.

SECTION  5.02  The  corporation  may  indemnify  any  other  person  to whom the
corporation  is  permitted  to provide  indemnification  or the  advancement  of
expenses by applicable law,  whether  pursuant to rights granted pursuant to, or
provided by, the New York Business  Corporation  Law or other rights  created by
(i) a resolution of  shareholders,  (ii) a resolution of directors,  or (iii) an
agreement providing for such  indemnification,  it being expressly intended that
these By-Laws authorize the creation of other rights in any such manner.

SECTION 5.03 The corporation  shall, from time to time,  reimburse or advance to
any  person  referred  to in Section  5.01 the funds  necessary  for  payment of
expenses,  including  attorneys' fees, incurred in connection with any action or
proceeding referred to in Section 5.01, upon receipt of a written undertaking by
or on behalf of such person to repay such amount(s) if a judgment or other final
adjudication  adverse to the director or officer  establishes  that (i) his acts
were  committed  in bad  faith or were  the  result  of  active  and  deliberate
dishonesty  and,  in  either  case,  were  material  to the  cause of  action so
adjudicated,  or (ii) he personally  gained in fact a financial  profit or other
advantage to which he was not legally entitled.

SECTION  5.04 Any  director  or officer of the  corporation  serving (i) another
corporation,  of which a majority of the shares entitled to vote in the election
of its directors is held by the  corporation,  or (ii) any employee benefit plan
of the corporation or any corporation referred to in clause (i), in any capacity
shall be deemed to be doing so at the request of the  corporation.  In all other
cases,  the  provisions  of this  Article V will  apply  (i) only if the  person
serving another corporation or any partnership,  joint venture,  trust, employee
benefit  plan or other  enterprise  so served  at the  specific  request  of the
corporation,  evidenced by a written communication signed by the Chairman of the
Board, the Chief Executive Officer, the President or any Vice Chairman, and (ii)
only if and to the extent that, after making such efforts as the Chairman of the
Board, the Chief Executive Officer,  or the President shall deem adequate in the
circumstances,  such person shall be unable to obtain  indemnification from such
other enterprise or its insurer.

SECTION 5.05 Any person  entitled to be indemnified or to the  reimbursement  or
advancement  of  expenses as a matter of right  pursuant  to this  Article V may
elect  to have  the  right  to  indemnification  (or  advancement  of  expenses)
interpreted on the basis of the

                                       6

<PAGE>

applicable  law in effect at the time of the  occurrence  of the event or events
giving rise to the action or proceeding,  to the extent  permitted by law, or on
the basis of the applicable law in effect at the time indemnification is sought.

SECTION 5.06 The right to be indemnified or to the  reimbursement or advancement
of expenses pursuant to this Article V (i) is a contract right pursuant to which
the person entitled thereto may bring suit as if the provisions  hereof were set
forth in a separate written contract between the corporation and the director or
officer,  (ii) is intended to be retroactive and shall be available with respect
to events  occurring prior to the adoption  hereof,  and (iii) shall continue to
exist after the  rescission or restrictive  modification  hereof with respect to
events occurring prior thereto.

SECTION  5.07  If a  request  to be  indemnified  or for  the  reimbursement  or
advancement of expenses  pursuant  hereto is not paid in full by the corporation
within thirty days after a written  claim has been received by the  corporation,
the claimant may at any time  thereafter  bring suit against the  corporation to
recover the unpaid  amount of the claim and, if  successful in whole or in part,
the claimant shall be entitled also to be paid the expenses of prosecuting  such
claim. Neither the failure of the corporation (including its Board of Directors,
independent  legal counsel,  or its  shareholders)  to have made a determination
prior  to  the   commencement  of  such  action  that   indemnification   of  or
reimbursement  or  advancement  of  expenses  to the  claimant  is proper in the
circumstances,  nor an actual  determination  by the corporation  (including its
Board of Directors,  independent legal counsel,  or its  shareholders)  that the
claimant  is  not  entitled  to  indemnification  or  to  the  reimbursement  or
advancement  of  expenses,  shall  be a  defense  to  the  action  or  create  a
presumption that the claimant is not so entitled.

SECTION 5.08 A person who has been  successful,  on the merits or otherwise,  in
the  defense  of a civil or  criminal  action  or  proceeding  of the  character
described in Section 5.01 shall be entitled to indemnification  only as provided
in  Sections  5.01  and  5.03,  notwithstanding  any  provision  of the New York
Business Corporation Law to the contrary.


                                   ARTICLE VI

                                      SEAL


SECTION 6.01  Corporate  Seal.  The corporate seal shall contain the name of the
corporation and the year and state of its incorporation. The seal may be altered
from time to time at the discretion of the Board of Directors.

                                       7

<PAGE>

                                   ARTICLE VII

                               SHARE CERTIFICATES


SECTION 7.01 Form. The  certificates  for shares of the corporation  shall be in
such form as shall be approved by the Board of Directors  and shall be signed by
the Chairman of the Board,  the Chief  Executive  Officer,  the President or any
Vice Chairman and the Secretary or an Assistant  Secretary,  and shall be sealed
with the seal of the corporation or a facsimile  thereof.  The signatures of the
officers  upon  the   certificate  may  be  facsimiles  if  the  certificate  is
countersigned  by a transfer  agent or registered by a registrar  other than the
corporation itself or its employees.

                                  ARTICLE VIII

                                     CHECKS


SECTION 8.01 Signatures.  All checks, drafts and other orders for the payment of
money  shall be signed by such  officer  or  officers  or agent or agents as the
Board of Directors may designate from time to time.


                                   ARTICLE IX

                                    AMENDMENT


SECTION 9.01 Amendment of By-Laws. The By-Laws may be amended, repealed or added
to by vote of the  holders  of the  shares at the time  entitled  to vote in the
election of any directors.  The Board of Directors may also amend, repeal or add
to the By-Laws, but any By-Laws adopted by the Board of Directors may be amended
or repealed by the shareholders  entitled to vote thereon as provided herein. If
any By-Law regulating an impending election of directors is adopted,  amended or
repealed  by the  Board,  there  shall be set  forth in the  notice  of the next
meeting of  shareholders  for the election of directors  the By-Laws so adopted,
amended or repealed, together with concise statement of the changes made.

                                    ARTICLE X

SECTION  10.01  Construction.  The  masculine  gender,  when  appearing in these
By-Laws, shall be deemed to include the feminine gender.


                                       8

<PAGE>

I, Sonja K. Olsen, [Assistant] Secretary of Bankers Trust Corporation, New York,
New York, hereby certify that the foregoing is a complete, true and correct copy
of the By-Laws of Bankers Trust Corporation, and that the same are in full force
and effect at this date.



                                                       /s/ Sonja K. Olsen
                                                           [Assistant] Secretary


Dated:  May 8, 2000





                                                                   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,
                                                ------------------------------------------------------------------
                                                  1995           1996           1997            1998         1999           2000
                                                ----------------------------------------------------------------------------------
<S>                                             <C>           <C>             <C>            <C>          <C>             <C>
Earnings:
 1. Income (loss) before
     income taxes                               $  469         $1,131         $1,239          $  (77)     $(1,415)          $ 108
 2. Add: Fixed charges
          excluding
          capitalized
          interest
          (Line 10)                              5,138          5,483          5,959           6,954        3,654             709
 3. Less: Equity in undistri-
            buted income of
            unconsolidated
            subsidiaries and
            affiliates                              28             30           (117)             15           75              18
                                                ----------------------------------------------------------------------------------
 4. Earnings including
     interest on deposits                        5,579          6,584          7,315           6,862        2,164             799
 5. Less: Interest on
           deposits                              1,360          1,355          2,076           2,195        1,424             284
                                                ----------------------------------------------------------------------------------
 6. Earnings excluding
     interest on deposits                       $4,219         $5,229         $5,239          $4,667      $   740           $ 515
                                                ==================================================================================

Fixed Charges:
 7. Interest Expense                            $5,105         $5,451         $5,926          $6,919      $ 3,612           $ 700
 8. Estimated interest
     component of net
     rental expense                                 33             32             33              35           42               9
 9. Amortization of debt
     issuance expense                               --             --             --              --           --              --
                                                ----------------------------------------------------------------------------------
10. Total fixed charges
     including interest on
     deposits and excluding
     capitalized interest                        5,138          5,483          5,959           6,954        3,654             709
11. Add: Capitalized
          interest                                  --             --             --              --           --              --
                                                ----------------------------------------------------------------------------------
12. Total fixed charges                          5,138          5,483          5,959           6,954        3,654             709
13. Less: Interest on
           deposits
           (Line 5)                              1,360          1,355          2,076           2,195        1,424             284
                                                ----------------------------------------------------------------------------------
14. Fixed charges excluding
     interest on deposits                       $3,778         $4,128         $3,883          $4,759      $ 2,230           $ 425
                                                ==================================================================================

Consolidated Ratios of Earnings
 to Fixed Charges:
  Including interest on
   deposits
   (Line 4/Line 12)                               1.09           1.20           1.23             .99          N/A            1.13
                                                ==================================================================================

  Excluding interest on
   deposits
   (Line 6/Line 14)                               1.12           1.27           1.35             .98          N/A            1.21
                                                ==================================================================================
</TABLE>

For the years ended December 31, 1999 and 1998,  earnings,  as defined,  did not
cover fixed  charges,  including  and  excluding  interest on deposits by $1,490
million and $92 million, respectively, as a result of a net loss recorded during
the period.

N/A - Not Applicable.



                                                                   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
                                                                       Year Ended December 31,                              Ended
                                                  ------------------------------------------------------------------      March 31,
                                                    1995           1996           1997            1998         1999         2000
                                                  ----------------------------------------------------------------------------------
<S>                                               <C>             <C>            <C>             <C>          <C>           <C>
Earnings:
 1. Income (loss) before
      income taxes                                $  469         $1,131         $1,239            $(77)     $(1,415)        $  108
 2. Add: Fixed charges
           excluding
           capitalized
           interest
           (Line 13)                               5,138          5,483          5,959           6,954        3,654            709
 3. Less: Equity in undistri-
            buted income of
            unconsolidated
            subsidiaries and
            affiliates                                28             30           (117)             15           75             18
                                                  ----------------------------------------------------------------------------------

 4. Earnings including
      interest on deposits                         5,579          6,584          7,315           6,862        2,164            799
 5. Less: Interest on
            deposits                               1,360          1,355          2,076           2,195        1,424            284
                                                  ----------------------------------------------------------------------------------
 6. Earnings excluding
      interest on deposits                        $4,219         $5,229         $5,239          $4,667      $   740         $  515
                                                  ==================================================================================

Preferred Stock Dividend Requirements:
 7. Preferred stock dividend
      requirements                                $   51         $   51         $   49          $   32      $    23         $    5
 8. Ratio of income (loss) from
      continuing operations
      before income taxes to
      income (loss) from
      continuing operations
      after income taxes                             151%           148%           143%            105%          88%           432%
                                                  ----------------------------------------------------------------------------------
 9. Preferred stock dividend
      requirements on a pretax
      basis                                       $   77         $   75         $   70          $   34      $    20         $   22
                                                  ==================================================================================

Fixed Charges:
10. Interest Expense                              $5,105         $5,451         $5,926          $6,919      $ 3,612         $  700
11. Estimated interest
      component of net
      rental expense                                  33             32             33              35           42              9
12. Amortization of debt
      issuance expense                                --             --             --              --           --             --
                                                  ----------------------------------------------------------------------------------
13. Total fixed charges
      including interest on
      deposits and excluding
      capitalized interest                         5,138          5,483          5,959           6,954        3,654            709
14. Add: Capitalized
           interest                                   --             --             --              --           --             --
                                                  ----------------------------------------------------------------------------------
15. Total fixed charges                            5,138          5,483          5,959           6,954        3,654            709
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
                                                                                                                        Three Months
                                                                                                                            Ended
                                                                       Year Ended December 31,                            March 31,
                                                  ----------------------------------------------------------------------------------
                                                    1995           1996           1997            1998         1999         2000
                                                  ----------------------------------------------------------------------------------
<S>                                               <C>             <C>            <C>             <C>          <C>           <C>
16. Add: Preferred stock
           dividend require-
           ments - pretax
           (Line 9)                                   77             75             70              34           20             22
                                                  ----------------------------------------------------------------------------------
17. Total combined fixed
      charges and preferred
      stock dividend require-
      ments on a pretax
      basis                                        5,215          5,558          6,029           6,988        3,674            731

18. Less: Interest on
           deposits
           (Line 5)                                1,360          1,355          2,076           2,195        1,424            284
                                                  ----------------------------------------------------------------------------------
19. Combined fixed charges
      and preferred stock
      dividend requirements
      on a pretax basis
      excluding interest on
      deposits                                    $3,855         $4,203         $3,953          $4,793      $ 2,250         $  447
                                                  ==================================================================================
Consolidated Ratios of Earnings
  to Combined Fixed Charges
  and Preferred Stock
  Dividend Requirements:
  Including interest on
  deposits
  (Line 4/Line 17)                                  1.07           1.18           1.21             .98          N/A           1.09
                                                  ==================================================================================
  Excluding interest on
   deposits
   (Line 6/Line 19)                                 1.09           1.24           1.32             .97          N/A           1.15
                                                  ==================================================================================
</TABLE>

For the years ended December 31, 1999 and 1998,  earnings,  as defined,  did not
cover fixed charges,  and preferred stock dividend  requirements,  including and
excluding  interest  on  deposits,  by  $1,510  million  and  by  $126  million,
respectively, as a result of a net loss recorded during the period.

N/A - Not Applicable.



                                                                    EXHIBIT 99.1

                            BANKERS TRUST CORPORATION
               UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                  (IN MILLIONS)



     The  following  Unaudited Pro Forma  Condensed  Statement of Income for the
three months ended March 31, 1999 gives  effect to Bankers  Trust  Corporation's
("BT" or the  "Corporation")  sale of its wholly-owned  subsidiary Bankers Trust
Australia  Limited  ("BTAL")  to the  Principal  Financial  Group for a price of
approximately  $1.4  billion.  In addition,  the  following  Unaudited Pro Forma
Condensed  Statement  of Income for the three  months ended March 31, 1999 gives
effect  to the  Corporation's  transfer  on  June 5,  1999  of its  wholly-owned
subsidiary BT Alex. Brown  Incorporated  ("BTAB") and  substantially  all of its
interest in Bankers Trust  International PLC ("BTI") to Deutsche Bank Securities
Inc. and Deutsche  Holdings  (BTI) Ltd.,  respectively,  which are  wholly-owned
subsidiaries of Deutsche Bank AG.

     The pro forma information is based on the historical consolidated financial
statements of BT after giving effect to the pro forma  adjustments  described in
the Notes to the Unaudited Pro Forma Condensed Financial Statements. The gain on
the sale of BTAL has not been  considered in the  unaudited pro forma  condensed
income  statement due to its nonrecurring  nature.  The pro forma financial data
are not necessarily  indicative of the results that actually would have occurred
had the sale of BTAL and transfer of BTAB and BTI been  consummated on the dates
indicated or that may be obtained in the future.



<PAGE>

                            BANKERS TRUST CORPORATION
                UNAUDITED PRO FORMA CONDENSED STATEMENT OF INCOME
                                  (IN MILLIONS)

<TABLE>
<CAPTION>
                                                             For the Three Months Ended March 31, 1999
                                                ---------------------------------------------------------------------
                                                    BT               BTAB, BTI          Pro Forma
                                                Consolidated         and BTAL           Adjustments         Pro Forma
                                                ------------         --------           -----------        ----------
                                                                       (a)                  (b)
<S>                                              <C>                 <C>                 <C>                 <C>

NET INTEREST REVENUE
  Interest revenue                               $ 1,511             $  (737)            $   259             $ 1,033
  Interest expense                                 1,250                (455)                 68                 863
- - --------------------------------------------------------------------------------------------------------------------
NET INTEREST REVENUE                                 261                (282)                191                 170
Provision for credit losses-loans                     --                  --                  --                  --
- - --------------------------------------------------------------------------------------------------------------------
NET INTEREST REVENUE AFTER
 PROVISION FOR CREDIT LOSSES-LOANS                   261                (282)                191                 170
- - --------------------------------------------------------------------------------------------------------------------
NONINTEREST REVENUE
  Trading                                            340                (120)                 (1)                219
  Fiduciary and funds management                     271                 (69)                 --                 202
  Corporate finance fees                             197                (141)                 --                  56
  Other fees and commissions                         211                (119)                 --                  92
  Net revenue from equity investments                 99                  --                  --                  99
  Securities available for sale gains
   (losses)                                           (4)                 (6)                 --                 (10)
  Insurance premiums                                  48                  --                  --                  48
  Other                                               87                 (15)                157                 229
- - --------------------------------------------------------------------------------------------------------------------
Total noninterest revenue                          1,249                (470)                156                 935
- - --------------------------------------------------------------------------------------------------------------------
NONINTEREST EXPENSES
  Salaries and commissions                           373                (164)                 --                 209
  Incentive compensation and employee
   benefits                                          432                (223)                 --                 209
  Agency and other professional
   service fees                                       91                 (23)                  9                  77
  Communication and data services                     66                 (28)                 --                  38
  Occupancy, net                                      58                 (16)                 --                  42
  Furniture and equipment                             69                 (16)                 --                  53
  Travel and entertainment                            30                 (18)                 --                  12
  Provision for policyholder benefits                 63                  --                  --                  63
  Other                                              119                 (69)                121                 171
- - --------------------------------------------------------------------------------------------------------------------
Total noninterest expenses                         1,301                (557)                130                 874
- - --------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes                    209                (195)                217                 231
Income taxes (benefit)                                69                                                          84
- - --------------------------------------------------------------                                            ----------
NET INCOME (LOSS)                                $   140                                                     $   147
==============================================================                                            ==========
</TABLE>

See Notes to Unaudited Pro Forma Condensed Financial Statements.



<PAGE>

                            BANKERS TRUST CORPORATION
           NOTES TO UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS



(a)  Amounts represent the elimination of BTAB's,  BTI's and BTAL's  third-party
     amounts from BT's historical consolidated financial statements

(b)  Adjustments  to  record  BTAB,  BTI  and  BTAL   intercompany   amounts  as
     third-party  revenue or expense, as applicable.  Intercompany  amounts were
     eliminated in BT's historical consolidated financial statements.




<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE BANKERS
TRUST CORPORATION AND SUBSIDIARIES CONSOLDIATED STATEMENT OF CONDITION AT MARCH
31, 2000 AND THE CONSOLIDATED STATEMENT OF INCOME FOR THE THREE MONTHS ENDED
MARCH 31, 2000 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>                  1,000,000

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-2000
<PERIOD-START>                             JAN-01-2000
<PERIOD-END>                               MAR-31-2000
<CASH>                                           2,416
<INT-BEARING-DEPOSITS>                           5,064
<FED-FUNDS-SOLD>                                 6,087
<TRADING-ASSETS>                                21,629
<INVESTMENTS-HELD-FOR-SALE>                      1,210
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                         20,293
<ALLOWANCE>                                        422
<TOTAL-ASSETS>                                  65,828
<DEPOSITS>                                      21,251
<SHORT-TERM>                                    11,545<F1>
<LIABILITIES-OTHER>                              6,677<F2>
<LONG-TERM>                                     16,872
                                0
                                        365
<COMMON>                                             0
<OTHER-SE>                                       3,978
<TOTAL-LIABILITIES-AND-EQUITY>                  65,828
<INTEREST-LOAN>                                    449
<INTEREST-INVEST>                                   35
<INTEREST-OTHER>                                   332
<INTEREST-TOTAL>                                   816
<INTEREST-DEPOSIT>                                 284
<INTEREST-EXPENSE>                                 700
<INTEREST-INCOME-NET>                              116
<LOAN-LOSSES>                                      (38)
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                    622
<INCOME-PRETAX>                                    108
<INCOME-PRE-EXTRAORDINARY>                         108
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                        25
<EPS-BASIC>                                          0
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                    0.98
<LOANS-NON>                                        681
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   491
<CHARGE-OFFS>                                       40
<RECOVERIES>                                         9
<ALLOWANCE-CLOSE>                                  422<F3>
<ALLOWANCE-DOMESTIC>                               340<F3>
<ALLOWANCE-FOREIGN>                                 82<F3>
<ALLOWANCE-UNALLOCATED>                              0<F3>

<FN>
<F1>      Short-term borrowings include the following:
          Securities loaned and securities sold under
          Repurchase Agreements                                                67
          Other Short-term borrowings                                      11,478
                   Total                                                   11,545

<F2>      Other liabilities include the following:
          Accounts payable and accrued expenses                             3,358
          Other liabilities                                                 3,319
                   Total                                                    6,677

<F3>      Amount pertains to the allowance related to loans


</FN>





</TABLE>


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