UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q


             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 1998

                                       OR

            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

           For the transition period from ____________ to ____________

                         Commission File Number 1-14036

                                DST SYSTEMS, INC.
               (Exact name of Company as specified in its charter)

          Delaware                                              43-1581814
(State or other jurisdiction of                              (I.R.S. Employer
 incorporation or organization)                              Identification No.)

333 West 11th Street, Kansas City, Missouri                       64105
(Address of principal executive offices)                        (Zip Code)

                                 (816) 435-1000
                (Company's telephone number, including area code)

                                   No Changes
              (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate by check mark whether the Company (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 Company was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
 Yes [X]     No [  ]

              Number of shares outstanding of the Company's common
                         stock as of October 30, 1998:
                    Common Stock $.01 par value - 49,006,082



                               DST Systems, Inc.
                                   Form 10-Q
                               September 30, 1998
                               Table of Contents

                                                                           Page
PART I.  FINANCIAL INFORMATION 

Item 1.       Financial Statements

              Introductory Comments                                           3

              Condensed Consolidated Balance Sheet -
              December 31, 1997 and September 30, 1998                        4

              Condensed Consolidated Statement of Income -
              Three and Nine Months Ended September 30, 1997 and 1998         5

              Condensed Consolidated Statement of Cash Flows -
              Nine Months Ended September 30, 1997 and 1998                   6

              Notes to Condensed Consolidated Financial Statements         7-10

Item 2.       Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                   11-17

Item 3.       Quantitative and Qualitative Disclosures about Market Risk     17


PART II.  OTHER INFORMATION

Item 1.       Legal Proceedings                                              18

Item 2.       Changes in Securities                                          18

Item 3.       Defaults Upon Senior Securities                                18

Item 4.       Submission of Matters to a Vote of Security Holders            18

Item 5.       Other Information                                           18-20

Item 6.       Exhibits and Reports on Form 8-K                               20


SIGNATURES                                                                   20

The Company's service marks and trademarks include without limitation DST(TM),
Securities Transfer System(TM), TA2000(R), Portfolio Accounting System(TM),
Automated Work Distributor(TM), AWD(R), TRAC-2000(R), Fairway(TM), and
FAST2000(TM) which are referred to in this Report. AIM Family of Funds(R)
referred to in this Report is a trademark of AIM Management Group, Inc.

                                       2

                                DST Systems, Inc.
                                    Form 10-Q
                               September 30, 1998


PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

Introductory Comments

The Condensed Consolidated Financial Statements of DST Systems, Inc. ("DST" or
the "Company") included herein have been prepared by the Company, without audit,
pursuant to the rules and regulations of the United States Securities and
Exchange Commission. Certain information and note disclosures normally included
in financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted pursuant to such rules and
regulations, although the Company believes that the disclosures herein are
adequate to enable a reasonable understanding of the information presented.
These Condensed Consolidated Financial Statements should be read in conjunction
with the audited financial statements and the notes thereto for the year ended
December 31, 1997. Additionally, the Condensed Consolidated Financial Statements
should be read in conjunction with Item 2. Management's Discussion and Analysis
of Financial Condition and Results of Operations included in this Form 10-Q.

The results of operations for the three and nine months ended September 30,
1998, are not necessarily indicative of the results to be expected for the full
year 1998.


                                       3  



                                DST Systems, Inc.
                      Condensed Consolidated Balance Sheet
                (dollars in thousands, except per share amounts)
                                                                     December 31,      September 30,
                                                                         1997              1998
                                                                    ---------------   ---------------
                                                                                        (unaudited)
                                                                                
 ASSETS
 Current assets
      Cash and cash equivalents                                           $ 15,833          $ 35,388
      Accounts receivable                                                  170,699           177,884
      Other assets                                                          44,792            42,503
                                                                    ---------------   ---------------
                                                                           231,324           255,775
 Investments                                                               820,577           936,259
 Properties                                                                242,153           235,402
 Intangibles and other assets                                               61,350            52,710
                                                                    ---------------   ---------------
           Total assets                                                $ 1,355,404       $ 1,480,146
                                                                    ===============   ===============

 LIABILITIES AND STOCKHOLDERS' EQUITY
 Current Liabilities
      Debt due within one year                                            $ 13,898          $ 10,584
      Accounts payable                                                      49,763            28,405
      Accrued compensation and benefits                                     28,319            32,195
      Deferred revenues and gains                                           22,679            29,908
      Other liabilities                                                     26,334            37,251
                                                                    ---------------   ---------------
                                                                           140,993           138,343
 Long-term debt                                                             92,005            88,254
 Deferred income taxes                                                     241,782           280,424
 Other liabilities                                                          43,534            27,555
                                                                    ---------------   ---------------
                                                                           518,314           534,576
                                                                    ---------------   ---------------
 Minority interest                                                           1,380               845
                                                                    ---------------   ---------------
 Stockholders' equity
      Common stock, $0.01 par; 125,000,000
        shares authorized, 50,000,000 shares issued                            500               500
      Additional paid-in capital                                           408,610           409,351
      Retained earnings                                                    261,589           316,243
      Accumulated other comprehensive income                               196,415           254,617
      Treasury stock, (956,942 and 997,596 shares,
        respectively), at cost                                             (31,404)          (35,986)
                                                                    ---------------   ---------------
           Total stockholders' equity                                      835,710           944,725
                                                                    ---------------   ---------------
           Total liabilities and stockholders' equity                  $ 1,355,404       $ 1,480,146
                                                                    ===============   ===============


   The accompanying notes are an integral part of these financial statements.

                                       4



                                DST Systems, Inc.
                   Condensed Consolidated Statement of Income
                    (in thousands, except per share amounts)
                                   (unaudited)

                                                    For the Three Months                For the Nine Months
                                                     Ended September 30,                Ended September 30,
                                                  1997              1998              1997              1998
                                             ----------------  ----------------  ----------------  ----------------

                                                                                             
Revenues                                           $ 159,863         $ 186,256         $ 473,941         $ 557,972

Costs and expenses                                   118,811           139,932           349,148           411,573
Depreciation and amortization                         19,453            19,910            58,551            60,711
                                             ----------------  ----------------  ----------------  ----------------

Income from operations                                21,599            26,414            66,242            85,688

Interest expense                                      (1,960)           (1,829)           (6,006)           (6,087)
Other income, net                                      2,241             3,501             4,451             5,491
Equity in earnings (losses) of
     unconsolidated affiliates,
     net of income taxes                                (507)           (1,162)            1,357            (1,529)
                                             ----------------  ----------------  ----------------  ----------------

Income before income taxes
     and minority interest                            21,373            26,924            66,044            83,563
Income taxes                                           7,097             8,495            22,463            29,153
                                             ----------------  ----------------  ----------------  ----------------
Income before minority interest                       14,276            18,429            43,581            54,410
Minoirty interests in income (losses)                    222              (102)              607              (244)
                                             ----------------  ----------------  ----------------  ----------------
Net Income                                         $  14,054         $  18,531         $  42,974         $  54,654
                                             ================  ================  ================  ================

Average common shares outstanding                     49,236            48,994            49,378            48,988
Basic earnings per share                           $    0.29         $    0.38         $    0.87         $    1.12

Diluted shares outstanding                            49,804            50,102            49,862            49,991
Diluted earnings per share                         $    0.28         $    0.37         $    0.86         $    1.09



   The accompanying notes are an integral part of these financial statements.

                                        5



                                DST Systems, Inc.
                 Condensed Consolidated Statement of Cash Flows
                             (dollars in thousands)
                                   (unaudited)

                                                                             For the Nine Months
                                                                             Ended September 30,
                                                                           1997               1998
                                                                      ----------------   ----------------
                                                                                   
Cash flows -- operating activities:
Net income                                                                   $ 42,974           $ 54,654
                                                                      ----------------   ----------------

     Depreciation and amortization                                             58,551             60,711
     Undistributed (earnings) losses of unconsolidated affiliates              (1,357)             1,529
     Gains on sale of investments                                              (1,464)            (1,885)
     Cash dividends received from unconsolidated affiliates                                        8,363
     Changes in accounts receivable                                            (3,323)            (7,185)
     Changes in other current assets                                           (2,878)             1,974
     Changes in accounts payable and accrued liabilities                      (13,996)             5,153
     Other, net                                                                  (859)             1,782
                                                                      ----------------   ----------------
Total adjustments to net income                                                34,674             70,442
                                                                      ----------------   ----------------
     Net                                                                       77,648            125,096
                                                                      ----------------   ----------------

Cash flows -- investing activities:
Investments and advances to unconsolidated affiliates                         (15,368)           (29,306)
Proceeds from sale of investments                                              12,359              2,669
Capital expenditures                                                          (41,134)           (54,225)
Other, net                                                                       (277)               656
                                                                      ----------------   ----------------
     Net                                                                      (44,420)           (80,206)
                                                                      ----------------   ----------------

Cash flows -- financing activities:
Principal payments on long-term debt                                          (10,825)            (8,148)
Net increase in credit facilities and notes payable                             6,004              1,016
Common stock repurchased                                                      (14,503)           (10,009)
Other, net                                                                     (6,387)            (8,194)
                                                                      ----------------   ----------------
     Net                                                                      (25,711)           (25,335)
                                                                      ----------------   ----------------

Net increase in cash                                                            7,517             19,555
Cash at beginning of period                                                     8,279             15,833
                                                                      ----------------   ----------------
Cash at end of period                                                        $ 15,796           $ 35,388
                                                                      ================   ================




   The accompanying notes are an integral part of these financial statements.

                                      6

                                DST Systems, Inc.
              Notes to Condensed Consolidated Financial Statements
                                   (unaudited)

1.  Summary of Accounting Policies
The Condensed Consolidated Financial Statements of DST Systems, Inc. ("DST" or
the "Company") included herein have been prepared by the Company, without audit,
pursuant to the rules and regulations of the Securities and Exchange Commission.
Certain information and note disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted pursuant to such rules and regulations, although
the Company believes that the disclosures herein are adequate to enable a
reasonable understanding of the information presented. These Condensed
Consolidated Financial Statements should be read in conjunction with the audited
financial statements and the notes thereto for the year ended December 31, 1997.
Additionally, the Condensed Consolidated Financial Statements should be read in
conjunction with Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations included in this Form 10-Q.

In the opinion of management, the accompanying unaudited condensed consolidated
financial statements contain all adjustments (consisting of normal interim
closing procedures) necessary to present fairly the financial position of the
Company and its subsidiaries at December 31, 1997 and September 30, 1998, the
results of operations for the three and nine months ended September 30, 1997 and
1998, and cash flows for the nine months ended September 30, 1997 and 1998.

The results of operations for the three and nine months ended September 30,
1998, are not necessarily indicative of the results to be expected for the full
year 1998.

EARNINGS PER SHARE. The computation of basic and diluted earnings per share is
as follows (in thousands, except per share amounts):



                                             Three Months Ended                Nine Months Ended
                                                September 30                      September 30
                                            1997             1998            1997             1998
                                            ----             ----            ----             ----

                                                                              
Net income                                $ 14,054        $ 18,531        $ 42,974        $ 54,654
                                      =============  ==============   =============  ==============

Average common shares outstanding           49,236          48,994          49,378          48,988
Incremental shares from assumed
    conversions of stock options               568           1,108             484           1,003
                                      -------------  --------------   -------------  --------------

Dilutive potential common shares            49,804          50,102          49,862          49,991
                                      =============  ==============   =============  ==============

Basic earnings per share                   $  0.29         $  0.38         $  0.87         $  1.12
Diluted earnings per share                 $  0.28         $  0.37         $  0.86         $  1.09



                                       7

New Accounting Pronouncements

      COMPREHENSIVE INCOME. As of January 1, 1998, the Company adopted Statement
      of Financial Accounting Standards No. 130, "Reporting Comprehensive
      Income." The new statement requires that all changes in equity during a
      period except those resulting from investments by and distributions to
      owners be reported as "comprehensive income" in the financial statements.
      Upon implementation, the Company included the net unrealized gain or loss
      on available-for-sale securities and foreign currency translation
      adjustments together with net income in the computation of comprehensive
      income. For the three months ended September 30, 1998, comprehensive
      losses were $83.3 million as compared to comprehensive income of $64.1
      million for the three months ended September 30, 1997. For the nine months
      ended September 30, 1998, comprehensive income was $112.9 million as
      compared to $123.6 million for the nine months ended September 30, 1997.

      SOFTWARE REVENUE RECOGNITION. As of January 1, 1998, the Company adopted
      Statement of Position 97-2 ("SOP 97-2"), "Software Revenue Recognition"
      which was effective for software licensing transactions entered into
      beginning in 1998. Certain of the Company's products are licensed, but
      revenues from licensed software products are not material to the Company
      as a whole. Implementation of the SOP 97-2 did not have a material effect
      on the three and nine months ended September 30, 1998 and the Company does
      not expect SOP 97-2 to have a material effect on the future consolidated
      results of operations of the Company.

      SEGMENT INFORMATION. The Financial Accounting Standards Board issued
      Statement No. 131, "Disclosures about Segments of an Enterprise and
      Related Information" in June 1997. This statement requires that publicly
      traded companies report certain information about their operating
      segments, products and services, geographic areas in which they operate,
      and major customers beginning with the 1998 annual report. The Company is
      currently evaluating the effect that implementation of this new standard
      will have on the information disclosed in its financial statements.

      INTERNAL USE SOFTWARE. The Accounting Standards Executive Committee
      recently issued Statement of Position 98-1, "Accounting for the Costs of
      Computer Software Developed or Obtained for Internal Use." The new
      statement is effective for fiscal periods beginning after December 15,
      1998 and requires that certain costs for the development of internal use
      software be recorded as an asset. Accordingly, certain primary types of
      development activities will be required to be capitalized, including
      coding and software configuration costs, costs of testing and installing
      the software, and when clearly distinguishable from maintenance, costs of
      upgrades and enhancements. The Company currently expenses costs of
      internally developed proprietary software as incurred. The Company
      believes the effect of this SOP will result in the capitalization and
      amortization of certain software development costs which were previously
      expensed. The Company is currently evaluating the new standard and is
      unable to determine the effects on the Company's results of operations at
      this time.

                                       8

2.  Investments

The Company's investments consist of the following (ownership percentage as of
September 30, 1998):



                                                                             Carrying Value
                                                                       ---------------------------
                                                        Ownership       December 31, September 30,
(in thousands)                                         Percentage          1997          1998
                                                     ----------------  ------------  -----------

Available for sale securities:
                                                                                   
Computer Sciences Corporation                                   5.5%     $ 360,400    $ 470,463
State Street Corporation                                        3.7%       347,509      325,859
USCS International, Inc.                                        4.7%        18,700       35,338
Euronet Services, Inc.                                         10.9%         9,136        5,261
Other                                                                       20,901       37,280
                                                                       ------------  -----------
                                                                           756,646      874,201
                                                                       ------------  -----------

Equity investees:
Boston Financial Data Services, Inc.                           50.0%        32,262       37,807
European Financial Data Services Limited                       50.0%         6,196        5,483
Argus Health Systems, Inc.                                     50.0%        10,649        4,402
Other                                                                       14,824       14,366
                                                                       ------------  -----------
                                                                            63,931       62,058
                                                                       ------------  -----------
                                                                         $ 820,577    $ 936,259
                                                                       ============  ===========


Certain information related to the Company's available for sale securities is as
follows:



                                                                       December 31, September 30,
(in thousands)                                                             1997         1998
                                                                       ------------  -----------
                                                                                      
Cost                                                                     $ 433,440    $ 455,535
Gross unrealized gains                                                     326,199      420,958
Gross unrealized losses                                                     (2,993)      (2,292)
                                                                       ------------  -----------
Market value                                                             $ 756,646    $ 874,201
                                                                       ============  ===========


                                       9

Equity in earnings (losses) of unconsolidated affiliates, net of income taxes
provided by the unconsolidated affiliates and related goodwill amortization is
as follows for the periods presented:



                                                            For the Three Months              For the Nine Months
                                                            Ended September 30,               Ended September 30,
(in thousands)                                            1997             1998              1997             1998
                                                     ---------------  ---------------   ---------------  ---------------

                                                                                                 
Boston Financial Data Services, Inc.                        $ 1,829          $ 1,919           $ 4,989          $ 5,546
Argus Health Systems, Inc.                                      722              585             3,435            1,754
European Financial Data Services Limited                     (3,278)          (2,744)           (7,073)          (7,532)
Other                                                           220             (922)                6           (1,297)
                                                     ---------------  ---------------   ---------------  ---------------
                                                             $ (507)        $ (1,162)          $ 1,357         $ (1,529)
                                                     ===============  ===============   ===============  ===============


3.  USCS Merger
On September 2, 1998, the Company and USCS International, Inc. ("USCS"), a
publicly traded company (NASDAQ: USCS), signed an agreement to merge USCS with a
wholly owned subsidiary of the Company. Under the terms of the agreement, each
USCS shareowner (other than the Company, USCS or their subsidiaries) will
receive 0.62 of a share of DST common stock for each share of USCS common stock.
The Board of Directors of each company has approved the transaction, which is
intended to be a tax free reorganization and accounted for as a pooling of
interests.

The transaction is subject to a number of conditions including approval by the
shareowners of both companies. The proposed merger has received notice of early
termination of the waiting period under the Hart-Scott-Rodino Act. The largest
shareowner of the company (Kansas City Southern Industries, Inc., which now
owns approximately 41% of the Company's common stock), and of USCS (George L.
Argyros, a USCS director who now owns approximately 33% of USCS) have each
agreed to vote for the merger. The merger is expected to be completed in the
fourth quarter of 1998. At the completion of the transaction, Mr. Argyros and
James C. Castle, Chairman and Chief Executive Officer of USCS, will be appointed
to the DST Board of Directors.

The Company and USCS expect to incur approximately $6.5 to $10.5 million for
investment banking and other transaction-related expenses as a result of the
merger. The Company and USCS will defer recognition of these costs until the
merger is completed. Management believes there are significant efficiencies,
economies of scale, and productivity enhancements that could result from the
integration of the Company and USCS. Such integration activities could result in
nonrecurring expenses and restructuring charges being incurred to achieve the
benefits. Such costs cannot be estimated at this time.

                                       10

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

The discussions set forth in this Quarterly Report on Form 10-Q contain
statements concerning potential future events. Such forward-looking statements
are based upon assumptions by the Company's management, as of the date of this
Quarterly Report, including assumptions about risks and uncertainties faced by
the Company. Readers can identify these forward-looking statements by their use
of such verbs as expects, anticipates, believes or similar verbs or conjugations
of such verbs. If any of management's assumptions prove incorrect or should
unanticipated circumstances arise, the Company's actual results could materially
differ from those anticipated by such forward-looking statements. The
differences could be caused by a number of factors or combination of factors
including, but not limited to, those factors identified in the Company's Current
Report on Form 8-K/A dated August 4, 1998 ("Form 8-K/A"), which is hereby
incorporated by reference. The Form 8-K/A has been filed with the United States
Securities and Exchange Commission (the "SEC" or the "Commission") in
Washington, D.C. and can be obtained by contacting the SEC's Public Reference
Branch or in the SEC's EDGAR database accessible through the SEC's web site on
the World Wide Web at www.sec.gov. Readers are strongly encouraged to consider
the factors listed in the Form 8-K/A and any amendments or modifications thereof
when evaluating any forward-looking statements concerning the Company. The
Company does not currently intend to update any forward-looking statements in
this Quarterly Report to reflect future events or developments.

The information contained in this Management's Discussion and Analysis of
Financial Condition and Results of Operations should be read in conjunction with
the Condensed Consolidated Financial Statements and Notes thereto included in
this Form 10-Q and the audited financial statements and notes thereto in the
Company's Annual Report on Form 10-K for the year ended December 31, 1997.

INTRODUCTION

The Company provides sophisticated information processing and computer software
services and products, primarily to mutual funds, insurance companies, banks and
other financial services organizations.

RECENT EVENTS

USCS Merger
On September 2, 1998, the Company and USCS International, Inc. ("USCS"), a
publicly traded company (NASDAQ: USCS), signed an agreement to merge USCS with a
wholly owned subsidiary of the Company. Under the terms of the agreement, each
USCS shareowner (other than the Company, USCS or their subsidiaries) will
receive 0.62 of a share of DST common stock for each share of USCS common stock.
The Board of Directors of each company has approved the transaction, which is
intended to be a tax free reorganization and accounted for as a pooling of
interests.

The transaction is subject to a number of conditions including approval by the
shareowners of both companies. The proposed merger has received notice of early
termination of the waiting period under the Hart-Scott-Rodino Act. The largest
shareholder of the company (Kansas City Southern Industries, Inc., which now
owns approximately 41% of the Company's common stock), and of USCS (George L.
Argyros, a USCS director who now owns approximately 33% of USCS) have each
agreed to vote for the merger. The merger is expected to be completed in the
fourth quarter of 1998. At the completion of the transaction, Mr. Argyros and
James C. Castle, Chairman and Chief Executive Officer of USCS, will be appointed
to the DST Board of Directors.

                                       11

This merger, which is expected to be accretive to DST's earnings per share in
1999, represents a significant expansion of DST's presence in the output
processing and customer management software and services industries. USCS,
through its CableData, Inc. subsidiary, is the largest provider of customer
management software to the cable television and convergence industries,
currently servicing approximately 40 million subscribers worldwide. DST, through
its DBS Systems Corporation subsidiary, provides subscriber management services
to DirecTV. USCS' subsidiary, International Billing Services, Inc., provides
bill presentation services to a variety of communications and other industries.
DST's subsidiary, Output Technologies, Inc., provides a variety of output
related services to a diversified group of industries, primarily in the
financial services sector. The combination of these businesses is expected to
generate synergy savings through combined economies of scale and coordinated
production efficiencies. Additional savings will be realized through the
elimination of duplicate costs associated with having two public companies.

The Company and USCS expect to incur approximately $6.5 to $10.5 million for
investment banking and other transaction-related expenses as a result of the
merger. The Company and USCS will defer recognition of these costs until the
merger is completed. Management believes there are significant efficiencies,
economies of scale, and productivity enhancements that could result from the
integration of the Company and USCS. Such integration activities could result in
nonrecurring expenses and restructuring charges being incurred to achieve the
benefits. Such costs cannot be estimated at this time.

EquiServe
On February 10, 1998, Boston EquiServe, LP ("Boston EquiServe"), a 50% owned
joint venture between Boston Financial Data Services, Inc. ("BFDS") (a 50% owned
joint venture of the Company and State Street Corporation) and BankBoston
Corporation, announced an agreement to combine with First Chicago Trust Company
of New York ("First Chicago") by issuance of a 50% partnership interest to First
Chicago in exchange for its shareowner services business. The transaction would
create the largest corporate securities transfer agent in the United States,
processing approximately 25 million accounts. The combination of the two
businesses, to be named EquiServe, LP ("EquiServe"), is awaiting approval by the
Federal Reserve Bank.

DST is currently developing a new securities transfer system ("Fairway") to be
used by Boston EquiServe to process all of its accounts. In conjunction with the
merger, DST entered into a memorandum of understanding with Boston EquiServe and
First Chicago to complete development of Fairway for the exclusive use by
EquiServe to process all of its accounts. The Company has also agreed with
EquiServe to provide data processing services for EquiServe to use Fairway. The
terms and conditions of this memorandum of understanding will be set forth in a
definitive agreement, the completion of which is a condition to the closing of
the merger agreement between Boston EquiServe and First Chicago. Upon acceptance
of defined components of Fairway, DST will contribute Fairway and its
non-EquiServe securities transfer processing business (approximately 2 million
accounts) to EquiServe for a direct ownership interest in EquiServe. DST will
also continue to hold an indirect ownership interest in EquiServe through BFDS.

RESULTS OF OPERATIONS

Third Quarter and Year to Date 1997 versus Third Quarter and Year to Date 1998

For the quarter ended September 30, 1998, DST's consolidated net income was
$18.5 million, or $0.38 basic and $0.37 diluted earnings per share, as compared
to $14.1 million, or $0.29 basic and $0.28 diluted earnings per share, for the
quarter ended September 30, 1997.

                                       12

For the nine months ended September 30, 1998, DST's consolidated net income was
$54.7 million, or $1.12 basic and $1.09 diluted earnings per share, as compared
to $43.0 million, or $0.87 basic and $0.86 diluted earnings per share, for the
nine months ended September 30, 1997.

Revenues
Consolidated revenues for the three and nine months ended September 30, 1998
were $186.3 million and $558.0 million, respectively, which represent increases
of 16.5% and 17.7%, respectively, over the comparable 1997 periods.

U.S. revenues for the three and nine months ended September 30, 1998 were $152.3
million and $462.1 million, respectively, which represent increases of 13.5% and
14.1%, respectively, over the comparable 1997 periods. This revenue increase
resulted from growth in mutual fund shareowner processing, output services,
automated work distributor (AWD) fees and satellite television subscriber
management fees. U.S. mutual fund processing revenues for the three and nine
months ended September 30, 1998 have increased approximately 14.2% and 15.2%,
respectively, over the prior year as shareowner accounts serviced increased to
48.9 million at September 30, 1998, an increase of 8.7% from 45.0 million at
December 31, 1997 and 13.5% from 43.1 million at September 30, 1997. Increased
Individual Retirement Account ("IRA") activity continued to contribute to
account growth. For the quarter ended September 30, 1998, new IRA accounts
totaled approximately 500,000 accounts, with approximately 27% of the new
accounts consisting of new Roth or Educational IRA accounts. U.S. mutual fund
output processing revenues for the three and nine months ended September 30,
1998 increased 15.9% and 13.7%, respectively, primarily related to the 18.2% and
18.9% increase in total pages printed for the three and nine months ended
September 30, 1998, respectively. U.S. AWD workstations licensed increased 23.4%
over year-end 1997 levels. Satellite television subscriber management revenues
have increased 10% over the prior year quarter due to an increased number of
subscribers and continuing systems development activities. Additionally, the
Company received a one-time $2.6 million contract termination fee from a
portfolio accounting client during the first quarter 1998.

The Company expects approximately 1.6 million mutual fund accounts from a new
client to be converted onto its system during the fourth quarter of 1998. As
expected and earlier reported, Prudential Financial Management Services
internalized the processing for approximately 1,100,000 mutual fund shareowner
accounts primarily during the first quarter of 1998. Also, approximately 650,000
accounts of GT Global Funds were converted off of the Company's system during
the quarter as a result of GT Global's acquisition by the parent company of the
AIM Family of Funds. The Company also expects that approximately 850,000
accounts from a remote client whose accounts were derived from a broker-dealer
will be converted to the broker-dealer's system in the fourth quarter of 1998.

International revenues for the three and nine months ended September 30, 1998
were $34.0 million and $95.8 million, respectively, which represent increases of
32.2% and 39.0%, respectively, over the comparable 1997 periods. The increase in
international revenues was attributable to higher investment accounting software
and services revenues, increased Canadian mutual fund processing revenues and
higher AWD software and services revenues. The planned introduction of the
European Monetary Unit, which is expected to be effective beginning January 1,
1999, contributed to increased demand for the Company's international investment
management products and services.

                                       13

Costs and expenses
Consolidated costs and expenses for the three and nine months ended September
30, 1998 increased 17.8% and 17.9%, respectively, over the comparable 1997
periods to $139.9 million and $411.6 million, respectively, primarily as a
result of increases in personnel costs to support business growth and increases
in development costs for DST's new securities transfer system (Fairway). In
addition, the renegotiation of certain third party software agreements,
effective March 31, 1998, resulted in certain amounts being recorded as costs
and expenses instead of depreciation expense. U.S. costs and expenses for the
three and nine months ended September 30, 1998 increased 17.6% and 17.0%,
respectively. International costs and expenses for the three and nine months
ended September 30, 1998 increased 18.4% and 22.0%, respectively.

The Company continues to experience increases in compensation necessary to hire
and retain computer programmers and other systems professionals. While these
cost increases have not materially affected the Company's overall cost structure
to date, the Company believes that the costs associated with computer
programmers and other systems professionals may continue to increase at rates
above general inflation at least through 2000.

Depreciation and amortization
Consolidated depreciation and amortization for the three months ended September
30, 1998 increased 2.3% to $19.9 million. Consolidated depreciation and
amortization for the nine months ended September 30, 1998 increased 3.7% to
$60.7 million. The increase in depreciation for the nine months ended September
30, 1998 is primarily attributable to a one-time write-off of intangible assets
totaling $3.2 million in the first quarter 1998, primarily associated with the
$2.6 million contract termination fee referred to above, partially offset by a
decrease in depreciation attributable to the renegotiation of certain third
party software agreements noted above.

Interest expense
Interest expense for the three months ended September 30, 1998 decreased 6.7%
over the prior year due to lower average debt balances. On a year to date basis,
interest expense for 1998 has increased 1.3% over the prior year.

Other income
Other income increased $1.3 million and $1.0 million for the three and nine
months ended September 30, 1998, respectively, primarily as a result of gains on
sales of investment securities.

Equity in earnings (losses) of unconsolidated affiliates 
Equity in losses of unconsolidated affiliates totaled $1.2 million for the
quarter ended September 30, 1998 as compared to $0.5 million for the quarter
ended September 30, 1997. Year-to-date, equity in losses of unconsolidated
affiliates totaled $1.5 million in 1998 as compared to equity in income of $1.4
million in 1997. The Company's share of losses recorded at European Financial
Data Services Limited ("EFDS") of $2.7 million during the third quarter 1998 was
reduced from losses of $3.3 million for the respective 1997 quarter, but
reflected increased losses as compared to the quarter ended June 30, 1998 as a
result of increased costs associated with FAST2000 development and conversion
activity. Year-to-date, losses recorded from EFDS totaled $7.5 million in 1998
as compared to $7.1 million in 1997 due to continuing development costs of
FAST2000, which costs are being expensed as incurred and costs of conversions of
new and existing client accounts to the new system. Lower earnings were recorded
by Argus Health Systems due to the contract termination of a large client in
late 1997. Higher operating earnings were recorded at Boston Financial Data
Services, Inc. from increased levels of mutual fund activity.

Income taxes
DST's effective income tax rate was 31.6% for the three months ended September
30, 1998, as compared to 33.2% for the three months ended September 30, 1997,
primarily caused by the recognition of benefits associated with new Missouri
income apportionment rules designed to attract and retain mutual fund service
companies. DST's effective income tax rate was 34.9% for the nine months ended
September 30, 1998, as compared to 34.0% for the nine months ended September 30,
1997, primarily caused by changes in the components of taxable income and the
effect of certain tax benefits recognized in 1997 relating to certain
international operations. The increase in the effective tax rate for the nine
months ended September 30, 1998 was partially offset by the Missouri
apportionment rules previously discussed.

                                       14

LIQUIDITY AND CAPITAL RESOURCES

The Company uses its cash available from operating activities, borrowings from
banks and financing from third-party vendors and others to fund operating,
investing and financing activities.

Cash flows from operating activities totaled $125.1 million for the nine months
ended September 30, 1998. Operating cash flows were affected by an $8.0 million
dividend from Argus Health Systems.

Cash flows used in investing activities totaled $80.2 million for the nine
months ended September 30, 1998. The Company has expended $54.2 million
year-to-date for capital additions. Investments and advances to unconsolidated
affiliates totaled $29.3 million, primarily for funding the development of
FAST2000 at EFDS and for investments in available for sale securities.

Cash flows used in financing activities totaled $25.3 million for the nine
months ended September 30, 1998. During the first quarter 1998, the Company
repurchased 200,000 shares of common stock for $10.0 million, completing its 1.2
million share repurchase program. Financing activities also include $10.8
million in payments relating to accrued settlements of prior years' sales and
use tax matters.

The Company maintains a $50 million bank line of credit facility to finance
short-term working capital requirements available through May 1999, of which
total borrowings were $27.2 million as of September 30, 1998. Additionally, the
Company maintains a five-year revolving credit facility of $125 million with a
syndicate of U.S. and international banks. Total borrowings of $30.0 million
were outstanding on this facility at September 30, 1998.

The Company believes that its existing cash balances and other current assets,
together with cash provided by operating activities and, as necessary, the
Company's credit facilities, will be sufficient to meet the Company's operating
and debt service requirements and other current liabilities for at least the
next twelve months. Further, the Company believes that its longer-term liquidity
and capital requirements will be met through cash flows from operations and
existing bank credit facilities, as well as the Company's $125 million revolving
credit facility described above.

Other

UNREALIZED GAINS ON SECURITIES. The Company holds, among other investments,
approximately 8.6 million shares of Computer Sciences Corporation common stock
and approximately 6.0 million shares of State Street Corporation common stock.
At December 31, 1997 and September 30, 1998, the market value of the Company's
investments in available-for-sale securities reflected aggregate unrealized
gains (net of deferred taxes) of $197.0 million and $255.1 million,
respectively, which are included in Accumulated Other Comprehensive Income on
the Condensed Consolidated Balance Sheet. Included in the computation of
comprehensive income in accordance with Statement on Financial Accounting
Standards No. 130, "Reporting Comprehensive Income" are the $51.6 million net
unrealized gain and $102.2 million net unrealized loss for the third quarter
1997 and 1998 respectively. For the nine months ended September 30, 1997 and
1998, net unrealized gains of $83.0 million and $58.1 million, respectively were
included.

                                       15

SOFTWARE USAGE AGREEMENT. On March 31, 1998, the Company entered into a software
usage and maintenance agreement for certain computer software to be utilized at
the Winchester Data Center. The new software agreement replaces an existing
agreement with the same vendor, extending the term from 2000 until 2003 and
provides for an increase in software usage capacity. Under the previous
agreement, the Company capitalized the total fixed costs to be incurred under
the agreement and recorded a corresponding liability. Capitalized costs under
the previous agreement were depreciated over the period of the contract while
variable payments for incremental usage were recorded as costs and expenses when
incurred. Based on the terms of the new agreement, annual payments will be
recorded as costs and expenses over the period which they benefit. As a result
of replacing the previous agreement, approximately $9.0 million of computer
software previously capitalized by the Company and related short-term and
long-term liabilities were removed from the Company's balance sheet on March 31,
1998. Although the new agreement will result in certain future costs being
recorded as costs and expenses instead of depreciation expense, the Company does
not believe that the new agreement will have a material adverse affect on the
Company's operating expenses.

SEGMENT INFORMATION. The Financial Accounting Standards Board issued Statement
No. 131, "Disclosures about Segments of an Enterprise and Related Information"
in June 1997. This statement requires that publicly traded companies report
certain information about their operating segments, products and services,
geographic areas in which they operate, and major customers beginning with the
1998 annual report. The Company is currently evaluating the effect that
implementation of this new standard will have on the information disclosed in
its financial statements.

INTERNAL USE SOFTWARE. The Accounting Standards Executive Committee recently
issued Statement of Position 98-1, "Accounting for the Costs of Computer
Software Developed or Obtained for Internal Use." The new statement is effective
for fiscal periods beginning after December 15, 1998 and requires that certain
costs for the development of internal use software be recorded as an asset.
Accordingly, certain primary types of development activities will be required to
be capitalized, including coding and software configuration costs, costs of
testing and installing the software, and when clearly distinguishable from
maintenance, costs of upgrades and enhancements. The Company currently expenses
costs of internally developed proprietary software as incurred. The Company
believes the effect of this SOP will result in the capitalization and
amortization of certain software development costs which were previously
expensed. The Company is currently evaluating the new standard and is unable to
determine the effects on the Company's results of operations at this time.

DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES. The Financial Accounting
Standards Board recently issued Financial Accounting Standard No. 133,
"Accounting for Derivative Instruments and Hedging Activities." The new
statement is effective for fiscal quarters of fiscal years beginning after June
15, 1999 and requires that a company recognize all derivatives as either assets
or liabilities in the statement of financial position and measure those
instruments at fair value. The Company has historically not used derivative
instruments and believes that implementation of this new standard will not have
a material impact on the Company's results of operations.

SEASONALITY. Generally, the Company does not have significant seasonal
fluctuations in its business operations. Processing and output volumes for
mutual fund customers are usually highest during the quarter ended March 31 due
primarily to processing year-end transactions and printing and mailing of year
end statements and tax forms during January. The Company has historically added
operating equipment in the last half of the year in preparation for processing
year-end transactions which has the effect of increasing costs for the second
half of the year. Software license revenues and operating results are dependent
upon the timing, size, and terms of the license.

                                       16

YEAR 2000. Many computer programs use only two digits to identify a year in a
date field within the program (e.g., "98" or "02"). If not corrected, computer
applications making calculations and comparisons in different centuries may
cause inaccurate results, or fail by or at the Year 2000. These Year 2000
related issues are of particular importance to the Company. The Company depends
upon its computer and other systems and the computer and other systems of
third-parties to conduct and manage the Company's business. Additionally, the
Company's products and services are dependent upon using accurate dates in order
to function properly. These Year 2000-related issues may also adversely affect
the operations and financial performance of one or more of the Company's
customers or suppliers. As a result, the failure of the Company's computer and
other systems, products or services, the computer systems and other systems upon
which the Company depends, or of the Company's customers or suppliers to be Year
2000 ready could have a material adverse effect on the Company's results of
operations, financial position and cash flows.

The Company has completed its review and evaluation of its mission critical
products, services and internal systems and is maintaining its schedule to
achieve material Year 2000 readiness in such products, services and systems
which are material by December 31, 1998. The Company anticipates internal
readiness for all of its other material systems by June 30, 1999. The Company
will continue testing its systems with clients and other third parties for Year
2000 related issues as needed throughout 1999, subject to the cooperation of
such third parties.

As part of resolving its Year 2000 issues, the Company is developing contingency
plans. The Company has had for several years formal contingency plans for its
Winchester Data Center in the event of a natural disaster or a processing
failure such as those that could be caused by Year 2000 issues. The Company
expects to formalize contingency plans for its other material business units,
which would incorporate Year 2000 related contingencies, by March 31, 1999. The
costs to address the Year 2000 related issues to date have not been material,
and the Company does not anticipate such costs to become material in the future.

Although the Company is not aware of any material operational or financial Year
2000-related issues not being addressed, the Company cannot ensure that its
computer systems, products, services or other systems or the computers and other
systems of others upon which the Company depends will be Year 2000 ready on
schedule, that the costs of its Year 2000 program will not become material or
that the Company's alternative plans will be adequate. The Company is currently
unable to anticipate accurately the magnitude, if any, of the Year 2000-related
issues arising from the Company's customers or suppliers. If any such risks
(either with respect to the Company or its customers or suppliers) materialize,
the Company could experience material adverse consequences to its business.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

Not applicable.


                                       17

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

The Company is from time to time a party to litigation arising in the ordinary
course of its business. Currently, there are no legal proceedings that
management believes would have a material adverse effect upon the consolidated
results of operations or financial condition of the Company.

Item 2.  Changes in Securities

None.

Item 3.  Defaults upon Senior Securities

None.

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

None.

Item 5.  Other Information

A.  The following table presents the sources of the Company's revenues:



                                                                   Sources of Revenue
                                                            Nine Months Ended September 30,
                                                        1997                                    1998
                                       ------------------------------------    -----------------------------------
                                                                 (dollars in thousands)
                                                                                      
U.S. revenues
   Mutual fund and
   Investment management
      Data processing services                 $ 211,420             44.6%            $ 243,490             43.6%
      Output processing                           63,919             13.5%               72,663             13.0%
                                       ------------------  ----------------    -----------------  ----------------
                                                 275,339             58.1%              316,153             56.6%

   Other output processing                        72,666             15.3%               81,247             14.6%
   Other                                          56,977             12.0%               64,729             11.6%
                                       ------------------  ----------------    -----------------  ----------------
Total U.S. revenues                              404,982             85.4%              462,129             82.8%
International revenues                            68,959             14.6%               95,843             17.2%
                                       ------------------  ----------------    -----------------  ----------------
Total revenues                                 $ 473,941            100.0%            $ 557,972            100.0%
                                       ==================  ================    =================  ================


                                     18

B. The following table identifies geographic operating results:




                                                     For the Three Months              For the Nine Months
Geographic information                               Ended September 30,               Ended September 30,
(in thousands)                                      1997              1998             1997              1998
                                               ---------------   ---------------  ----------------  ---------------

                                                                                                   
U.S. revenues                                       $ 134,157         $ 152,270         $ 404,982        $ 462,129
U.S. income from operations                            20,854            22,057            66,824           74,619

International revenues                                 25,706            33,986            68,959           95,843
International income (losses) from operations             745             4,357              (582)          11,069



C. The following table summarizes certain key operating and financial data for
the periods indicated:



                                                                      December 31,             September 30,
                                                                          1997                      1998
                                                                  ---------------------     ---------------------
Investment Market Values (in thousands) (1)
                                                                                                
Computer Sciences Corporation                                         $ 360,400                 $ 470,463
State Street Corporation                                                347,509                   325,859
Euronet Services, Inc.                                                  $ 9,136                   $ 5,261

Other Operating Data
Mutual fund shareowner accounts processed (millions)
    U.S.                                                                   45.0                      48.9
    Canada                                                                  0.9                       1.5
    United Kingdom                                                          1.0                       1.5
TRAC-2000 mutual fund accounts (millions) (2)                               1.9                       2.4
TRAC-2000 participants (thousands)                                          696                       836
Portfolio Accounting System portfolios                                    1,925                     1,956
Automated Work Distributor workstations                                  35,100                    42,000





                                                                         Nine Months Ended September 30,
                                                                          1997                      1998
                                                                  ---------------------     ---------------------

                                                                                                
Output Technologies pages printed (millions)                            1,067.0                   1,277.9
Argus pharmaceutical claims processed (millions)                          109.8                      98.2


(1) Based upon the closing price on the last trading day of the applicable
    period at the exchange where principally traded.

(2) Included in TA2000 mutual fund shareowner accounts processed.


                                       19

The SEC recently amended its proxy rules to require a registrant, such as the
Company, to disclose the date after which stockholder proposals that are not
included in the Company's proxy statement are considered "untimely" for proxy
solicitation purposes. Under the Company's By-laws, in order for such a
stockholder proposal to be timely and otherwise validly brought before the
Company's 1999 Annual Meeting of Stockholders, a stockholder must notify the
Company's Corporate Secretary no earlier than February 11, 1999 and no later
than March 13, 1999. The calculation of this notice period and By-law
requirements for the contents of such notice are set forth in the Company's 1998
Proxy Statement, which can be obtained by contacting the SEC's Public Reference
Branch or in the SEC's EDGAR database accessible through the SEC's web site on
the World Wide Web at www.sec.gov.

Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits:

     Exhibit Number  Document
     10.6.2          Second Amendment to the Employee Stock Ownership Plan and 
                     Trust Agreement of DST Systems, Inc.
     10.6.3          Third Amendment to the Employee Stock Ownership Plan and 
                     Trust Agreement of DST Systems, Inc.
     10.7.2          Second Amendment to the 1996 Profit Sharing Plan
     27.1            Financial Data Schedule

(b) Reports on Form 8-K:

     The Company filed under Item 5 of Form 8-K, the Company's Form 8-K dated
     July 23, 1998, reporting the announcement of financial results for the
     quarter ended June 30, 1998. The Company filed under Item 5 of Form 8-K,
     the Company's Form 8-K/A-2 dated August 4, 1998 amending and restating its
     Form 8-K dated March 15, 1996 (amended and restated April 13, 1998) setting
     forth certain cautionary statements identifying important factors that
     either individually or in combination with other factors could cause the
     Company's actual operating results to differ materially from those
     projected in forward-looking statements, whether oral or written,
     concerning the Company and made by, or on behalf of, the Company.

     The Company filed under Item 5 of Form 8-K, the Company's News Release
     dated September 2, 1998 concerning the announcement of the merger of USCS
     International, Inc. with a wholly-owned subsidiary of the Registrant.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized, and in the capacities indicated on November 16, 1998.

DST Systems, Inc.

/s/ Kenneth V. Hager
Kenneth V. Hager
Vice President and Chief Financial Officer
(Principal Financial Officer)

                                       20