Unaudited Pro Forma Condensed Combined Financial Statements The Merger Agreement provides that each share of Salomon Inc ("Salomon") common stock will be exchanged for 1.13 shares of Travelers Group Inc. (the "Company") common stock. The merger, which is expected to be completed in the fourth quarter of 1997, is expected to be accounted for under the pooling of interests method and, accordingly, the Company's historical consolidated financial statements presented in future reports will be restated to include the accounts and results of Salomon. The merger is subject to customary closing conditions, including regulatory and Salomon stockholder approval. The following unaudited pro forma condensed combined statement of financial condition combines the historical consolidated statement of financial condition of the Company and the historical consolidated statement of financial condition of Salomon giving effect to the merger as though it had been consummated on June 30, 1997. The following unaudited pro forma condensed combined statements of income combine the historical statements of income of the Company and Salomon giving effect to the merger. This information should be read in conjunction with the accompanying notes hereto; the separate historical financial statements of the Company as of June 30, 1997 and for the six months ended June 30, 1997 and 1996, and for each of the three years ended December 31, 1996 which are contained in the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1997 and its Annual Report on Form 10-K for the fiscal year ended December 31, 1996, respectively; and the separate historical financial statements of Salomon as of June 30, 1997 and for the six months ended June 30, 1997 and 1996, and for each of the three years ended December 31, 1996 which are contained in Salomon's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1997 and its Annual Report on Form 10-K for the fiscal year ended December 31, 1996, respectively. The pro forma financial data is not necessarily indicative of the results of operations that would have occurred had the merger been consummated or of future operations of the combined companies. Travelers Group Inc. and Subsidiaries Unaudited Pro Forma Condensed Combined Statement of Financial Position As of June 30, 1997 (in millions of dollars) Travelers Group Salomon Pro Forma Pro Forma Assets Historical Historical Adjustments Combined ------ ------------ ------------ --------------- -------------- Cash and cash equivalents $1,739 $2,081 $ - $3,820 Investments and real estate held for sale: Fixed maturities, primarily available for sale at market value 45,981 45,981 Equity securities, at market value 1,377 1,377 Mortgage loans 3,748 3,748 Real estate held for sale 502 502 Policy loans 1,873 1,873 Short-term and other 5,135 5,135 - -------------------------------------------------------------------------------------------------------------------------- Total investments and real estate held for sale 58,616 - - 58,616 - -------------------------------------------------------------------------------------------------------------------------- Securities borrowed or purchased under agreements to resell 27,950 91,320 119,270 Brokerage receivables 8,507 6,014 14,521 Trading securities owned, at market value 14,014 132,848 146,862 Commodities and related products and instruments 1,533 1,533 Net consumer finance receivables 8,834 8,834 Reinsurance recoverables 9,876 9,876 Value of insurance in force and deferred policy acquisition costs 2,698 2,698 Cost of acquired businesses in excess of net assets 2,991 2,991 Separate and variable accounts 9,830 9,830 Other receivables 5,108 624 5,732 Other assets 9,443 1,533 10,976 - -------------------------------------------------------------------------------------------------------------------------- Total assets $159,606 $235,953 $ - $395,559 ========================================================================================================================== Liabilities ----------- Investment banking and brokerage borrowings $4,268 $8,036 $ - $12,304 Short-term borrowings 2,812 2,812 Long-term debt 11,122 16,080 27,202 Securities loaned or sold under agreements to repurchase 26,889 108,814 135,703 Brokerage payables 5,042 7,269 12,311 Trading securities sold not yet purchased, at market value 9,640 87,058 96,698 Contractholder funds 14,601 14,601 Insurance policy and claims reserves 43,940 43,940 Separate and variable accounts 9,818 9,818 Accounts payable and other liabilities 15,196 2,843 18,039 - -------------------------------------------------------------------------------------------------------------------------- Total liabilities 143,328 230,100 - 373,428 - -------------------------------------------------------------------------------------------------------------------------- ESOP Preferred stock - Series C 140 140 Redeemable preferred stock 420 420 Mandatorily redeemable preferred securities of subsidiary trusts 1,900 345 2,245 Stockholders' equity -------------------- Preferred stock 1,075 450 1,525 Common stock 7 159 (158) 8 Additional paid-in capital 7,561 438 (1,089) 6,910 Retained earnings 8,524 5,811 (2,807) 11,528 Treasury stock, at cost (2,958) (1,769) 4,054 (673) Unrealized gain (loss) on investment securities 436 436 Other (407) (1) (408) - -------------------------------------------------------------------------------------------------------------------------- Total stockholders' equity 14,238 5,088 - 19,326 - -------------------------------------------------------------------------------------------------------------------------- Total liabilities and stockholders' equity $159,606 $235,953 $ - $395,559 ========================================================================================================================== See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements Travelers Group Inc. Unaudited Pro Forma Condensed Combined Statement of Income For the Six Months Ended June 30, 1997 (in millions of dollars, except per share amounts) Travelers Group Salomon Pro Forma Historical Historical Combined ------------ ------------ ------------ Revenues: Insurance premiums $4,444 $ - $4,444 Commissions and fees 1,718 640 2,358 Interest and dividends 3,206 3,045 6,251 Finance related interest and other charges 627 627 Principal transactions 514 927 1,441 Asset management and administration fees 762 29 791 Other income 630 630 - ------------------------------------------------------------------------------------------- Total revenues 11,901 4,641 16,542 - ------------------------------------------------------------------------------------------- Expenses: Policyholder benefits and claims 3,811 3,811 Non-insurance compensation and benefits 1,950 1,111 3,061 Insurance underwriting, acquisition and operating 1,604 1,604 Interest 1,349 2,527 3,876 Provision for consumer finance credit losses 145 145 Other operating 876 374 1,250 - ------------------------------------------------------------------------------------------- Total expenses 9,735 4,012 13,747 - ------------------------------------------------------------------------------------------- Income before income taxes and minority interest 2,166 629 2,795 Provision for income taxes 763 236 999 Minority interest, net of income taxes 98 98 - ------------------------------------------------------------------------------------------- Income from continuing operations $1,305 $393 $1,698 =========================================================================================== Income per share of common stock and common stock equivalents: Continuing operations $1.96 $3.34 $2.12 =========================================================================================== Weighted average common shares outstanding and common stock equivalents (millions) 645.7 108.8 768.6 =========================================================================================== See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements Travelers Group Inc. Unaudited Pro Forma Condensed Combined Statement of Income For the Six Months Ended June 30, 1996 (in millions of dollars, except per share amounts) Travelers Group Salomon Pro Forma Historical Historical Combined ------------ ------------ --------------- Revenues: Insurance premiums $3,316 $ - $3,316 Commissions and fees 1,766 597 2,363 Interest and dividends 2,543 3,008 5,551 Finance related interest and other charges 571 571 Principal transactions 543 1,235 1,778 Asset management and administration fees 648 22 670 Other income 554 554 - ---------------------------------------------------------------------------------------------- Total revenues 9,941 4,862 14,803 - ---------------------------------------------------------------------------------------------- Expenses: Policyholder benefits and claims 3,590 3,590 Non-insurance compensation and benefits 1,930 1,096 3,026 Insurance underwriting, acquisition and operating 1,367 1,367 Interest 1,060 2,401 3,461 Provision for consumer finance credit losses 128 128 Other operating 850 352 1,202 - ---------------------------------------------------------------------------------------------- Total expenses 8,925 3,849 12,774 - ---------------------------------------------------------------------------------------------- Gain on sale of subsidiaries and affiliates 397 397 - ---------------------------------------------------------------------------------------------- Income before income taxes and minority interest 1,413 1,013 2,426 Provision for income taxes 361 405 766 Minority interest, net of income taxes (44) (44) - ---------------------------------------------------------------------------------------------- Income from continuing operations $1,096 $608 $1,704 ============================================================================================== Income per share of common stock and common stock equivalents: Continuing operations $1.65 $5.41 $2.15 ============================================================================================== Weighted average common shares outstanding and common stock equivalents (millions) 636.1 106.0 755.9 ============================================================================================== See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements Travelers Group Inc. Unaudited Pro Forma Condensed Combined Statement of Income For the Year Ended December 31, 1996 (in millions of dollars, except per share amounts) Travelers Group Salomon Pro Forma Historical Historical Combined ------------ ------------ -------------- Revenues: Insurance premiums $7,633 $ - $7,633 Commissions and fees 3,422 1,179 4,601 Interest and dividends 5,549 5,748 11,297 Finance related interest and other charges 1,163 1,163 Principal transactions 990 1,990 2,980 Asset management and administration fees 1,349 48 1,397 Other income 1,239 81 1,320 - --------------------------------------------------------------------------------------------- Total revenues 21,345 9,046 30,391 - --------------------------------------------------------------------------------------------- Expenses: Policyholder benefits and claims 7,366 7,366 Non-insurance compensation and benefits 3,768 2,039 5,807 Insurance underwriting, acquisition and operating 3,013 3,013 Interest 2,259 4,679 6,938 Provision for consumer finance credit losses 260 260 Other operating 1,678 718 2,396 - --------------------------------------------------------------------------------------------- Total expenses 18,344 7,436 25,780 - --------------------------------------------------------------------------------------------- Gain on sale of subsidiaries and affiliates 397 397 - --------------------------------------------------------------------------------------------- Income before income taxes and minority interest 3,398 1,610 5,008 Provision for income taxes 1,051 628 1,679 Minority interest, net of income taxes 47 47 - --------------------------------------------------------------------------------------------- Income from continuing operations $2,300 $982 $3,282 ============================================================================================= Income per share of common stock and common stock equivalents: Continuing operations $3.45 $8.59 $4.11 ============================================================================================= Weighted average common shares outstanding and common stock equivalents (millions) 638.8 106.4 759.0 ============================================================================================= See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements Travelers Group Inc. Unaudited Pro Forma Condensed Combined Statement of Income For the Year Ended December 31, 1995 (in millions of dollars, except per share amounts) Travelers Group Salomon Pro Forma Historical Historical Combined ------------ ------------ ---------------- Revenues: Insurance premiums $4,977 $ - $4,977 Commissions and fees 2,874 804 3,678 Interest and dividends 4,355 7,021 11,376 Finance related interest and other charges 1,119 1,119 Principal transactions 1,016 1,077 2,093 Asset management and administration fees 1,052 39 1,091 Other income 1,190 12 1,202 - ----------------------------------------------------------------------------------------------- Total revenues 16,583 8,953 25,536 - ----------------------------------------------------------------------------------------------- Expenses: Policyholder benefits and claims 5,017 5,017 Non-insurance compensation and benefits 3,442 1,710 5,152 Insurance underwriting, acquisition and operating 1,912 1,912 Interest 1,956 5,754 7,710 Provision for consumer finance credit losses 171 171 Other operating 1,544 690 2,234 - ----------------------------------------------------------------------------------------------- Total expenses 14,042 8,154 22,196 - ----------------------------------------------------------------------------------------------- Loss on sale of subsidiaries and affiliates (20) (20) - ----------------------------------------------------------------------------------------------- Income before income taxes 2,521 799 3,320 Provision for income taxes 893 286 1,179 - ----------------------------------------------------------------------------------------------- Income from continuing operations $1,628 $513 $2,141 =============================================================================================== Income per share of common stock and common stock equivalents: Continuing operations $2.43 $4.17 $2.63 =============================================================================================== Weighted average common shares outstanding and common stock equivalents (millions) 634.8 106.5 755.1 =============================================================================================== See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements Travelers Group Inc. Unaudited Pro Forma Condensed Combined Statement of Income For the Year Ended December 31, 1994 (in millions of dollars, except per share amounts) Travelers Group Salomon Pro Forma Historical Historical Combined ------------ ------------ ------------ Revenues: Insurance premiums $5,144 $ - $5,144 Commissions and fees 2,526 822 3,348 Interest and dividends 3,401 5,902 9,303 Finance related interest and other charges 1,030 1,030 Principal transactions 900 (560) 340 Asset management and administration fees 1,010 23 1,033 Other income 932 7 939 - ------------------------------------------------------------------------------------------- Total revenues 14,943 6,194 21,137 - ------------------------------------------------------------------------------------------- Expenses: Policyholder benefits and claims 5,227 5,227 Non-insurance compensation and benefits 3,241 1,455 4,696 Insurance underwriting, acquisition and operating 1,867 1,867 Interest 1,284 4,873 6,157 Provision for consumer finance credit losses 152 152 Other operating 1,524 715 2,239 - ------------------------------------------------------------------------------------------- Total expenses 13,295 7,043 20,338 - ------------------------------------------------------------------------------------------- Gain on sale of subsidiaries and affiliates 226 226 - ------------------------------------------------------------------------------------------- Income (loss) before income taxes 1,874 (849) 1,025 Provision for income taxes 717 (439) 278 - ------------------------------------------------------------------------------------------- Income (loss) from continuing operations $1,157 $(410) $747 =========================================================================================== Income (loss) per share of common stock and common stock equivalents: Continuing operations $1.67 $(4.41) $0.79 =========================================================================================== Weighted average common shares outstanding and common stock equivalents (millions) 644.0 106.8 764.7 =========================================================================================== See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements Notes to Unaudited Pro Forma Condensed Combined Financial Statements 1. Description of Transaction and Basis of Presentation The Merger Agreement provides that each share of Salomon common stock will be exchanged for 1.13 shares of the Company's common stock. The merger, which is expected to be completed in the fourth quarter of 1997, is expected to be accounted for under the pooling of interests method and, accordingly, the Company's historical consolidated financial statements presented in future reports will be restated to include the accounts and results of Salomon. The merger is subject to customary closing conditions, including regulatory and Salomon stockholder approval. 2. Accounting Policies The Company and Salomon are in the process of reviewing their accounting policies and, as a result of this review, it may be necessary to restate either the Company's or Salomon's financial statements to conform to those accounting policies that are determined to be most appropriate. No such restatements have been made to the pro forma combined financial statements. 3. Intercompany Transactions Transactions between the Company and Salomon are not material in relation to the pro forma combined financial statements and therefore intercompany balances have not been eliminated from the pro forma combined amounts. 4. Pro Forma Adjustments The pro forma adjustments to common stock, paid-in capital, retained earnings and treasury stock at June 30, 1997 reflect (1) the retirement of shares of Salomon common stock held in treasury pursuant to the Merger Agreement, (2) adjustments to account for 70 million shares of the Company's common stock held in treasury to be issued in the transaction as though retired, in accordance with APB No. 16, and (3) the issuance of 121.4 million shares of the Company's common stock to effect the merger. The number of shares to be issued at consummation of the merger will be based on the actual number of shares of Salomon common stock outstanding at that time. 5. Pro Forma Earnings Per Share The pro forma combined primary earnings per share for the respective periods presented is based on the combined weighted average number of common shares and share equivalents of the Company and Salomon. The number of common shares and common share equivalents of Salomon is based on an exchange ratio of 1.13 shares of the Company's common stock for each issued and outstanding share and share equivalent of Salomon. 6. Restructuring Charge The pro forma financial data do not reflect a planned merger-related restructuring charge of between $400 million and $500 million (after-tax) primarily for severance and costs related to excess or unused office space and other facilities since such restructuring charge is non-recurring. Although there can be no assurance that the restructuring charge will fall within the range provided, this range represents management's best estimate based on the currently available information. 7. Future Cost Savings As the Salomon operations are integrated with the existing operations of the Company, management expects to achieve, by the end of a three year period, annual cost savings in excess of $200 million (after-tax) from the reduction of overhead expenses, changes in corporate infrastructure and the elimination of redundant expenses. There can be no assurance that these projected cost savings will be achieved. These expected future cost savings are not reflected in the pro forma financial data. The statements contained in notes 6 and 7 above may be deemed to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended. Forward-looking statements are typically identified by the words "believe," "expect," "anticipate," "intend," "estimate" and similar expressions. These forward-looking statements are based largely on management's expectations and are subject to a number of uncertainties. Actual results could differ materially from these forward-looking statements as a result of a number of factors, including (1) determination of the number, job classification and location of employee positions to be eliminated, (2) compatibility of the operating systems of the combining companies, (3) the degree to which existing administrative and back-office functions and costs are complementary or redundant, and (4) the timing of implementation of changes in operations to effect cost savings. The Company undertakes no obligation to update publicly or revise any forward-looking statements.