FORM 10 - K

             SECURITIES AND EXCHANGE COMMISSION
                   Washington, D.C. 20549

(Mark One)
  [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

        SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

  For the fiscal year ended December 31, 1994

                             OR

  [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF 
      THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

  For the transition period from..........to.......... 

  Commission file number 1-1228

                    STONE & WEBSTER, INCORPORATED         
     (Exact name of registrant as specified in its charter)

      Delaware                               13-5416910   
(State or other jurisdiction of          (I.R.S. Employer
incorporation or organization)           Identification No.)


    250 W. 34th Street, New York, N.Y.         10119   
(Address of principal executive offices)      (Zip Code)


Registrant's telephone number, including area code -   (212) 290-7500

Securities registered pursuant to Section 12(b) of the Act:

     Title of each class           Name of each exchange on
                                        which registered   

     Common Stock - $1 par          New York Stock Exchange

                                    Boston Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:  None

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


FORM 10-K 1994                                 Stone & Webster, Incorporated

     Indicate by check mark if disclosure of delinquent filers pursuant
to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K.  [X]

     State the aggregate market value of the voting stock held by non-
affiliates of the registrant.  The aggregate market value shall be
computed by reference to the price at which the stock was sold, or the
average bid and asked prices of such stock, as of a specified date
within 60 days prior to the date of filing.

     $420,000,000 approximately, based on the closing price on the New
     York Stock Exchange Composite Transactions as of January 31, 1995.

     Indicate the number of shares outstanding of each of the
registrant's classes of common stock, as of the latest practicable date.

     Common Stock: 14,502,281 shares as of January 31, 1995.

     The following documents, or portions thereof as indicated in the
following report, are incorporated by reference in the Parts of Form 10-
K indicated:

     Part                Document

     III                 Proxy Statement in connection with the
                         registrant's 1995 Annual Meeting of
                         Stockholders



                                      2

FORM 10-K 1994                                 Stone & Webster, Incorporated

                           PART I
Item 1.  Business.

          Registrant was incorporated as a Delaware corporation in
     1929.  Registrant, through its subsidiaries, is principally
     engaged in providing professional engineering, construction and
     consulting services.  The Stone & Webster organization also owns
     cold storage warehousing facilities in Atlanta and Rockmart,
     Georgia; owns and operates the Stone & Webster office buildings in
     Boston, Massachusetts, Cherry Hill, New Jersey, and Houston,
     Texas; develops and takes ownership interests in and operates
     projects in the power, pulp and paper, and other industries; owns
     natural gas and oil production facilities in Texas, Louisiana and
     the Province of Alberta, Canada; explores for natural gas and oil
     in the United States and Canada; owns mineral interests in the
     United States and Canada; owns and operates natural gas gathering
     and transporting systems and compressor stations in the Southwest;
     and is developing for rental or sale a major corporate office and
     business center in Tampa, Florida.  Services of the nature
     inherent in these businesses are provided to clients and
     customers.

          The information relating to the business segments of the
     registrant required by this Item is filed herewith under "Business
     Segment Information" of the Financial Information section included
     in Appendix A to this report.  This information indicates the
     amounts of revenues from sales to unaffiliated customers (from
     which percentage of revenues information is available), operating
     profit and identifiable assets attributable to the registrant's
     industry segments for the three years ended December 31, 1994. 
     Also see "Management's Discussion and Analysis of Financial
     Condition and Results of Operations" filed herein in Appendix A.

     Engineering, Construction and Consulting Services

          Registrant, through its subsidiaries, provides complete
     engineering, design, construction and full environmental services
     for power, process, industrial, governmental, transportation and
     civil works projects.  It also constructs from plans developed by
     others, makes engineering reports and business examinations,
     undertakes consulting engineering work, and offers information
     management and computer systems expertise to clients.  It also
     offers a full range of services in environmental engineering and
     sciences, including complete execution of environmental projects. 
     It remains active in the nuclear power business, for utility and
     governmental clients, and continues to undertake a significant
     amount of modification and maintenance work on existing nuclear
     power plants.  In addition, it offers advanced computer systems
     development services and products in the areas of plant
     scheduling, information systems, systems integration, computer-
     aided design, expert systems, and database management.  It also
     develops projects in the power and other industries in which
     registrant or its subsidiaries may take an ownership position and
     

                                      3

FORM 10-K 1994                                 Stone & Webster, Incorporated
     
     Item 1.  Business. (Cont'd.)

     Engineering, Construction and Consulting Services
        (Cont'd.)

     for which other subsidiaries may provide engineering,
     construction, management and operation and maintenance services.  
     Comprehensive management consulting and financial services are
     also furnished for business and industry, including public
     utility, transportation, pipeline, land development,  petroleum
     and manufacturing companies, banking and financial institutions
     and government agencies, and appraisals are performed for
     industrial companies and utilities.

          During 1994, the registrant's engineering, construction and
     consulting services segment modified its approach to its market
     and strengthened its strategic plan by implementing a new
     organizational structure in registrant's largest subsidiary.  This
     organizational structure establishes four "Global Business Units"
     (GBU) responsible for marketing and executing projects within a
     sector on a worldwide basis.  Each GBU also will be accountable
     for achieving goals established for that market sector.  These
     four GBUs are in the power, process, government and industrial
     sectors.  The new structure will enable the registrant to
     capitalize on its international relationships, experience and
     abilities.  Where appropriate, lump sum, turnkey contracts will be
     employed as a means of providing comprehensive services. 
     Registrant's engineering, construction and consulting business
     segment will continue to focus on its strengths involving
     technology, for example, in advanced applications in both refinery
     and ethylene process work and in development of expert systems. 
     In addition, registrant's development activities will continue to
     involve projects in which registrant's subsidiaries will hold
     equity investments while at the same time providing engineering,
     construction and plant operations opportunities for other units in
     the organization. 

          In connection with the GBU organizational structure adopted
     in 1994 as discussed above, workforce reductions were made to
     improve the engineering, construction and consulting services
     segment's competitive position in a highly competitive business
     environment while still maintaining the full engineering and
     construction and support resources necessary to serve clients.

     Cold Storage Services

          Modern public cold storage warehousing, blast-freeze and
     other refrigeration and consolidation services are offered in the
     Atlanta, Georgia metropolitan area to food processors and others
     at three facilities with approximately 21.1 million cubic feet of
     freezer and controlled temperature storage space, including a
     facility in Rockmart, Georgia which has approximately 3.5 million
     cubic feet of freezer and controlled temperature storage space.   


                                      4

FORM 10-K 1994                                 Stone & Webster, Incorporated

Item  1.  Business. (Cont'd.)

     Cold Storage Services (Cont'd.)

     Offices and processing areas are leased to customers.  
     Comprehensive freezer services are offered to customers.  The 
     Rockmart site has sufficient land to allow for future expansion
     and to make additional space available to food processors.  In
     addition, the facility features direct loading of product onto
     distribution trucks from railroad cars delivered on two railroad
     lines which serve the Rockmart plant.  In view of increased demand
     for services relating to food exports, this subsidiary's strategic
     plans include adding three additional blast-freezing cells in
     1995.
     
     Other
     
          Building operating services are performed for office
     buildings at 245 Summer Street and 51 Sleeper Street, Boston,
     Massachusetts, and at 3 Executive Campus, Cherry Hill, New Jersey. 
     These buildings are occupied by subsidiaries of registrant or held
     for rental to others.  In addition, an office building occupied by
     subsidiaries of registrant is located at 1430 Enclave Parkway,
     Houston, Texas.  Building operating services are also  performed
     at this location.

          Projects which may be wholly or jointly owned and operated
     are being developed.  Most projects include opportunities for
     other subsidiaries of registrant to provide engineering,
     construction and management services.  Projects being developed
     are in the power, pulp and paper, and other industries.

          Natural gas and oil production properties are owned and
     operated in Texas; exploration for and development of natural gas
     and oil properties are carried out in the United States and
     Canada; mineral rights are owned in Texas and New Mexico; interest
     in a natural gas and oil lease offshore Texas is also owned; and
     working interests are held in natural gas and oil properties in
     Texas and in western Canada.  Natural gas gathering and
     transporting systems are owned and operated in fee and in
     partnership with others, and related services are provided, in
     Texas, Louisiana and Oklahoma.
     
          A large corporate office and business center is owned and
     being developed in Tampa, Florida.  Commercial, industrial and
     other properties are held for sale and for lease.

     Competition

          The principal business activities of registrant in the
     engineering, construction and consulting services segment are
     highly competitive, with competition from a large number of well-
     established concerns, some privately held and others publicly 

                                      5


FORM 10-K 1994                                 Stone & Webster, Incorporated

Item 1.  Business. (Cont'd.)

     Competition (Cont'd.)

     held.  Inasmuch as registrant is primarily a service organization,
     it competes in its areas of interest by providing services of the
     highest quality.  Registrant believes it occupies a strong
     competitive position but is unable to estimate with reasonable
     accuracy the number of its competitors and its competitive
     position in the engineering, construction and consulting services
     industry.

          The business activities of registrant in the cold storage
     services segment are performed in the Atlanta and northwestern 
     areas of Georgia.  Competition in this market area comes from a
     relatively small number of companies offering similar types of
     services.  Registrant's subsidiary competes in this field by
     providing services of the highest quality, emphasizing
     responsiveness to the needs of its customers and to the end
     receiver of the customers' product.  As part of that commitment,
     it provides modern data processing and communication equipment for
     its customers.  Registrant believes it occupies a strong
     competitive position in this area.

     Backlog

          Backlog figures for the registrant's engineering,
     construction and consulting services segment historically have not
     been considered by the registrant to be indicative of any trend in
     these activities nor material for an understanding of its
     business.  At any given date, the portion of engineering and
     construction work to be completed within one year can only be
     estimated subject to adjustments, which can in some instances be
     substantial, based on a number of factors.   Clients frequently 
     revise the scope of the services for which they have contracted
     with subsidiaries of registrant, especially on projects subject to
     regulatory approval or which require environmental
     permitting/licensing.  Scope increases and decreases of
     substantial magnitude are commonplace on such projects and
     directly affect backlog.  Additionally, delays are common and
     affect the timing of when backlog would be translated into
     revenues.  As a result, the aggregate of such figures in relation
     to registrant's consolidated revenues could be misleading unless
     understood in light of the foregoing contingencies.
  
          The registrant's backlog information is calculated on the
     basis of the total value to the registrant's subsidiaries of all
     services to be rendered under the available contracts plus the
     value of equipment, material, services and subcontracts for which 
     the contracting subsidiary has overall technical and commercial
     responsibility.  The following backlog information is provided as 
     of December 31, 1994 and December 31, 1993.

                                      6


FORM 10-K 1994                                 Stone & Webster, Incorporated

Item 1.  Business. (Cont'd.)

     Backlog (Cont'd.)

          The registrant's subsidiaries' backlog as of December 31,
     1994 amounted to $1,541.8 million in comparison to  $1,509.7
     million as of December 31, 1993.  New work awards in 1994 were
     $1,069.5 million, approximately 40% of which came from contract
     awards in the process sector.  The reduction in backlog due to
     changes in scope was primarily due to the reduction of scope in
     the amount of $319 million at a Tennessee Valley Authority ("TVA")
     plant during the first quarter of 1994.  Although the majority of
     our contracts may be reduced or cancelled by the client at any
     time, reductions in scope of this magnitude are unusual.  

          The backlog at December 31, 1994 includes $130 million for
     contracts won, but still under final negotiation.

          Approximately 40% of the total backlog as of December 31,
     1994 is expected to be realized within the next year.

          In addition, approximately 40% of the December 31, 1994
     backlog amount is from contracts with foreign clients.

                           BACKLOG
      Engineering, Construction and Consulting Services
                       (in Millions of Dollars)            

 As of            New        Changes         Revenue           As of
12/31/93          Work       In Scope       Recognized*       12/31/94
$1,509.7       $1,069.5     ($  296.9)      ($  740.5)        $1,541.8

          *Revenue Recognized reflects gross revenues.

          Backlog figures in the cold storage industry are not
     provided since, in the registrant's opinion, such information is
     not necessarily meaningful because of the nature of the food
     processing, storage and distribution business where repetitive
     services of short duration are the norm.

     Clients 

          Although registrant's subsidiaries in the engineering,
     construction and consulting services segment have numerous clients
     and registrant historically has not had a continuing dependence on
     any single client, one or a few clients has in the past and may in
     the future contribute a substantial portion of the registrant's
     consolidated revenues in any one year or over a period of several
     consecutive years due to the size of major engineering and
     construction projects. The registrant's business is not
     necessarily dependent upon sustaining, and the registrant does not
     necessarily expect to sustain in future years, the level of
     revenues contributed by particular clients in any given year or

                                      7


FORM 10-K 1994                                 Stone & Webster, Incorporated

Item 1.  Business. (Cont'd.)

     Clients (Cont'd.)

     period of consecutive years.  Once the subsidiary commences work
     on a particular project, it is unlikely that the client would
     terminate the involvement of the subsidiary prior to completion of
     the project, unless the project itself is cancelled or postponed. 
     Historically the registrant's subsidiaries have provided ongoing
     services to clients following completion of major projects for
     them.  Nonetheless, the registrant must obtain new engineering and
     construction projects, whether from existing clients or new
     clients, in order to generate revenues in future years as existing
     projects are completed.  Consequently, the registrant has not
     considered the names of clients to be material to investors'
     understanding of the registrant's business taken as a whole.  The
     registrant has previously reported this information on the basis
     of gross earnings (revenues less direct costs).  Stated in terms
     of total revenues (as described under Backlog, above), which is
     consistent with registrant's financial reporting in this report,
     Tennessee Valley Authority, which has been and continues to be a
     significant client, accounted for 15%, 22% and 18% of consolidated
     revenues for 1992, 1993 and 1994, respectively.  In addition, in
     1994 Indianapolis Power and Light Company contributed 11% of
     consolidated revenues.  

          The cold storage and related activities segment had no
     client who accounted for 10% or more of consolidated revenues in
     1992, 1993, or 1994.
 
     Environmental Compliance

          Compliance by registrant and its subsidiaries with Federal,
     State and local provisions regulating the discharge of materials
     into the environment, or otherwise relating to the protection of
     the environment, has had, and is expected to have, no material
     adverse effect upon the capital expenditures, earnings and
     competitive position of registrant and its subsidiaries.  Also see
     Note (M) to the consolidated financial statements as set forth
     under "Notes to Consolidated Financial Statements" of the
     Financial Information section filed herewith in Appendix A to this
     report.

          The engineering, construction and consulting services
     segment has benefitted from the extensive amount of environmental
     legislation and regulatory activity now in place because the
     effect of such regulations on the businesses of the segment's 
     clients has increased the demand for environmental services
     provided by registrant's subsidiaries.  This demand for such
     services to help clients in their own environmental compliance
     efforts is expected to continue. 

                                      8


FORM 10-K 1994                                 Stone & Webster, Incorporated

Item 1.  Business.  (Cont'd.)

     Employees

          The registrant and its subsidiaries had approximately 5,000
     regular employees as of December 31, 1994.  In addition, there are
     at times several thousand craft employees employed on projects by
     subsidiaries of registrant.  The number of such employees varies
     in relation to the number and size of the projects actually
     undertaken at any particular time.

                                      9


FORM 10-K 1994                                 Stone & Webster, Incorporated

Item 1.  Business.  (Cont'd.)

       Executive and Other Officers of the Registrant.

Name                   Age     Position Held             Held Since

Bruce C. Coles         50      President                  6/20/90
                               Chief Executive
                               Officer                    5/12/94
                               Director                   6/20/90
                               
William M. Egan        66      Executive
                               Vice President             2/19/86
                               Director                   10/1/91

James N. White         60      Executive
                               Vice President              1/1/92

Kenneth F. Reinschmidt 56      Senior
                               Vice President              7/1/93

Peter F. Durning       56      Secretary                  7/20/94


          Each of the executive and other officers listed above has
     held executive or administrative positions with the registrant or
     one or more of its subsidiaries for at least the last five years.

          Each officer was elected to hold office until the first meeting
     of the Board of Directors after the next Annual Meeting of the
     Stockholders and until his successor is duly elected and qualified. 
     The next Annual Meeting of Stockholders is scheduled to be held May
     11, 1995.


Item 2.  Properties.

          The important physical properties of registrant and its
     subsidiaries are as follows:

          A.   A 14 story office building with approximately 800,000
               square feet of office space at 245 Summer Street, Boston,
               Massachusetts, which serves as engineering headquarters
               for the organization and is approximately 65% occupied by
               registrant's subsidiaries with the balance held for
               rental to others.

          B.   A 8 story office building with approximately 140,000
               square feet of office space at 51 Sleeper Street, Boston,
               Massachusetts, which is held for rental to others. 

                                      10


FORM 10-K 1994                                 Stone & Webster, Incorporated

Item 2.  Properties. (Cont'd.)
   
          C.   A 6 story office building with approximately 450,000
               square feet of office space at 3 Executive Campus, Cherry
               Hill, New Jersey, which is approximately 50% occupied by
               registrant's subsidiaries with the balance held for rental
               to others.

          D.   A 6 story office building with approximately 320,000
               square feet of office space at 1430 Enclave Parkway,
               Houston, Texas which is substantially occupied by
               subsidiaries of registrant.

          E.   Approximately 17.6 million cubic feet of cold storage
               plant in two facilities in Atlanta, Georgia, and
               approximately 3.5 million cubic feet of cold storage space
               in a third facility near Rockmart, Georgia.

          F.   Twelve facilities consisting of natural gas gathering and
               transporting systems and compressor stations in Texas,
               Louisiana and Oklahoma, including six systems the
               ownership of which is shared with others.

          G.   A 50 megawatt electrical co-generation plant in
               Binghamton, New York, in which a subsidiary owns a 33 1/3%
               interest.

          H.   A 200 tons per day paper fiber recycling plant currently
               under construction in Auburn, Maine, in which a subsidiary
               owns a 94.3% interest.

          I.   A plant for the production of oriented strand board
               currently under construction in Miramichi, New Brunswick,
               Canada, in which a subsidiary owns a 10.42% interest.

          J.   Approximately 290 acres in or near a corporate office and
               business center being developed by a subsidiary of
               registrant in Tampa, Florida, including 10 buildings owned
               by subsidiaries of registrant comprising approximately
               440,000 square feet of space, a 50% interest in a limited
               partnership owning an office building with approximately
               130,000 square feet of space, and approximately 240 acres
               of developed and vacant land, all of which is held for
               sale or rental to others.

          Except as specified above, all of the properties listed above
     are owned in fee by subsidiaries of the registrant.  In addition to
     the foregoing, registrant and its subsidiaries occupy office space in
     various cities, in premises leased from others for varying periods -
     both long and short term - the longest of which extends to 2008.

                                      11


FORM 10-K 1994                                 Stone & Webster, Incorporated

Item 3.  Legal Proceedings.

               (a)  As reported in Item 3, Legal Proceedings, in
          registrant's Form 10-K for the year ended December 31, 1993,
          Stone & Webster Engineering Corporation, a subsidiary of
          registrant, ("SWEC") provided design engineering services to
          Chesapeake Paper Products Company ("Chesapeake") in Virginia
          in connection with a plant expansion.  After the completion
          of SWEC's services on its contract, Chesapeake made a claim
          against SWEC in the amount of approximately $5,000,000,
          claiming additional expenses due to design defects
          associated with the structural electrical and mechanical
          design of the boiler and evaporator.  In April of 1993,
          Chesapeake brought suit against SWEC in the United States
          District Court for the Eastern District of Virginia.  SWEC
          denied Chesapeake's allegations, claiming that it did not
          owe Chesapeake anything, and instead, by way of
          counterclaim, that Chesapeake owed SWEC $1,479,258 for the
          balance due for its services on the project.  The case was
          tried before a jury and completed on December 8, 1993.  At
          the close of the plaintiff's case, the Court directed a
          verdict on SWEC's counterclaim in favor of SWEC for
          approximately $1,580,000.  Chesapeake's claim proceeded
          through trial and was submitted to the jury.  The jury
          returned a verdict in favor of Chesapeake and against SWEC
          for $4,655,642.

                    SWEC believes there are substantial grounds for
          setting aside the jury verdict against SWEC, and has filed
          an appeal to the Fourth Circuit Court of Appeals.

               (b)  As reported in Item 3, Legal Proceedings, in
          registrant's Form 10-K for the year ended December 31, 1993,
          in November 1990, Stone & Webster Engineering Corporation
          commenced an action, now pending in the United States
          District Court for the District of Massachusetts, against
          Northbrook Insurance Company, several other insurance
          companies and certain other parties. The complaint sought
          monetary damages, attorneys' fees and costs, and a
          declaration that the insurance company defendants must
          defend and indemnify SWEC against claims asserted against it
          in another lawsuit.  Although the underlying lawsuit was
          settled in March 1991, SWEC is continuing its suit seeking
          damages, attorneys' fees and other monetary relief relating
          to its defense of such underlying lawsuit.  No provision has
          been made in the financial statements of registrant for any
          potential recoverable amounts.

               (c)  As reported in Item 3, Legal Proceedings, of the
          registrant's Form 10-K for the year ended December 31, 1993,
          Stone & Webster Engineering Corporation has been named as a
          defendant, along with numerous other defendants, in a number
          of complaints which seek damages arising out of alleged 

                                      12


FORM 10-K 1994                                 Stone & Webster, Incorporated

Item 3.  Legal Proceedings.  (Cont'd.)

          personal injuries and/or wrongful death due to exposure to 
          asbestos products negligently utilized by the defendants.

                    Many of these complaints have been dismissed or
          withdrawn, and SWEC has settled many of these cases for
          amounts which, when taken together, do not have a material
          impact on registrant's financial condition or results of
          operation.  Registrant believes that there has not been, nor
          is there a probability that there will be, any accrual of a
          material liability of the registrant as a result of the
          absbestos claims received to the present.

                    SWEC believes that it has strong factual and
          legal defenses to the remaining claims and intends to defend
          vigorously.

               (d)  Stone & Webster Engineering Corporation provided
          engineering services to Vista Chemical Company ("Vista") at
          its Westlake, Louisiana chemical plant.  In 1991, Vista
          filed suit against another company and SWEC, contending that
          the engineering work performed by SWEC was performed late
          and not in accordance with the standards of professional
          practice.  Vista is seeking to recover costs incurred to
          complete the project in excess of the original estimate,
          certain costs that it incurred to operate the plant, and
          lost profits from its operations, but it has not specified
          in writing the total amount of damages it is seeking.  SWEC
          has denied the material allegations contained in the
          plaintiff's petition.  SWEC believes that it has valid
          factual and legal defenses to the claims asserted and that
          limitation of liability provisions in the engineering
          contracts limit the amount of recoverable damages in this
          case to the proceeds from insurance with the limits
          specified in the contracts, plus compensation received by
          SWEC for its work under the contracts.  In the latter part
          of 1994, SWEC, after consultation with counsel, determined
          that it is probable that it has some liability in this
          action and that it has a reasonable estimate of liability of
          $5,000,000.  It is probable that any liability in excess of
          $5,000,000 would be covered by insurance.  As stated in Note
          (M) to the consolidated financial statements filed herewith,
          SWEC has expensed $3,800,000 and $1,200,000 in 1994 and
          1993, respectively, in connection with this matter.

               (e)  Also see Note (M) to the consolidated financial
          statements as set forth under "Notes to Consolidated
          Financial Statements" of the Financial Information section
          filed herewith in Appendix A to this report.

                                      13


FORM 10-K 1994                                 Stone & Webster, Incorporated

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

          None.


                         PART II

Item 5.  Market for Registrant's Common Equity
             and Related Stockholder Matters.

          The information required by Item 5 is filed herewith under
     "Market and Dividend Information" of the Financial Information
     section included in Appendix A to this report.


Item 6.  Selected Financial Data.

          The information required by Item 6 is filed herewith under
     "Selected Financial Data" of the Financial Information section
     included in Appendix A to this report.

Item 7.  Management's Discussion and Analysis of
          Financial Condition and Results of Operations.

          The information required by Item 7 is filed herewith under
     "Management's Discussion and Analysis of Financial Condition and
     Results of Operations" of the Financial Information section
     included in Appendix A to this report.

Item 8.  Financial Statements and Supplementary Data.

          The information required by Item 8 is filed herewith under
     the Consolidated Financial Statements of Stone & Webster,
     Incorporated and Subsidiaries together with the report of Coopers
     & Lybrand L. L. P. dated February 14, 1995 of the Financial
     Information section included in Appendix A to this report.

Item 9.  Changes In and Disagreements With Accountants
           on Accounting and Financial Disclosure.   
 
          Not applicable.
                          
                                      14


FORM 10-K 1994                                 Stone & Webster, Incorporated

                          PART III

Item 10.  Directors and Executive Officers of the Registrant.

          In accordance with General Instruction G(3) to Form 10-K,
     the information called for in this Item 10 with respect to
     Directors is not presented here since such information is included
     in the definitive proxy statement which involves the election of
     directors which will be filed pursuant to Regulation 14A not later
     than 120 days after the close of the fiscal year, and such
     information is hereby incorporated by reference from Part I of
     such proxy statement.

          See also the section captioned "Executive and Other Officers
     of the Registrant" under Item 1 of Part I herein.

Item 11.  Executive Compensation.

          In accordance with General Instruction G(3) to Form 10-K,
     the information called for in this Item 11 is not presented here
     since such information is included in the definitive proxy
     statement which involves the election of directors which will be
     filed pursuant to Regulation 14A not later than 120 days after the
     close of the fiscal year, and such information is hereby
     incorporated by reference from Part I of such proxy statement,
     except that the information included therein which is not required
     to be "filed" in accordance with Regulation S-K, Item 402(a)(8),
     including the Report of the Compensation Committee and the
     Performance Graph, is not incorporated by reference as part of
     this report on Form 10-K.

Item 12.  Security Ownership of Certain Beneficial Owners
          and Management.

          In accordance with General Instruction G(3) to Form 10-K,
     the information called for in this Item 12 is not presented here
     since such information is included in the definitive proxy
     statement which involves the election of directors which will be
     filed pursuant to Regulation 14A not later than 120 days after the
     close of the fiscal year, and such information is hereby
     incorporated by reference from Part I of such proxy statement.

Item 13.  Certain Relationships and Related Transactions.

          In accordance with General Instruction G(3) to Form 10-K,
     the information called for in this Item 13 is not presented here
     since such information is included in the definitive proxy
     statement which involves the election of directors which will be
     filed pursuant to Regulation 14A not later than 120 days after the
     close of the fiscal year, and such information is hereby
     incorporated by reference from Part I of such proxy statement.
                           
                                      15


FORM 10-K 1994                                 Stone & Webster, Incorporated
                           
                           PART IV

Item 14.  Exhibits, Financial Statement Schedule, and
          Reports on Form 8-K.  

  (a)  Documents filed as part of the report:

     1.  Financial Statements and Financial 
           Statement Schedule

          The following items appear in the Financial Information
section included as Appendix A to this report:

            Management's Discussion and Analysis 
              of Financial Condition and Results of Operations

            Financial Statements: 

             Consolidated Statement of Income for the Three 
                Years Ended December 31, 1994
             Consolidated Balance Sheet as at December 31,
                1994 and 1993
             Consolidated Statement of Stockholders' Equity
                for the Three Years Ended December 31, 1994
             Consolidated Statement of Cash Flows for the
                Three Years Ended December 31, 1994
            Summary of Significant Accounting Policies
            Notes to Consolidated Financial Statements
              Selected Financial Data 
            Market and Dividend Information 
            Report of Management
            Business Segment Information

           Financial Statement Schedule:

            Financial Statement Schedule for the Three                 
                  Years Ended December 31, 1994:

             VIII-Valuation and Qualifying Accounts
           
                                      16


FORM 10-K 1994                                 Stone & Webster, Incorporated

Item 14. Exhibits, Financial Statement Schedule, and 
               Reports on Form 8-K.  

     1.  Financial Statements and Financial 
            Statement Schedule   (Cont'd.)

        Report of Independent Accountants
           
     2.  Exhibits:

       (3)  Articles of Incorporation and By-laws -

            (i) The Restated Certificate of
               Incorporation of registrant which
               appears in Exhibit (3)(a) to
               registrant's Form 10-K for the fiscal                   
               year ended December 31, 1990 is
               hereby incorporated by reference.
                  
           (ii) The By-laws of registrant, as amended, are filed
               herewith as Exhibit (3)(ii).
          
       (4)  Instruments defining the rights of security holders,
            including indentures -  As of December 31, 1994,
            registrant and its subsidiaries had outstanding long-   
            term debt (excluding current portion) totaling          
            approximately $89,642,000 principally                   
            in connection with mortgages relating to real           
            property for a subsidiary's corporate office            
            and business center in Tampa, Florida, for              
            another subsidiary's office building, for the 
            construction of a paper fiber recycling plant of a
            limited partnership in which a subsidiary owns a 94.3%  
            interest, and in connection with capitalized lease      
            commitments for the acquisition of certain              
            computer equipment.  None of these agreements are       
            filed herewith because the amount of indebtedness       
            authorized under each such agreement does not exceed    
            10% of the total assets of the registrant and its       
            subsidiaries on a consolidated basis; the registrant    
            hereby undertakes to furnish copies of such agreements  
            to the Commission upon request.

                                      17


FORM 10-K 1994                                 Stone & Webster, Incorporated


Item 14.  Exhibits, Financial Statement Schedule, and 
               Report on Form 8-K.  

     2.   Exhibits:  (Cont'd.)

      (10) Material contracts - 

          (a)  The Restricted Stock Plan of Stone & Webster,
               Incorporated, approved by the Stockholders of
               registrant in 1976, as amended and approved by the   
               Stockholders of registrant in 1988, and the form of    
               grant under the Restricted Stock Plan, which appear    
               in Exhibit (10)(a) to registrant's Form 10-K for the   
               fiscal year ended December 31, 1988 are hereby         
               incorporated by reference.

          (b)  Consulting Agreement dated June 15, 1994 between Stone
               & Webster, Incorporated and William F. Allen, Jr.
               
      (21) Subsidiaries of the registrant.
     
      (23) Consent of Independent Accountants.
          
      (27) Financial Data Schedule.

   (b)  Reports on Form 8-K

          Registrant did not file any reports on Form 
        8-K during the last quarter of the period covered by this        
        report.
                                      18

FORM 10-K 1994                                 Stone & Webster, Incorporated
                         
                         SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused this
report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                  STONE & WEBSTER, INCORPORATED

                       By

                         WILLIAM M. EGAN           
                         William M. Egan
                         Executive Vice President

Date: February 15, 1995


        Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons on
behalf of the registrant and in the capacities and on the dates
indicated.



February 15, 1995         BRUCE C. COLES                             
                          Bruce C. Coles
                          President
                          Chief Executive Officer
                          Director



        "                 WILLIAM M. EGAN           
                          William M. Egan
                          Executive Vice President
                          Director
                          (Principal Financial and
                          Accounting Officer)



        "                 WILLIAM F. ALLEN, JR.    
                          William F. Allen, Jr.
                          Chairman of the Board
                          Director



        "                 WILLIAM L. BROWN         
                          William L. Brown
                          Director


                                      19


FORM 10-K 1994                                 Stone & Webster, Incorporated

February 15, 1995         FRANK J. A. CILLUFFO      
                          Frank J. A. Cilluffo
                          Director



        "                 DONNA R. FITZPATRICK      
                          Donna R. Fitzpatrick
                          Director



        "                 J. PETER GRACE            
                          J. Peter Grace
                          Director



        "                 KENT F. HANSEN            
                          Kent F. Hansen
                          Director



        "                 ELVIN R. HEIBERG III      
                          Elvin R. Heiberg III
                          Director



        "                 JOHN A. HOOPER            
                          John A. Hooper
                          Director



        "                 J. ANGUS McKEE            
                          J. Angus McKee
                          Director



        "                 KENNETH G. RYDER          
                          Kenneth G. Ryder
                          Director



        "                 MEREDITH R. SPANGLER      
                          Meredith R. Spangler
                          Director

                                      20

Form 10-K 1994                                     Stone & Webster, Incorporated

                                       APPENDIX A
                     STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES
                         INDEX TO FINANCIAL INFORMATION APPENDIX
                                            




                                                                                   Page

                                                                                       
 Management's Discussion and Analysis of Financial
    Condition and Results of Operations                                            A-2

 Financial Statements:

      Consolidated Statement of Operations for the Three Years Ended 
         December 31, 1994                                                         A-6
      Consolidated Balance Sheet as at December 31, 1994 and 1993                  A-7
      Consolidated Statement of Stockholders' Equity for the Three Years 
         Ended December 31, 1994                                                   A-9
      Consolidated Statement of Cash Flows for the Three Years 
         Ended December 31, 1994                                                   A-10
 Summary of Significant Accounting Policies                                        A-11
 Notes to Consolidated Financial Statements                                        A-12
 Selected Financial Data and Market and Dividend Information                       A-19
 Report of Management                                                              A-20
 Business Segment Information                                                      A-21

 Financial Statement Schedule:

      Financial Statement Schedule for the Three Years
         Ended December 31, 1994:

           VIII - Valuation and Qualifying Accounts                                A-22

 Report of Independent Accountants                                                 A-23














                                           A-1


                 STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
AND RESULTS OF OPERATIONS 
(All dollar amounts, except per share amounts, are in thousands.)


RESULTS OF OPERATIONS

1994 Compared With 1993. The Corporation has changed its reporting format and
now reports revenues instead of gross earnings. Engineering, construction and
consulting revenues represent billings for the total value of all services
including plant equipment, materials and subcontractors for which the
engineering subsidiaries are contractually responsible under all of their
contracts. Previously, the Corporation reported gross earnings which represented
engineering, construction and consulting revenues less direct costs.

The Corporation had a consolidated net loss for 1994 of $7,807, or $.52 per
share. These results included, on an after-tax basis, severance costs of $12,596
and profits from sales of investment securities of $21,208. The net loss is
attributable to our engineering, construction and consulting operations
primarily due to a decline in revenues, lower profit margins and intensified
competition. As a result, there was a downsizing and a new organizational
structure implemented in the Corporation's largest engineering subsidiary. The
comparisons between years are presented below.

Revenues from engineering, construction and consulting services decreased by
$266,308 in 1994. This decrease was due to a decline in revenues of $124,704
from domestic operations and $141,604 from foreign operations. Approximately
$93,000 of the domestic decrease was attributable to a decrease in our nuclear
work with the Tennessee Valley Authority (TVA) due to the reduction in scope by
the TVA in its nuclear program. The decrease in foreign operations of $141,604
was due to a reduction in expenditures for plant equipment and materials
purchased for projects in the United Kingdom and Abu Dhabi and a lower level of
work activity in Malaysia and other foreign operations. Other factors affecting
revenues in 1994 were primarily the result of a lower volume of work available
for execution. The backlog as of December 31, 1994 amounted to $1,541,800 in
comparison to $1,509,700 as of December 31, 1993. The 1994 backlog amount
includes approximately 40% from contracts with foreign clients. Although the
total value of the backlog was relatively unchanged, many of the projects were
at reduced levels of activity because they were either at the early stages of
initiation or nearing completion. Relatively fewer projects were at a stage of
peak activity and many of the current projects extend over relatively long
periods with services furnished on demand. New work awards in 1994,
approximately 40% of which came from contract awards in the process sector, were
$1,069,500 and offset the significant reduction in scope of $319,000 experienced
at a TVA plant during the first quarter of 1994. Based upon these factors and
current market conditions we expect similar revenue levels in 1995 to those of
1994.



                                     A-2                                       

STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES


The Corporation's largest subsidiary, Stone & Webster Engineering Corporation,
took actions throughout the year to reduce staff levels and operating costs.
During 1994, the subsidiary modified its business environment and strengthened
its strategic business plan by implementing a new organizational structure. This
organizational structure establishes four "Global Business Units" (GBU)
responsible for marketing and executing projects within a sector on a worldwide
basis. Each GBU also will be accountable for achieving goals established for
that market sector. These four GBUs are in the power, process, government and
industrial sectors. In connection with the GBU organizational structure adopted
in 1994, workforce reductions were made to improve the engineering, construction
and consulting services competitive position and gross profit in a highly
competitive business environment while still maintaining the full engineering
and construction and support resources necessary to serve clients. In April
1994, the subsidiary reported a first quarter pre-tax charge of $5,500 for
severance costs relating to the termination of 350 positions and it estimated
that it would be required to make further reductions of management and other
staff positions which could amount to additional severance costs of
approximately $10,000 over the remainder of the year. The actual amount for the
last three quarters amounted to $14,000 for 650 additional positions that were
terminated. The subsidiary currently expects that the payroll-related cost
savings to be realized from these staff reductions will be approximately $35,000
in 1995. The subsidiary does not anticipate any significant staff adjustments in
1995 other than those associated with the normal start up and completion of
projects. As a result of the staff reduction actions in 1994, the Corporation
expects that 1995 operations will be profitable.

A number of significant items affected gross profit (loss) in both years and the
amounts included in cost of revenues are itemized in the table below:



                                    -------------------------------------
                                      1994                 1993
- -------------------------------------------------------------------------
                                                                      
Revenues                            $740,458           $1,006,766              
Cost of revenues                     747,732              970,237
                                    --------           ----------        
Gross profit (loss) as reported       (7,274) (1.0)%       36,529     3.6%
Add (deduct):
 Pension plan credit                 (12,391)             (13,312)
 Incentive Retirement Program             --                8,718
 Severance                            19,319                7,138
 Pension curtailment gain               (363)                (986)
 Provision for lawsuits                4,700                5,200

 Changes in job contract estimates     5,310                   --
                                    --------           ----------
Adjusted Gross Profit               $  9,301   1.3%    $   43,287     4.3%
- -------------------------------------------------------------------------


Excluding the significant items noted above, gross profit decreased by $33,986
in 1994 compared with 1993. Gross profit was adversely impacted by declining
activity levels, as previously discussed, and the necessity to retain staff
until job obligations were complete. This caused an increase in overhead costs
and a corresponding increase in cost of revenues which reduced gross profit. A
subsidiary of the Corporation settled two contract-related lawsuits in 1994 for
$900 and has another case where it is probable that the final outcome will
result in a loss to the subsidiary. Based on opinion from counsel, the
subsidiary expensed $3,800 and $1,200 in 1994 and 1993, respectively. It is
probable that any liability in excess of the amounts expensed would be fully
covered by applicable insurance. Losses in excess of existing insurance coverage
are considered unlikely.

Pension plan credits reduced costs and expenses and contributed to operating
income by $13,043 and $13,867 in 1994 and 1993, respectively. Favorable asset
performance in the past ten years is the primary reason that the pension plan is
overfunded. Selling, general and administrative expenses increased by $5,793
primarily due to higher bid and proposal expenses incurred in seeking new work.

Revenues from cold storage and related activities increased by $366 in 1994
primarily due to increased demand for services relating to food exports. As a
result of the increased demand, additional blast-freezing cells will be added in
1995. Gross profit was $7,890 or 45.7% in 1994 compared with $7,195 or 42.5% in
1993, an increase of $695 or 9.7%. The improvement in gross profit was
attributable to higher revenues as well as a decrease in cost of revenues.
Direct labor and maintenance expense decreased due to improved warehouse
management. Selling, general and administrative expenses remained relatively
constant in 1994.

Revenues from our oil and gas interests decreased by $2,270 in 1994 primarily
due to a significant decline in the number of gas marketing sales by our
natural gas gathering and transporting company. The competitive factors in this
business have resulted in our shifting away from this area as larger companies
have captured most of the available gas marketing transactions. Therefore, the
Corporation evaluated the carrying value of the gas gathering and transporting
company and the remaining goodwill of $862 was written off in 1994. Cost of
revenues, before this goodwill writeoff, decreased by $1,706 primarily due to
the decrease in purchases of gas for resale because of the reduction in the
related gas marketing activity. Other oil and gas activities showed a slight
increase in revenues in 1994 but were exceeded by costs of revenues due to      
higher operating costs of producing wells and higher exploration costs during
1994 compared with 1993. Selling, general and administrative expenses remained
relatively constant in 1994.

Revenues from dividends and interest increased by $877 in 1994 due to increased
interest income on U. S. Government securities, 



                                      A-3


STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES


partially offset by a decrease in dividend income due to the sale of our
remaining investment securities in 1994. Therefore, there will be no dividend
income in 1995.

The Corporation realized profits from sales of investment securities of $32,102
for 1994. There were no such sales in the prior year.

Revenues from all other activities increased by $359 in 1994. Rental income on
available space in company-owned office buildings in the Northeast, previously
used for engineering operations, accounted for most of this increase. Operations
of our Tampa, Florida, real estate holdings improved in 1994 as compared with
1993 due to higher rental income and lower operating costs. Occupancy in
company-owned and operated properties in Sabal Park continues to be high with a
vacancy rate of less than 3%.

The income tax provision resulted in effective tax rates (benefit) of (11%) and
104% for 1994 and 1993, respectively. The benefit for 1994 was lower than the 
U.S. statutory rate and the effective rate for 1993 was higher than the U.S.
statutory rate, primarily due to foreign taxes applicable to certain foreign
projects which are calculated based on gross receipts and which accounted for
12% and 34% increases, respectively, in the effective tax rates recorded. The
decrease in the benefit in 1994 was also due to state income taxes, which
accounted for 8% of the decrease. The increase in 1993 was also due to
settlement with the IRS of prior years' federal income tax returns, amounting to
24%, and an increase in the Corporation's net deferred tax liabilities,
amounting to 13%, due to the change in the federal statutory income tax rate
from 34% to 35%.

In the first quarter of 1993, the Corporation adopted FASB Statement No. 109,
Accounting for Income Taxes. As a result of this accounting change, the
cumulative effect from prior periods increased net income for 1993 by $2,322, or
$.16 per share.

1993 Compared With 1992. Consolidated revenues were $1,053,095 in 1993 compared
with $987,220 in 1992, an increase of $65,875. Consolidated cost of revenues
increased by $80,560 in 1993 while selling, general and administrative expenses
increased by $884.

Revenues from engineering, construction and consulting services increased by
$63,830 in 1993 largely due to expenditures for plant equipment and material
purchased for projects in the United Kingdom and Abu Dhabi. Excluding these
expenditures, revenues decreased by $4,878 primarily due to the completion of a
number of assignments coupled with delays in the start-up of replacement work.
Many of our new assignments are executed under multiyear contracts, and there
can be a long time lag between the award date and the authorization by the
client to initiate start-up. Gross profit was $36,529 or 3.6% in 1993 compared
with $53,696 or 5.7% in 1992.

A number of significant items affected gross profit (loss) in both years and the
amounts included in cost of revenues are itemized in the table below:



                               ---------------------------------------
                                   1993                 1992
- ----------------------------------------------------------------------
                                                
Revenues                       $1,006,766             $942,936              
Cost of revenues                  970,237              889,240
                               ----------             --------
Gross profit as reported           36,529   3.6%        53,696   5.7%
Add (deduct):
 Pension plan credit              (13,312)             (13,063)
 Incentive Retirement Program       8,718                   --
 Severance                          7,138                3,077
 Pension curtailment gain            (986)                  --
 Provision for lawsuits             5,200                   --
                               ----------             --------
Adjusted Gross Profit          $   43,287   4.3%      $ 43,710   4.6%
- ----------------------------------------------------------------------


Excluding the items noted above, gross profit decreased by $423 in 1993 compared
with 1992. The decrease in gross profit was attributable to the intense
competition for new work which resulted in lower margins on projects. The
decrease would have been greater except for the favorable impact of several
contract change orders and the attainment of milestones on two substantially
completed projects in Malaysia. In 1993, in a contract-related lawsuit, the jury
returned a verdict against a subsidiary of the Corporation. Although the
subsidiary has filed an appeal to reverse the damage award against it, the
subsidiary recorded a $4,000 charge in connection with this matter.

We had reported that in excess of 200 employees elected to retire under the 1993
Incentive Retirement Program which, based on their payroll and related expenses,
should have resulted in an estimated on-going annual savings of $18,000.
However, this annualized savings did not result in increased net income since
our workload dropped in the second half of 1993 and some staff could not be
placed on billable projects as originally expected. Pension plan credits reduced
costs and expenses and contributed to operating income by $13,867 and $13,607 in
1993 and 1992, respectively. Favorable asset performance in the past ten years
is the primary reason that the pension plan is overfunded. Selling, general and
administrative expenses increased $976 primarily due to higher bid and proposal
expenses.

There continued to be a lack of major new projects due to the slower than
expected economic recovery. The intense competition for new work resulted in
lower profit margins on the projects awarded. These factors, combined with
delays in the start-up of new work, adversely affected our engineering,
construction and consulting operations in 1993 and, as anticipated, negatively
impacted financial results for 1994.

Revenues from cold storage and related activities increased by $1,216 in 1993
primarily due to increases in storage and handling revenues. Gross profit was
$7,195 or 42.5% in 1993 compared with $6,106 or



                                     A-4                                   


STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES


38.9% in 1992, an increase of $1,089 or 17.8%. The improvement in gross profit
was attributable to higher revenues and a relatively small increase in cost of
revenues due to improved management of operating and indirect costs. Selling,
general and administrative expenses increased by $86 in 1993.

Revenues from our oil and gas interests decreased by $381 in 1993 primarily due
to a decline in the number of gas marketing sales by our natural gas gathering
and transporting company due to competitive factors. Partially offsetting this
decrease was the favorable effect on revenues of an increase in the average gas
price received by our other oil and gas interests. Cost of revenues of our oil
and gas interests decreased in 1993 by $1,453 primarily due to a decrease in the
purchases of gas for resale and lower depletion costs in our oil and gas
operations as a result of several gas well retirements in 1992. Selling, general
and administrative expenses increased by $141 in 1993 compared with the prior
year.

Revenues from dividends and interest decreased by $649 in 1993 due to reduced
interest income on U.S. Government securities, reflecting lower interest rates.

Revenues from all other activities increased by $6,257 in 1993 due principally
to higher rental income on company-owned office buildings in the Northeast,
previously used for engineering operations. Our real estate operations in Tampa,
Florida, continued to be affected by the adverse conditions prevailing in the
commercial real estate market in the United States. Operating results in 1993
showed a slight improvement over 1992.

The income tax provision resulted in effective rates of 104% and 60% for 1993
and 1992, respectively. The effective rates for 1993 and 1992 were higher than
the U.S. statutory rate, primarily due to foreign taxes applicable to certain
foreign projects which are calculated based on gross receipts and which
accounted for 34% and 11% increases, respectively, in the effective tax rates
recorded. The increases were also due to settlement with the IRS of prior years'
federal income tax returns, amounting to 24% in 1993 and 6% in 1992. Also
affecting the rate by 13% in 1993 was an increase in the Corporation's net
deferred tax liabilities due to the change in the federal statutory income tax
rate from 34% to 35%.

FINANCIAL CONDITION

Cash and cash equivalents, as shown in the Consolidated Statement of Cash Flows,
decreased by $8,491 during 1994. Net cash provided by operating activities of
$17,574 reflects a decrease in costs and revenues recognized in excess of
billings of $20,071, attributable to the lower level of activity in our
engineering, construction and consulting operations; an increase in billings in
excess of costs and revenues recognized of $20,190, attributable to milestone
billings being achieved on certain of our contracts in advance of costs being
incurred, and an increase in other accrued liabilities of $8,075 primarily due
to unpaid severance, partially offset by losses from operations and a reduction
in accounts payable of $5,143 resulting from the paydown of job liabilities.
Severance payments of $10,992 of the $19,500 accrued by Stone & Webster
Engineering Corporation in 1994 were made during 1994. The balance of severance
costs not yet paid will be funded from cash on hand and temporary investments.
Net cash used by investing activities primarily reflects purchases of property,
plant and equipment primarily related to expenditures for the construction of a
paper fiber recycling plant and the construction of a new office facility which
was completed and opened in early 1994, partially offset by cash provided by
proceeds from sales of investment securities. A subsidiary of the Corporation
also made a $3,565 equity investment in a joint venture, which is constructing
an oriented-strand board mill. Another subsidiary of the Corporation has a
material commitment for capital expenditures relating to a paper fiber recycling
plant. The financing for the paper fiber recycling plant, as well as the source
of funding for the subsidiary's share of the equity investment, is described
below and in Note J to the consolidated financial statements. Net cash provided
by financing activities primarily represents borrowings to finance capital
expenditures previously discussed. Dividends paid amounted to $8,984. The
Corporation believes that the types of businesses in which it is engaged require
that it maintain a strong financial condition. The Corporation has on hand and
access to sufficient sources of funds to meet its anticipated operating,
dividend and capital expenditure needs. Cash on hand and temporary investments
provide adequate operating liquidity. Additional liquidity is provided through
lines of credit and revolving credit facilities which totaled $26,500, all of
which were available at December 31, 1994.

The Corporation and its subsidiaries have obtained financing for their real
estate operations, the construction of a paper fiber recycling plant and a new
office facility which was completed and opened in early 1994. In the first
quarter of 1994, a limited partnership in which a subsidiary of the Corporation
owns a 94.3% interest entered into an agreement with various lending
institutions for a non recourse construction loan of $62,500 for the
partnership's planned paper fiber recycling plant. In December 1994, an
additional loan agreement was entered into for $2,500, resulting in total
construction loans of $65,000. The cost of the plant, which is collateral for
the construction loans, is expected to be $65,000. Upon completion of
construction, which is expected to be December 1995, the construction loans will
be paid by term debt of $48,750 and the partners will make an equity investment
of $16,250, of which the subsidiary of the Corporation's share is $15,324. The
Corporation intends to invest in additional equity participation investments.




                                     A-5


STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES




CONSOLIDATED STATEMENT OF OPERATIONS
(All dollar amounts, except per share amounts, are in thousands.)




                                                                                       -------------------------------------------
                                                                                                  Years ended December 31,
                                                                                          1994            1993              1992
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
Revenues:
 Engineering, construction and consulting services                                     $740,458       $1,006,766          $942,936
 Cold storage and related activities                                                     17,280           16,914            15,698
 Other (Note A)                                                                          60,483           29,415            28,586
- ----------------------------------------------------------------------------------------------------------------------------------
    Total revenues                                                                      818,221        1,053,095           987,220
- ----------------------------------------------------------------------------------------------------------------------------------
Costs and Expenses:
 Cost of revenues:
  Engineering, construction and consulting services (Note B)                            747,732          970,237           889,240
  Cold storage and related activities                                                     9,390            9,719             9,592
  Other                                                                                  19,107           20,782            21,346
- ----------------------------------------------------------------------------------------------------------------------------------
    Total cost of revenues                                                              776,229        1,000,738           920,178
 Selling, general and administrative expenses (Note B)                                   46,864           41,298            40,414
 Interest expense (Note C)                                                                3,900            2,606             3,021
- ----------------------------------------------------------------------------------------------------------------------------------
    Total costs and expenses (Note P)                                                   826,993        1,044,642           963,613
- ----------------------------------------------------------------------------------------------------------------------------------
Income (Loss) before Income Tax (Benefit) Provision                                      (8,772)           8,453            23,607
Income Tax  (Benefit) Provision (Note D)                                                   (965)           8,823            14,267
- ----------------------------------------------------------------------------------------------------------------------------------
Income (Loss) before Extraordinary Item and Cumulative Effect of a Change in
 Accounting Principle (per share: 1994 - $(.52), 1993 - $(.03) and 1992 - $.62)          (7,807)            (370)            9,340
Extraordinary Item (per share: 1992 - $.02) (Note D)                                         --               --               246
Cumulative Effect of a Change in Accounting Principle
 on Prior Years (per share: 1993 - $.16 and 1992 - $.21) (Notes D and P)                     --            2,322             3,229
- ----------------------------------------------------------------------------------------------------------------------------------
Net Income (Loss)  (per share: 1994 - $(.52), 1993 - $.13 and 1992 - $.85)             $ (7,807)      $    1,952          $ 12,815
==================================================================================================================================


See Summary of Significant Accounting Policies and Notes to Consolidated
Financial Statements.



                                     A-6                                       



STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES


CONSOLIDATED BALANCE SHEET
(All dollar amounts, except per share amounts, are in thousands.)




                                                                                                       ---------------------------
                                                                                                               December 31,
ASSETS                                                                                                   1994               1993
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
Current Assets:
 Cash and cash equivalents                                                                              $ 55,650          $ 64,141
 U. S. Government securities, at amortized cost, which approximates market. (Note E)                      74,685            54,478
 Accounts receivable, principally trade                                                                   96,624           106,982
 Costs and revenues recognized in excess of billings                                                      42,542            62,613
 Deferred income taxes (Note D)                                                                            7,825             6,334
 Other                                                                                                       657               947
- ----------------------------------------------------------------------------------------------------------------------------------
    Total Current Assets                                                                                 277,983           295,495

Investment Securities, at market value (Note F)                                                               --            40,836
Property, Plant and Equipment, at cost, less accumulated depreciation,
 depletion and amortization. (Note G)                                                                    233,869           201,936
Land Held for Resale, at cost (Note H)                                                                    25,664            23,626
Prepaid Pension Cost (Note P)                                                                            101,131            87,540
Other Assets                                                                                              39,737            34,146
- ----------------------------------------------------------------------------------------------------------------------------------


























                                                                                                       $ 678,384          $683,579
- ----------------------------------------------------------------------------------------------------------------------------------


See Summary of Significant Accounting Policies and Notes to Consolidated
Financial Statements.



                                     A-7



                 STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES




        
                                                                                                        --------------------------  
                                                                                                               December 31,
Liabilities and Stockholders' Equity                                                                       1994             1993
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
Current Liabilities:
 Bank loans (Note I)                                                                                    $     --          $  5,677
 Accounts payable, principally trade                                                                      23,996            29,139
 Dividend payable                                                                                          2,195             2,247
 Billings in excess of costs and revenues recognized                                                      48,485            28,295
 Current portion of long-term debt (Note J)                                                                4,988             4,492
 Accrued taxes                                                                                             6,070             5,449
 Other accrued liabilities (Note K)                                                                       55,702            46,831
- ----------------------------------------------------------------------------------------------------------------------------------
    Total Current Liabilities                                                                            141,436           122,130
Long-Term Debt (Note J)                                                                                   89,642            47,739
Deferred Income Taxes (Note D)                                                                            48,580            64,859
Other Non-Current Liabilities (Note L)                                                                    23,408            23,473
Commitments and Contingencies (Note M)

Stockholders' Equity:
 Preferred stock 
   Authorized, 2,000,000 shares of no par value; none issued.                                                 --                --
 Common stock, carried at (Note O)                                                                        65,171            65,213
   Authorized, 40,000,000 shares of $1 par value; issued, 17,731,488 shares, 
    including shares held in treasury.
 Capital in excess of carrying value of common stock                                                       2,860             2,860
 Retained earnings                                                                                       408,211           424,723
 Unrealized gain on investment securities, net (Note F)                                                       --            24,975
 Cumulative translation adjustment                                                                        (3,072)           (2,854)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                         473,170           514,917
- ----------------------------------------------------------------------------------------------------------------------------------
 Less: Common stock in treasury, at cost (Notes N and O)                                                  66,961            54,979
         3,122,181 shares (1993 - 2,753,638).
       Employee stock ownership and restricted stock plans (Note O)                                       30,891            34,560
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                          97,852            89,539
- ----------------------------------------------------------------------------------------------------------------------------------
    Total Stockholders' Equity                                                                           375,318           425,378
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                        $678,384          $683,579
==================================================================================================================================




                                     A-8                                       





STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES


CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
(All dollar amounts, except per share amounts, are in thousands.)


                                                                             --------------------------------------------
                                                                                                 Years ended December 31,
                                                                                         1994             1993              1992
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
Common Stock (Note O):
 Balance at beginning of year                                                         $  65,213         $ 65,297          $ 65,893
 Excess of market value over cost of treasury shares
   issued/forfeited under Restricted Stock Plan, net                                        (17)              (9)             (177)
 Tax charge for shares issued under Restricted Stock Plan, net                              (25)             (75)             (419)
- ----------------------------------------------------------------------------------------------------------------------------------
 Balance at end of year                                                                  65,171           65,213            65,297
- ----------------------------------------------------------------------------------------------------------------------------------
Capital in Excess of Carrying Value of Common Stock:
 Balance at beginning and end of year                                                     2,860            2,860             2,860
- ----------------------------------------------------------------------------------------------------------------------------------
Retained Earnings:
 Balance at beginning of year                                                           424,723          431,490           427,364
 Income tax benefit of Employee Stock Ownership Plan dividends                              227              268               309
 Net  Income (Loss)                                                                      (7,807)           1,952            12,815
 Dividends declared (per share: 1994, 1993 and 1992 - $.60)                              (8,932)          (8,987)           (8,998)
- ----------------------------------------------------------------------------------------------------------------------------------
 Balance at end of year                                                                 408,211          424,723           431,490
- ----------------------------------------------------------------------------------------------------------------------------------
Unrealized Gain on Investment Securities, net (Note F):
 Balance at beginning of year                                                            24,975               --                --
 Adjustment for the year                                                                (24,975)          24,975                --
- ----------------------------------------------------------------------------------------------------------------------------------
 Balance at end of year                                                                      --           24,975                --
- ----------------------------------------------------------------------------------------------------------------------------------
Cumulative Translation Adjustment:
 Balance at beginning of year                                                            (2,854)          (2,649)           (1,174)
 Adjustments for the year                                                                  (218)            (205)           (1,475)
- ----------------------------------------------------------------------------------------------------------------------------------
 Balance at end of year                                                                  (3,072)          (2,854)           (2,649)
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock in Treasury (Notes N and O):
 Balance at beginning of year                                                           (54,979)         (55,078)          (54,016)
 Cost of treasury shares:
   Issued under Restricted Stock Plan
    (shares: 1993 - 22,000)                                                                  --              440                --
   Forfeited under Restricted Stock Plan
    (shares: 1994 - 2,000, 1993 - 7,200 and 1992 - 9,800)                                   (40)            (133)             (172)
   Purchased (shares: 1994 - 366,543, 1993 - 7,363 and 1992 - 35,631) (Note N)          (11,942)            (208)             (890)
- ----------------------------------------------------------------------------------------------------------------------------------
 Balance at end of year                                                                 (66,961)         (54,979)          (55,078)
- ----------------------------------------------------------------------------------------------------------------------------------
Employee Stock Ownership and Restricted Stock Plans (Note O):
 Balance at beginning of year                                                           (34,560)         (38,782)          (46,188)
 Payments received from Employee Stock Ownership Trust (principal only)                   3,091            3,587             3,320
 Market value of shares forfeited/issued under Restricted Stock Plan, net                    57             (298)              349
 Amortization of market value of shares issued under Restricted Stock Plan                  521              933             3,737
- ----------------------------------------------------------------------------------------------------------------------------------
 Balance at end of year                                                                 (30,891)         (34,560)          (38,782)
- ----------------------------------------------------------------------------------------------------------------------------------
Total Stockholders' Equity                                                            $ 375,318         $425,378          $403,138
==================================================================================================================================



See Summary of Significant Accounting Policies and Notes to Consolidated
Financial Statements.


                                     A-9



STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES


CONSOLIDATED STATEMENT OF CASH FLOWS
(All dollar amounts are in thousands.)




                                                                                      --------------------------------------------
                                                                                                  Years ended December 31,
                                                                                          1994            1993              1992
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
Cash Flows from Operating Activities:
 Net Income (Loss)                                                                    $  (7,807)       $   1,952          $ 12,815
 Adjustments to reconcile net income (loss) to net cash
   provided by operating activities:
    Depreciation, depletion and amortization                                             19,717           20,135            20,124
    Deferred income taxes                                                                (4,343)             559             8,782
    Cumulative effect of a change in accounting principle                                    --           (2,322)           (5,390)
    Pension plan curtailment gain                                                          (357)          (1,072)               --
    Prepaid pension cost                                                                (13,234)         (13,953)          (13,751)
    Incentive Retirement Program                                                             --            9,081                --
    Profits on investment securities                                                    (32,102)              --            (4,398)
    Amortization of market value of shares issued
      under Restricted Stock Plan                                                           521              933             3,737
    Amortization of net cost of Employee Stock Ownership Plan                             1,560            1,562             1,567
    Changes in operating assets and liabilities:
     Accounts receivable                                                                 12,267           15,984            25,706
     Costs and revenues recognized in excess of billings                                 20,071            4,133            15,823
     Other assets                                                                        (2,026)          (2,345)           (7,773)
     Accounts payable                                                                    (5,143)            (868)          (11,224)
     Billings in excess of costs and revenues recognized                                 20,190            7,103            (5,115)
     Other accrued liabilities                                                            8,075             (458)            3,529
     Other                                                                                  185           (1,476)               15
- ----------------------------------------------------------------------------------------------------------------------------------
 Net cash provided by operating activities                                               17,574           38,948            44,447
- ----------------------------------------------------------------------------------------------------------------------------------
Cash Flows from Investing Activities:
 Maturities of U.S. Government securities                                               103,032          109,289            84,032
 Purchases of U.S. Government securities                                               (122,404)        (108,301)          (97,723)
 Proceeds from sale of investment securities                                             34,515               --             4,758
 Increases in property, plant and equipment                                             (52,344)         (31,679)          (22,592)
 (Purchase) sale of land held for resale                                                 (2,038)             731                12
 Proceeds from disposals of property, plant and equipment                                   525            1,599               280
 Equity investment in joint venture                                                      (3,565)          (5,000)               --
- ----------------------------------------------------------------------------------------------------------------------------------
 Net cash used by investing activities                                                  (42,279)         (33,361)          (31,233)
- ----------------------------------------------------------------------------------------------------------------------------------
Cash Flows from Financing Activities:
 Proceeds from long-term debt                                                            68,988           20,760             1,500
 Repayments of long-term debt                                                            (3,922)         (23,964)           (3,551)
 Increase in bank loans                                                                   1,093           26,330             7,903
 Decrease in bank loans                                                                 (29,437)          (4,933)             (956)
 Payments to Employee Stock Ownership Trust                                              (4,046)          (6,395)           (6,275)
 Payments received from Employee Stock Ownership Trust                                    4,464            7,217             7,217
 Purchase of common stock for treasury                                                  (11,942)            (208)             (890)
 Dividends paid                                                                          (8,984)          (8,985)           (9,005)
- ----------------------------------------------------------------------------------------------------------------------------------
 Net cash provided (used) by financing activities                                        16,214            9,822            (4,057)
- ----------------------------------------------------------------------------------------------------------------------------------
Net (Decrease) Increase in Cash and Cash Equivalents                                     (8,491)          15,409             9,157
Cash and Cash Equivalents at Beginning of Year                                           64,141           48,732            39,575
- ----------------------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Year                                              $  55,650        $  64,141          $ 48,732
- ----------------------------------------------------------------------------------------------------------------------------------
Supplemental Disclosures of Cash Flow Information:
 Cash paid during the year for:
  Interest                                                                            $   3,910        $   2,558          $  2,967
  Income taxes                                                                        $   5,368        $   7,742          $  7,591
- ----------------------------------------------------------------------------------------------------------------------------------
Supplemental Disclosures of Noncash Investing
 and Financing Activities:
   Acquisition of equipment under capital lease                                       $      --        $      --          $  4,354
- ----------------------------------------------------------------------------------------------------------------------------------


See Summary of Significant Accounting Policies and Notes to Consolidated
Financial Statements.



                                              A-10                             


STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES


SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 
(All dollar amounts are in thousands.)


RECLASSIFICATIONS. In 1994, the Corporation changed its presentation of
reporting gross earnings to a format reflecting total revenues, cost of revenues
and selling, general and administrative expenses to be more consistent with
industry practice, primarily in its engineering, construction and consulting
business. In prior years, gross earnings from engineering, construction and
consulting services included (generally on a percentage-of-completion basis)
fees earned on agency contracts and the excess of revenues over direct
construction costs on non-agency contracts. The Corporation now includes in
revenues the total value of all services including plant equipment, materials
and subcontractors for which its engineering subsidiaries are contractually
responsible under all of their contracts. Cost of revenues includes all direct
and indirect contract costs. In prior years, operating and general expenses
included indirect costs of revenues and selling, general and administrative
expenses. To conform to the 1994 presentation, revenues, cost of revenues and
selling, general and administrative expenses have been reclassified for prior
periods. As a result of these reclassifications, both total revenues (previously
reported as gross earnings) and total costs and expenses (previously reported as
total expenses) increased by $773,303 and $704,123 for 1993 and 1992,
respectively. These reclassifications had no effect on net income for either
period.


BASIS OF CONSOLIDATION. The consolidated financial statements include the
accounts of the Corporation and all subsidiaries. The accounts of subsidiaries
outside the United States and Canada are included in the consolidated financial
statements on the basis of fiscal years ending on November 30 to facilitate
timely interim and year-end financial reporting. Investments in joint ventures,
where the Corporation owns 50% or less, are accounted for by the equity method.

CONSOLIDATED STATEMENT OF CASH FLOWS. The Corporation considers U.S. Government
securities purchased with a maturity of three months or less to be cash
equivalents.

FOREIGN CURRENCY TRANSLATION. Assets and liabilities of operations outside the
United States are translated into U.S. dollars at current exchange rates, while
income statement items are translated at average monthly exchange rates. Gains
or losses on such translations are accumulated in a separate component of
Stockholders' Equity and are excluded from net income. Transaction gains and
losses, which were not material, resulting from the settlement of receivables or
payables, or the conversion of currency, are included in the determination of
net income.

DEPRECIATION, DEPLETION AND AMORTIZATION. Depreciation generally is provided on
a straight-line basis (accelerated methods for income taxes) over the estimated
useful lives of the assets. Depreciation and depletion of oil and gas producing
properties and natural gas pipeline systems are generally provided on the unit
of production method. Amortization is provided for leased property and equipment
on a straight-line basis over the life of the lease. Generally, the cost of
depreciable property retired or otherwise disposed of is charged to the
accumulated depreciation account and net salvage is credited thereto. The cost
of depletable property retired or otherwise disposed of is charged to the
accumulated depletion account.

LONG-TERM CONTRACTS. The Corporation recognizes engineering and construction
revenues on a percentage-of-completion method, primarily based on contract costs
incurred compared with total estimated costs. (Contract costs include both
direct and indirect costs.) When the Corporation is contractually responsible
for materials, craft labor, equipment and subcontractor costs, these items are
included in revenues and costs of revenues. Revisions to total estimated
contract cost or losses, if any, are recognized in the period in which they are
determined. Certain contracts contain provisions for performance incentives.
Such incentives are included in revenues when realization is assured. Contract
change orders in excess of agreed contract prices are included in revenues when
approved by the client.

Revenues recognized in excess of amounts billed are classified in current
assets. Accounts receivable includes amounts representing retainages under
long-term contracts which are due within one year and are not significant. The
Corporation anticipates that substantially all of its costs and revenues
recognized in excess of billings will be billed and collected over the next
twelve months and there were no significant amounts included in accounts
receivable or costs and revenues recognized in excess of billings under
contracts for claims subject to uncertainty as to their ultimate realization.
Billings in excess of revenues recognized are classified in current liabilities.

INCOME TAXES. Undistributed earnings of foreign subsidiaries for which the
Corporation has not provided deferred U.S. income taxes, because a taxable
distribution of these earnings is not anticipated, aggregated approximately
$2,858 at December 31, 1994. This amount represents the accumulated earnings of
consolidated foreign subsidiaries which are being permanently reinvested in
their operations.

INCOME PER SHARE. Per share amounts are based on the average number of shares
outstanding during the year.


                                     A-11

STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(All dollar amounts, except per share amounts, are in thousands.)

(A) OTHER REVENUES

Other revenues consist of the following:




                                          -----------------------------------
                                             1994          1993         1992
- -----------------------------------------------------------------------------
                                                                 
Oil and gas revenues                       $ 8,615       $10,885      $11,266
Dividends from investment securities         1,045         1,311        1,388
Interest income, primarily from
 U.S. Government securities
 and cash in banks                           4,078         2,935        3,507
Profits on investment securities            32,102            --        4,398
Rents                                       12,074        10,030        5,271
Other                                        2,569         4,254        2,756
- -----------------------------------------------------------------------------
Total                                      $60,483       $29,415      $28,586
- -----------------------------------------------------------------------------


(B) SEVERANCE COSTS

Severance costs increased the cost of revenues by $19,319, $7,138 and $3,077 for
the years 1994, 1993 and 1992, respectively, and selling, general and
administrative expenses by $1,022, $338 and $132 for the years 1994, 1993 and
1992, respectively.

In 1994, a subsidiary of the Corporation, Stone & Webster Engineering
Corporation, took a number of actions to further lower operating costs. These
included the elimination of approximately 1,000 positions resulting in a pre-tax
charge of $19,500 for severance costs, which increased the cost of revenues by
$18,525 and selling, general and administrative expenses by $975, and decreased
net income by $11,900, or $.80 per share. All of these positions have been
terminated as of December 31, 1994. Severance payments of $10,992, of the
$19,500 accrued by the subsidiary in 1994, were made in 1994.

(C) INTEREST EXPENSE

Interest expense for 1994 and 1993 excludes $1,392 and $439, respectively, which
was capitalized as part of the construction cost for a paper fiber recycling
plant and a new office facility.

(D) INCOME TAXES

The Corporation incurred a taxable loss of $10,602 in 1994 and was able to
carryback $5,830 of this loss to offset taxable income generated in the years
1991 and 1992. As a result of the carry-back, current taxes receivable of $1,238
is included in Accounts Receivable. A benefit of $1,622 as a result of the
carry-forward of the excess current period federal net operating loss has been
included as a deferred tax asset.

On January 1, 1993, the Corporation adopted Financial Accounting Standards Board
Statement No. 109 - Accounting for Income Taxes. As a result of this accounting
change, the cumulative effect from prior periods increased net income for 1993
by $2,322, or $.16 per share. The results for 1992 were not restated for this
change in accounting.

The income tax (benefit) provision consists of the following:



                                ---------------------------------
                                 1994          1993        1992
- -----------------------------------------------------------------
                                                     
Current tax expense (benefit)
 United States                  $  469        $3,528      $ 3,997
 State and local                 1,458         1,355        1,079
 Foreign                         1,451*        3,381*       2,324*
- -----------------------------------------------------------------
Total current                    3,378         8,264        7,400
- -----------------------------------------------------------------
Deferred tax expense (benefit)
 United States                    (706)          457        5,022
 State and local                (3,631)          260        1,577
 Foreign                            (6)         (158)          22
- -----------------------------------------------------------------
Total deferred                  (4,343)          559        6,621
- -----------------------------------------------------------------
Charge equivalent of tax
  loss carryforwards                --            --          246
- -----------------------------------------------------------------
Total (benefit) provision       $ (965)       $8,823      $14,267
- -----------------------------------------------------------------


* Includes taxes, in lieu of income taxes, of $870 in 1994, $2,292 in 1993 and
$1,744 in 1992 on foreign projects which are calculated based on gross receipts.

In 1992, the Corporation recognized an extraordinary item of $246, which
represents the recognition of a tax benefit from utilization of foreign
subsidiaries' tax loss carryforwards.

Deferred tax liabilities (assets) comprise the following:




                                           -----------------------
                                                 DECEMBER 31,
                                              1994          1993
- ------------------------------------------------------------------
                                                     
Long-term liabilities:
 Depreciation                              $ 20,719       $ 23,359
 Retirement                                  44,553         39,626
 Investment securities                           --         13,448
 Other                                        3,039          4,871
- ------------------------------------------------------------------
Total long-term liabilities                  68,311         81,304
- ------------------------------------------------------------------
Long-term assets:
 Deferred rent                               (2,050)        (1,467)
 Employee Stock Ownership Plan interest
  payments and contributions                 (5,801)        (6,447)
 Incentive Retirement Program                (3,690)        (3,730)
 AMT credit carryforward                     (4,367)        (3,221)
 Foreign net operating loss carryforwards    (8,494)        (6,916)
 Federal net operating loss carryforwards    (1,622)            --
 State net operating loss carryforwards      (5,590)        (3,435)
 Other                                       (2,201)        (1,580)
- ------------------------------------------------------------------
Total long-term assets                      (33,815)       (26,796)
- ------------------------------------------------------------------
 Net operating loss valuation allowance      14,084         10,351
- ------------------------------------------------------------------
Net long-term deferred tax liabilities     $ 48,580       $ 64,859
- ------------------------------------------------------------------




                                     A-12                                      


STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES




                                           -------------------------
                                                  December 31,
                                             1994              1993
- --------------------------------------------------------------------
                                                         
Current liabilities:
 Other                                     $ 1,386           $ 1,268
Current assets:
 Vacation pay                               (4,072)           (5,598)
 Severance pay                              (3,417)             (240)
 State net operating loss carryforwards       (200)             (200)
 Other                                      (1,522)           (1,564)
- --------------------------------------------------------------------
Total current assets                        (9,211)           (7,602)
- --------------------------------------------------------------------
Net current deferred tax assets            $(7,825)          $(6,334)
- --------------------------------------------------------------------


The Corporation had a valuation allowance of $10,351 at December 31, 1993 for
the deferred tax assets related to net operating loss carryforwards. The net
change in the valuation allowance for 1994 was an increase of $3,733 for a total
valuation allowance of $14,084 at December 31, 1994. This increase was caused by
state tax losses in 1994 and additional losses incurred by one of our foreign
subsidiaries. The valuation allowance at December 31, 1994 comprises $8,494
relating to the carryforwards of several of the Corporation's foreign
subsidiaries and $5,590 relating to state net operating loss carryforwards.

Approximately $124,805 (with a tax benefit of $14,284) of the net operating loss
carryforwards remains at December 31, 1994, of which $25,739 (with a tax benefit
of $8,494) is applicable to foreign subsidiaries and the remaining $99,066 (with
a tax benefit of $5,790) relates to state net operating loss carryforwards. Use
of the foreign net operating loss carryforwards is limited to future taxable
earnings of the Corporation's applicable foreign subsidiaries. Although these
net operating loss carryforwards never expire, due to the uncertainty of the
realization of these benefits, no benefit has been recognized in the
consolidated financial statements.

The state net operating loss carryforwards of $99,066 are applicable to many
states and will expire as follows: $9,046 in 1995, $1,791 in 1996, $4,090 in
1997, $2,379 in 1998, $20,674 in 1999, $1,267 in 2000, $7,139 in 2001, $1,125 in
2002, $4,034 in 2003 and $47,521 thereafter. The Corporation has determined that
it will be able to realize a tax benefit of $200 relating to these state net
operating loss carryforwards and the remaining net operating loss carryforwards
(with a tax benefit of $5,590, which is fully reserved for) are expected to
expire unused.

Deferred income taxes were provided for timing differences between book and tax
income. The principal sources of these differences and the related effect for
1992 were:



                                                         -------
                                                            1992
- ----------------------------------------------------------------
                                                          
Depreciation                                              $  489
Retirement                                                 5,524
Vacation pay                                                (334)
Accruals currently
 deductible for tax purposes                                 847
Deferred other assets                                         61
Other                                                         34
- ----------------------------------------------------------------
                                                          $6,621
- ----------------------------------------------------------------


See Note P for deferred taxes relating to the cumulative effect of a change in
accounting principle in 1992.

The following is an analysis of the difference between the United States
statutory income tax rate and the Corporation's effective income tax rate:



                                       --------------------------------
                                        1994         1993          1992
- -----------------------------------------------------------------------
                                                           
United States statutory income
 tax rate                              (35.0)%       35.0%         34.0%
Increase (decrease) resulting from:
 State and local income taxes,
  net of United States tax effect        7.7          5.3           6.3
 Dividend received deduction            (2.9)        (3.8)         (1.4)               
 Writeoff/amortization of goodwill       4.9          1.7            .6
 Meals and entertainment                 5.5          2.3            .9
 Difference in effective tax rate
  of foreign operations and
  projects, net of United States
  tax effect                            12.1         33.8          10.9
 Adjustment of prior years'
  federal income tax accruals,
  net of interest effect                  .7         23.8           5.9
 Adjustment of prior years' state
  income tax accruals, net of
  United States tax effect               2.0          7.1           1.1
 Utilization of net operating loss
  carryforwards of
  foreign operations                      --        (15.9)           --
 Deferred taxes -- impact of
  increase in federal statutory 
  rate on prior years                     --         12.6            --
 Other                                  (6.0)         2.5           2.1
- -----------------------------------------------------------------------
Effective income tax rate              (11.0)%      104.4%         60.4%
- -----------------------------------------------------------------------


Income from operations before income taxes, extraordinary item and cumulative
effect of a change in accounting principle were:



                                    -----------------------------------
                                      1994          1993         1992
- -----------------------------------------------------------------------
                                                           
Domestic                            $(9,548)       $3,046       $23,586
Foreign                                 776         5,407            21
- -----------------------------------------------------------------------
                                    $(8,772)       $8,453       $23,607
- -----------------------------------------------------------------------


The carryback of the taxable loss for 1994 to 1991 and 1992 resulted in a net
increase in the federal alternative minimum tax liability of $1,146, which
produced a credit that can be carried forward indefinitely


                                     A-13



STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES

to reduce future federal income taxes payable. The total aggregate credit
available for regular federal tax carryforward purposes was $4,367 at December
31, 1994.

In 1993, the Corporation settled all issues raised in connection with the
examination of the Corporation's income tax returns for the years 1985 and 1987
through 1989. The settlement of these issues resulted in an additional net
charge of $2,015 in 1993.

The Omnibus Budget Reconciliation Act of 1993 raised the statutory federal
income tax rate on corporations from 34% to 35%. The effect of this 1% increase
in the tax rate on the Corporation's net deferred tax liabilities was a charge
to income of $1,131, or $.08 per share in 1993.

(E) U.S. GOVERNMENT SECURITIES

U.S. Government securities are debt securities issued by the U.S. Treasury
comprising entirely U.S. Treasury bills, which the Corporation intends to hold
to maturity. These U.S. Treasury bills have maturity dates of one year or less.
The aggregate fair market value of U.S. Government securities at December 31,
1994 and December 31, 1993 was $74,624 and $54,488, respectively, the amortized
cost basis at December 31, 1994 and December 31, 1993 was $74,685 and $54, 478,
respectively, and the net unrealized holding (loss) gain at December 31, 1994
and December 31, 1993 was $(61) and $10, respectively.

(F) INVESTMENT SECURITIES

In 1993, the Corporation adopted Financial Accounting Standards Board Statement
No. 115 - Accounting for Certain Investments in Debt and Equity Securities.
Accordingly, at December 31, 1993, investment securities, consisting only of
equity securities, were carried at a fair market value of $40,836 and the gross
unrealized holding gain of $38,423, after reduction of deferred income taxes of
$13,448, or $24,975, was credited to Stockholders' Equity at December 31, 1993.
In 1994, all investment securities were sold. Profits from the sale of
investment securities were $32,102 in 1994 and $4,398 in 1992, which after
income taxes resulted in net income of $21,208, or $1.42 per share in 1994 and
$2,802, or $.19 per share in 1992. The cost of securities sold was determined by
average cost.

(G) PROPERTY, PLANT AND EQUIPMENT

Following is a summary of property, plant and equipment at December 31:



                                         ------------------------
                                            1994           1993
- -----------------------------------------------------------------
                                                        
Office buildings and other real estate   $162,021        $134,289
Furniture and equipment                   133,006         130,741
Cold storage plant and equipment           50,568          48,185
Oil and gas properties                     29,657          29,025
Construction in progress                   38,183          24,405
- -----------------------------------------------------------------
                                          413,435         366,645

Less accumulated depreciation,
 depletion and amortization               179,566         164,709
- -----------------------------------------------------------------
Property, plant and equipment, net       $233,869        $201,936
- -----------------------------------------------------------------


Property, plant and equipment includes computer equipment under capital leases
of $7,037 at December 31, 1994 and $5,296 at December 31, 1993; related amounts
included in accumulated depreciation, depletion and amortization were $3,742 at
December 31, 1994 and $2,379 at December 31, 1993. Depreciation expense was
$18,133 for 1994, $18,349 for 1993 and $17,718 for 1992. Office buildings and
other real estate includes property of a subsidiary's office and business center
in Tampa, Florida of $29,331 and $29,209 at December 31, 1994 and 1993,
respectively, and related accumulated depreciation of $7,439 and $6,354 at
December 31, 1994 and 1993, respectively.

(H) LAND HELD FOR RESALE

Land held for resale is stated at the lower of cost or estimated net realizable
value and, in determining net realizable value, the Corporation uses independent
appraisals and/or internal estimates which, among other things, include
historical sales data, estimates of future sales prices and related
transactional costs.

(I) BANK LOANS

In 1992, a subsidiary of the Corporation entered into a $15,000 revolving credit
agreement with a bank for financing of the subsidiary's activities performed
under a client's contract for engineering services. The agreement was
collateralized by an assignment of the contract to the bank and payments
received from the client are applied to outstanding borrowings which incur
interest based on the London Interbank Offered Rate. At December 31, 1993, there
was $5,677 outstanding under the revolving credit agreement. There were no
amounts outstanding at December 31, 1994.

(J) LONG-TERM DEBT

Long-term debt consists of the following at December 31:



                                             ----------------------
                                              1994           1993
- -------------------------------------------------------------------
                                                       
Mortgage loans:
 Due in 1996, interest at 9 1/8%             $ 4,180        $ 6,000
 Due in 1998, interest at 7.35% (1994),
  5.18% (1993)                                19,663         20,497
 Due in 2009, interest at 6.44%               27,914         22,667
 Construction loans                           39,989             --
Capitalized lease obligations                  2,884          3,067
- -------------------------------------------------------------------
                                              94,630         52,231
Less current portion                           4,988          4,492
- -------------------------------------------------------------------
                                             $89,642        $47,739
- -------------------------------------------------------------------


In March 1994, a limited partnership in which a subsidiary of the Corporation
owns a 94.3% interest, entered into an agreement with various lending
institutions for a non recourse construction loan of $62,500 for the
construction of a paper fiber recycling plant with interest payable monthly on
the average outstanding balance based on LIBOR and commercial paper rates. The
loan is collateralized by the plant. As of December 31, 1994, interest rates on
outstanding borrowings ranged from 6.94% to 9.81%. In December 1994, an
additional
        
                                     A-14
                                                                              


STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES

loan agreement was entered into for $2,500. The loans are expected to be paid in
December 1995, from term debt and cash equity contributions. The long-term debt
agreements have been entered into in the form of a senior loan and subordinated
loan. The senior loan will have an eight-year term and be for 50% of the amount
of the construction loan at either a fixed or variable interest rate based upon
current market rates at date of conversion. The subordinated loan will have an
eleven-year term and be for 25% of the amount of the construction loan at a
fixed rate based upon current market rates at date of conversion. The balance of
the construction loans will be paid by cash equity contributions. At December
31, 1994, the outstanding construction loan balance was $39,989.

The Corporation and its subsidiaries have mortgage loans collateralized by
office buildings and other real estate with a net book value of $84,302 at
December 31, 1994. The 9 1/8% mortgage loan was incurred in connection with a
subsidiary's purchase of an office building and principal and interest is
payable monthly. A subsidiary of the Corporation has a 6.44% mortgage loan
obtained from an insurance company to finance the acquisition of land and the
construction of an office building to be occupied by an engineering subsidiary
of the Corporation. The office building was completed and opened in early 1994.
The remaining mortgage loans were obtained for a subsidiary's office and
business center in Tampa, Florida and principal and interest is due monthly. The
interest rate is adjusted annually on August 1st to the current market rate and
is based on U.S. Government securities rates. These loans contain a conversion
option, available on an annual basis, to fixed rate mortgages at the current
market rate. Principal payments required on long-term debt in the years 1995
through 1999 are $4,988, $5,227, $2,240, $19,677 and $1,783, respectively.

(K) OTHER ACCRUED LIABILITIES

Other accrued liabilities consists of the following at December 31:



                                         -----------------------
                                           1994            1993
- ----------------------------------------------------------------
                                                       
Salaries and benefits                    $14,905         $14,316
Insurance premiums                        12,670          18,018
Severance                                  9,047           1,042
Other                                     19,080          13,455
- ----------------------------------------------------------------
                                         $55,702         $46,831
- ----------------------------------------------------------------


(L) OTHER NON-CURRENT LIABILITIES

Other non-current liabilities includes the accrued cost of the Employee Stock
Ownership Plan of $14,016 at December 31, 1994 and $16,031 at December 31, 1993.

(M) COMMITMENTS AND CONTINGENCIES

Rental expense was $7,200 in 1994, $12,600 in 1993 and $16,000 in 1992. The
Corporation and subsidiaries have leases for office space, computer equipment
and other office equipment with varying lease terms. All noncancelable leases
have been categorized as either capital or operating and under most leasing
arrangements the Corporation and subsidiaries pay the property taxes, insurance
and maintenance and expenses related to the leased properties. Future minimum
lease payments, net of sublease income, under long-term leases as of December
31, 1994 are as follows:



                                           ---------------------
                                            CAPITAL    OPERATING
                                            LEASES        LEASES
- ----------------------------------------------------------------
                                                       
1995                                       $1,255        $ 8,200
1996                                        1,239          9,600
1997                                          253          8,400
1998                                          237          7,900
1999                                          158          7,300
2000 and thereafter                            --         46,800
- ----------------------------------------------------------------
Total minimum lease payments                3,142        $88,200
                                                         -------
Amount representing interest                  258
- -------------------------------------------------                 
Present value of minimum lease payments    $2,884
- -----------------------------------------------------------------


The current portion of the present value of the minimum lease obligations under
capital leases as of December 31, 1994 amounted to $1,158.

The Corporation and certain subsidiaries have been named as defendants, along
with others, in legal actions claiming damages in connection with engineering
and construction projects and other matters. Most such actions involve claims
for personal injury or property damage which occur from time to time in
connection with services performed by subsidiaries relating to project or
construction sites, and for which coverage under appropriate insurance policies
usually applies; other actions arise in the normal course of business including
employment-related claims and contractual disputes for which insurance coverage
or other contractual provisions may or may not apply. Such contractual disputes
normally involve claims relating to the performance of equipment design or other
engineering services or project construction services provided by subsidiaries
of the Corporation, and often such matters may be resolved without going through
a complete and lengthy litigation process. In 1994, a subsidiary of the
Corporation settled two contract-related lawsuits for $900, which was expensed
during the year. In addition, with respect to a certain other case, it is
probable that the final outcome of the case will result in a loss to the
subsidiary. Based on opinion from counsel, the subsidiary expensed $3,800 and
$1,200 in 1994 and 1993, respectively. It is probable that any liability in
excess of the amounts expensed would be fully covered by applicable insurance.
Losses in excess of existing insurance coverage are considered unlikely. The
Corporation also has possible liabilities related to environmental pollution.
Management believes, on the basis of its examination and consideration of these
matters and such possible liabilities, including consultation with counsel, that
neither these legal actions, nor such possible liabilities, will result in
payment of amounts, if any, which would have a material adverse effect on the
consolidated financial statements. In addition, the Corporation and a subsidiary
are plaintiffs in one legal action, and a subsidiary is a plaintiff in another
action, to recover damages, attorneys' fees and other monetary relief from their
insurance carriers. No provision has been made in the financial statements for
any potential recoverable amounts.

                                     A-15



STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES

In 1993, in a contract-related lawsuit, the jury returned a verdict against a
subsidiary of the Corporation. Although the subsidiary has filed an appeal to
reverse the damage award against it, the subsidiary recorded a $4,000 charge in
connection with this matter.

The Corporation co-signed a note for a mortgage loan collateralized by land and
an office building owned by a 50%-owned joint venture. The loan will mature in
1997 and totaled $7,469 at December 31, 1994.

A subsidiary of the Corporation is a partner in a joint venture in an electric
cogeneration facility, which commenced operations in late 1992. An additional
equity investment of $5,000 was made in 1993 resulting in a total investment of
$6,000 which approximates the carrying value at December 31, 1994. The
Corporation has obtained bank letters of credit amounting to $1,500 at December
31, 1994 in favor of the bank financing the project to assure that certain
financial obligations with respect to the project will be met. Another
subsidiary of the Corporation is a partner in a joint venture to construct an
oriented-strand board mill in New Brunswick, Canada. An equity investment of
$3,565 was made in 1994, which approximates the carrying value at December 31,
1994.

A subsidiary of the Corporation owns a 94.3% interest in a limited partnership,
which is constructing a paper fiber recycling plant in Auburn, Maine. The
Corporation has obtained bank letters of credit in the amount of $15,324 at
December 31, 1994 in favor of the banks financing the project to assure that
certain financial obligations with respect to the project will be met.

Foreign subsidiaries of the Corporation have an overdraft banking facility of
$3,100 and lines of credit totaling $8,400, which are used for general
corporate purposes. The overdraft banking facility incurs interest based on 1%
over the bank's published rate. A commitment fee of 1/8% per annum is paid to
the banks on the unused portion of the lines of credit. At December 31, 1994,
no amounts were outstanding under the lines of credit or the overdraft banking
facility.
        
At December 31, 1994, subsidiaries of the Corporation have contingent
liabilities arising from guarantees to banks for credit facilities extended to
affiliates for general operating purposes of approximately $17,730.

The Corporation and its subsidiaries place their cash and cash equivalents and
U.S. Government securities with high credit quality financial institutions and,
by policy, limit the amount of credit exposure to any one financial institution.

(N) TREASURY STOCK

In July 1994, the Board of Directors of the Corporation authorized a stock
repurchase program for up to 1 million shares of common stock in open market
transactions at prevailing prices. The Corporation acquired 366,543 shares in
1994, of which 363,324 represent purchases under this program. As of December
31, 1994, the Corporation had 14,609,307 shares outstanding. The amount and
timing of stock repurchases will depend upon market conditions, share price, as
well as other factors. The Corporation reserves the right to discontinue the
repurchase program at any time.

(O) EMPLOYEE STOCK OWNERSHIP AND RESTRICTED STOCK PLANS

Under the terms of the Employee Stock Ownership Plan, the Corporation and
participating subsidiaries make contributions to a trust which can acquire from
the Corporation up to 5,000,000 shares of Common Stock of the Corporation, for
the exclusive benefit of participating employees.

The notes receivable from the Employee Stock Ownership Trust (ESOT), received as
consideration by the Corporation for the 4,000,000 shares of Common Stock sold
to the Trust in prior years, are payable in level payments of principal and
interest over 20 years. The last sale of shares to the ESOT by the Corporation
occurred in 1985. At December 31, 1994, the balance of the notes receivable from
the Trust was $30,458. The unamortized cost of the shares is being funded by
annual contributions necessary to enable the Trust to meet its current
obligations, after taking into account dividends received on the Common Stock
held by the Trust. The net cost of the Plan is being amortized over 20-year
periods from the dates of acquisition of shares. The charge to income was $1,560
in 1994, $1,562 in 1993 and $1,567 in 1992.

Under the terms of the Restricted Stock Plan, which will terminate June 1, 1998
unless extended, the Corporation may award up to a total of 2,400,000 shares of
the Common Stock of the Corporation to key employees. Restricted Stock Plan
awards of 22,000 shares in 1993, previously held in the Treasury, were granted
subject to the restrictions described in the Plan. There were no such awards
granted in 1994. The market value of the shares awarded is being charged to
income over the vesting period of five years. At December 31, 1994, 1,724,200
shares have been awarded, net of shares forfeited, and the unamortized portion
of the market value was $433.

(P) RETIREMENT PLANS

The Corporation and domestic subsidiaries have a noncontributory defined benefit
plan covering executive, administrative, technical and other employees. The
benefits for this plan are based primarily on years of service and employees'
career pay. The Corporation's policy is to make contributions which are equal to
current year cost plus amortization of prior service cost, except as limited by
full funding restrictions. Plan assets consist principally of common stocks,
bonds and U.S. Government obligations.

In 1994, the Corporation recorded a curtailment gain of $357 resulting from
employee terminations. The curtailment was determined as of July 1, 1994. The
employee terminations caused a significant reduction in defined benefit accruals
for present employees' future services. The net credit of $357 attributable to
the curtailment comprises two components: a curtailment gain of $4,206 resulting
from a reduction in the projected benefit obligation of the curtailed group and
a loss of $3,849 due to accelerated recognition of prior service costs for the
terminated employees.



                                     A-16
                                                                              


STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES

Pension cost for the domestic plan includes the following components:



                                    ------------------------------------
                                       1994         1993          1992
- ------------------------------------------------------------------------
                                                        
Service cost -- benefits earned
 during the year                    $  7,630      $  8,561      $  8,334
Interest cost on projected
 benefit obligation                   28,593        27,332        25,101
Actual return on assets                1,518       (56,275)      (29,579)
Net amortization and deferral        (50,975)        6,429       (17,607)
- ------------------------------------------------------------------------
Net pension credit                  $(13,234)*    $(13,953)**   $(13,751)***
- ------------------------------------------------------------------------


*   Does not include curtailment gain of $357.
**  Does not include Incentive Retirement Program charges of $8,992.
*** Does not include the cumulative effect of a change in accounting principle 
    on prior years of $(5,390).

Fluctuations in the actual return on plan assets reflect fluctuations in the
market prices of equity securities as well as debt securities owned by the
pension plan. These fluctuations account for most of the variation in the net
amortization and deferral component of pension cost. This component also
includes amortization of the transition asset amounting to $10,383.

The net pension credits reduced costs and expenses and contributed to income
(loss) before income tax (benefit) provision by $13,234, $13,953 and $13,751 for
the years 1994, 1993 and 1992, respectively.

A reconciliation of the domestic plan's funded status to the balance sheet
prepaid pension cost is as follows at December 31:




                                        ------------------------
                                           1994           1993
- ----------------------------------------------------------------
                                                   
Actuarial present value of benefits:
 Vested benefit obligation              $(330,993)     $(362,749)
- ----------------------------------------------------------------
 Accumulated benefit obligation         $(333,719)     $(369,109)
- ----------------------------------------------------------------
 Projected benefit obligation           $(348,706)     $(388,922)
Plan assets at fair value                 454,757        477,237
- ----------------------------------------------------------------
Excess of assets over projected
 benefit obligation                       106,051         88,315
Unrecognized prior service cost            16,061         22,809
Unrecognized net loss                      19,818         27,598
Unrecognized net transition (asset)       (40,799)       (51,182)
- ----------------------------------------------------------------
Prepaid pension cost                    $ 101,131      $  87,540
- ----------------------------------------------------------------


The plan's funded status as of any measurement date is based on prevailing
market conditions as to discount rate and plan assets, and is accordingly
subject to volatility. The projected benefit obligation was determined using
assumed discount rates of 8 3/4% at December 31, 1994, 8 1/4% at the July 1,
1994 interim measurement date and 7 1/2% at December 31, 1993 and assumed
long-term rate of compensation increases of 5%, 5% and 4 1/2% at December 31,
1994, July 1, 1994 and December 31, 1993, respectively. Pension cost was
determined using an assumed long-term rate of return on plan assets of 9 3/4% at
July 1, 1994 and 9 1/2% at January 1, 1994 and 10% for 1993 and 1992.
        
In 1993, the Corporation offered an Incentive Retirement Program for employees
of two of its subsidiaries. In excess of two hundred employees elected to retire
under this Program. Total Program costs of $9,081 ($5,460, or $.36 per share,
after tax), including $89 for incentive benefits from a non-qualified
Supplemental Retirement Plan, representing the actuarially determined present
value of Program benefits, were charged to costs and expenses with a
corresponding offset to prepaid pension cost of $8,992 and $89 to other accrued
liabilities.

Effective January 1, 1992, the Corporation changed its method for determining
the calculated value of the assets of its pension plan for purposes of
calculating annual pension cost under Financial Accounting Standards Board
Statement No. 87. This calculated value is the basis for computing the annual
expected return on plan assets, which is part of the net amortization and
deferral component of pension cost. This calculated value recognizes changes in
fair value of assets over five years. The effect of this change before the
cumulative effect of the change on prior years results was to increase income
before extraordinary item and net income for the year 1992 by $1,391 (net of
taxes of $931), or $.09 per share. The total cumulative effect on prior years to
December 31, 1991 was $3,229 (net of taxes of $2,161), or $.21 per share, which
was a one time increase in income for the year 1992.

Pro forma amounts showing the effects of applying the new method retroactively
are presented below:



                                                        ------
                                                          1992
- --------------------------------------------------------------
                                                        
Income before extraordinary item                        $9,340
 Per share                                                 .62
Net income                                               9,586
 Per share                                                 .64
- --------------------------------------------------------------


In 1993, a foreign subsidiary of the Corporation recorded a curtailment gain of
$1,072, resulting from employee terminations. The terminations caused a
significant reduction in defined benefit accruals for present employees' future
services. Pension expense (credit) for foreign subsidiaries was $454 in 1994,
$(436) in 1993 and $998 in 1992. Assets and liabilities of foreign pension plans
are not material.
        
(Q) FOREIGN SUBSIDIARIES

The total revenues and net assets of foreign subsidiaries amounted to $83,228
and $8,959 in 1994, $224,563 and $10,615 in 1993 and $166,797 and $8,146 in
1992. The net income (loss) of foreign subsidiaries was $(844) in 1994, $2,551
in 1993 and $(2,512) in 1992.
        
(R) BUSINESS SEGMENTS

The Corporation, through its subsidiaries, is principally engaged in providing
professional engineering, design, construction, consulting and full
environmental services for power, process, industrial and governmental projects.
The Corporation's cold storage and related activities business offers
consolidated distribution of frozen products for food processors and others
throughout the Southeast.
        

                                     A-17



STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES

Export revenues were less than 10% of consolidated revenues. Although the
Corporation has numerous clients and is not dependent on any single client, one
or a few clients may contribute a substantial portion of the Corporation's
consolidated revenues in any one year or over a period of several consecutive
years due to the size of major engineering and construction projects and the
progress accomplished on those projects in that year or period of years. The
engineering, construction and consulting services segment had clients who
accounted for 10% or more of consolidated revenues as follows: two clients in
1994 - 11% and 18%; one client in 1993 and 1992 - 22% and 15%. The cold storage
and related activities business segment had no single client providing 10% or
more of consolidated revenues.

Information regarding business segments is shown on page A-21 and is 
incorporated herein.

(S) QUARTERLY FINANCIAL DATA (UNAUDITED)

The following tabulation sets forth unaudited quarterly financial data for the
years 1994 and 1993:



- -----------------------------------------------------------------------------
                                      FIRST     SECOND     THIRD     FOURTH
1994                                 QUARTER   QUARTER    QUARTER*   QUARTER*
- -----------------------------------------------------------------------------
                                                              
Revenues                            $192,725   $190,432   $205,394   $229,670
Income (Loss) before Income Taxes    (19,454)    (4,763)     8,410      7,035
Net Income (Loss)                    (12,921)    (3,989)     5,182      3,921
Net Income (Loss) per share **          (.86)      (.27)       .35        .26
- -----------------------------------------------------------------------------


*  Includes revenues of $9,762 and $22,340, net income of $6,449 and $14,759 and
   net income per share of $.43 and $.99 resulting from the sale of investment
   securities for the third and fourth quarters, respectively. 
** Includes severance costs of $.25, $.14, $.03 and $.42 per share for the 
   first, second, third and fourth quarters and a pension curtailment gain of 
   $.02 per share in the third quarter.



- -----------------------------------------------------------------------------
                                      FIRST     SECOND     THIRD     FOURTH
1993                                 QUARTER   QUARTER    QUARTER    QUARTER
- -----------------------------------------------------------------------------
                                                              
Revenues                            $283,834   $285,521   $260,813   $222,927
Income (Loss) before Income Taxes      4,440        435      4,519       (941)
Net Income (Loss)                      2,705         77      1,213     (2,043)
Net Income (Loss) per share*             .18        .01        .08       (.14)
- -----------------------------------------------------------------------------


*  Includes cumulative effect of a change in accounting principle of $.16 per
   share for the first quarter; costs associated with the Incentive Retirement
   Program of $.36 per share for the second quarter; costs related to an
   increase in the statutory federal income tax rate on corporations from 34% to
   35% of $.08 per share and a foreign pension curtailment gain of $.07 per
   share for the third quarter; a charge for a judgment against a subsidiary of
   the Corporation of $.16 per share and a charge for an IRS settlement of $.09
   per share for the fourth quarter and severance costs of $.08 ,$.13 ,$.08 and
   $.04 per share for the first, second, third and fourth quarters,
   respectively.

A substantial portion of the Corporation's business is derived from long-term
engineering and construction contracts. Revenues are determined on the
percentage-of-completion method. Under this method, revisions to earnings
estimates recorded in any quarterly period may be adjustments to revenues and
cost of revenues recognized in prior periods and may in turn be further adjusted
during subsequent quarters. Accordingly, historical results may vary from
quarter to quarter.

(T) FAIR VALUE OF FINANCIAL INSTRUMENTS

The estimated fair values of the Corporation's financial instruments at December
31, 1994 follow:

The carrying amounts for cash and cash equivalents and U.S. Government
securities approximate their fair values because of the short maturity of the
instruments.

Long-term debt, excluding capital lease obligations, consists of mortgage loans
related to our real estate operations in Tampa, Florida, which were renewed in
1993, construction loans relating to our paper fiber recycling plant in Auburn,
Maine and mortgage loans relating to office buildings. The fair value of the
construction loans approximates the carrying value at December 31, 1994. The
carrying value of the mortgage loans for a subsidiary's office buildings and our
real estate operations amounted to $51,757 compared with a fair value of $47,342
based on quoted market prices for similar issues or on current rates available
to the Corporation for debt with similar terms and maturities.

In addition, the Corporation and its subsidiaries have entered into other
financial agreements in the normal course of business. These agreements, which
by their nature contain potential risk of loss, include lines of credit, letters
of credit, performance bonds and performance guarantees. The fair values of the
lines of credit, letters of credit, performance bonds and performance guarantees
are estimated at $621 based on the fees paid to obtain the obligations.

(U) RECLASSIFICATIONS

Certain reclassifications have been made in the prior years' consolidated
financial statements to conform with the 1994 presentation.



                                     A-18
                                                                             


STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES

SELECTED FINANCIAL DATA
(All dollar amounts, except per share amounts, are in thousands.)



                                                    ------------------------------------------------------------
                                                                        YEARS ENDED DECEMBER 31,
                                                        1994          1993        1992        1991        1990
- ----------------------------------------------------------------------------------------------------------------
                                                                                       
Revenues:
 Engineering, construction and consulting services    $740,458   $1,006,766     $942,936    $923,944    $708,113
 Cold storage and related activities                    17,280       16,914       15,698      15,348      14,378
 Other                                                  60,483       29,415       28,586      28,276      45,316
- ----------------------------------------------------------------------------------------------------------------
    Total revenues                                    $818,221   $1,053,095     $987,220    $967,568    $767,807
- ----------------------------------------------------------------------------------------------------------------
Income (Loss) from Continuing Operations              $ (7,807)  $     (370)    $  9,340    $ 16,417    $  7,542
Net Income (Loss)  (Notes 1, 2, 3 and 4)              $ (7,807)  $    1,952     $ 12,815    $ 17,605    $  8,888
- ----------------------------------------------------------------------------------------------------------------
Average Number of Shares Outstanding                14,907,000   14,978,000   14,999,000  15,055,000  15,124,000
- ----------------------------------------------------------------------------------------------------------------
Income (Loss) from Continuing Operations Per Share       $(.52)       $(.03)        $.62       $1.08       $ .50
Net Income (Loss) Per Share (Notes 1, 2, 3 and 4)        $(.52)       $ .13         $.85       $1.17       $ .59
- ----------------------------------------------------------------------------------------------------------------
Dividends Declared Per Share                             $ .60        $ .60         $.60        $.60       $1.05
- ----------------------------------------------------------------------------------------------------------------
Total Assets (Note 5)                                 $678,384   $  683,579     $623,493    $609,828    $576,708
- ----------------------------------------------------------------------------------------------------------------
Long-Term Debt                                        $ 89,642   $   47,739     $ 24,768    $ 28,022    $ 11,350
- ----------------------------------------------------------------------------------------------------------------


Notes:  (1) Reflects gain on sale of investment securities, which increased net
            income by $21,208, or $1.42 per share in 1994 and $2,802, or $.19
            per share in 1992, as explained in Note F to the Consolidated
            Financial Statements, and $2,853, or $.19 per share in 1990.

        (2) Includes an extraordinary item from utilization of foreign
            subsidiaries' net operating loss carryforwards, which increased net
            income by $246, or $.02 per share in 1992, $1,188, or $.09 per share
            in 1991 and $1,346, or $.09 per share in 1990.

        (3) Includes cumulative effect of a change in accounting principle,
            which increased net income by $2,322, or $.16 per share in 1993 and
            $3,229, or $.21 per share in 1992.

        (4) Includes pension curtailment gains which increased net income by
            $218, or $.02 per share in 1994 and by $1,072, or $.07 per share in
            1993, severance costs which decreased net income by $12,596, or $.84
            per share in 1994, $4,967, or $.33 per share in 1993 and by $1,881,
            or $.13 per share in 1992, and costs which decreased net income in
            1993 as follows: $5,460, or $.36 per share, associated with the
            Incentive Retirement Program; $1,131, or $.08 per share, relating to
            an increase in the statutory federal income tax rate on corporations
            from 34% to 35%; $2,340, or $.16 per share, relating to a judgment
            against a subsidiary of the Corporation and $2,015, or $.13 per
            share, relating to an IRS settlement in connection with prior years'
            income tax returns.

        (5) Total assets at December 31, 1993 includes an increase of $38,423,
            as a result of carrying investment securities at a fair market value
            of $40,836, due to the adoption of Financial Accounting Standards
            Board Statement No. 115 - Accounting for Certain Investments in Debt
            and Equity Securities.

        (6) Certain reclassifications have been made in the prior years' data to
            conform with the 1994 presentation. See Summary of Significant
            Accounting Policies.

MARKET AND DIVIDEND INFORMATION

Principal Market - New York Stock Exchange


                                                       
- -----------------------------------------------------------------
                          SALES PRICE OF           DIVIDENDS PAID
                          COMMON SHARES              PER SHARE
- -----------------------------------------------------------------
                       1994             1993         1994   1993
- -----------------------------------------------------------------
QUARTER           HIGH     LOW      HIGH     LOW
- --------------------------------------------------
                                            
First            31 5/8   27 1/4   25 5/8   21 7/8   $.15    $.15
Second           33 7/8   29 5/8   26 1/2   21 1/4    .15     .15
Third            33 3/4   31 7/8   29 1/8   24 5/8    .15     .15
Fourth           34       31 3/4   30 1/4   26 1/4    .15     .15
- -----------------------------------------------------------------


The Corporation has purchased and may continue to purchase from time to time
additional shares of its Common Stock for general corporate purposes on the New
York Stock Exchange, or otherwise. However, there is no assurance that the
Corporation will continue to purchase shares of its Common Stock. Also see Note
N to the Consolidated Financial Statements. The approximate number of record
holders of Common Stock as of December 31, 1994 was 6,500. The Common Stock is
also listed for trading on the Boston Stock Exchange.


                                     A-19


STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES

REPORT OF MANAGEMENT

The management of Stone & Webster, Incorporated is responsible for the
preparation of the financial statements and related notes included in this
annual report to stockholders. The financial statements have been prepared in
conformity with generally accepted accounting principles and accordingly include
certain amounts which represent management's best estimates and judgments.

Management maintains internal systems to assist it in fulfilling its
responsibility for financial reporting, including careful selection of
personnel, segregation of duties and the maintenance of formal accounting and
reporting policies and procedures. While no system can ensure elimination of all
errors and irregularities, the systems have been designed to provide reasonable
assurance that assets are safeguarded, policies and procedures are followed and
transactions are properly executed and reported. These systems are reviewed and
modified in response to changing conditions. Management believes that the
Corporation's system of internal controls is adequate to accomplish the
objectives discussed herein.

The system is supported by an internal auditing function that operates worldwide
and reports its findings to management throughout the year. The Corporation's
independent accountants are engaged to express an opinion on the year-end
financial statements. The independent accountants review and test the system of
internal accounting controls and the data contained in the financial statements
to the extent required by generally accepted auditing standards as they deem
necessary to arrive at an opinion on the fairness of the financial statements
presented herein.

The Audit Committee of the Board of Directors, which is comprised of outside
directors, meets regularly with management, the internal auditors and the
independent accountants to discuss the adequacy of internal controls, the
reported financial results and the results of the auditors' examinations. The
internal auditors and the independent accountants have direct access to the
Audit Committee and meet privately with the Committee.


Bruce C. Coles                                      William M. Egan
President and                                       Executive Vice President and
Chief Executive Officer                             Chief Financial Officer

                                     A-20



STONE & WEBSTER, INCORPORATED AND SUBSIDIARIES


BUSINESS SEGMENT INFORMATION
(See Note R to Consolidated Financial Statements) 
(All dollar amounts are in thousands.)



- ------------------------------------------------------------------------------------------------------------- 
BUSINESS SEGMENTS                                     REVENUES (NOTE 1)       OPERATING PROFIT (LOSS) (NOTE 4)
                                                 1994       1993       1992        1994      1993      1992   
- ------------------------------------------------------------------------------------------------------------- 
                                                                                         
Engineering, construction and                                                                                 
 consulting services (Note 2)                 $751,755  $1,016,511  $947,714    $(36,306)  $  9,879  $ 23,456 
Cold storage and related activities (Note 2)    17,305      16,939    15,714       5,957      5,286     4,206 
Other (Note 3)                                  13,606      16,555    15,776       1,607      2,833     1,100 
- ------------------------------------------------------------------------------------------------------------- 
 Total                                         782,666   1,050,005   979,204     (28,742)    17,998    28,762 
General corporate dividends and interest         3,453       3,090     3,618       3,453      3,090     3,618 
Profits on investment securities                32,102          --     4,398      32,102         --     4,398 
General corporate expenses                                                       (11,685)   (10,029)  (10,150)
Interest expense                                                                  (3,900)    (2,606)   (3,021)
General corporate assets (Note 6)                                                                             
- ------------------------------------------------------------------------------------------------------------- 
 Total Revenues, Income (Loss) before Income                                                                  
  Taxes and Total Assets                      $818,221  $1,053,095  $987,220    $ (8,772)  $  8,453  $ 23,607 
- ------------------------------------------------------------------------------------------------------------- 
                                                                     




- ----------------------------------------------------------------------------
BUSINESS SEGMENTS                               IDENTIFIABLE ASSETS (NOTE 5)
                                                  1994      1993      1992
- ----------------------------------------------------------------------------
                                                           
Engineering, construction and                 
 consulting services (Note 2)                   $492,650  $477,905  $445,873
Cold storage and related activities (Note 2)      35,798    35,015    35,760
Other (Note 3)                                    68,679    68,981    71,581
- ----------------------------------------------------------------------------
 Total                                           597,127   581,901   553,214
General corporate dividends and interest      
Profits on investment securities              
General corporate expenses                    
Interest expense                              
General corporate assets (Note 6)                 81,257   101,678    70,279
- ----------------------------------------------------------------------------
 Total Revenues, Income (Loss) before Income  
  Taxes and Total Assets                        $678,384  $683,579  $623,493
- ----------------------------------------------------------------------------
                                      





- -----------------------------------------------------------------------------------------------------------
GEOGRAPHIC AREAS                                        REVENUES                 OPERATING PROFIT (LOSS)
                                                1994        1993      1992      1994      1993       1992
- -----------------------------------------------------------------------------------------------------------
                                                                                  
United States (Note 7)                        $696,625  $  822,769  $809,640  $(29,741)  $12,365    $28,494
Foreign (Note 8)                                86,041     227,236   169,564       999     5,633        268
- -----------------------------------------------------------------------------------------------------------
 Total                                        $782,666  $1,050,005  $979,204  $(28,742)  $17,998    $28,762
- -----------------------------------------------------------------------------------------------------------






- --------------------------------------------------------------------------
GEOGRAPHIC AREAS                                   IDENTIFIABLE ASSETS
                                                1994      1993      1992
- --------------------------------------------------------------------------
                                                         
United States (Note 7)                        $553,096  $539,378  $515,086
Foreign (Note 8)                                44,031    42,523    38,128
- --------------------------------------------------------------------------
 Total                                        $597,127  $581,901  $553,214
- --------------------------------------------------------------------------







- ----------------------------------------------------------------------------------------------------------------------------------
BUSINESS SEGMENTS                                                           DEPRECIATION, DEPLETION
                                                                               AND AMORTIZATION            CAPITAL EXPENDITURES
                                                                            1994      1993    1992        1994      1993    1992
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Engineering, construction and consulting services                          $14,904  $15,182  $14,549     $47,637  $29,389  $24,018
Cold storage and related activities                                          1,951    2,025    1,976       2,439      863      579
Other (Note 3)                                                               2,862    2,928    3,599       2,268    1,427    2,349
- ----------------------------------------------------------------------------------------------------------------------------------
 Total                                                                     $19,717  $20,135  $20,124     $52,344  $31,679  $26,946
- ----------------------------------------------------------------------------------------------------------------------------------


Notes: (1) Total segment revenues include revenues from unaffiliated customers
           as reported in the consolidated income statement. In computing
           segment revenues, general corporate dividends and interest and
           profits on investment securities have been excluded.

       (2) To reconcile segment revenues information with consolidated amounts,
           the following items have been included in the engineering,
           construction and consulting services segment: $1,402, $1,060 and
           $1,183 of interest income and $9,895, $8,685 and $3,595 of other
           revenues for the years 1994, 1993 and 1992, respectively; and, the
           following items have been included in the cold storage and related
           activities segment: $30, $12 and $11 of interest income for the years
           1994, 1993 and 1992, respectively, and $(5), $13 and $5 of other
           revenues for the years 1994, 1993 and 1992, respectively.

       (3) The Other segment includes oil and gas and real estate businesses
           that historically have never been reported as separate segments.

       (4) Segment operating profit (loss) comprises total segment revenues, as
           defined in Note 1, less operating expenses and before general
           corporate expenses, interest expense and income taxes, including
           taxes which are calculated based on gross receipts. Net pension
           credits reduced costs and expenses and contributed to operating
           profit or reduced operating loss by $13,234, $13,953 and $13,751 for
           the years 1994, 1993 and 1992, respectively.

       (5) Identifiable assets are those assets that are used in the operations
           of each segment.

       (6) General corporate assets, which represent assets of the parent
           company, are principally cash, U.S. Government securities and
           investment securities. Corporate assets at December 31, 1993 includes
           an increase of $38,423 as a result of carrying investment securities
           at fair market value.

       (7) Includes export revenues of $50,893, $39,041 and $43,644 for the
           years 1994, 1993 and 1992, respectively, primarily to Asia/Pacific
           Rim, Middle East and Canada.

       (8) Revenues principally to Asia/Pacific Rim, Canada, Europe and Middle
           East.

       (9) Certain reclassifications have been made in the prior years' data to
           conform with the 1994 presentation. See Summary of Significant
           Accounting Policies.

                                     A-21
                                              







                              Stone & Webster, Incorporated and Subsidiaries
                             Schedule VIII - Valuation and Qualifying Accounts

                                   (All dollar amounts are in thousands.)




            Col. A                   Col. B                 Col. C             Col. D       Col. E

                                                          Additions
                                    Balance at      Charged       Charged                  Balance at
                                   Beginning of    to Costs       to Other                   End of
Description                           Period      and Expenses    Accounts   Deductions      Period

                                                                              
Allowance deducted from
  asset to which it applies:
   Allowance for doubtful
      accounts:
        Year ended December 31, 1994   $2,957           $647         $289         $170 (A)    $3,723

        Year ended December 31, 1993    4,529            498          354        2,424 (A)     2,957

        Year ended December 31, 1992    2,857            699        1,000           27 (A)     4,529


Note A - Uncollected receivables written off, net of recoveries

                                      A-22

Form 10-K 1994                                  Stone & Webster, Incorporated


Coopers                                         Certified Public Accountants
& Lybrand


Report of Independent Accountants

________________


To the Stockholders and Board of 
Directors of Stone & Webster, Incorporated

We have audited the consolidated financial statements and the financial 
statement schedule of Stone & Webster, Incorporated and Subsidiaries listed 
in the index on page A-1 of the Form 10-K.  These financial statements and 
the financial statement schedule are the responsibility of the Corporation's
management.  Our responsibility is to express an opinion on these financial 
statements and the financial statement schedule based on our audits.

We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are free 
of material misstatement.  An audit also includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
An audit also includes assessing the accounting principles used and 
significant estimates made by management, as well as evaluating the overall 
financial statement presentation.  We believe that our audits provide a 
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, 
in all material respects, the consolidated financial position of Stone & 
Webster, Incorporated and Subsidiaries as of December 31, 1994 and 1993, and
the consolidated results of their operations and their cash flows for each of
the three years in the period ended December 31, 1994, in conformity with 
generally accepted accounting principles.  In addition, in our opinion, the 
financial statement schedule referred to above, when considered in relation
to the basic financial statements taken as a whole, presents fairly, in all 
material respects, the information required to be included therein.

As discussed in Notes D and F to the consolidated financial statements, the 
Corporation changed its method of accounting for income taxes and investment 
securities in 1993. Additionally, as discussed in Note P to the consolidated 
financial statements, the Corporation changed its method for determining the 
calculated value of the assets of its pension plan for purposes of 
calculating annual pension cost in 1992.







                            COOPERS & LYBRAND L.L.P.



New York, New York
February 14, 1995
           
                                      A-23


Form 10-k 1994                                   Stone & Webster, Incorporated

EXHIBIT INDEX

No.                 Exhibit

(3) (i)        Restated Certificate of Incorporation
               (incorporated by reference)
    (ii)       By-Laws (filed herewith)


(10) (a)       Material contracts - Restricted Stock
               Plan and form of grant (incorporated by     
               reference)
     (b)       Material Contracts - Form of consulting           
               agreement (filed herewith)

(21)   Subsidiaries of the Registrant (filed herewith)

(23)   Consent of Independent Accountants (filed herewith)

(27)   Financial Data Schedule (filed herewith)