EXHIBIT 99.3
                      [Logo of AMERICAN EXPRESS COMPANY]





                                     2005
                                Second Quarter
                              Earnings Supplement







The enclosed summary should be read in conjunction with the text and
statistical tables included in American Express Company's (the "Company" or
"AXP") Second Quarter 2005 Earnings Release.

THIS PRESENTATION CONTAINS CERTAIN FORWARD-LOOKING STATEMENTS THAT ARE SUBJECT
TO RISKS AND UNCERTAINTIES AND SPEAK ONLY AS OF THE DATE ON WHICH THEY ARE
MADE. IMPORTANT FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY
FROM THESE FORWARD-LOOKING STATEMENTS, INCLUDING THE COMPANY'S FINANCIAL AND
OTHER GOALS, ARE SET FORTH ON PAGES 71-73 IN THE COMPANY'S 2004 ANNUAL REPORT
TO SHAREHOLDERS AND IN ITS 2004 ANNUAL REPORT ON FORM 10-K, AND OTHER REPORTS,
ON FILE WITH THE SECURITIES AND EXCHANGE COMMISSION.







                           AMERICAN EXPRESS COMPANY
                             SECOND QUARTER 2005
                                  HIGHLIGHTS

o    Second quarter diluted EPS of $0.81 increased 19% versus $0.68 last year.
     Total revenues rose 11%. For the trailing 12 months, ROE was 23%.

    - 2Q '05 included:
      -- A $90MM tax benefit resulting from an IRS audit of previous years' tax
         returns.
         - $49MM of this benefit was recognized within the Corporate and Other
           segment, $33MM in AEB, $5MM in TRS and $3MM in AEFA;
      -- A $115MM ($75MM after-tax) benefit from the recovery of 9/11-related
         insurance claims.
         - $90MM of this benefit was recognized in TRS, $21MM in the Corporate
           and Other segment, and $2MM each in AEFA and AEB;
      -- $57MM ($37MM after-tax) of net investment gains at AEFA resulting
         principally from the sale of all of AEFA's interest in a CDO
         securitization trust;
      -- $102MM ($66MM after-tax) of reengineering costs, principally
         related to restructuring costs within the International Payments
         business, the Corporate Travel business and the Finance and
         Technologies functions.
         - $100MM of this cost was recognized within TRS and $2MM in AEB;
      -- $59MM ($38MM after-tax) of expenses related to AEFA spin-off activities
         (see discussion on page 2); and
      -- $35MM ($23MM after-tax) of expenses related to securities industry
         legal and regulatory matters at AEFA.

    - 2Q '04 included:
      -- Net pre-tax investment gains of $30MM at AEFA; and
      -- $32MM of expenses related to securities industry regulatory and legal
         matters at AEFA.

o    Compared with the second quarter of 2004:

      -  Worldwide billed business increased 18% on continued strong consumer,
         small business and Corporate Services spending growth and over 35%
         growth in global network partner volumes. A comparatively weaker U.S.
         dollar benefited the reported worldwide growth rate by 1%.
         -- Worldwide average spending per proprietary basic card in force
            increased 13% versus last year (up 12% adjusted for foreign
            exchange translation);

      -  TRS' worldwide lending balances of $28.1B on an owned basis increased
         6%; on a managed basis, worldwide lending balances of $48.8B were up
         8%. Excluding the 4Q '04 sale of TRS' equipment leasing product line,
         managed loans increased 12% (see discussion of "managed basis" on
         page 7);

      -  Card credit quality continued to be well-controlled and reserve
         coverage ratios remained strong;

      -  Worldwide cards in force of 67.3MM increased 8%, up 4.8MM from last
         year and 1.2MM during 2Q '05, on continued proprietary and network
         card growth; and

      -  AEFA assets owned, managed and administered of $415.5B were up 9%
         versus last year reflecting market appreciation, favorable foreign
         currency translation and net asset inflows.

o        Additional items of note included:

      -  Marketing, promotion, rewards and cardmember services costs increased
         18% versus 2Q '04 reflecting higher marketing and promotion expenses
         and greater rewards costs. Marketing expenses rose due to costs
         related to the Company's ongoing global "My Life, My Card(SM)"
         advertising campaign and various business building initiatives.
         Rewards costs increased, reflecting volume growth, a higher
         redemption rate, and strong cardmember loyalty program participation.
         The strong metric performance during the quarter reflected the
         ongoing benefits of the increased spending over the last two years.

      -  The Company's reengineering initiatives are on track to deliver $1B
         of additional benefits this year, including significant carry-over
         benefits from certain initiatives begun in prior periods.
         Revenue-related reengineering activities are driving a significant
         portion of the total benefits, representing more than 25% of the
         benefits delivered in 2Q '05.

      -  As previously disclosed, the Company decided to expense stock options
         beginning in 1Q '03 and use restricted stock awards in place of stock
         options for middle management. As a result, the 2Q '05 impacts of
         incremental annual option grant expense, increased levels of
         restricted stock awards and other related compensation changes
         contributed to the 15% increase in human resources expense.
         -- Compared with last year, the total employee count of 76,800
            decreased by 2,000 employees or 3%; compared with last quarter,
            the employee count was flat.

                                      -1-



                           AMERICAN EXPRESS COMPANY
                             SECOND QUARTER 2005
                             HIGHLIGHTS (Cont'd)

o      On February 1, 2005, the Company announced its intention to pursue a
       spin-off of its AEFA operating unit to shareholders. In the
       transaction, American Express shareholders would receive 100 percent of
       the common shares of American Express Financial Corporation, the wholly
       owned subsidiary that directly and through its subsidiaries and
       affiliates conducts our AEFA business. The transaction is intended to
       be tax-free to shareholders and is expected to be completed late in the
       third quarter of 2005, subject to certain conditions.

       On May 25th, AEFA announced their new dual branding strategy.
       Specifically, Ameriprise Financial ("Ameriprise") will be the holding
       company brand, as well as the name of Ameriprise's branded advisors,
       who will operate as the Personal Advisors of Ameriprise Financial. The
       Ameriprise brand will also be associated with products marketed
       directly to clients, including personal auto and home protection
       products, 401(k), deposit and credit products and services, wrap
       accounts, face-amount certificates and retail brokerage services.
       RiverSourceSM will be the brand associated with mutual funds, annuities
       and life insurance products for individuals, as well as the asset
       management business and hedge fund products for institutions. It is
       expected that AEFA will begin to operate under the Ameriprise name, and
       also begin to employ the RiverSourceSM brand name as of August 1, 2005.
       The transition to the new, dual brand architecture will be
       substantially complete by year-end 2005, but the formal legal entity
       name changes will not be completed until year-end 2006.

       American Express made a commitment to appropriately capitalize
       Ameriprise in order to provide them with sufficient liquidity and
       access to capital markets, while supporting their existing insurance
       financial strength ratings. As a result, American Express plans to
       provide a $1B capital infusion to Ameriprise Financial, prior to the
       spin-off. The Company believes that the total capital contribution will
       fully fund the expected one-time transition expenses and provide
       adequate capital for Ameriprise as of the spin-off date.

       A portion of the capital contribution from American Express will
       pre-fund an estimated $875 million in pre-tax separation costs to be
       borne by Ameriprise. In addition, the American Express Parent expects
       to incur approximately $70MM of pre-tax separation costs, $50MM of
       which will be incurred in 2005. To date, the Company on a consolidated
       basis has incurred total spin-off related costs of $59MM ($38MM
       after-tax) in 2Q '05 and $22MM ($14MM after-tax) in 1Q '05.

       Additional information related to the transaction and the business
       segments of Ameriprise is available in the Ameriprise Financial Inc.
       Form 10 registration statement on file with the SEC. The financial
       presentation of the Company's AEFA segment in this Supplement differs
       in certain significant respects from the financial presentation of
       Ameriprise in the Form 10. The financial statements in
       the Form 10 were prepared as if Ameriprise were a stand-alone company,
       and reflect differences in the businesses comprising the Company's
       AEFA segment and Ameriprise.

o      During the quarter, American Express continued to invest in growth
       opportunities through expanded products and services as we:

       - Introduced new proprietary card products, including:
         - A JetBlue Airways co-branded credit card, which allows
           Cardmembers to earn Award Dollars convertible to points in
           JetBlue's Flight Gratitude program, TrueBlue(R);

         - The SkyPoints(TM) card, co-branded with Delta Air Lines, which
           provides travelers with additional flexibility and savings on
           Delta airfares;

         - A consumer and small-business credit card in the U.K., cobranded
           with Loyalty Management UK, the owners and operators of
           Nectar, the largest loyalty program in that country; and

         - The Platinum Business Premium Cash Rebate Card, a fee-free credit
           card for high-spending small business owners;

       - Expanded the U.S. GNS business through a new agreement with USAA
         Federal Savings Bank to issue American Express and USAA branded
         charge and credit cards in the U.S., which will be accepted
         globally on the American Express merchant network;

      -  Expanded the non-U.S. GNS business through:
         - A new partnership with Lloyds TSB to issue credit cards in
           the United Kingdom on the American Express Network. Lloyds
           TSB is one of the U.K.'s largest banks with 16 million
           customers, 2,000 branches and over 6 million credit card
           customers;

         - An agreement with Barclaycard to exclusively acquire and
           process American Express Card transactions in nine African
           countries;


                                     -2-



                           AMERICAN EXPRESS COMPANY
                             SECOND QUARTER 2005
                             HIGHLIGHTS (Cont'd)

         - A partnership with OTP Bank, the largest bank card issuer in
           the Hungarian banking market, with approximately 3.4MM cards
           issued, to exclusively issue American Express Cards in
           Hungary;

         - A partnership with Postbank to launch and exclusively issue
           the first American Express Cards in Bulgaria, as well as
           exclusively acquire new merchants for the card network in
           this country; and

         - A partnership with Parex Banka to launch and exclusively
           issue the first American Express Cards in Latvia, as well as
           exclusively acquire new merchants for the card network in
           this country.

      - Began issuing Blue from American Express(R) with the ExpressPay
        feature, a new contactless technology providing customers with
        easy, secure, and convenient payment;

      - Announced an agreement with the Duane Reade drugstore chain to offer
        the American Express(R) Gift Card in all of its 249 stores in the
        Metropolitan New York area;

      - Promoted a new installment of the "My WishList" program, with a
        specific focus on home improvement and decorating. My WishList
        is part of the American Express Selects program, serving
        cardmembers with valuable merchant retail, dining, and travel
        offers and merchants with business building programs through our
        cardmember base; and

      - Relaunched the Consumer Travel website with additional features
        and benefits including low fares, secured booking, promotions,
        and faster accumulation of Membership Rewards points.


                                     -3-



                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                                 CONSOLIDATED


 (Preliminary)
                        CONDENSED STATEMENTS OF INCOME
                                 (GAAP basis)

                                                                            Quarters Ended                Percentage
(millions)                                                                     June 30,                   Inc/(Dec)
                                                                 ----------------------------------    ----------------
                                                                       2005                 2004
                                                                       ----                 ----
                                                                                                    
Revenues:
    Discount revenue                                                 $2,941                $2,529            16%
    Net investment income                                               822                   785             5
    Management and distribution fees                                    814                   724            12
    Cardmember lending net finance charge revenue                       637                   561            14
    Net card fees                                                       506                   472             7
    Travel commissions and fees                                         502                   468             7
    Other commissions and fees                                          611                   565             8
    Insurance and annuity revenues                                      403                   378             7
    Securitization income, net                                          296                   282             5
    Other                                                               470                   468             1
                                                                    -------               -------
          Total revenues                                              8,002                 7,232            11
                                                                    -------               -------
Expenses:
    Human resources                                                   2,092                 1,813            15
    Marketing, promotion, rewards and cardmember services             1,471                 1,250            18
    Provision for losses and benefits                                 1,177                 1,080             9
    Interest                                                            251                   210            20
    Other operating expenses                                          1,692                 1,613             5
                                                                    -------               -------
          Total expenses                                              6,683                 5,966            12
                                                                    -------               -------
Pretax income                                                         1,319                 1,266             4
Income tax provision                                                    306                   390           (22)
                                                                    -------               -------
Net income                                                           $1,013                  $876            16
                                                                    =======               =======

EPS:
Net Income - Basic                                                    $0.82                 $0.69            19
                                                                    =======               =======

Net Income - Diluted                                                  $0.81                 $0.68            19
                                                                    =======               =======


o   NET INCOME:  Increased 16% to a record quarterly level of $1,013MM.
    -  2Q '05 included:
       -- A $90MM tax benefit resulting from an IRS audit of previous years' tax
          returns.
          - $49MM of this benefit was recognized within the Corporate and Other
            segment, $33MM in AEB, $5MM in TRS and $3MM in AEFA;
       -- A $115MM ($75MM after-tax) benefit from the recovery of 9/11-related
          insurance claims.
          - $90MM of this benefit was recognized in TRS, $21MM in the Corporate
            and Other segment, and $2MM each in AEFA and AEB;
       -- $57MM ($37MM after-tax) of net investment gains at AEFA resulting
          principally from the sale of all of AEFA's interest in a CDO
          securitization trust;
       -- $102MM ($66MM after-tax) of reengineering costs, principally
          related to restructuring costs within the International Payments
          business, the Corporate Travel business and the Finance and
          Technologies functions.
          - $100MM of this cost was recognized within TRS and $2MM in AEB;
       -- $59MM ($38MM after-tax) of expenses related to AEFA spin-off
          activities (see discussion on page 2); and
       -- $35MM ($23MM after-tax) of expenses related to securities industry
          legal and regulatory matters at AEFA.

    - 2Q '04 included:
      --  Net pre-tax investment gains of $30MM at AEFA; and
      --  $32MM of expenses related to securities industry regulatory and
          legal matters at AEFA.

                                     -4-

                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                            CONSOLIDATED (Cont'd)

o    CONSOLIDATED REVENUES: Revenues increased 11% due to higher discount
     revenues, higher management and distribution fees, increased Cardmember
     lending net finance charge revenue, increased other commissions and fees,
     higher net investment income, higher travel commissions and fees, larger
     net card fees, greater insurance and annuity revenues, increased net
     securitization income, and greater other revenues. Consolidated revenue
     growth versus last year reflected 11% growth at TRS, 10% growth at AEFA,
     and a 2% increase at AEB. Translation of foreign currency revenues
     contributed approximately 1% of the 11% revenue growth rate.

o    CONSOLIDATED EXPENSES: Expenses were up 12%, reflecting greater human
     resources costs, higher marketing, promotion, rewards and cardmember
     services expenses, greater provision for losses and benefits, higher
     other operating expenses, and increased interest expense. Consolidated
     expenses reflected increases versus last year of 12% at TRS, 17% at AEFA,
     and 1% at AEB. Translation of foreign currency expenses contributed
     approximately 2% of the 12% expense growth rate.

o    PRE-TAX MARGIN:  Was 16.5% in 2Q '05 compared with 18.2% in 1Q '05 and
     17.5% in 2Q '04.

o    EFFECTIVE TAX RATE:  Was 23% in 2Q '05, as compared to 31% in 1Q '05 and
     in 2Q '04.  The lower rate in 2Q '05 reflects the $90MM tax benefit
     previously discussed.

o    SHARE REPURCHASES: During 2Q '05, 10MM shares were repurchased versus
     12MM shares in 1Q '05 and 19MM shares in 2Q '04. Repurchases during 1Q
     '05 and 2Q '05 reflect a more measured strategy towards repurchase
     activity in light of the capital implications of the anticipated spin-off
     of AEFA. Since the inception of repurchase programs in September 1994,
     518MM shares have been acquired under cumulative Board authorizations to
     repurchase up to 570MM shares, including purchases made under agreements
     with third parties.



                                                                       Millions of Shares
                                                            --------------------------------------
                                                                                
     -    AVERAGE SHARES:                                   2Q '05           1Q '05        2Q '04
                                                            ------           ------        ------
           Basic                                             1,231            1,239         1,263
                                                             =====            =====         =====
           Diluted                                           1,254            1,264         1,288
                                                             =====           ======         =====

     -    ACTUAL SHARE ACTIVITY:
           Shares outstanding - beginning of period          1,245            1,249         1,281
           Repurchase of common shares                         (10)             (12)          (19)
           Employee benefit plans, compensation and other        5                8             5
                                                             -----           -------        -----
           Shares outstanding - end of period                1,240            1,245         1,267
                                                             =====           =======        =====



                             CORPORATE AND OTHER

o    Net income was $4MM in 2Q '05, compared with a net expense of $51MM in 1Q
     '05 and $58MM in 2Q '04. 2Q '05 includes the $49MM tax audit benefit
     previously discussed, the $21MM ($14MM after-tax) benefit due to the
     recovery of 9/11-related insurance claims, and $5MM ($3MM after-tax) of
     spin-off related expenses. 2Q '04 included an $18MM tax benefit resulting
     from an IRS audit of previous years' tax returns (1989-1992 fiscal
     periods), offset by higher interest expense versus the prior year related
     to corporate debt issuances over the prior 12 months, and higher
     corporate investment spending on compliance and technology projects.

                                     -5-



                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                           TRAVEL RELATED SERVICES



(Preliminary)
                             STATEMENTS OF INCOME
                                 (GAAP basis)

                                                          Quarters Ended          Percentage
(millions)                                                  June 30,              Inc/(Dec)
                                                  --------------------------      -----------
                                                    2005                2004
                                                    ----                ----
                                                                       
Net revenues:
   Discount revenue                               $2,941              $2,529       16%
   Lending:
     Finance charge revenue                          839                 697       21
     Interest expense                                202                 136       49
                                                  ------              ------
       Net finance charge revenue                    637                 561       14
   Net card fees                                     506                 472        7
   Travel commissions and fees                       502                 468        7
   Other commissions and fees                        602                 551        9
   TC investment income                               94                  95       (1)
   Securitization income, net                        296                 282        5
   Other                                             396                 420       (5)
                                                  ------              ------
         Total net revenues                        5,974               5,378       11
                                                  ------              ------
Expenses:
   Marketing, promotion, rewards and
    cardmember services                            1,440               1,225       18
   Provision for losses and claims:
     Charge card                                     234                 189       23
     Lending                                         275                 314      (12)
     Other                                            72                  33        #
                                                  ------              ------
       Total                                         581                 536        8

   Charge card interest expense                      211                 175       20
   Human resources                                 1,224               1,081       13
  Other operating expenses:
     Professional services                           538                 488       10
     Occupancy and equipment                         342                 313        9
     Communications                                  110                 114       (3)
     Other
                                                     360                 367       (2)
                                                  ------              ------
       Total other operating expenses              1,350               1,282        5
                                                  ------              ------
         Total expenses                            4,806               4,299       12
                                                  ------              ------
Pretax income                                      1,168               1,079        8
Income tax provision                                 360                 347        4
                                                  ------              ------
Net income                                          $808                $732       10
                                                  ======              ======


# Denotes variance of more than 100%.

o  NET INCOME:  Increased 10%.  2Q '05 included:
   - A $90MM ($58MM after-tax) benefit from the recovery of 9/11-related
     insurance claims;
   - $100MM ($65MM after-tax) of the previously discussed reengineering-related
     costs; and
   - A $5MM tax benefit resulting from the IRS audit of previous years' tax
     returns.

o  PRE-TAX MARGIN:  Was 19.6% in 2Q '05, versus 21.0% in 1Q '05 and 20.1% in
   2Q '04.

o  EFFECTIVE TAX RATE:  Was 31% in 2Q '05, compared with 32% in 1Q '05 and
   2Q '04.

o  GAAP BASIS INCOME STATEMENT ITEMS:
   -  SECURITIZATION INCOME, NET: Increased 5% on a greater average balance
      of securitized loans, a higher portfolio yield and a decrease in
      portfolio write-offs, partially offset by greater interest expense
      due to a higher coupon rate paid to certificate holders and an
      increase in the payment speed of the trust assets. Securitization
      income, net represents the non-credit provision components of the net
      gains and charges from securitization activities, the amortization
      and related impairment charges, if any, of the related interest-only
      strip, excess spread related to securitized loans, net finance charge
      revenue on retained interests in securitized loans, and servicing
      income, net of related discounts or fees.
      -- During 2Q '05 and 2Q '04, TRS' results reflected net
         securitization gains, including the credit components, of $1MM
         ($1MM after-tax) and $9MM ($6MM after-tax), respectively. The
         average balance of Cardmember lending securitizations was $20.0B
         in 2Q '05, compared with $18.9B in 2Q '04.

   -  NET FINANCE CHARGE REVENUE:  Increased 14%, reflecting 6% growth in
      the average balance of the owned lending portfolio and a higher portfolio
      yield.

   -  LENDING PROVISION: Decreased 12% as the higher average balance was
      offset by improved credit metrics due in part to the alignment of
      initial reserves with demonstrated credit performance for certain new
      products.

   -  The above GAAP basis items relating to net finance charge revenue and
      lending provision reflect the owned portfolio only. "Owned basis"
      credit quality statistics are available in the Second Quarter 2005
      Earnings Release on the TRS Selected Statistical Information pages.

                                     -6-

                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                       TRAVEL RELATED SERVICES (Cont'd)

SUPPLEMENTAL INFORMATION - MANAGED BASIS: The following supplemental table
includes information on both a GAAP basis and a managed basis. The managed
basis presentation assumes there have been no securitization transactions,
i.e., as if all securitized cardmember loans and related income effects are
reflected in the Company's balance sheet and income statement, respectively.
The Company presents TRS information on a managed basis because that is the
way the Company's management views and manages the business. Management
believes that the trends in the Company's cardmember lending business are more
accurately portrayed by evaluating the performance of both securitized and
non-securitized cardmember loans. Asset securitization is just one of several
ways the Company funds cardmember loans.

Use of a managed basis presentation, including non-securitized and securitized
cardmember loans, presents a more accurate picture of the key dynamics of the
cardmember lending business, avoiding distortions due to the mix of funding
sources at any particular point in time. For example, irrespective of the mix,
it is important for management and investors to see metrics, such as changes
in delinquencies and write-off rates, for the entire cardmember lending
portfolio because it is more representative of the economics of the aggregate
cardmember relationships and ongoing business performance and trends over
time. It is also important for investors to see the overall growth of
cardmember loans and related revenue and changes in market share, which are
significant metrics in evaluating the Company's performance and which can only
be properly assessed when all non-securitized and securitized cardmember loans
are viewed together on a managed basis.

Management views any net gains from securitizations as discretionary benefits
to be used for card acquisition expenses, which are reflected in both
marketing, promotion, rewards and cardmember services and other operating
expenses. Consequently, the managed basis presentation assumes the impact of
this net activity was offset by higher marketing, promotion, rewards and
cardmember services expenses of $1MM in 2Q '05 and $6MM in 2Q '04, and other
operating expenses of $3MM in 2Q '04. Accordingly, the incremental expenses,
as well as the impact of the net lending securitization activity, are
eliminated.

The following table compares and reconciles the GAAP basis TRS income
statements to the managed basis information, where different.




                                                                                            Effect of Securitizations
                                                                             -------------------------------------------------------
 (preliminary, millions)                         GAAP Basis                  Securitization Effect            Managed Basis
- -------------------------------------------------------------------------    ---------------------  --------------------------------
                                                                                                 
                                                              Percentage                                                  Percentage
Quarters Ended June 30,                   2005      2004        Inc/(Dec)        2005      2004        2005      2004      Inc/(Dec)
                                        -----------------------------------    -------------------  --------------------------------
Net revenues:
  Discount revenue                      $2,941    $2,529          16%
  Lending:
    Finance charge revenue                 839       697          21             $618      $489      $1,457    $1,186          23%
    Interest expense                       202       136          49              164        61         366       197          87
- -------------------------------------------------------------------------    ---------------------  --------------------------------
      Net finance charge revenue           637       561          14              454       428       1,091       989          10
  Net card fees                            506       472           7
  Travel commissions and fees              502       468           7
  Other commissions and fees               602       551           9               51        50         653       601           9
  TC investment income                      94        95          (1)
  Securitization income, net               296       282           5             (296)     (282)          -         -           -
  Other                                    396       420          (5)
- -------------------------------------------------------------------------    ---------------------  --------------------------------
        Total net revenues               5,974     5,378          11              209       196       6,183     5,574          11
- -------------------------------------------------------------------------    ---------------------  --------------------------------
Expenses:
Marketing, promotion, rewards
and cardmember services                  1,440     1,225          18               (1)       (6)      1,439     1,219          18
Provision for losses and claims:
    Charge card                            234       189          23
    Lending                                275       314         (12)             210       205         485       519          (6)
    Other                                   72        33          #
- -------------------------------------------------------------------------    ---------------------  --------------------------------
      Total                                581       536           8              210       205         791       741           7
 Charge card interest expense              211       175          20
 Human resources                         1,224     1,081          13
 Other operating expenses:
    Professional services                  538       488          10
    Occupancy and equipment                342       313           9
    Communications                         110       114          (3)
    Other                                  360       367          (2)               -        (3)        360       364          (1)
- -------------------------------------------------------------------------    ---------------------  --------------------------------
    Total other operating expenses       1,350     1,282           5                -        (3)      1,350     1,279           6
- -------------------------------------------------------------------------    ---------------------  --------------------------------
        Total expenses                   4,806     4,299          12             $209      $196      $5,015    $4,495          12
- -------------------------------------------------------------------------    ---------------------  --------------------------------
Pretax income                            1,168     1,079           8
Income tax provision                       360       347           4
- -------------------------------------------------------------------------
Net income                                $808      $732          10
- -------------------------------------------------------------------------


                                     -7-

                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                       TRAVEL RELATED SERVICES (Cont'd)

The following discussion addresses results on a managed basis.


o    Managed basis net revenue rose 11% from higher discount revenue, higher
     net finance charge revenue, greater commissions and fees, and higher card
     fees.


o    The 12% higher managed basis expenses reflect higher marketing,
     promotion, rewards and cardmember services costs, greater human resources
     expenses, higher interest expense, increased provision for losses, larger
     occupancy and equipment costs, and increased professional services
     expenses.


o    DISCOUNT REVENUE: An 18% increase in billed business, partially offset by
     a lower average discount rate, yielded a 16% increase in discount
     revenue.
     - The average discount rate was 2.54% in 2Q '05 versus 2.56% in
       1Q '05 and 2Q '04. The decrease versus last year and last
       quarter reflects, in part, changes in the mix of spending between
       various merchant segments.
         --   We believe the AXP value proposition is strong. However, as
              indicated in prior quarters, continued changes in the mix of
              business, volume-related pricing discounts and selective
              repricing initiatives will probably continue to result in some
              erosion of the average discount rate over time.


                                                               Quarters Ended                  Percentage
                                                                  June 30,                     Inc/(Dec)
                                                      -----------------------------------     --------------
                                                          2005               2004
                                                          ----               ----
                                                                                        
      Card billed business (billions):
           United States                               $  88.5            $  75.7                17%
           Outside the United States                      32.3               26.7                21
                                                       -------            -------
           Total                                        $120.8             $102.4                18
                                                       =======            =======
      Cards in force (millions):
           United States                                  41.0               37.5                 9
           Outside the United States                      26.3               25.0                 5
                                                       -------            -------
           Total                                          67.3               62.5                 8
                                                       =======            =======
      Basic cards in force (millions):
           United States                                  31.1               28.5                 9
           Outside the United States                      21.8               20.8                 5
                                                       -------            -------
           Total                                          52.9               49.3                 7
                                                       =======            =======
      Spending per basic card in force (dollars): (a)
           United States                                $2,947             $2,676                10
           Outside the United States                    $1,974             $1,643                20
           Total                                        $2,640             $2,339                13
      (a) Proprietary card activity only.



- -   BILLED BUSINESS: The 18% increase in worldwide billed business
    reflected a 13% increase in spending per proprietary basic card and
    8% growth in cards in force.
    -- U.S. billed business was up 17% reflecting growth of 16% within our
       consumer card business, a 19% increase in small business spending and an
       11% improvement in Corporate Services volumes.
       - Spending per proprietary basic card in force increased 10%.
    -- U.S. non-T&E-related volume categories (which represented approximately
       67% of 2Q '05 U.S. billed business) grew 19%, while T&E volumes rose 11%.
    -- U.S. airline-related volume, which represented approximately 11% of
       total U.S. volumes during the quarter, rose 8% as 15% transaction volume
       growth was suppressed by a 6% lower average airline charge.
       -- Excluding the impact of foreign exchange translation:
          -  Worldwide billed business and spending per proprietary basic card
             in force increased 17% and 12%, respectively.
          -  Total billed business outside the U.S. reflected double-digit
             proprietary growth in all regions, with the largest increases in
             Canada and Latin America.
          -  Within our proprietary business, billed business outside the U.S.
             reflected 13% growth in consumer and small business spending, as
             well as a 17% increase in Corporate Services volumes.
          -  Spending per proprietary basic card in force outside the U.S. rose
             15%.
    -- Global Network Services volumes rose by more than 35%.
    -- Worldwide airline volumes, which represented approximately 13% of total
       volumes during the quarter, increased 16% on 17% growth in transaction
       volume, partially offset by a decrease in the average airline charge
       of 1%.

                                     -8-

                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                       TRAVEL RELATED SERVICES (Cont'd)

o    BILLED BUSINESS (cont'd):

     -   CARDS IN FORCE: Rose 8% worldwide versus last year on continued
         strong card acquisitions and improved average customer retention
         levels within our proprietary issuing business, as well as strong
         growth in network cards.
         -- U.S. cards in force rose 700K during the quarter.
         -- Outside the United States, 500K cards in force were added during
            the quarter.

o    NET FINANCE CHARGE REVENUE: Increased 10% on 6% growth in average
     worldwide lending balances and a higher portfolio yield.
     - The yield on the worldwide portfolio was 8.7% in 2Q '05 versus 8.8% in
       1Q '05 and 8.6% in 2Q '04. The increase versus last year reflects a
       lower proportion of the U.S. portfolio on introductory rates and
       increased finance charge rates, partially offset by rising funding costs.

o    NET CARD FEES: Rose 7% due to higher cards in force. In both 2Q '05 and
     1Q '05, the average annual fee per proprietary card in force was $35
     versus $34 in 2Q '04.

o    TRAVEL COMMISSIONS AND FEES: Increased 7% as higher travel sales were
     partially offset by lower transaction fees as a greater proportion of
     bookings were made on-line.

o    OTHER COMMISSIONS AND FEES: Increased 9% on greater volume-related
     foreign exchange conversion fees, higher card-related fees and
     assessments, and larger network partner-related fees.

o    TC INVESTMENT INCOME:  Decreased slightly on higher average investments
     and a lower investment yield.  TC sales increased 3% versus last year.

o    OTHER REVENUES: Declined 5% as higher Tax and Business Services,
     Publishing and merchant-related revenues were offset by lower ATM
     revenues resulting from the 3Q '04 sale of the remaining portion of the
     ATM business.

o    MARKETING, PROMOTION, REWARDS AND CARDMEMBER SERVICES EXPENSES: Increased
     18%, reflecting higher marketing and promotion expenses and greater
     rewards costs. The increase in marketing and promotion expenses is due to
     the Company's ongoing global brand advertising campaign and our continued
     focus on business-building initiatives. The growth in rewards costs is
     attributable to volume growth, a higher redemption rate and strong
     cardmember loyalty program participation.

o    OTHER PROVISION:  More than doubled reflecting higher insurance and
     travel-related reserves.

o    CHARGE CARD INTEREST EXPENSE:  Rose 20% due to a greater average
     cardmember receivable balance and a higher effective cost of funds.

o    HUMAN RESOURCES EXPENSE: Increased 13% due to severance costs, higher
     management incentives, including an additional year of incremental
     stock-based compensation expenses, merit increases and increased employee
     benefit costs.
     - The employee count at 6/05 of 64,300 was down 200 versus 3/05 and down
       2,000 versus 6/04.

o    PROFESSIONAL SERVICES EXPENSES:  Rose 10% primarily due to increased
     technology costs related to higher business and service-related volumes.

o    OCCUPANCY AND EQUIPMENT EXPENSES:  Rose 9% primarily due to higher rent
     expense and the amortization of software costs.

o    OTHER OPERATING EXPENSES: Decreased 1% primarily reflecting the $90MM
     insurance recovery discussed previously and lower expenses as a result of
     our 3Q '04 sale of the ATM business, partially offset by increased costs
     related to restructuring and reengineering activities and higher business
     volumes.

                                      -9-



                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                       TRAVEL RELATED SERVICES (Cont'd)

o    CREDIT QUALITY:

     -   Overall credit quality continued to perform exceptionally well. While
         the recent changes in bankruptcy law legislation did drive increased
         filings and related write-offs during the quarter, the impact waned
         by quarter end.

     -   The provision for losses on charge card products increased 23%
         reflecting higher volumes.

     -   The lending provision for losses was down 6% versus last year,
         despite growth in loans outstanding, due to well-controlled credit,
         and in part due to the alignment of initial reserves with
         demonstrated credit performance for certain new products.

     -   Reserve coverage ratios, which are well in excess of 100% of past due
         balances, remained strong.

     -   WORLDWIDE CHARGE CARD: *


         --   The net loss ratio was flat versus last year, but rose versus
              last quarter; the past due rate improved versus last year and
              last quarter.

                                                              6/05            3/05             6/04
                                                              -----           -----            -----
                                                                                  
              Net loss ratio as a % of charge volume          0.25%           0.23%            0.25%
              90 days past due as a % of receivables           1.7%            1.9%             1.9%



         -- Reserve coverage of past due accounts
            remained strong.

                                                              6/05            3/05             6/04
                                                              -----           -----            -----
                                                                                     
              Total Receivables (B)                          $31.5           $30.0            $28.4
              Reserves (MM)                                   $848            $831             $864

              % of receivables                                 2.7%            2.8%             3.0%
              % of 90 day past due accounts                    160%            147%             163%


     -   WORLDWIDE LENDING: **


         --   The write-off rate improved versus last year and was flat versus
              last quarter.  Past due rates declined versus last year and
              last quarter.

                                                              6/05            3/05             6/04
                                                              -----           -----            -----
                                                                                   
              Net write-off rate                               4.1%            4.1%             4.5%
              30 days past due as a % of loans                 2.3%            2.6%             2.5%

         --   Coverage of past due accounts was maintained
              at a conservative level despite a decline in
              the reserve balance.

                                                              6/05            3/05             6/04
                                                              -----           -----            -----
              Total Loans (B)                                $48.8           $46.3            $45.1
              Reserves (MM)                                 $1,367          $1,419           $1,535
              % of total loans                                 2.8%            3.1%             3.4%
              % of 30 day past due accounts                    121%            120%             136%



*    There are no off-balance sheet Charge Card securitizations. Therefore,
     "Owned basis" and "Managed basis" credit quality statistics for the
     Charge Card portfolio are the same.

**   As previously described, this information is presented on a "Managed
     basis". "Owned basis" credit quality statistics are available in the
     Second Quarter 2005 Earnings Release on the TRS Selected Statistical
     Information pages. Credit trends are generally consistent under both
     reporting methods.

                                     -10-



                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                     AMERICAN EXPRESS FINANCIAL ADVISORS


(Preliminary)
                             STATEMENTS OF INCOME
                                 (GAAP basis)
(millions)
                                                                                 Quarters Ended               Percentage
                                                                                   June 30,                    Inc/(Dec)
                                                                            ------------------------------    --------------
                                                                            2005            2004
                                                                            ----            ----
                                                                                                      
Revenues:
     Net investment income                                                  $638            $603                  6%
     Investment management and service fees                                  454             411                 10
     Distribution fees                                                       362             315                 15
     Variable life insurance and variable annuity charges*                   113             111                  3
     Life and health insurance premiums                                       92              88                  4
     Property-casualty insurance premiums                                    121             103                 18
     Other                                                                   128             106                 18
                                                                           -----           -----
           Total revenues                                                  1,908           1,737                 10
                                                                           -----           -----
Expenses:
     Provision for losses and benefits:
        Interest credited on annuities and universal life-type contracts     281             280                  -
        Benefits on insurance and annuities                                  125             124                  1
        Interest credited on investment certificates                          96              48                 97
        Losses and expenses on property-casualty insurance                    92              80                 17
                                                                           -----           -----
           Total                                                             594             532                 12
     Human resources - Field                                                 393             333                 18
     Human resources - Non-Field                                             279             210                 33
     Amortization of deferred acquisition costs                              125             125                  -
     Other operating expenses                                                340             273                 24
                                                                           -----           -----
           Total expenses                                                  1,731           1,473                 17
                                                                           -----           -----
Pretax income                                                                177             264                (33)
Income tax provision                                                          37              90                (59)
                                                                           -----           -----
Net income                                                                  $140            $174                (19)
                                                                           =====           =====


* Includes variable universal life and universal life insurance charges.

o  NET INCOME:  Decreased 19%.
   - 2Q '05 included:
     -- $54MM ($35MM after-tax) of expenses related to spin-off related
        activities (see discussion on page 2);
     -- $57MM ($37MM after-tax) of net investment gains resulting principally
        from the sale of all of AEFA's interest in a CDO securitization trust;
     -- $35MM ($23MM after-tax) of expenses related to securities industry legal
        and regulatory matters; and
     -- A $4MM benefit related to the tax audit and 9/11 insurance recovery.
   - 2Q '04 included:
     -- Net pre-tax investment gains of $30MM;
     -- A $16MM tax expense primarily as a result of required amendments to
        prior-year tax returns; and
     -- $32MM of expenses related to securities industry regulatory and legal
        matters.

o  REVENUES:  Increased 10% due to:
   -  Increased distribution fees;
   -  Greater investment management and service fees;
   -  Increased net investment income;
   -  Higher insurance-related revenues; and
   -  Greater other revenues, driven by growth in financial planning and
      advice services fees, and higher fees earned on non-proprietary funds.

o  PRE-TAX MARGIN:  Was 9.3% in 2Q '05 compared with 12.6% in 1Q '05 and 15.2%
   in 2Q '04.  Compressed margins in 2005 reflect the impact of spin-off
   related costs.

o  EFFECTIVE TAX RATE: Was 21% in 2Q '05 versus 29% in 1Q '05 and 34% in 2Q
   '04. The lower rate in 2Q '05 reflects the tax audit benefit noted above
   and lower levels of pre-tax income compared to tax advantaged items. 2Q
   '04 included the $16MM of additional tax expense noted above.






                                     -11-

                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                 AMERICAN EXPRESS FINANCIAL ADVISORS (Cont'd)

o ASSETS OWNED, MANAGED AND ADMINISTERED:


                                                                                                       Percentage
     (billions)                                                            June 30,                     Inc/(Dec)
                                                                    -----------------------------     ---------------
                                                                    2005             2004
                                                                   ------           ------
                                                                                                
     Assets owned (excluding separate accounts)                     $63.3            $57.9                  9%
     Separate account assets                                         37.4             32.9                 14
     Assets managed                                                 255.2            234.3                  9
     Assets administered                                             59.6             55.3                  8
                                                                   ------           ------
            Total                                                  $415.5           $380.4                  9
                                                                   ======           ======


o ASSET QUALITY:
     - Overall, credit quality was stable as default rates have remained below
       long-term averages.
     - Non-performing assets relative to invested assets (excluding
       short-term cash positions and including the impact of FIN 46) were
       0.02% and were more than 6 times covered by reserves, including those
       related to the impairment of securities.
     - High-yield investments (excluding unrealized appreciation/depreciation
       and the impact of FIN 46) totaled $2.7B, or 6% of the total investment
       portfolio at 6/05 and 3/05, versus 7% at 6/04.
       -- Excluding unrealized appreciation/depreciation, but including
          the impact of FIN 46, high-yield investments totaled $2.9B, or
          7% of the total investment portfolio at 6/05 and 3/05, compared
          with $3.2B, or 8% at 6/04.
     - The SFAS No. 115 related mark-to-market adjustment (including the impact
       of FIN 46 and reported in assets pre-tax) was appreciation of $0.7B at
       6/05 versus $0.1B at 3/05 and $0.05B at 6/04.

o PRODUCT SALES:
     - Total gross cash sales from all products were up 12% versus 2Q '04.
       Branded advisor-generated sales increased 22% on a cash basis and 12%
       on the internally used "gross dealer concession" (GDC) basis, a
       commonly used financial services industry measure of the sales
       production of the advisor channel.
     - Total mutual fund cash sales increased 16% versus last year, driven
       by higher sales of non-proprietary products which more than offset
       lower proprietary product sales. A significant portion of
       non-proprietary sales continued to occur in "wrap" accounts (which
       are included in assets managed).
     - Total annuity cash sales increased 28%, driven by a 46% increase in
       proprietary variable annuity product sales through the advisor and
       third party distribution channels.
     - Total certificate cash sales increased 31% due to stronger
       advisor-sales and to higher sales of certificates sold to clients
       outside the U.S. through the joint venture between AEFA and AEB.
     - Total cash sales of insurance products rose 9%, primarily reflecting
       higher property-casualty insurance sales, largely due to sales
       through direct mail channels, and higher life insurance sales through
       the advisor channel.
     - Total institutional cash sales decreased 11%. 2Q '04 included the
       benefit of a $1.1B private placement offering of a structured
       investment managed by AEFA. This was partially offset by a similar
       $0.8B offering during 2Q '05.
     - Total other cash sales decreased 3% reflecting a decline in 401(k)
       activity levels, which was partially offset by higher limited
       partnership product sales.
     - Advisor product sales (GDC basis) generated through financial planning
       and advice services were 75% of total sales in 2Q '05 versus 77% in 1Q
       '05 and 75% in 2Q '04.

o NET INVESTMENT INCOME: Increased 6% versus last year reflecting higher
  levels of invested assets and the impact of the higher net investment
  gains versus last year. 2Q '05 included $57MM of net investment gains
  ($87MM of gross gains partially offset by $30MM of gross losses).
  Included in the gross gains is $36MM related to the sale of all of AEFA's
  interest in a CDO securitization trust, reflecting management's decision
  to continue to improve the investment portfolio's risk profile through
  the further liquidation of certain structured investments. 2Q '04
  reflected $30MM of net investment gains ($36MM of gross investment gains
  partially offset by $6MM of gross losses).
     - Average invested assets of $47.3B (including unrealized
       appreciation/depreciation and the impacts of FIN 46) rose 7% versus
       $44.4B in 2Q '04, reflecting the cumulative benefit of sales of the
       underlying fixed rate products over the past years and higher
       unrealized appreciation versus last year.
     - The average yield on invested assets (excluding realized and
       unrealized appreciation/depreciation and including the impacts of FIN
       46) was 5.1% in 2Q '05 and 2Q '04.


                                     -12-


                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                 AMERICAN EXPRESS FINANCIAL ADVISORS (Cont'd)

o INVESTMENT MANAGEMENT AND SERVICE FEES:  Increased 10% due to higher average
  assets under management.

     - ASSETS MANAGED:


                                                                              Percentage
       (billions)                                      June 30,                Inc/(Dec)
                                                 ---------------------       ---------------
                                                 2005             2004
                                                 ----             ----
                                                                        
       Assets managed for individuals          $118.4           $108.8             9%
       Assets managed for institutions          136.8            125.5             9
       Separate account assets                   37.4             32.9            14
                                               ------           ------
              Total                            $292.6           $267.2             9
                                               ======           ======

         --   The increase in managed assets since 6/04 resulted from market
              appreciation and foreign currency translation of $20.6B and net
              inflows of $4.9B.

         --   The $6.4B increase in managed assets during 2Q '05 reflects
              market appreciation and foreign currency translation of $4.7B
              and net inflows of $1.7B.

o DISTRIBUTION FEES:  Increased 15% due to greater fees earned on wrap
  accounts and brokered funds.

o VARIABLE LIFE INSURANCE AND VARIABLE ANNUITY CHARGES:  Increased 3% due
  to higher insurance in force.

o LIFE AND HEALTH INSURANCE PREMIUMS:  Increased 4% primarily reflecting
  higher life insurance and disability income policies in force.

o PROPERTY-CASUALTY INSURANCE PREMIUMS:  Increased 18% due to higher
  policies in force.

o OTHER REVENUES: Were up 18% on higher fees from financial planning and
  advice services and non-proprietary funds. The number of financial plans
  sold rose 5% compared to 2Q '04.

o PROVISIONS FOR LOSSES AND BENEFITS:
      - INTEREST CREDITED ON ANNUITIES AND UNIVERSAL LIFE-TYPE CONTRACTS:
        Remained flat as lower interest crediting rates on our annuity
        products were partially offset by higher life insurance in force
        levels and annuity accumulation values.
      - BENEFITS ON INSURANCE AND ANNUITIES:  Increased 1% due to higher
        life and disability income insurance in force levels and
        higher annuity levels.
      - INTEREST CREDITED ON INVESTMENT CERTIFICATES: Rose 97% on higher
        interest crediting rates and higher average reserve balances,
        partially due to a marketing promotion program that ran in 1Q '05.
      - LOSSES AND EXPENSES ON PROPERTY-CASUALTY INSURANCE: Grew 17% as a
        result of higher average policies in force.

o HUMAN RESOURCES EXPENSE - FIELD: Increased 18% reflecting $23MM of
  spin-off related expenses, improved advisor productivity and growth in
  the advisor force.
       - TOTAL ADVISOR FORCE: Grew to 12,162 at 6/05, up 219 advisors or 2%
         versus 6/04, but was 194 advisors lower versus 3/05, primarily due to
         fewer prospective advisors entering the training program in 4Q '04,
         which resulted in lower employee advisor appointments in 2Q '05.
         -- Veteran advisor retention rates remain strong; and
         -- Total advisor productivity improved.
       - The total number of retail clients increased by 1% versus last year
         as we continued our focus on high value client acquisition
         activities. When compared to the second quarter last year, client
         acquisitions rose 3% and average assets per client were up 8%. Client
         retention was 94%.

o HUMAN RESOURCES EXPENSE - NON-FIELD: Increased 33% reflecting higher
  management incentives primarily at Threadneedle, $11MM of spin-off related
  expenses, merit increases, severance costs, and greater benefit costs.
  The average number of non-field employees was relatively unchanged
  versus 2Q '04.

o AMORTIZATION OF DEFERRED ACQUISITION COSTS:  Remained flat versus last
  year.

o OTHER OPERATING EXPENSES: Increased 24%, reflecting $20MM of spin-off
  related expenses, greater costs related to securities industry legal and
  regulatory matters and higher insurance charges.

                                     -13-



                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                            AMERICAN EXPRESS BANK


(Preliminary)
                             STATEMENTS OF INCOME


 (millions)                                                Quarters Ended        Percentage
                                                              June 30,             Inc/(Dec)
                                                           ------------------   --------------
                                                           2005          2004
                                                           ----          ----
                                                                          
Net revenues:
    Interest income                                        $157          $131         21%
    Interest expense                                         84            51         67
                                                           ----          ----
       Net interest income                                   73            80         (8)
    Commissions and fees                                     78            70         10
    Foreign exchange income and other revenues               57            53          7
                                                           ----          ----
       Total net revenues                                   208           203          2
                                                           ----          ----
Expenses:
    Human resources                                          81            71         14
    Other operating expenses                                 80            78          1
    Provision for losses                                      2            12        (83)
                                                           ----          ----
       Total expenses                                       163           161          1
                                                           ----          ----
Pretax income                                                45            42          7
Income tax provision (benefit)                              (16)           14          #
                                                           ----          ----
Net income                                                  $61           $28          #
                                                           ====          ====


# Denotes variance greater than 100%.

o NET INCOME: Pre-tax income increased 7% as higher net revenues and lower
  provision expense were partially offset by higher human resources
  expenses.
  - 2Q '05 included:
    -- A $35MM ($34MM after-tax) benefit due to the tax audit and the recovery
       of 9/11-related insurance claims; and
    -- $2MM of reengineering-related expenses.

o NET REVENUES:  Increased 2%.

  - Net interest income decreased 8% due to lower spreads in the bank's
    investment portfolio and decreased consumer loan volume in Hong Kong,
    which were partially offset by higher Private Banking volumes.
  - Commissions and fees increased 10% due to higher volumes in the Financial
    Institutions Group ("FIG") and Private Banking.
  - Foreign exchange income and other revenues rose 7% reflecting a gain on
    the sale of AEB's Egypt branch, offset by higher funding costs associated
    with the AEIDC joint venture.

o HUMAN RESOURCES EXPENSE: Increased 14% reflecting severance costs related
  to reengineering activities, higher management incentive costs, merit
  increases and a negative impact from foreign exchange.

o OTHER OPERATING EXPENSES:  Increased 1% due to higher business
  volume-related expenses partially offset by the insurance recovery.

o PROVISION FOR LOSSES: Decreased 83%, or $10MM, reflecting Corporate
  Banking recoveries of accounts previously written off.

o PRE-TAX MARGIN:  Was 21.6% in 2Q '05, 22.2% in 1Q '05 and 20.7% in 2Q '04.

o EFFECTIVE TAX RATE: Excluding the impact of the tax benefit discussed
  above, the 2Q '05 effective tax rate was 38%. The effective tax rate in
  1Q '05 was 35% and 33% in 2Q '04.


                                     -14-

                           AMERICAN EXPRESS COMPANY
                         SECOND QUARTER 2005 OVERVIEW
                        AMERICAN EXPRESS BANK (Cont'd)

o AEB remained "well-capitalized".


                                                      6/05              3/05         6/04          Well-Capitalized
                                                      -------------     ---------    ----------    --------------------
                                                                                    
              Tier 1                                  11.7%             11.0%        12.0%            6.0%
              Total                                   11.1%             10.7%        11.8%           10.0%
              Leverage Ratio                           6.0%              5.8%         5.9%            5.0%


o ASSETS MANAGED AND ADMINISTERED:
  -  For the 12 months ended 6/05, growth in managed and administered
     assets of $2.8B reflected net asset inflows, market appreciation and a
     positive foreign currency translation impact. During 2Q '05, growth in
     managed and administered assets of $0.2B reflected net asset inflows,
     market appreciation and a negative foreign currency translation
     impact.

o LOANS:
  -   AEB's loans outstanding were $7.0B at 6/05 and 3/05 versus $6.5B at
      6/04.
      -- Non-CFS loans were $5.6B at 6/05 and 3/05 versus $5.2B at
         6/04.
      -- CFS loans were $1.4B at 6/05 and 3/05 versus $1.3B at 6/04.
      -- % of Total loans:



                                                      6/05          3/05           6/04
                                                      ----------    ----------     ----------
                                                                        
              Private Banking loans                   49%           48%            46%
              Consumer loans                          21%           23%            22%
              Financial Institution loans             30%           28%            30%
              Corporate Banking loans                  0%            1%             2%

   -   In addition to the loan portfolio, there are other banking
       activities, such as forward contracts, various credit-related
       commitments and market placements, which added approximately $7.6B to
       the credit exposures at 6/05, $7.2B at 3/05, and $7.7B at 6/04. Of
       the $7.6B of additional exposures at 6/05, $5.3B were cash and
       securities related balances.

o ASSET QUALITY:
   -  Non-CFS loans*:
      -- Total non-performing loans were $21MM at 6/05, compared to $28MM
         at 3/05 and $50MM at 6/04. The decrease from 6/04 reflects loan
         payments and write-offs, partially offset by net downgrades.
      -- The loss reserve for non-CFS loans was $46MM at 6/05 compared to
         $48MM at 3/05 and $62MM at 6/04, or 216%, 173% and 123% of
         non-performing loans, respectively.

   - CFS loans*:
     -- Both write-off and past due rates improved versus last year.
        While the write-off rate rose versus last quarter, the past-due
        rate showed some improvement.


                                                      6/05          3/05           6/04
                                                      ----------    ----------     ----------
                                                                        
              Net write-off rate                      3.2%          3.0%           4.0%
              30+ days past due as a % of loans       4.2%          4.3%           5.5%


     -- Coverage of past due accounts remained strong despite a decline
        in the reserve balance versus last year and last quarter.


                                                      6/05            3/05            6/04
                                                      ----------    -----------     ----------
                                                                        
              Reserves (MM)                            $31             $35             $41
              % of total CFS loans                     2.3%            2.6%            3.1%
              % of 30+ day past due accounts           54%              59%             57%


   - Other non-performing assets were $1MM at 6/05 and 3/05 versus $2MM at 6/04.

     * For non-performing loan definitions and write-off policies, please
       refer to AEB's Selected Statistical Information pages within the
       Second Quarter 2005 Earnings Release.

                                     -15-

              INFORMATION RELATING TO FORWARD LOOKING STATEMENTS

         This supplement includes forward-looking statements, which are
subject to risks and uncertainties. The words "believe," "expect,"
"anticipate," "optimistic," "intend," "plan," "aim," "will," "may," "should,"
"could," "would," "likely," and similar expressions are intended to identify
forward-looking statements. Readers are cautioned not to place undue reliance
on these forward-looking statements, which speak only as of the date on which
they are made. The Company undertakes no obligation to update or revise any
forward-looking statements. Factors that could cause actual results to differ
materially from these forward-looking statements include, but are not limited
to, the following: the Company's ability to complete the planned spin-off of
its AEFA business unit, which is subject to final approval by the Company's
Board of Directors, the receipt of necessary regulatory approvals and a
favorable tax ruling and/or opinion from counsel, and in connection with the
proposed spin-off, the Company's ability to capitalize AEFA consistent with
rating agency requirements and to manage transition costs and implement
effective transition arrangements with AEFA on a post-completion basis; the
Company's ability to grow its business and meet or exceed its return on
shareholders' equity target by reinvesting approximately 35% of
annually-generated capital, and returning approximately 65% of such capital to
shareholders, over time, which will depend on the Company's ability to manage
its capital needs and the effect of business mix, acquisitions and rating
agency requirements; consumer and business spending on the Company's travel
related services products, particularly credit and charge cards and Travelers
Cheques and other prepaid products and growth in card lending balances, which
depend in part on the ability to issue new and enhanced card and prepaid
products, services and rewards programs, and increase revenues from such
products, attract new cardmembers, reduce cardmember attrition, capture a
greater share of existing cardmembers' spending, sustain premium discount
rates on its card products in light of regulatory and market pressures,
increase merchant coverage, retain cardmembers after low introductory lending
rates have expired, and expand the global network services (GNS) business; the
Company's ability to introduce new products, reward program enhancements and
service enhancements on a timely basis during the latter half of 2005 and the
first half of 2006; the success of the GNS business in partnering with banks
in the United States, which will depend in part on the extent to which such
business further enhances the Company's brand, allows the Company to leverage
its significant processing scale, expands merchant coverage of the network,
provides U.S. GNS bank partners the benefits of greater cardmember loyalty and
higher spend per customer, and merchant benefits such as greater transaction
volume and additional higher spending customers; the continuation of favorable
trends, including increased travel and entertainment spending and the overall
level of consumer confidence; successfully cross-selling financial, travel,
card and other products and services to the Company's customer base, both in
the United States and abroad; the Company's ability to generate sufficient
revenues for expanded investment spending, and the ability to capitalize on
such investments to improve business metrics; the costs and integration of
acquisitions; the success, timeliness and financial impact (including costs,
cost savings and other benefits including increased revenues), and beneficial
effect on the Company's operating expense to revenue ratio, both in the
short-term and over time, of reengineering initiatives being implemented or
considered by the Company, including cost management, structural and strategic
measures such as vendor, process, facilities and operations consolidation,
outsourcing (including, among others, technologies operations), relocating
certain functions to lower-cost overseas locations, moving internal and
external functions to the Internet to save costs, and planned staff reductions
relating to certain of such reengineering actions; the ability to control and
manage operating, infrastructure, advertising and promotion expenses as
business expands or changes, including the ability to accurately estimate the
provision for the cost of the Membership Rewards program; the Company's
ability to manage credit risk related to consumer debt, business loans,


                                     -16-

merchant bankruptcies and other credit trends and the rate of bankruptcies,
which can affect spending on card products, debt payments by individual and
corporate customers and businesses that accept the Company's card products and
returns on the Company's investment portfolios; bankruptcies, restructurings
or similar events affecting the airline or any other industry representing a
significant portion of TRS' billed business, including any potential negative
effect on particular card products and services and billed business generally
that could result from the actual or perceived weakness of key business
partners in such industries; the triggering of obligations to make payments to
certain co-brand partners, merchants, vendors and customers under contractual
arrangements with such parties under certain circumstances; a downturn in the
Company's businesses and/or negative changes in the Company's and its
subsidiaries' credit ratings, which could result in contingent payments under
contracts, decreased liquidity and higher borrowing costs; risks associated
with the Company's agreements with Delta Air Lines to prepay $500 million for
the future purchases of Delta SkyMiles rewards points and to loan up to $75
million to Delta; AEFA's ability to improve investment performance, including
attracting and retaining high-quality personnel, and reduce outflows of
invested funds; AEFA's ability to develop and introduce new and attractive
products to clients in a timely manner and effectively manage the economics in
selling a growing volume of non-proprietary mutual funds and other retail
financial products to clients; fluctuation in the equity and fixed income
markets, which can affect the amount and types of investment products sold by
AEFA, the market value of its managed assets, and management, distribution and
other fees received based on the value of those assets; AEFA's ability to
recover deferred acquisition costs (DAC), as well as the timing of such DAC
amortization, in connection with the sale of annuity, insurance and certain
mutual fund products, and the level of guaranteed minimum death benefits paid
to clients; changes in assumptions relating to DAC, which could impact the
amount of DAC amortization; changes in federal securities laws affecting the
mutual fund industry, including possible enforcement proceedings and the
adoption of rules and regulations designed to prevent trading abuses, restrict
or eliminate certain types of fees, change mutual fund governance and mandate
additional disclosures, and the ability to make the required investment to
upgrade compliance systems and procedures in response to these changes; AEFA's
ability to avoid deterioration in its high-yield portfolio in order to
mitigate losses in its investment portfolio; fluctuations in foreign currency
exchange rates; fluctuations in interest rates, which impact the Company's
borrowing costs, return on lending products and spreads in the insurance,
annuity and investment certificate products; accuracy of estimates for the
fair value of the assets in the Company's investment portfolio and, in
particular, those investments that are not readily marketable, including the
valuation of the interest-only strip relating to TRS' lending securitizations;
the amount of recovery under the Company's insurance policies for losses
resulting from the September 11th terrorist attacks; the potential negative
effect on the Company's businesses and infrastructure, including information
technology, of terrorist attacks, disasters or other catastrophic events in
the future; political or economic instability in certain regions or countries,
which could affect lending and other commercial activities, among other
businesses, or restrictions on convertibility of certain currencies; changes
in laws or government regulations, including changes in tax laws or
regulations that could result in the elimination of certain tax benefits;
outcomes and costs associated with litigation and compliance and regulatory
matters; deficiencies and inadequacies in the Company's internal control over
financial reporting, which could result in inaccurate or incomplete financial
reporting; and competitive pressures in all of the Company's major businesses.
A further description of these and other risks and uncertainties can be found
in the Company's Annual Report on Form 10-K for the year ended December 31,
2004, and its other reports filed with the SEC.

                                     -17-