SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

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

                                    FORM 10-Q

         (Mark One)

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

                  For the quarterly period ended June 30, 2002

              [   ] 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
                                     0-16439


                      FAIR, ISAAC AND COMPANY, INCORPORATED
             (Exact name of registrant as specified in its charter)

            DELAWARE                                        94-1499887
(State or other jurisdiction of                         (I.R.S. Employer
 incorporation or organization)                         Identification No.)


               200 Smith Ranch Road, San Rafael, California 94903
               (Address of principal executive offices) (Zip Code)

       Registrant's telephone number, including area code: (415) 472-2211

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

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes x No ____.

     The  number  of  shares  of  Common  Stock,  $0.01  par  value  per  share,
outstanding on August 9, 2002, was 51,029,373.

                                       1




                                       TABLE OF CONTENTS



                                                                                          Page
PART I.  FINANCIAL INFORMATION

                                                                                         
ITEM 1. Financial Statements..............................................................  3

ITEM 2. Management's Discussion and Analysis of Financial Condition and Results
           of Operations.................................................................. 14

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk........................ 33




PART II.  OTHER INFORMATION

ITEM 6. Exhibits and Reports on Form 8-K.................................................. 35




SIGNATURES   ............................................................................. 36


                                       2




PART I - FINANCIAL INFORMATION
ITEM 1.  Financial Statements


                                                FAIR, ISAAC AND COMPANY, INCORPORATED
                                                     CONSOLIDATED BALANCE SHEETS
                                                June 30, 2002 and September 30, 2001
                                                           (in thousands)
                                                                                                  (UNAUDITED)            (AUDITED)

                                                                                                   June 30,            September 30,
                                                                                                     2002                   2001
                                                                                                   ---------              ---------
                                                                                                                    
Assets
Current assets:
       Cash and cash equivalents                                                                   $  42,013              $  24,608
       Short-term investments                                                                         16,822                 13,800
       Accounts receivable, net                                                                       55,522                 51,619
       Unbilled work in progress                                                                      28,943                 28,452
       Prepaid expenses and other current assets                                                      13,408                 10,565
       Deferred income taxes                                                                           6,512                  5,217
                                                                                                   ---------              ---------
              Total current assets                                                                   163,220                134,261

Investments                                                                                           60,305                116,143
Property and equipment, net                                                                           48,491                 49,383
Intangibles, net                                                                                       8,741                  6,530
Deferred income taxes                                                                                  5,504                  5,504
Other assets                                                                                           3,493                  5,192
                                                                                                   ---------              ---------
              Total assets                                                                         $ 289,754              $ 317,013
                                                                                                   =========              =========

Liabilities and stockholders' equity
Current liabilities:
       Accounts payable                                                                            $   2,265              $   1,415
       Accrued compensation and employee benefits                                                     13,619                 18,233
       Other accrued liabilities                                                                      16,609                  9,959
       Billings in excess of earned revenues                                                          10,247                 10,030
                                                                                                   ---------              ---------
           Total current liabilities                                                                  42,740                 39,637
                                                                                                   ---------              ---------
Long-term liabilities:
         Accrued compensation and employee benefits                                                    4,465                  4,755
         Other liabilities                                                                               394                    849
                                                                                                   ---------              ---------
              Total long-term liabilities                                                              4,859                  5,604
                                                                                                   ---------              ---------

              Total liabilities                                                                       47,599                 45,241
                                                                                                   ---------              ---------

Stockholders' equity:
       Common stock                                                                                      351                    233
       Paid in capital in excess of par value                                                        130,694                 95,875
       Retained earnings                                                                             241,251                200,737
       Less treasury stock, at cost                                                                 (129,694)               (26,446)
       Accumulated other comprehensive income (loss)                                                    (447)                 1,373
                                                                                                   ---------              ---------
              Total stockholders' equity                                                             242,155                271,772
                                                                                                   ---------              ---------
              Total liabilities and stockholders' equity                                           $ 289,754              $ 317,013
                                                                                                   =========              =========


See accompanying notes to the consolidated financial statements.

                                                                 3




                                                FAIR, ISAAC AND COMPANY, INCORPORATED
                                     CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                                  For the nine months and three months ended June 30, 2002 and 2001
                                                (in thousands, except per share data)
                                                             (Unaudited)

                                                                            Nine Months Ended               Three Months Ended
                                                                                 June 30,                          June 30,
                                                                        --------------------------        -------------------------
                                                                           2002            2001             2002             2001
                                                                        ---------        ---------        ---------       ---------
                                                                                                              
Revenues                                                                $ 263,125        $ 242,687        $  91,014       $  84,233

Costs and expenses:
        Cost of revenues                                                  118,436          110,714           40,724          37,991
        Research and development                                           21,672           21,659            6,894           6,981
        Sales, general and administrative                                  57,004           58,338           20,343          19,279
        Amortization of intangibles                                         1,743            1,575              609             525
                                                                        ---------        ---------        ---------       ---------
                 Total costs and expenses                                 198,855          192,286           68,570          64,776
                                                                        ---------        ---------        ---------       ---------
Income from operations                                                     64,270           50,401           22,444          19,457
Other income, net                                                           4,439            3,362              616           1,126
                                                                        ---------        ---------        ---------       ---------
Income before income taxes                                                 68,709           53,763           23,060          20,583
Provision for income taxes                                                 26,625           21,935            8,708           8,231
                                                                        ---------        ---------        ---------       ---------
Net income                                                              $  42,084        $  31,828        $  14,352       $  12,352
                                                                        =========        =========        =========       =========

Net Income                                                              $  42,084        $  31,828        $  14,352       $  12,352
Other comprehensive income (loss), net of tax:
        Unrealized holding gains (losses)
              during the period                                              (895)            (179)             814            (172)
        Less: Realized gains previously recognized
               in other comprehensive income                                 (974)            --               --              --
                                                                        ---------        ---------        ---------       ---------
             Net unrealized gains (losses)                                 (1,869)            (179)             814            (172)
        Foreign currency translation adjustments                               49             (176)             224             (89)
                                                                        ---------        ---------        ---------       ---------
Other comprehensive income (loss)                                          (1,820)            (355)           1,038            (261)
                                                                        ---------        ---------        ---------       ---------
Comprehensive income                                                    $  40,264        $  31,473        $  15,390       $  12,091
                                                                        =========        =========        =========       =========

Earnings per share:
        Diluted                                                         $    1.17        $    0.93        $    0.41       $    0.35
                                                                        =========        =========        =========       =========
        Basic                                                           $    1.23        $    0.97        $    0.43       $    0.37
                                                                        =========        =========        =========       =========

Shares used in computing earnings per share:
        Diluted                                                            35,832           34,085           35,233          34,956
                                                                        =========        =========        =========       =========
        Basic                                                              34,113           32,736           33,629          33,192
                                                                        =========        =========        =========       =========

See accompanying notes to the consolidated financial statements.

                                                                 4




                                                FAIR, ISAAC AND COMPANY, INCORPORATED
                                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                          For the nine months ended June 30, 2002 and 2001
                                                           (in thousands)
                                                             (Unaudited)


                                                                                                          Nine Months Ended
                                                                                                               June 30,
                                                                                                     ------------------------------
                                                                                                       2002                 2001
                                                                                                     ---------            ---------
                                                                                                                    
Cash flows from operating activities
Net income                                                                                           $  42,084            $  31,828
Adjustments to reconcile net income to cash provided by
  operating activities:
     Depreciation and amortization                                                                      20,531               18,555
     Gain on sales of investments                                                                       (1,605)                 (48)
     Share of equity loss and write-off on equity investments                                            1,055                  570
     Deferred compensation                                                                                 748                  748
     Tax benefit from exercise of stock options                                                         10,781                6,673
     Amortization of premium on investments                                                                507                  145
     Allowance for bad debts                                                                             1,059                  603
     Loss on sale of fixed assets                                                                          121                  169
     Other                                                                                                  10                 --
     Changes in operating assets and liabilities:
          Accounts receivable                                                                           (3,087)              (4,140)
          Unbilled work in progress                                                                       (491)              (5,262)
          Prepaid expenses and other assets                                                               (328)              (3,809)
          Accounts payable                                                                                 568                 (872)
          Accrued compensation and employee benefits                                                    (1,463)               1,838
          Other accrued liabilities and other liabilities                                                5,437                  (76)
          Billings in excess of earned revenues                                                           (281)                 888
                                                                                                     ---------            ---------
                Net cash provided by operating activities                                               75,646               47,810
                                                                                                     ---------            ---------

Cash flows from investing activities
          Purchases of property and equipment                                                          (17,701)             (17,680)
          Cash portion of Nykamp acquisition                                                            (2,593)                --
          Purchases of investments                                                                     (49,800)             (97,582)
          Proceeds from maturities of investments                                                        7,860               47,862
          Proceeds from sales of investments                                                            91,371                 --
                                                                                                     ---------            ---------
                Net cash provided by (used in) investing activities                                     29,137              (67,400)
                                                                                                     ---------            ---------

Cash flows from financing activities
          Principal payments of capital lease obligations                                                 --                   (338)
          Proceeds from the exercise of stock options and
              issuance of treasury stock                                                                20,269               25,794
           Dividends paid                                                                               (1,570)                (873)
           Repurchase of company stock                                                                (105,937)             (19,841)
           Cash paid in lieu of stock for stock-split                                                     (140)                 (49)
                                                                                                     ---------            ---------
                Net cash (used in) provided by financing activities                                    (87,378)               4,693
                                                                                                     ---------            ---------

           Increase (decrease) in cash and cash equivalents                                             17,405              (14,897)
           Cash and cash equivalents, beginning of period                                               24,608               39,506
                                                                                                     ---------            ---------
           Cash and cash equivalents, end of period                                                  $  42,013            $  24,609
                                                                                                     =========            =========


See accompanying notes to the consolidated financial statements.

                                                                 5



                      FAIR, ISAAC AND COMPANY, INCORPORATED
                   Notes to Consolidated Financial Statements


Note 1     General

         In  management's  opinion,  the  accompanying   unaudited  consolidated
financial  statements for Fair, Isaac and Company,  Incorporated (the "Company")
for the nine  months and three  months  ended  June 30,  2002 and 2001 have been
prepared in accordance with generally accepted accounting principles for interim
financial  statements  and include all  adjustments  (consisting  only of normal
recurring accruals unless otherwise stated) that the Company considers necessary
for a fair presentation of its financial  position,  results of operations,  and
cash flows for such periods.  However, the accompanying  financial statements do
not contain all of the information and footnotes  required by generally accepted
accounting  principles  for complete  financial  statements.  All such financial
statements  presented  herein are  unaudited;  however,  the  September 30, 2001
balance sheet has been derived from audited  financial  statements.  This report
and the accompanying  financial statements should be read in connection with the
Company's audited financial statements and notes thereto presented in its Annual
Report on Form 10-K for the fiscal year ended  September  30,  2001.  Notes that
would substantially duplicate the disclosures in the Company's audited financial
statements for the fiscal year ended  September 30, 2001,  contained in the 2001
Form 10-K, have been omitted.  The interim  financial  information  contained in
this Report is not necessarily  indicative of the results to be expected for any
other interim period or for the full fiscal year ending September 30, 2002.

         Certain amounts in the financial statements and notes thereto have been
reclassified to conform to 2002 classifications.

Note 2 Earnings Per Share

         The following reconciles the numerators and denominators of diluted and
basic earnings per share (EPS):



                                                                   Nine months ended                       Three months ended
                                                                         June 30,                                June 30,
                                                               ----------------------------            ----------------------------
(in thousands, except per share data)                            2002                2001                2002                2001
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                               
Numerator - Net income                                         $ 42,084            $ 31,828            $ 14,352            $ 12,352
                                                               ========            ========            ========            ========

Denominator - Shares:
  Diluted weighted-average shares                                35,832              34,085              35,233              34,956
  Dilutive effect of:
    Employee stock options                                       (1,656)             (1,349)             (1,516)             (1,764)
    Restrictive securities                                          (63)               --                   (88)               --
                                                               --------            --------            --------            --------
  Basic weighted-average shares                                  34,113              32,736              33,629              33,192
                                                               ========            ========            ========            ========

Earnings per share:
  Diluted                                                      $   1.17            $   0.93            $   0.41            $   0.35
                                                               ========            ========            ========            ========
  Basic                                                        $   1.23            $   0.97            $   0.43            $   0.37
                                                               ========            ========            ========            ========



         The  computation of diluted EPS for the nine months ended June 30, 2002
and 2001  excludes  stock options to purchase  1,161,000  and 414,000  shares of
common stock, respectively.  The computation of diluted EPS for the three months
ended June 30, 2002 and 2001 excludes  stock  options to purchase  1,362,000 and
33,000 shares of common stock,  respectively.  The shares were excluded  because
the

                                       6



exercise prices for the options were greater than the respective  average market
price of the common shares and their inclusion would be antidilutive. See Note 9
to these  Consolidated  Financial  Statements  for detail on the  adjustment  in
diluted EPS compared to amounts  previously  reported in the Company's  earnings
release issued on July 18, 2002.

Note 3 Cash Flow Statement

         Supplemental disclosure of cash flow information:

                                                              Nine months ended
                                                                   June 30,
                                                             -------------------
(in thousands)                                                2002         2001
- --------------------------------------------------------------------------------
Income tax payments                                          $ 9,590     $15,588
Interest paid                                                     15         118

Non-cash investing and financing activities:
  Issuance of treasury stock to ESOP and ESPP                  3,151       2,145
  Issuance of common stock for stock split                       110          74
  Fair value of assets acquired from Nykamp                    6,425        --
  Liabilities acquired from Nykamp                               787        --
  Future installment share payments for acquisition
      of Nykamp                                                2,818        --
  Bad debts written-off                                        1,914         603
  Sale of investment for supplemental
      retirement and savings plan                                290         412
  Unpaid merger related costs                                    750        --


Note 4 New Accounting Pronouncements

         In June 2001, the Financial  Accounting  Standards  Board (FASB) issued
SFAS No.  141,  Business  Combinations,  and SFAS No.  142,  Goodwill  and Other
Intangible Assets. SFAS No. 141 requires business  combinations  initiated after
June 30,  2001 to be  accounted  for using the  purchase  method of  accounting,
thereby eliminating use of the pooling-of-interest method. It also specifies the
types of acquired  intangible  assets  that are to be  recognized  and  reported
separately  from  goodwill.  SFAS No. 142  requires  that  goodwill  and certain
intangibles with indefinite lives are no longer  amortized,  but will instead be
tested  for  impairment  at least  annually  or more  frequently  if  impairment
circumstances arise. SFAS No. 142 is required to be applied starting with fiscal
years  beginning after December 15, 2001,  with early  application  permitted in
certain  circumstances.  The Company is currently evaluating the impact that the
adoption of SFAS No. 142 will have on its financial  position and results of its
operations.   Amortization  of  intangibles  was  approximately  $1,743,000  and
$609,000 for the nine months and three months ended June 30, 2002, respectively,
compared to $1,575,000 and $525,000 for the respective  corresponding periods of
fiscal year 2001.

         In August  2001,  the FASB issued SFAS No.  143,  Accounting  for Asset
Retirement  Obligations,  which addresses financial accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated  asset retirement  costs.  The standard applies to legal  obligations
associated  with the  retirement  of  long-lived  assets  that  result  from the
acquisition,  construction,  development, and (or) normal use of the asset. SFAS
No. 143  requires  that the fair value of a  liability  for an asset  retirement
obligation  be  recognized in the period in which it is incurred if a reasonable
estimate of fair value can be made.  The fair value of the liability is added to
the carrying amount of the associated asset and this additional  carrying amount
is depreciated  over the life of the asset. The liability is accreted at the end
of each period  through  charges to  operating  expense.  If the  obligation  is
settled for other than the carrying  amount of the  liability,  the Company will
recognize a gain or loss on  settlement.  SFAS No. 143 is  effective  for fiscal
years  beginning after June 15, 2002, and early  application is encouraged.  The
Company  implemented  SFAS No. 143 in its first quarter of fiscal year 2002. The
adoption  of SFAS  No.  143 did not  have a  material  impact  on the  Company's
consolidated financial position, results of operations or cash flows.

         In October  2001,  the FASB  issued SFAS No.  144,  Accounting  for the
Impairment or Disposal of

                                       7

Long-Lived  Assets.  SFAS No. 144  supersedes  SFAS No. 121,  Accounting for the
Impairment of  Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of.
SFAS No.  144  establishes  the  accounting  model for  long-lived  assets to be
disposed of by sale and applies to all long-lived assets, including discontinued
operations.  It replaces the provisions of APB opinion No. 30, Reporting Results
of Operations-Reporting  the Effects of Disposal of a Segment of a Business, for
the  disposal of segments of a business.  SFAS No. 144 is  effective  for fiscal
years beginning  after December 15, 2001, and early adoption is encouraged.  The
Company  adopted  SFAS No.  144 in its first  quarter of fiscal  year 2002.  The
adoption did not have a material impact on the Company's  consolidated financial
position, results of operations or cash flows.

         In  April  2002,  the FASB  issued  SFAS No.  145,  Rescission  of FASB
Statement  Nos. 4, 44 and 64,  Amendment of FASB  Statement No. 13 and Technical
Corrections. The provision of SFAS No. 145 related to the rescission of SFAS No.
4 are effective for financial statements issued for fiscal years beginning after
May 15,  2002,  and the  provisions  related  to SFAS No. 13 are  effective  for
transactions  occurring  after May 15, 2002,  SFAS No. 145 rescinds  SFAS No. 4,
Reporting Gains and Losses from Extinguishment of Debt, and an amendment of that
Statement,  SFAS No. 64,  Extinguishments  of Debt Made to Satisfy  Sinking-Fund
Requirements.  SFAS No. 145 also rescinds SFAS No. 44, Accounting for Intangible
Assets of Motor  Carriers,  and amends SFAS No. 13,  Accounting  for Leases,  to
eliminate an inconsistency  between the required  accounting for  sale-leaseback
transactions and the required  accounting for certain lease  modifications  that
have economic effects that are similar to sale-leaseback transactions.  SFAS No.
145 also amends  other  existing  authoritative  pronouncements  to make various
technical  corrections,  clarify meanings, or describe their applicability under
changed  conditions.  The  Company  does  not  expect  the  adoption  to  have a
significant impact on the Company.

         In July  2002,  the FASB  issued  SFAS No.  146,  Accounting  for Costs
Associated with Exit or Disposal Activities. SFAS No. 146 revises the accounting
for specified employee and contract  terminations that are part of restructuring
activities.  Companies will be able to record a liability for a cost  associated
with an exit or disposal activity only when the liability is incurred and can be
measured  at  fair  value.  Commitment  to an exit  plan  or a plan of  disposal
expresses only management's intended future actions and therefore, does not meet
the requirement for recognizing a liability and related expense.  This Statement
only applies to termination benefits offered for a specific termination event or
a specified  period.  It will not affect accounting for the costs to terminate a
capital  lease.  The  Company is required  to adopt this  statement  for exit or
disposal  activities  initiated  after  December 31, 2002.  The Company does not
expect the adoption to have a significant impact on the Company.

Note 5 Segment Information

         Effective October 1, 2001, the Company reorganized into four reportable
segments  worldwide  to align with the new internal  management  of its business
operations  based on products.  The  reportable  segments are Scoring,  Strategy
Machine, Consulting, and Software & Maintenance.

         The Scoring segment includes scoring services distributed through major
credit bureaus and through ChoicePoint; the ScoreNet(R) service; the PreScore(R)
services;  and insurance bureau scoring services sold through credit bureaus and
ChoicePoint.  These products and services were previously reported in the Global
Data Repositories & Processors segment in fiscal year 2001.

         The  Strategy   Machine   segment   includes  the  following   Strategy
Machine(TM) Solutions:  TRIAD(TM) credit account management services distributed
through  third-party  bankcard  processors and Fair, Isaac MarketSmart  Decision
System(R)  (MarketSmart),  LiquidCredit(R),  TelAdaptive(TM),  consumer services
available through our myFICO.com Web site and strategic  alliance  partners' Web
sites,  List  Processing and Strategy  Optimization  products.  Our TRIAD credit
account management services  distributed through third-party bankcard processors
were included under the Global Data Repositories & Processors  segment in fiscal
year 2001,  and the  remaining  products  in this new segment  were  included in
either  the Global  Financial  Services  segment or the Other  segment in fiscal
2001.

         The  Consulting  segment  includes all  consulting  services and custom
analytics.  In fiscal 2001,  custom analytics were included in the Other segment
and most other  consulting  services  were  reported in the segment in which the
revenues from the related products and services were reported.

                                       8



         The  Software &  Maintenance  segment  principally  includes  TRIAD(TM)
end-user software, StrategyWare(R) and Decision System products. In fiscal 2001,
our TRIAD end-user  software,  StrategyWare  and Decision  System  products were
included under the Global Financial Services and the Other segments.

         The Company's Chief Executive and Operating  Officers  evaluate segment
financial performance based on segment revenues and operating income.  Operating
income is calculated  as revenue less  expenses  such as personnel,  facilities,
consulting  and travel.  Unallocated  other income  consists  mainly of interest
income and net gain on sale of  investments.  The Company  does not evaluate the
financial   performance   of  each  segment  based  on  its  assets  or  capital
expenditures.

         The segment information for the nine months and three months ended June
30, 2001 has been restated to conform to the fiscal year 2002 presentation.

                                       9





                                                                           Strategy                        Software &
(in thousands)                                              Scoring         Machine        Consulting      Maintenance       Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Nine months ended June 30, 2002
  Revenue                                                   $ 93,125        $102,322        $ 42,112        $ 25,566        $263,125
                                                            ========        ========        ========        ========        ========
  Operating income                                          $ 46,519        $  7,356        $  2,056        $  8,339        $ 64,270

  Unallocated other income, net                                                                                                4,439
                                                                                                                            --------
  Income before income taxes                                                                                                $ 68,709
                                                                                                                            ========

Depreciation and Amortization                               $  5,218        $ 11,209        $  2,543        $  1,561        $ 20,531
                                                            ========        ========        ========        ========        ========


Nine months ended June 30, 2001

  Revenue                                                   $ 86,885        $101,479        $ 27,822        $ 26,501        $242,687
                                                            ========        ========        ========        ========        ========
  Operating income                                          $ 37,474        $  6,367        $  1,761        $  4,799        $ 50,401

  Unallocated other income, net                                                                                                3,362
                                                                                                                            --------
  Income before income taxes                                                                                                $ 53,763
                                                                                                                            ========

Depreciation and Amortization                               $  4,708        $ 10,557        $  1,762        $  1,528        $ 18,555
                                                            ========        ========        ========        ========        ========


Three months ended June 30, 2002

  Revenue                                                   $ 33,325        $ 34,992        $ 14,364        $  8,333        $ 91,014
                                                            ========        ========        ========        ========        ========

  Operating income                                          $ 17,783        $  1,861        $    527        $  2,273        $ 22,444

  Unallocated other income, net                                                                                                  616
                                                                                                                            --------
  Income before income taxes                                                                                                $ 23,060
                                                                                                                            ========

Depreciation and Amortization                               $  1,732        $  3,845        $    838        $    527        $  6,942
                                                            ========        ========        ========        ========        ========

Three months ended June 30, 2001

  Revenue                                                   $ 30,749        $ 36,823        $  9,181        $  7,480        $ 84,233
                                                            ========        ========        ========        ========        ========

  Operating income                                          $ 13,251        $  4,500        $  1,081        $    625        $ 19,457

  Unallocated other income, net                                                                                                1,126
                                                                                                                            --------
  Income before income taxes                                                                                                $ 20,583
                                                                                                                            ========

Depreciation and Amortization                               $  1,725        $  3,797        $    574        $    477        $  6,573
                                                            ========        ========        ========        ========        ========


                                                                 10



         The Company's  revenues and percentage of revenues by reportable market
segments are as follows:



                                                 Nine Months Ended                Nine Months Ended
                                                   June 30, 2002                    June 30, 2001
                                            -------------------------          -----------------------
                                                                                        
 Scoring                                     $ 93,125              35%         $ 86,885             36%
 Strategy Machine                             102,322              39%          101,479             42%
 Consulting                                    42,112              16%           27,822             11%
 Software & Maintenance                        25,566              10%           26,501             11%
                                            ---------             ---          --------            ---
                                            $ 263,125             100%         $242,687            100%
                                            =========             ===          ========            ===





                                                Three Months Ended               Three Months Ended
                                                   June 30, 2002                    June 30, 2001
                                            -------------------------          -----------------------
                                                                                        
 Scoring                                     $ 33,325              37%         $ 30,749             37%
 Strategy Machine                              34,992              38%           36,823             43%
 Consulting                                    14,364              16%            9,181             11%
 Software & Maintenance                         8,333               9%            7,480              9%
                                            ---------             ---          --------            ---
                                             $ 91,014             100%         $ 84,233            100%
                                            =========             ===          ========            ===



         In addition,  the  Company's  revenues and  percentage of revenues on a
geographical basis are set out as follows:



                                               Nine Months Ended                Nine Months Ended
                                                 June 30, 2002                    June 30, 2001
                                          -------------------------        --------------------------
                                                                                      
 United States                            $ 211,765             80%        $ 197,425              81%
 International                               51,360             20%           45,262              19%
                                          ---------            ---          --------             ---
                                          $ 263,125            100%         $242,687             100%
                                          =========            ===          ========             ===





                                               Three Months Ended                Three Months Ended
                                                 June 30, 2002                    June 30, 2001
                                          -------------------------        --------------------------
                                                                                      
 United States                             $ 73,022             80%         $ 69,741              83%
 International                               17,992             20%           14,492              17%
                                          ---------            ---          --------             ---
                                           $ 91,014            100%         $ 84,233             100%
                                          =========            ===          ========             ===



Note 6 Acquisition of Nykamp

         On December  11,  2001,  the Company  announced  that it was  acquiring
substantially all of the assets of Nykamp Consulting  Group,  Inc.  (Nykamp),  a
privately-held  company based in Chicago.  Nykamp provided customer relationship
management  strategy and  implementation  services.  The agreement was signed on
December 10, 2001 and the  acquisition  was completed on December 17, 2001.  The
assets acquired and liabilities assumed are recorded at estimated fair values as
determined by the Company's management based on information  currently available
and on  current  assumptions  as to future  operations.  Under  the  acquisition
agreement, the Company will pay total consideration valued at approximately $5.6
million,  including cash and common stock over the next three years. As a result
of the acquisition, assets and liabilities are recorded as follows:

                                       11

                                                                 (in thousands)
                                                                 --------------
Current assets acquired                                              $ 2,144
Fixed and other assets acquired                                          327
Other intangible assets (including trade name,                         1,359
  non-compete agreement, and customer base,
  amortizable between approximately 3 to 5 years)
Goodwill                                                               2,595
                                                                     -------
Fair value of assets acquired                                          6,425
Liabilities assumed                                                     (787)
                                                                     -------
Net assets acquired                                                  $ 5,638
                                                                     =======


Note 7 Investments

         On June  1,  2000,  the  Company  entered  into a  joint  venture  with
MarketSwitch  Corporation  (MKSW).  The  Company and MKSW each held a 50% voting
interest  in the joint  venture,  OptiFI,  Inc.  The  Company  accounts  for the
investment  on an  equity  basis  and  records  its  equity  share of the  joint
venture's operating gain/loss each period. At September 30, 2001, the investment
was valued at $1,076,000 after the Company recorded its cumulative  equity share
of the operating loss of the joint venture of $924,000 for fiscal years 2000 and
2001.

         During the quarter  ended March 31, 2002,  the joint venture wound down
its business  operations,  reverted  certain rights in its intangible  assets to
MKSW and the Company,  and distributed its remaining assets among its creditors.
Pursuant to a  separation  agreement  signed by MKSW,  the Company and the joint
venture,  in  consideration  for the rights assigned  pursuant to the separation
agreement, the Company and MKSW agreed to pay to the joint venture the amount of
$5,000  each upon  execution  of the  separation  agreement.  The Company has no
further  obligation  to  fund  the  joint  venture  or to  discharge  any of its
remaining  indebtedness.  When the  decision  was made to wind down the business
operations of the joint venture,  the Company wrote off the remaining investment
balance,  valued at  approximately  $210,000 in the quarter ended March 31, 2002
and  recorded  its  share  of the  equity  loss  of the  joint  venture  and the
investment write-off under Other income, net.

         During the nine months  ended June 30, 2002 the  Company  recorded  its
equity share of operating loss from the joint venture of approximately $866,000.

Note 8 Commitments and Contingencies

         The Company is involved in various claims and legal actions  arising in
the ordinary  course of  business.  In the opinion of  management,  the ultimate
disposition  of these  matters  will not have a material  adverse  effect on the
Company's consolidated financial condition.

Note 9 Subsequent Events

         On August  5,  2002,  the  Company  completed  its  acquisition  of HNC
Software Inc.  (HNC),  a provider of high-end  analytic and decision  management
software. Under the merger agreement, the stockholders of HNC will receive 0.519
of a newly issued share of the Company's common stock for each share of HNC, and
the Company will assume  outstanding  HNC stock options based on the same ratio.
The transaction  resulted in the issuance of approximately  18,780,481 shares of
Company  common stock and the  assumption  of options to purchase  approximately
3,897,664  shares of Company common stock.  Results of operations of HNC will be
included prospectively from the date of acquisition beginning with the Company's
fourth fiscal quarter ending September 30, 2002.

         On July 25,  2002 the  Company  announced  that its Board of  Directors
authorized a new stock  repurchase  program to acquire up to 3 million shares of
its outstanding common stock. As of June 30, 2002, the Company had approximately
32.5  million  shares  outstanding.  The  program  will  allow  the  Company  to
repurchase  its shares  from time to time in the open  market  and in  privately
negotiated transactions.

                                       12



         As a result  of  WorldCom  Inc.'s  filing  for  Chapter  11  bankruptcy
protection,  the Company has decided to fully  reserve  against all  outstanding
WorldCom  receivables as of June 30, 2002.  Accordingly,  the bad debt allowance
increased by an additional amount of $548,000 compared to the amounts previously
reported  in the  Company's  earnings  release  issued  on July 18,  2002.  This
adjustment  effectively reduces net income by approximately  $336,000,  or $0.01
per diluted share compared to the amounts previously reported.

                                       13


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

Forward Looking Statements

         Certain statements  contained in this Report that are not statements of
historical fact constitute  forward-looking statements within the meaning of the
Private  Securities  Litigation  Reform Act (the "Act").  In  addition,  certain
statements in our future filings with the Securities and Exchange Commission, in
press  releases,  and in oral  and  written  statements  made by us or with  our
approval that are not statements of historical fact  constitute  forward-looking
statements within the meaning of the Act. Examples of forward-looking statements
include,  but are not limited to: (i)  projections  of revenue,  income or loss,
earnings or loss per share,  the payment or  nonpayment  of  dividends,  capital
structure and other financial items; (ii) statements of our plans and objectives
by our management or Board of Directors, including those relating to products or
services;  (iii)  statements of future  economic  performance;  (iv)  statements
concerning our merger with HNC Software Inc., expected  synergies,  execution of
integration  plans and increases in shareholder value as a result of the merger;
and (v)  statements of assumptions  underlying  such  statements.  Words such as
"believes,"   "anticipates,"   "expects,"  "intends,"  "targeted,"  and  similar
expressions are intended to identify forward-looking  statements but are not the
exclusive  means of  identifying  such  statements.  Forward-looking  statements
involve  risks and  uncertainties  that may cause actual  results to differ from
those in such statements. Factors that could cause actual results to differ from
those discussed in the forward-looking  statements include,  but are not limited
to, those  described  in this Item 2,  Management's  Discussion  and Analysis of
Financial  Condition  and  Results  of  Operations-Risk   Factors,  below.  Such
forward-looking  statements  speak only as of the date on which  statements  are
made, and we undertake no obligation to update any forward-looking  statement to
reflect events or  circumstances  after the date on which such statement is made
to reflect the  occurrence of  unanticipated  events or  circumstances.  Readers
should carefully  review the disclosures and the risk factors  described in this
and other  documents the Company files from time to time with the Securities and
Exchange  Commission,  including  our Reports on Forms 10-Q,  10-K and 8-K to be
filed by the Company in fiscal year 2002.

Overview

         Fair, Isaac and Company,  Incorporated  (NYSE:  FIC) (together with our
consolidated subsidiaries including as of August 5, 2002, HNC Software Inc., the
"Company", which may be referred to as we, us or our) is the leading provider of
creative analytics for predictive modeling and decisioning that unlock value for
people, businesses and industries.  Our predictive modeling,  decision analysis,
intelligence  management and decision  engine systems power more than 14 billion
decisions a year.  Founded in 1956,  we help  thousands  of companies in over 60
countries acquire customers more  efficiently,  increase customer value,  reduce
risk and credit  losses,  lower  operating  expenses  and enter new markets more
profitably.  Most  leading  banks and credit card  issuers  rely on our analytic
solutions,  as  do  many  insurers,  retailers,   telecommunications  providers,
healthcare organizations and government agencies. Through the www.myFICO.com Web
site,  consumers use our FICO(R) scores, the standard measure of credit risk, to
understand  and manage their credit risk profile.  Our home page on the Internet
is at www.fairisaac.com.  You can learn more about us by visiting that site. The
information  on these  Web  sites is not  incorporated  by  reference  into this
Report.

         On August  5,  2002,  the  Company  completed  its  acquisition  of HNC
Software Inc.  (HNC),  a provider of high-end  analytic and decision  management
software. Under the merger agreement, the stockholders of HNC will receive 0.519
of a newly issued share of the Company's common stock for each share of HNC, and
the Company will assume  outstanding  HNC stock options based on the same ratio.
The transaction  resulted in the issuance of approximately  18,780,481 shares of
Company  common stock and the  assumption  of options to purchase  approximately
3,897,664  shares of Company common stock.  Results of operations of HNC will be
included prospectively from the date of acquisition beginning with the Company's
fourth fiscal quarter ending September 30, 2002.

                                       14


         Management is assessing and formulating  restructuring  plans involving
the  termination of certain  employees of the Company and the closure of certain
facilities.   Management  expects  to adopt a formal  restructuring  plan in the
fourth  quarter of fiscal  2002 and  expects  this  merger-related  charge to be
recorded in that quarter. In addition, the Company will incur charges related to
employee termination payments, payments under an employee retention plan adopted
by HNC in connection  with the merger,  and other costs  related to  integration
efforts.

         For the third fiscal  quarter ended June 30, 2002,  revenues were $91.0
million,  up 8% from $84.2  million  reported in the same period last year.  Net
income  was $14.4  million,  or $0.41 per  diluted  share,  compared  with $12.4
million,  or $0.35 per  diluted  share,  reported  in the third  quarter of last
fiscal year.  Earnings per share  figures  reflect the  Company's  three-for-two
stock split, which took effect June 5, 2002.

         For the nine-month period ended June 30, 2002,  revenues totaled $263.1
million, compared with $242.7 million for the same period a year ago. Net income
for the nine-month  period  reached $42.1  million,  or $1.17 per diluted share,
compared  with  $31.8  million,  or  $0.93  per  diluted  share,  posted  in the
corresponding period of last fiscal year.

         As a result  of  WorldCom  Inc.'s  filing  for  Chapter  11  bankruptcy
protection,  the Company has decided to fully  reserve  against all  outstanding
WorldCom  receivables as of June 30, 2002.  Accordingly,  the bad debt allowance
increased by an additional amount of $548,000 compared to the amounts previously
reported  in the  Company's  earnings  release  issued  on July 18,  2002.  This
adjustment  effectively reduces net income for the three- and nine-month periods
ended June 30,  2002,  by  approximately  $336,000,  or $0.01 per diluted  share
compared to the amounts previously reported.

         The Company's four reportable segments worldwide are Scoring,  Strategy
Machine,  Consulting, and Software and Maintenance,  which are further described
below.

         o        Scoring.   This   segment   includes   our  scoring   services
                  distributed through major credit bureaus, including TransUnion
                  Corporation,  Experian Information Solutions, Inc. and Equifax
                  Inc.,  and through  ChoicePoint;  our  ScoreNet  service  sold
                  directly to credit  grantors  which allows credit  grantors to
                  obtain our credit  bureau  scores  and  related  data from the
                  credit  bureaus on their  existing  accounts  for use in their
                  account management system or for integration with the services
                  of a credit card  processor;  our  PreScore  services  offered
                  through  credit  bureaus for large  credit card  issuers  that
                  contract  directly with us for scores to pre-screen  prospects
                  for their mailing  solicitations;  and insurance bureau scores
                  sold through  credit bureaus and  ChoicePoint.  These services
                  primarily  generate  revenues based on usage.  Scoring segment
                  products were included  under the Global Data  Repositories  &
                  Processors segment in fiscal year 2001.

         o        Strategy  Machine.  Our Strategy Machine  Solutions  deliver a
                  complete solution,  encompassing software, data, analytics and
                  operations,  for a specific  function  for the  customer.  The
                  lines  of  products  and  services  in  this  segment  are our
                  TRIAD(TM)credit   account  management   services   distributed
                  through third-party bankcard processors who include First Data
                  Resources,  Inc., Total System Services,  Inc.,  Certegy,  and
                  Electronic  Data  Systems,   Inc.;  Fair,  Isaac   MarketSmart
                  Decision  System  (MarketSmart);   LiquidCredit;  TelAdaptive;
                  consumer services  available through  myFICO.com and strategic
                  alliance  partners' Web sites;  List Processing;  and Strategy
                  Optimization.  These  products and services are generally sold
                  on a usage basis. Our TRIAD credit account management services
                  distributed through  third-party  bankcard processors products
                  were included under the Global Data  Repositories & Processors
                  segment in fiscal 2001, and the remaining products in this new
                  segment  were  included  under  either  the  Global  Financial
                  Services segment or the Other segment.

         o        Consulting. This segment includes revenues from all consulting
                  services. Revenues in this segment are derived from analytics,
                  custom applications,  data warehousing,  integration, and risk
                  management   consulting  services.   We  undertake  consulting
                  engagements  primarily  with  companies  that are users of our
                  analytics,   software  and  netsourced  solutions,   and  with
                  companies  deemed to be  attractive  prospective  clients  for
                  those solutions.  Consulting  services include building custom
                  analytic  models  for  clients,  advising  clients  on  how to
                  develop and  implement  sound  analytic  solutions,  providing
                  expert  analysis  of  model  development  and  assisting  with
                  successful   implementation  or  repositioning  of  predictive
                  modeling within the business for greater effectiveness.  These
                  services  are  generally  offered on an hourly  fee basis.  In
                  fiscal 2001,  custom  analytics  products were included in the
                  Other segment and most other consulting services revenues were
                  reported  in the  segment  with the  associated  products  and
                  services.

         o        Software  and  Maintenance.  This  segment is comprised of our
                  software  products that are sold directly to the end user, who
                  is responsible for installing,  operating and supporting them.
                  The principal  software products in this segment are TRIAD(TM)
                  end-user software,  StrategyWare and Decision System products.
                  These  products are  generally  licensed to a single user on a
                  fixed-price   basis.   This  segment  also  includes   ongoing
                  maintenance  revenue related to installed software systems. In
                  fiscal  2001,  TRIAD  end-user   software,   StrategyWare  and
                  Decision  System  products  were  included  under  the  Global
                  Financial Services and the Other segments.

         Comparative  segment revenues,  operating income, and related financial
information  for  the  nine  and  three  months  ended  June  30,  2002  and the
corresponding periods in fiscal 2001 are set forth in Note 5 to the Consolidated
Financial Statements.

         A  certification  with respect to this report on Form 10-Q by our Chief
Exective Officer and Chief Financial Officer,  as required by Section 906 of the
Sarbanes-Oxley  Act of 2002,  has been  submitted to the Securities and Exchange
Commission (SEC) as additional correspondence accompanying this report.

                                       15

RESULTS OF OPERATIONS

Revenues

         The following table displays (a) the percentage of revenues represented
by each  segment in the nine and three  months  ended June 30,  2002 and (b) the
percentage  change in the  amount  of  revenues  within  each  segment  from the
corresponding periods in the prior fiscal year.


                                    Nine Months                             Three Months
                                       Ended             Percentage             Ended           Percentage
                                     June 30,              Change              June 30,           Change
                                  ----------------       ----------        ----------------     ----------
                                  2002        2001                         2002        2001
                                  ----        ----                         ----        ----
                                                                                  
Scoring                            35%         36%           7%             37%         37%          8%
Strategy Machine                   39%         42%           1%             38%         43%         (5%)
Consulting                         16%         11%          51%             16%         11%         56%
Software & Maintenance             10%         11%          (4%)             9%          9%         11%
                                  ---         ---                          ---         ---
Total                             100%        100%           8%            100%        100%          8%
                                  ===         ===                          ===         ===

         The growth in Scoring  segment  revenues  in the nine and three  months
ended June 30, 2002,  compared to the same period in the prior fiscal year,  was
primarily due to increased  revenues  derived from risk scoring  services at the
credit bureaus and the PreScore service.  This growth was mainly attributable to
increased marketing efforts directed to credit card issuers  and a strong market
for mortgage re-financings.

         The net increase in revenues  derived from our Strategy Machine segment
in the nine months  ended June 30,  2002,  compared  with the same period in the
prior fiscal year, was due primarily to increased revenues from MarketSmart, our
consumer score services through  myFICO.com and strategic alliance partners' Web
sites, our Strategy Optimization offering, and Netsourced TRIAD products, offset
by decreases in List Processing,  CreditDesk, and LiquidCredit products. The net
decrease in revenues in our Strategy  Machine segment for the three month period
ended June 30, 2002 was  principally  due to  decreased  revenues  from our List
Processing,   CreditDesk,   LiquidCredit  and  Strategy  Optimization  products,
partially  offset  by  increased  revenues  from  our  MarketSmart,  myFICO  and
strategic partner's Web sites, and Netsourced and Processor TRIAD products.

         Compared  to the  corresponding  periods  in  the  prior  fiscal  year,
consulting  revenues  grew in the nine and three  months  ended  June 30,  2002,
primarily due to revenues  resulting from the acquisition of the Nykamp business
and  increased  revenues  derived  from  consulting  services  related to TRIAD,
MarketSmart,  Strategy  Optimization,  Decision  System,  Processor  TRIAD,  CRM
Consulting and StrategyWare.

         Revenues  derived from our Software and Maintenance  segment  decreased
slightly in the nine months ended June 30, 2002, compared with the corresponding
period in fiscal  2001,  due  primarily  to  decreases  in revenues  from TRIAD,
StrategyWare and maintenance support for retired products.  These decreases were
partially offset by increased sales of our Decision System product.  Compared to
the  corresponding  period in the prior  fiscal year,  Software and  Maintenance
revenues  grew in the  three  months  ended  June  30,  2002,  primarily  due to
increased  revenues derived from our Decision System and StrategyWare  products,
partially  offset by  decreased  sales of our  TRIAD  products  and  maintenance
support for retired products.

         In the first nine months of both fiscal 2002 and 2001,  direct revenues
generated from our agreements with  TransUnion,  Equifax and Experian  accounted
for 9%, 10%, and 7% of our revenues,  respectively. For the first nine months of
fiscal 2002,  total  revenues  produced  through  alliances  with credit bureaus
increased  approximately  13% over the same period in fiscal 2001 and  accounted
for  approximately  38% of revenues during the period.  Revenues  generated from
processors  accounted  for  approximately  11% of our revenues in the first nine
months of both fiscal 2002 and 2001.

         While we have been  successful in extending or renewing our  agreements
with credit bureaus and credit card  processors in the past, and believe we will
likely be able to do so in the future, the loss of one or more

                                       16



such  alliances  or an adverse  change in terms  could  have a material  adverse
effect on our revenues and operating margin.

         Revenues  derived from clients  outside the United  States  represented
approximately  20% of total  revenues in the nine months ended June 30, 2002 and
19% in the corresponding period of the prior fiscal year. During fiscal 2001, we
derived  approximately  18% of our  revenues  from  business  outside the United
States.  Fluctuations  in  currency  exchange  rates have not had a  significant
effect on revenues to date. In October  2001, we initiated a hedging  program by
entering into forward foreign  currency  contracts with maturity periods of less
than six months, to reduce our  exposure  to  fluctuations  in  certain  foreign
currency  translation  rates  resulting  from holding net assets  denominated in
foreign  currencies.  All gains and losses  realized on the  maturity of forward
foreign currency  contracts are reflected in the reporting periods in which they
are realized. All open forward foreign currency contracts existing at the end of
the reporting  period are revalued at the respective  forward  foreign  currency
rates prevailing at the end of the reporting period to the maturity dates of the
open contracts.  Unrealized revaluation  gains/losses on such open contracts are
also reflected in the income statement of the current  reporting  period. In the
nine months ended June 30, 2002, net realized and unrealized  losses of $461,000
on foreign  currency  net assets and  forward  foreign  currency  contracts  are
reported  under Other income,  net; and for the same period of fiscal 2001,  net
realized and unrealized losses of $596,000 were reported under cost of revenues,
and the remaining net losses of $198,000 were reported under Other income,  net.
The Company  believes  that foreign  exchange  does not have a current  material
impact to its consolidated financial results.

Expenses

         The following table sets forth for the fiscal periods indicated (a) the
percentage  of revenues  represented  by certain line items in our  Consolidated
Statements of Income and  Comprehensive  Income and (b) the percentage change in
the  amount of each such line item from the  corresponding  periods in the prior
fiscal year.



                                              Nine Months                          Three Months
                                                Ended           Percentage             Ended           Percentage
                                               June 30,           Change              June 30,           Change
                                            -------------       ----------        ----------------     ----------
                                            2002     2001                         2002        2001
                                            ----     ----                         ----        ----
                                                                                         
Revenues                                    100%     100%           N/A           100%        100%         N/A
Costs and expenses:
   Cost of revenues                          45%      45%           7%             44%         45%        7%
   Research and development                   8%       9%          --               8%          8%       (1%)
   Sales, general and administrative         22%      24%          (2%)            22%         23%        6%
   Amortization of intangibles                1%       1%          11%              1%          1%       16%
                                            ----     ----                         ----        ----
      Total costs and expenses               76%      79%           3%             75%         77%        6%
                                            ----     ----                         ----        ----
Income from operations                       24%      21%          28%             25%         23%       15%
   Other income, net                          2%       1%          32%              1%          1%      (45%)
                                            ----     ----                         ----        ----
   Income before income taxes                26%      22%          28%             26%         24%       12%
   Provision for income taxes                10%       9%          21%             10%         10%        6%
                                            ----     ----                         ----        ----
Net Income                                   16%      13%          32%             16%         14%       16%
                                            ====     ====                         ====        ====



Costs and Expenses

         Cost of revenues consists  primarily of personnel  directly involved in
creating,  installing and  supporting  revenue-generating  products;  travel and
related overhead costs; costs of computer service bureaus; and our payments made
to credit bureaus for scores and for related  outside support in connection with
the ScoreNet service. As compared with the same periods a year earlier, the cost
of  revenues,  as a percentage  of revenues,  in the nine and three months ended
June 30, 2002, were substantially the same.

         Research and  development  expenses  include the  personnel and related
overhead costs incurred in development, researching mathematical and statistical
models and developing  software tools that are aimed at improving  productivity,
profitability and management control.  Research and development  expenses in the
nine months and three months ended June 30, 2002,  as a percentage  of revenues,
were substantially consistent with the corresponding periods of fiscal 2001.

                                       17


         Sales,  general and  administrative  expenses  consist  principally  of
employee  salaries  and  benefits,  travel,  overhead,   advertising  and  other
promotional expenses,  corporate facilities expenses, the costs of administering
certain benefit plans, legal expenses,  business development  expenses,  and the
cost of operating  our computer  systems.  As a  percentage  of revenues,  these
expenses for the nine months ended June 30, 2002  decreased,  as compared to the
corresponding  period of fiscal  2001,  due  primarily  to lower  personnel  and
facility  costs.  For the three months ended June 30, 2002,  these expenses as a
percentage  of revenues  decreased  as compared to the  corresponding  period of
fiscal 2001,  but  increased in dollars,  primarily  due to increases in the bad
debt reserve. As a result of WorldCom Inc.'s bankruptcy filing in July 2002, the
Company increased its bad debt allowance by approximately $1 million.

         At June 30, 2002 we employed  1,393  persons  worldwide,  compared with
1,470  employees at June 30, 2001. The decrease in personnel is primarily due to
reductions  in staff to achieve cost savings and in  anticipation  of the merger
with  HNC,  offset by  additions  for  personnel  hired in  connection  with the
acquisition of assets from Nykamp.

         We amortize the  intangible  assets  arising from various  acquisitions
over periods ranging from four to fifteen years. Amortization of intangibles was
approximately $1.7 million and $0.6 million for the nine months and three months
ended June 30, 2002,  respectively,  compared to approximately  $1.6 million and
$0.5 million for the respective corresponding periods of fiscal year 2001.

Other income, net

         Other income,  net consists mainly of interest income from investments,
interest  expense,  exchange  gains/losses  from holding  foreign  currency bank
accounts and forward foreign currency contracts,  and other non-operating items.
Compared  with the  corresponding  periods a year  earlier,  Other  income,  net
increased in the nine months ended June 30, 2002,  primarily  due to net gain on
sales  of  investments  of  approximately  $1.6  million,  partially  offset  by
increased foreign exchange loss of $0.3 million.  Other income, net decreased in
the three  months  ended June 30, 2002  primarily  due to  decreases in interest
income from lower  investment  balances and increased  foreign exchange loss. In
addition,  in the  corresponding  period of the prior fiscal  year,  we recorded
operating losses related to an equity investment. See Note 7 to the Consolidated
Financial Statements for additional information on this equity investment of the
Company.

Provision for income taxes

         The Company's  effective tax rate decreased from 40.8% to 38.75% in the
nine-month  period  ended  June 30,  2002,  and  from  40.0%  to  37.78%  in the
three-month  period ended June 30, 2002,  compared to the same periods in fiscal
2001. The decrease is primarily due to the  utilization  of valuation  allowance
from capital gains,  implementation of the  "extraterritorial  income exclusion"
regime,  the availability of research and development tax credits,  and revision
of the state tax rate to reflect activities in states with lower tax rates.

Financial Condition

         Our working capital  increased to approximately  $120.5 million at June
30, 2002, from  approximately  $94.6 million at September 30, 2001 primarily due
to significant increases in cash flow from operating  activities,  proceeds from
sales and  maturities  of  investments,  and proceeds from the exercise of stock
options and issuance of treasury stock,  partially  offset by the repurchases of
our  stock,  and the  acquisition  of  assets  from  Nykamp.  See  Note 6 to the
Consolidated  Financial Statements for additional information on the acquisition
of Nykamp.

         Cash and investments  decreased to approximately $119.1 million at June
30, 2002 from  approximately  $154.6  million at September 30, 2001 due to stock
repurchases under our stock repurchase programs.

         In fiscal 1999, we initiated a stock repurchase  program to purchase up
to 1.5 million shares of our common stock, to be funded by cash on hand.  During
our second  quarter of fiscal 2002, we completed  this  repurchase  plan. In our
third  quarter our Board of Directors  authorized a new common stock  repurchase
program for up to 1.5  million  shares (or 2.25  million  shares,  after  giving
effect to the three-to-two stock split).  Under the new program,  we repurchased
2.25  million  shares  of  our  outstanding  common  stock  for

                                       18

$86.5  million,  completing  this  repurchase  program  during our third  fiscal
quarter.  In total,  for the nine months ended June 30, 2002 we repurchased 2.57
million shares, giving effect to the stock split, for a total of $105.9 million.

         On July 25,  2002,  we  announced  that  our  Board  of  Directors  had
authorized  a new  stock  repurchase  program  up to 3  million  shares  of  our
outstanding  common stock.  The program will allow us to  repurchase  our shares
from time to time in the open market and in privately negotiated transactions.

         We believe that our current cash and cash equivalents,  short-term cash
investments and cash expected to be generated from operations will be sufficient
to meet our working capital, capital expenditure,  and investment needs for both
the current fiscal year and the foreseeable future.

Critical Accounting Policies and Estimates

         We prepare our financial  statements in conformity with U.S.  generally
accepted accounting  principles.  These accounting principles require management
to make certain  judgments and assumptions  that affect the reported  amounts of
assets and liabilities  and the disclosure of contingent  assets and liabilities
as of the date of the financial statements, and the reported amounts of revenues
and expenses during the reporting period. We periodically evaluate our estimates
including  those  relating to revenue  recognition,  the  allowance for doubtful
accounts, goodwill and other intangible assets, capitalized software development
costs,  income taxes and contingencies and litigation.  We base our estimates on
historical  experience  and  various  other  assumptions  that we  believe to be
reasonable  based on the specific  circumstances,  the results of which form the
basis for  making  judgments  about the  carrying  value of  certain  assets and
liabilities that are not readily apparent from other sources. Actual results may
differ from these estimates.

         We believe the following critical  accounting policies involve the most
significant  judgments and estimates used in the preparation of our consolidated
financial statements:

Revenue recognition

         We recognize software revenue in accordance with the American Institute
of Certified  Public  Accountants'  ("AICPA")  Statement of Position  97-2 ("SOP
97-2"), "Software Revenue Recognition" as modified by SOP 98-4 and SOP 98-9, and
in certain instances in accordance with SOP 81-1, "Accounting for Performance of
Construction-Type  and Certain  Production-Type  Contracts." We recognize  other
non-software   revenue  in  accordance  with  the  guidance  provided  by  Staff
Accounting Bulletin 101 issued by the SEC.

         In most cases,  we recognize  software  license  revenue upon delivery,
provided all significant  obligations have been met,  persuasive  evidence of an
arrangement exists,  fees are fixed and determinable,  collections are probable,
and  we  are  not  involved  in  significant   production,   customization,   or
modification of the software or services that are essential to the functionality
of the software.

         If the  arrangement  involves (1) development of custom scoring systems
or (2)  significant  production,  customization,  or modification of software or
service essential to the functionality of the software, the revenue is generally
recognized  under  the  percentage-of-completion   method  contract  accounting.
Progress toward completion is generally  measured by achieving certain standards
and objectively verifiable milestones present in each project. In order to apply
the  percentage of completion of method,  management is required to estimate the
number of hours needed to complete a particular project. As a result, recognized
revenues  and profits are subject to revisions  as the  contract  progresses  to
completion.

         Revenues  from  multiple  element  arrangements  are  allocated to each
element based on the relative fair values of the elements.  The determination of
fair value is based on objective  evidence that is specific to our business.  If
such evidence of fair value for each element of the arrangement  does not exist,
all revenue from the  arrangement  is deferred  until such time that evidence of
fair value for each element does exist or until all elements of the  arrangement
are delivered.  If in a multiple element arrangement,  fair value does not exist
for one or more of the  delivered  elements in the  arrangement,  but fair value
does exist for all of the  undelivered  elements,  then the  residual  method of
accounting  is  applied.  Under  the  residual  method,  the  fair  value of the
undelivered  elements is deferred,  and the remaining portion of the arrangement
fee is recognized as revenue.
                                       19

         Revenue determined by the percentage-of-completion  method in excess of
contract  billings is recorded as unbilled  work in  progress.  Such amounts are
generally  billable upon reaching certain  performance  milestones as defined by
individual  contracts.   Billings  received  in  advance  of  performance  under
contracts are recorded as billings in excess of earned revenues.

         Revenues  recognized from our credit  scoring,  data  processing,  data
management,  internet delivery services and consulting are generally  recognized
as these services are performed,  provided all significant obligations have been
met,   persuasive  evidence  of  an  arrangement  exists,  fees  are  fixed  and
determinable, and collections are probable.

         Revenues from post-contract customer support, such as maintenance,  are
recognized on a straight-line basis over the term of the contract.

Allowance for doubtful accounts

         We  make  estimates   regarding  the  collectibility  of  our  accounts
receivables.  When we  evaluate  the  adequacy  of our  allowance  for  doubtful
accounts,  we closely analyze specific accounts receivable balances,  historical
bad debts, customer creditworthiness, current economic trends and changes in our
customer  payments  terms.  Material  differences  may  result in the amount and
timing of  expense  for any  period if we were to make  different  judgments  or
utilize  different  estimates.  If the  financial  condition  of  our  customers
deteriorates resulting in an impairment of their ability to make payments, or if
payments from customers are significantly  delayed,  additional allowances might
be required.

Goodwill and other intangible assets

         We make  judgments  about  the  remaining  useful  lives  of  goodwill,
purchased  intangible  assets and other  long-lived  assets  whenever  events or
changes in  circumstances  indicate an other than  temporary  impairment  in the
carrying value of the assets  recorded on our balance  sheet.  In order to judge
the remaining  useful life of an asset,  we make various  assumptions  about the
value of the asset in the future.  This may  include  assumptions  about  future
prospects  for the business  that the asset  relates to and  typically  involves
computations  of the  estimated  future  cash  flows  to be  generated  by these
businesses.  Based on these judgments and assumptions,  we determine  whether we
need to take an impairment charge to reduce the value of the asset stated on our
balance sheet to reflect its actual fair value.

         Judgments and  assumptions  about future  values and  remaining  useful
lives are  complex  and often  subjective.  They can be affected by a variety of
factors,  including  external factors such as industry and economic trends,  and
internal  factors  such as changes in our  business  strategy  and our  internal
forecasts. Although we believe the judgments and assumptions we have made in the
past have been reasonable and appropriate,  different  judgments and assumptions
could materially impact our reported financial results. Different assumptions of
the anticipated future benefits from these businesses would result in greater or
lesser impairment charges, which would affect net income and result in different
amounts  on our  balance  sheet.  Beginning  next  fiscal  year,  the method for
assessing  potential  impairments  of  intangibles  will  change  based  on  new
accounting rules issued by the FASB.

Capitalized software development costs

         We capitalize certain software development costs after establishment of
a product's  technological  feasibility.  Such costs are then amortized over the
estimated  life of the  related  product.  Periodically,  we compare a product's
unamortized capitalized cost to the product's estimated net realizable value. To
the extent  unamortized  capitalized  costs exceed net realizable value based on
the product's  estimated future gross revenues,  reduced by the estimated future
costs of  completing  and  disposing of the product,  the excess is written off.
This analysis  requires us to estimate  future gross  revenues  associated  with
certain  products,  and the future costs of completing  and disposing of certain
products.  If these estimates change,  write-offs of capitalized  software costs
could result.

                                       20

Income taxes
         We use the asset and  liability  approach to account for income  taxes.
This methodology recognizes deferred tax assets and liabilities for the expected
future tax  consequences of temporary  differences  between the carrying amounts
and the tax base of assets and liabilities. We then record a valuation allowance
to reduce  deferred  tax assets to an amount that likely  will be  realized.  We
consider  future  taxable  income and ongoing  prudent and feasible tax planning
strategies in assessing the need for the  valuation  allowance.  If we determine
during any period that we could realize a larger net deferred tax asset than the
recorded  amount,  we would adjust the deferred tax asset to increase income for
the period.  Conversely,  if we  determine  that we would be unable to realize a
portion of our  recorded  deferred  tax asset,  we would adjust the deferred tax
asset to record a charge to income for the period.

Contingencies and litigation
         We are subject to various proceedings,  lawsuits and claims relating to
product,  technology,  labor,  shareholder and other matters. We are required to
assess  the  likelihood  of any  adverse  outcomes  and the  potential  range of
probable  losses in these  matters.  The  amount  of loss  accrual,  if any,  is
determined after careful  analysis of each matter,  and is subject to adjustment
if warranted by new developments or revised strategies.

Risk Factors

Although we expect that the recently  completed  merger  between the Company and
HNC will benefit us, we may not realize those  benefits  because of  integration
and other challenges.

         On August 5, 2002,  we completed  the  acquisition  of HNC,  previously
announced  on April 29,  2002.  Our failure to meet the  challenges  involved in
successfully  integrating  the operations of the Company and HNC or otherwise to
realize  any of the  anticipated  benefits  of the  recently  completed  merger,
including  anticipated  cost  savings,  could  seriously  harm  our  results  of
operations.  Realizing the benefits of the recently completed merger will depend
in  part  on  the  continued   integration  of  the  two  companies'   products,
technologies,  operations,  and  personnel.  Although  we have made  progress in
combining  the  companies   since  the  merger  was  completed,   the  continued
integration of the companies is a complex,  time-consuming and expensive process
that, even with proper planning and implementation,  could significantly disrupt
our business.  In many recent mergers,  especially mergers involving  technology
companies,   merger  partners  have  experienced  difficulties  integrating  the
combined businesses,  and we have not previously faced an integration  challenge
as  substantial  as the one  presented by the  recently  completed  merger.  The
challenges involved in this integration include the following:

         o        continuing to persuade employees that the business cultures of
                  the  Company  and HNC  are  compatible,  maintaining  employee
                  morale and retaining key employees;

         o        managing a workforce over expanded geographic locations;

         o        demonstrating  to  the  customers  of the  Company  and to the
                  customers of HNC that the merger will not lower client service
                  standards,  interfere with business  focus,  adversely  affect
                  product quality or alter current product development plans;

         o        consolidating    and    rationalizing    corporate    IT   and
                  administrative infrastructures;

         o        combining product offerings;

         o        coordinating   sales  and  marketing  efforts  to  effectively
                  communicate  our   capabilities  to  current  and  prospective
                  customers;

         o        coordinating  and   rationalizing   research  and  development
                  activities  to  enhance   introduction  of  well-designed  new
                  products and technologies;

         o        preserving marketing or other important  relationships of both
                  the Company and HNC and resolving potential conflicts that may
                  arise;

         o        minimizing  the diversion of management  attention  from other
                  ongoing business concerns; and

                                       21


         o        coordinating and combining overseas operations,  relationships
                  and facilities, which may be subject to additional constraints
                  imposed by local laws and regulations.

         We may not successfully integrate the operations of the Company and HNC
in a timely  manner,  or at all.  Moreover,  we may not realize the  anticipated
benefits  or  synergies  of the  merger  to the  extent,  or in the time  frame,
anticipated.  The  anticipated  benefits  and  synergies  relate to cost savings
associated with anticipated  restructurings and other operational  efficiencies,
greater  economies of scale and revenue growth  opportunities  through  expanded
markets and cross-sell  opportunities.  However,  these anticipated benefits and
synergies are based on projections and assumptions,  not actual experience,  and
assume a successful integration.

In  order  to be  successful,  we must  continue  to  retain  and  motivate  key
employees,  which will be more difficult in light of  uncertainty  following the
recently  completed  merger,  and  failure  to do so  could  seriously  harm our
operating results.

         The market for highly skilled employees is limited, and the loss of key
employees could have a significant  negative impact on our operations.  Employee
retention  may be a  particularly  challenging  issue  in  connection  with  the
recently  completed  merger.  Although the HNC board of  directors  designed and
adopted  a  retention  program  to  provide  key HNC  employees  with  financial
incentives  to remain with the Company for  relatively  short time periods after
the  closing of the merger on August 5, 2002,  there still is  significant  risk
that we will not be able to  retain  these  HNC  employees  in the short or long
term. Our employees may experience uncertainty about their future roles with the
Company, even after our strategies are announced or executed.  This circumstance
may hurt our  ability  to  attract  and retain  key  management,  marketing  and
technical  personnel.  We also must continue to motivate employees and keep them
focused on our strategies and goals. This task may be particularly difficult due
to the potential  distractions of continued  integration  and morale  challenges
posed by workforce reductions after completion of the merger.

Charges to earnings  resulting from the  application  of the purchase  method of
accounting may cause the market value of our common stock to decline.

         In  accordance  with  United  States  generally   accepted   accounting
principles,  we will  account  for the  merger  using  the  purchase  method  of
accounting.  Under the purchase method of accounting, we will allocate the total
estimated  purchase price to HNC's net tangible assets,  amortizable  intangible
assets,  intangible  assets with  indefinite  lives and in-process  research and
development,  based on their  fair  values as of the date of  completion  of the
merger on August 5, 2002.  We will record the excess of the purchase  price over
those fair values as goodwill.  We will expense approximately $39 to $40 million
of the estimated purchase price allocated to in-process research and development
in the fourth quarter.  We will incur  additional  depreciation and amortization
expense  over the useful  lives of certain of the net  tangible  and  intangible
assets acquired in connection with the merger. Annual amortization of intangible
assets  is  currently  estimated  at $13  to $14  million,  as  compared  to our
amortization expense for such items during our most recent completed fiscal year
of $2.1 million. In addition,  to the extent the value of goodwill or intangible
assets with indefinite lives becomes impaired in the future,  we may be required
to incur  material  charges  relating to the  impairment of those assets.  These
depreciation,  amortization,  in-process  research and development and potential
impairment charges could seriously harm our results of operations.

We may incur significant  liabilities and merger-related  charges resulting from
integration of the two companies following the recently completed restructuring.

         Our management is in the process of assessing the costs associated with
integration,  and  estimates  that there will be between  $15 and $16 million of
merger-related and restructuring  costs in the fourth quarter of our fiscal year
2002. However, liabilities ultimately will be recorded for severance,  retention
or relocation costs related to HNC employees, costs of vacating some facilities,
or other costs  associated with ceasing certain  activities of HNC. In addition,
we may incur  merger-related  charges in  subsequent  quarters for  severance or
relocation costs related to our employees, costs of vacating some facilities, or
other costs  associated  with ceasing certain  activities of the Company.  These
liabilities  and  charges  may be  significant  and  could  seriously  harm  our
operating results in future periods.

                                       22



Customer  uncertainties  related to the recently completed merger could harm our
businesses and results of operations.

         In response to ongoing  uncertainty  following  the recently  completed
merger, our customers may delay or defer purchasing decisions or elect to switch
to other suppliers.  In particular,  prospective customers could be reluctant to
purchase  our  products due to  uncertainty  about the  direction of our product
offerings  and  our  willingness  to  support  and  service  existing  products.
Prospective  and  current  clients may worry  about how  integration  of the two
companies'  technologies may affect current and future  products.  To the extent
that the recently  completed merger creates  uncertainty among those persons and
organizations contemplating product purchases such that one large customer, or a
significant group of smaller customers, delays, defers or changes purchases, our
results of operations would be seriously  harmed.  Further,  we may have to make
additional customer assurances and assume additional  obligations to address our
customers'  uncertainty  about the direction of our products and related support
offerings.   Accordingly,   our  quarterly   results  of  operations   could  be
substantially below expectations of market analysts,  potentially decreasing our
stock price.

Our effective tax rate after the recently completed merger is uncertain, and any
increase in tax liability would harm our operating results.

         The impact of the recently  completed  merger on our overall  effective
tax  rate is  uncertain.  Although  we will  attempt  to  optimize  our  overall
effective tax rate, it is difficult to predict our effective tax rate  following
the recently  completed merger. The combination of the operations of the Company
and HNC may  result in an  overall  effective  tax rate that is higher  than our
currently  reported tax rate, and it is possible that our combined effective tax
rate on a consolidated  basis may exceed the average of the pre-merger  separate
tax rates of the Company and HNC.

We may not be able to sustain the revenue growth rates previously experienced by
the Company individually.

         We cannot assure you that we will  experience  the same rate of revenue
growth  following  the  recently  completed  merger as the  Company  experienced
individually  because of the difficulty of maintaining high percentage increases
as the base of revenue  increases.  If our revenue does not increase at or above
the rate analysts expect, the trading price for our common stock may decline.

Since our  revenues  will  depend,  to a great  extent,  upon  general  economic
conditions  and, more  particularly,  upon  conditions  in the consumer  credit,
financial  services  and  insurance  industries,  a  downturn  in any  of  those
industries will harm our results of operations.

         During fiscal 2001, approximately 87% of our revenues were derived from
sales of products and services to the consumer  credit,  financial  services and
insurance industries.  A downturn in the consumer credit, the financial services
or the insurance industry,  including a downturn caused by increases in interest
rates or a tightening of credit, among other factors,  could harm our results of
operations.  Since 1990,  while the rate of account growth in the U.S.  bankcard
industry  has been  slowing  and many of our large  institutional  clients  have
merged and  consolidated,  we have generated most of our revenue growth from our
bankcard-related  scoring and account management businesses by cross-selling our
products and services to large banks and other credit issuers.  As this industry
continues to consolidate, we may have fewer opportunities for revenue growth due
to changing demand for our products and services that support clients'  customer
acquisition programs. In addition,  industry consolidation could affect the base
of  recurring  revenues  derived  from  contracts  in  which  we are  paid  on a
per-transaction  basis if consolidated  customers combine their operations under
one contract.  We cannot assure you that we will be able  effectively to promote
future revenue growth in our businesses.

         In addition, a softening of demand for our decisioning solutions caused
by a weakening  of the economy  generally  may result in  decreased  revenues or
lower growth rates.  Due to the current  slowdown in the economy  generally,  we
believe that many of our existing and  potential  customers are  reassessing  or
reducing  their  planned   technology   investments  and  deferring   purchasing
decisions.  As a result,  there is  increased  uncertainty  with  respect to our
expected  revenues.  Further  delays or  reductions  in  business  spending  for
business analytics could seriously harm our revenues and operating results.

                                       23


Quarterly  revenues  and  operating  results  have  varied  in the past and this
unpredictability  may  continue  in the  future  and could  lead to  substantial
declines in the market price for out common stock.

         Our revenues and operating results varied in the past and, with respect
to our recently acquired subsidiary HNC Software, have resulted in net losses in
some  quarters.  Future  fluctuations  in our  operating  results are  possible.
Consequently,   we  believe  that  you  should  not  rely  on   period-to-period
comparisons  of financial  results as an indication of future  performance.  Our
future operating  results may fall below the expectations of market analysts and
investors,  and in this event the market  price of our common stock would likely
fall.  In  addition,  most of our  operating  expenses  will not be  affected by
short-term  fluctuations in revenues;  thus, short-term fluctuations in revenues
may significantly impact operating results. Moreover, to the extent that several
customers of HNC have recently  changed from paying  license fees on a recurring
transactional  basis to paying one-time license fees, its recurring revenues and
gross  margins for future  quarters may decrease  from  historical  performance.
Factors  that will  affect  our  revenues  and  operating  results  include  the
following:

         o        variability in demand from our existing customers;

         o        the lengthy and variable sales cycle of many products;

         o        consumer  dissatisfaction  with,  or  problems  caused by, the
                  performance of our products;

         o        the  relatively  large size of orders for our products and our
                  inability to compensate for unanticipated revenue shortfalls;

         o        the timing of new product  announcements  and introductions in
                  comparison with our competitors;

         o        the level of our operating expenses;

         o        changes in  competitive  conditions  in the  consumer  credit,
                  financial services and insurance industries;

         o        fluctuations   in   domestic   and   international    economic
                  conditions;

         o        our ability to complete  large  installations  on schedule and
                  within budget;

         o        acquisition-related expenses and charges; and

         o        timing of orders for and deliveries of software systems.

We derive a substantial  portion of our revenues from a small number of products
and  services,  and our revenue  will decline if the market does not continue to
accept these products and services.

         We  expect  that  revenues  from  some or all of our  Falcon(TM)  Fraud
Manager,  Decision  Manager for Medical Bill Review and  Outsourced  Bill Review
products and services, and agreements with TransUnion, Equifax and Experian will
account for a  substantial  portion of our total  revenues  for the  foreseeable
future. Our revenue will decline if the market does not continue to accept these
products and services.  Factors that might affect the market acceptance of these
products and services include the following:

         o        changes in the business analytics industry;

         o        technological change;

         o        our  inability  to obtain or use state fee  schedule or claims
                  data in our insurance products;

         o        saturation of market demand;

                                       24


         o        loss of key customers;

         o        industry consolidation;

         o        factors  that  reduce the  effectiveness  of or need for fraud
                  detection capabilities; and

         o        reduction  of the use of  credit  and other  payment  cards as
                  payment methods.

We will continue to depend upon major  contracts  with credit  bureaus,  and our
future revenue could decline if the terms of these relationships change.

         We will continue to derive a  substantial  portion of our revenues from
contracts with the three major credit bureaus.  These contracts,  which normally
have a term of five  years  or  less,  accounted  for  approximately  22% of our
revenues in fiscal 2001. If we are unable to renew any of these contracts on the
same or similar terms, our revenues and results of operations would be harmed.

Our revenue  growth  could  decline if any major  customer  cancels,  reduces or
delays a purchase of our products.

         Most of our customers are relatively large enterprises,  such as banks,
insurance  companies,   healthcare  firms,   retailers  and   telecommunications
carriers.  Our future  success  will  depend  upon the timing and size of future
licenses, if any, from these customers and new customers.  Many of our customers
and  potential  customers  are  significantly  larger  than we are and may  have
sufficient  bargaining power to demand reduced prices and favorable  nonstandard
terms. The loss of any major customer,  or the delay of significant revenue from
these customers, could reduce or delay our recognition of revenue.

Our ability to increase our revenues will depend to some extent upon introducing
new  products and  services,  and if the  marketplace  does not accept these new
products and services, our revenues may decline.

         We will have a significant share of the available market in our Scoring
segment  and  for  certain   services  in  our  Strategy   Machine(TM)   segment
(specifically,  account management  services at credit card processors),  and in
the market for credit card fraud detection software through our Falcon products.
To increase  our  revenues,  we must enhance and improve  existing  products and
continue to introduce  new products and new versions of existing  products  that
keep pace with technological  developments,  satisfy increasingly  sophisticated
customer  requirements  and achieve  market  acceptance.  We believe much of our
future  growth  prospects  will rest on our  ability to  continue to expand into
newer  markets  for  our  products  and  services,  such  as  direct  marketing,
insurance, small business lending, retail,  telecommunications,  personal credit
management,  the  design of  business  strategies  using  Strategy  Optimization
technology and internet services.  These areas are relatively new to our product
development  and sales  and  marketing  personnel,  and  completely  new to some
personnel integrated as a result of the merger.  Products that we plan to market
in the future are in various  stages of  development.  We cannot assure you that
the  marketplace  will  accept  these  products.  If our  current  or  potential
customers  are not willing to switch to or adopt our new products and  services,
our revenues will decrease.

Defects,  failures and delays  associated with our  introduction of new products
could seriously harm our business.

         Significant undetected errors or delays in new products or new versions
of products,  especially in the area of customer  relationship  management,  may
affect market acceptance of our products and could harm our business, results of
operations  or  financial   position.   If  we  were  to  experience  delays  in
commercializing and introducing new or enhanced products,  if our customers were
to  experience   significant  problems  with  implementing  and  installing  our
products, or if our customers were dissatisfied with our products' functionality
or performance,  our business, results of operations or financial position could
be  harmed.  In the  past,  we have  experienced  delays  while  developing  and
introducing new products and product enhancements, primarily due to difficulties
developing  models,   acquiring  data  and  adapting  to  particular   operating
environments.  Errors or defects in our products  that are  significant,  or are
perceived  to be  significant,  could

                                       25



result  in the  rejection  of our  products,  damage  to  our  reputation,  lost
revenues, diverted development resources, potential product liability claims and
increased service and support costs and warranty claims.

If we fail to keep up with rapidly  changing  technologies,  our products  could
become less competitive or obsolete.

         In our markets,  technology  changes rapidly,  and there are continuous
improvements in computer hardware, network operating systems, programming tools,
programming languages, operating systems, database technology and the use of the
internet. If we fail to enhance our current products and develop new products in
response to changes in  technology  or industry  standards,  our products  could
rapidly become less  competitive or obsolete.  For example,  the rapid growth of
the internet environment creates new opportunities,  risks and uncertainties for
businesses,  such as ours,  which develop software that must also be designed to
operate in internet, intranet and other online environments.  Our future success
will depend, in part, upon our ability to:

         o        internally develop new and competitive technologies;

         o        use leading third-party technologies effectively;

         o        continue to develop our technical expertise;

         o        anticipate and effectively respond to changing customer needs;

         o        initiate new product introductions in a way that minimizes the
                  impact of customers delaying purchases of existing products in
                  anticipation of new product releases; and

         o        influence and respond to emerging industry standards and other
                  technological changes.

New  product  introductions  and pricing  strategies  by our  competitors  could
decrease our product sales and market share,  or could pressure us to reduce our
product prices in a manner that reduces our margins.

         We may not be able to compete successfully against our competitors, and
this  inability  could impair our capacity to sell our products.  The market for
business  analytics  is new,  rapidly  evolving and highly  competitive,  and we
expect competition in this market to persist and intensify. Our competitors vary
in size and in the scope of the products and services they offer, and include:

         o        in-house analytics departments;

         o        credit bureaus;

         o        computer service providers;

         o        regional risk management,  marketing,  systems integration and
                  data warehousing competitors;

         o        application software companies,  including enterprise software
                  vendors;

         o        management information system departments of our customers and
                  potential   customers,   including   financial   institutions,
                  insurance companies and telecommunications carriers;

         o        third-party     professional     services    and    consulting
                  organizations;

         o        internet companies;

         o        hardware  suppliers  that  bundle  or  develop   complementary
                  software;

         o        network  and  telecommunications  switch  manufacturers,   and
                  service  providers  that  seek to  enhance  their  value-added
                  services;

                                       26



         o        neural network tool suppliers; and

         o        managed care organizations.


         We expect to experience  additional  competition from other established
and emerging  companies,  as well as from other technologies.  For example,  our
Falcon  Fraud  Manager and Falcon  (TM) Fraud  Manager  for  Merchants  products
compete  against other methods of preventing  credit card fraud,  such as credit
card activation programs, credit cards that contain the cardholder's photograph,
smart cards and other card  authorization  techniques.  Many of our  anticipated
competitors have greater financial, technical, marketing,  professional services
and other  resources  than we do. As a result,  they may be able to respond more
quickly to new or emerging  technologies  and changes in customer  requirements.
They  may  also be able to  devote  greater  resources  than we can to  develop,
promote and sell their products. Many of these companies have extensive customer
relationships,  including  relationships  with many of our current and potential
customers.  Furthermore,  new  competitors or alliances  among  competitors  may
emerge and rapidly gain significant market share. If we are unable to respond as
quickly or effectively to changes in customer  requirements as our  competition,
our ability to expand our  business  and sell our  products  will be  negatively
affected.  Our competitors  may be able to sell products  competitive to ours at
lower prices  individually  or as part of integrated  suites of several  related
products.  This  ability may cause our  customers  to  purchase  products of our
competitors  that directly  compete with our products.  Price  reductions by our
competitors could negatively  impact our margins and results of operations,  and
could also harm our ability to obtain new  long-term  contracts  and renewals of
existing long-term contracts on favorable terms.


Any failure to recruit and retain  additional  qualified  personnel could hinder
our ability to successfully manage our business.

         Our future  success will likely  depend in large part on our ability to
attract and retain  experienced  sales,  research  and  development,  marketing,
technical  support and  management  personnel.  The  complexity  of our products
requires  highly trained  customer  service and technical  support  personnel to
assist customers with product installation and deployment.  The labor market for
these persons is very  competitive due to the limited number of people available
with the  necessary  technical  skills and  understanding.  We have  experienced
difficulty in recruiting  qualified  personnel,  especially  technical and sales
personnel,  and we may need  additional  staff to support new  customers  and/or
increased  customer  needs.  We may also  recruit and employ  skilled  technical
professionals  from other  countries to work in the United  States.  Limitations
imposed by federal  immigration  laws and the availability of visas could hinder
our ability to attract necessary  qualified  personnel and harm our business and
future  operating  results.  There is a risk that even if we invest  significant
resources in attempting to attract,  train and retain  qualified  personnel,  we
will not succeed in our efforts, and our business could be harmed.


We will  continue  to rely upon  proprietary  technology  rights,  and if we are
unable to protect them, our business could be harmed.

         Our success will depend,  in part, upon our proprietary  technology and
other  intellectual  property  rights.  To date,  we have relied  primarily on a
combination  of  copyright,  patent,  trade  secret,  and  trademark  laws,  and
nondisclosure and other contractual  restrictions on copying and distribution to
protect our  proprietary  technology.  Because the protection of our proprietary
technology  is  limited,  our  proprietary  technology  could be used by  others
without our consent. In addition,  patents may not be issued with respect to our
pending or future  patent  applications,  and our  patents  may not be upheld as
valid  or  may  not  prevent  the  development  of  competitive  products.   Any
disclosure, loss, invalidity of, or failure to protect our intellectual property
could negatively impact our competitive position, and ultimately,  our business.
We cannot  assure you that our means of  protecting  our  intellectual  property
rights in the United States or abroad will be adequate or that others, including
our competitors,  will not use our proprietary  technology  without our consent.
Furthermore,  litigation may be necessary to enforce our  intellectual  property
rights, to protect our trade secrets, to determine the validity and scope of the
proprietary  rights of others,  or to defend against claims of  infringement  or
invalidity.  Such litigation could result in substantial  costs and diversion of
resources  and  could  harm  our  business,   operating  results  and  financial
condition.

         In addition,  prior to the merger,  HNC  developed  technologies  under
research  projects   conducted  under  agreements  with  various  United  States
government  agencies or subcontractors.  Although HNC acquired commercial rights
to
                                       27



these technologies,  the United States government typically retains ownership of
intellectual  property rights and licenses in the  technologies  developed by us
under  these  contracts,  and in some  cases can  terminate  our rights in these
technologies  if we fail to  commercialize  them on a timely basis.  Under these
contracts with the United States government, the results of research may be made
public by the  government,  limiting our  competitive  advantage with respect to
future products based on our research.

We may be subject to possible infringement claims that could harm our business.

         With recent  developments in the law that permit  patenting of business
methods,  we expect  that  products  in the  industry  segments in which we will
compete,  including software products, will increasingly be subject to claims of
patent  infringement  as the number of products and  competitors in our industry
segments grow and the functionality of products overlaps. We will have to defend
claims made against our products, and such claims may require us to:

         o        incur significant defense costs or substantial damages;

         o        cease the use or sale of infringing products;

         o        expend   significant   resources   to  develop  or  license  a
                  substitute non-infringing technology;

         o        discontinue the use of some technology; or

         o        obtain a license under the intellectual property rights of the
                  third party  claiming  infringement,  which license may not be
                  available or might  require  substantial  royalties or license
                  fees that would reduce our margins.

Security  is  important  to our  business,  and  breaches  of  security,  or the
perception that e-commerce is not secure, could harm our business.

         Internet-based,  business-to-business  electronic commerce requires the
secure transmission of confidential information over public networks. Several of
our products  are  accessed  through the  internet,  including  our new consumer
services  accessible  through the  www.myfico.com  website.  Consumers using the
internet  to  access  their   personal   information   will  demand  the  secure
transmission of such data.  Security breaches in connection with the delivery of
our  products  and  services,  including  our  netsourced  products and consumer
services,  or  well-publicized  security  breaches  affecting  the  internet  in
general, could significantly harm our business,  operating results and financial
condition.  We cannot be certain  that  advances in computer  capabilities,  new
discoveries  in the  field  of  cryptography,  or  other  developments  will not
compromise  or breach the  technology  protecting  the networks  that access our
netsourced products, consumer services and proprietary database information.

We may  incur  risks  related  to  acquisitions  or  significant  investment  in
businesses.

         We have made in the past, and may make in the future,  acquisitions of,
or significant  investments in,  businesses that offer  complementary  products,
services and  technologies.  Any acquisitions or investments will be accompanied
by the risks commonly  encountered  in  acquisitions  of businesses.  Such risks
include:

         o        the  possibility  that we will  pay  more  than  the  acquired
                  companies or assets are worth;

         o        the difficulty of assimilating the operations and personnel of
                  the acquired businesses;

         o        the potential  product  liability  associated with the sale of
                  the acquired companies' products;

         o        the potential disruption of our ongoing business;

         o        the  potential  dilution  of  our  existing  stockholders  and
                  earnings per share;

         o        unanticipated liabilities, legal risks and costs;

                                       28



         o        the distraction of management from our ongoing business; and

         o        the impairment of relationships  with employees and clients as
                  a result of any integration of new management personnel.

         These  factors  could  harm our  business,  results  of  operations  or
financial position, particularly in the event of a significant acquisition.

If our products do not comply with government regulations that apply to us or to
our  customers,  we could be exposed to liability  or our products  could become
obsolete.

         Legislation  and  governmental  regulation  inform how our  business is
conducted.  Both our core  businesses  and our newer  consumer  initiatives  are
affected by regulation. Significant regulatory areas include:

         o        federal  and state  regulation  of  consumer  report  data and
                  consumer reporting agencies, such as the Fair Credit Reporting
                  Act, or FCRA;

         o        regulation  designed to insure that lending practices are fair
                  and  non-discriminatory,  such as the Equal Credit Opportunity
                  Act;

         o        privacy law,  such as  provisions  of the  Financial  Services
                  Modernization   Act  of  1999;   and  the   Health   Insurance
                  Portability and Accountability Act of 1996;

         o        regulations governing the extension of credit to consumers and
                  by Regulation E under the  Electronic  Fund  Transfers Act, as
                  well  as  non-governmental   VISA  and  MasterCard  electronic
                  payment standards;

         o        Fannie Mae and Freddie Mac regulations,  among others, for our
                  mortgage services products;

         o        insurance regulations related to our insurance products; and

         o        consumer  protection  laws, such as federal and state statutes
                  governing the use of the internet and telemarketing.

         In connection with our core  activities,  these statutes will continue,
to some degree,  to directly govern our operations.  For example,  the Financial
Services  Modernization  Act  restricts  our use and  transmittal  of  nonpublic
personal  information,  grants  consumers  opt out  rights,  requires us to make
disclosures to consumers  about our  collection and use of personal  information
and governs  when and how we may deliver  credit score  explanation  services to
consumers.  Many  foreign  jurisdictions  relevant  to our  business  will  also
regulate our operations.  For example,  the European  Union's Privacy  Directive
creates minimum standards for the protection of personal data. In addition, some
EU member states have enacted  protections  which go beyond the  requirements of
the Privacy  Directive.  We will be subject to the risk of  possible  regulatory
enforcement  actions if we fail to comply with any of the statutes governing our
operations.

         Additionally,  existing regulation and legislation is subject to change
or more restrictive  interpretation by enforcement agencies, and new restrictive
legislation might pass. For example,  new legislation might restrict the sharing
of  information  by  affiliated  entities,  mandate  providing  credit scores to
consumers, or narrow the permitted uses of consumer report data. Currently,  the
permitted uses of consumer report data in connection  with customer  acquisition
efforts are governed primarily by the FCRA, whose federal preemption  provisions
effectively  expire in 2004.  Unless  extended,  this  expiration  could lead to
greater state regulation,  increasing the cost of customer acquisition activity.
State  regulation  could cause financial  institutions to pursue new strategies,
reducing the demand for our  products.  In addition,  in many states,  including
California,  there have been  periodic  legislative  efforts to reform  workers'
compensation laws in order to reduce workers'  compensation  insurance costs and
to curb abuses of the workers'  compensation system.  Simplifying state workers'
compensation laws, regulations or fee schedules could diminish the need for, and
the benefits  provided by our Decision  Manager for Medical Bill Review products
and  Outsourced  Bill Review  services.

                                       29



Any  changes  to  existing   regulation  or   legislation,   new  regulation  or
legislation,  or more restrictive  interpretation  of existing  regulation could
harm our business,  results of  operations  and  financial  condition.  Finally,
governmental   regulation   influences  our  current  and  prospective  clients'
activities,  as well as their expectations and needs in relation to our products
and services.  For example,  our clients  include  credit  bureaus,  credit card
processors,  telecommunications  companies, state and federally chartered banks,
savings  and loan  associations,  credit  unions,  consumer  finance  companies,
insurance  companies  and other  consumer  lenders,  all of which are subject to
extensive and complex  federal and state  regulations,  and often  international
regulations.  Moreover,  industries of our future clients may also be subject to
extensive  regulations.  We must  appropriately  design products and services to
function in regulated  industries  or risk  liability to our  customers  for our
products' non-compliance.

Failure to obtain  data from our clients to update and  re-develop  or to create
new models could harm our business.

         To  develop,  install  and support  our  products,  including  consumer
credit, financial services, predictive modeling, decision analysis, intelligence
management,  credit  card  fraud  control  and  profitability  management,  loan
underwriting  and insurance  products,  we will require  periodic updates of our
statistical  models.  We must develop or obtain a reliable  source of sufficient
amounts of current and statistically  relevant data to analyze  transactions and
update our models.  In most cases,  these data must be periodically  updated and
refreshed to enable our products to continue to work  effectively  in a changing
environment.  We do not own or control much of the data that we require, most of
which  are  collected   privately  and  maintained  in  proprietary   databases.
Generally,  our  customers  agree to  provide  us the data we require to analyze
transactions,  report  results and build new  predictive  models.  If we fail to
maintain good  relationships  with our customers,  or if they decline to provide
such data due to legal privacy  concerns or a lack of permission  from their own
customers,  we could lose access to required data and our products  might become
less  effective.  In  addition,  our  Decision  Manager for Medical  Bill Review
products use data from state  workers'  compensation  fee  schedules  adopted by
state  regulatory  agencies.  Third parties have previously  asserted  copyright
interests in these data. These assertions, if successful,  could prevent us from
using the data. Any  interruption of our supply of data could seriously harm our
business, financial condition or results of operations.

Our  operations  outside the United  States  subject us to unique risks that may
harm our results of operations.

         A growing portion of our revenues is derived from international  sales.
During fiscal 2001, approximately 18% of our revenues were derived from business
outside the United States.  As part of our growth strategy,  we plan to continue
to pursue  opportunities  outside  the United  States.  Accordingly,  our future
operating  results could be negatively  affected by a variety of factors arising
out of  international  commerce,  some of which are  beyond our  control.  These
factors include:

         o        the general  economic and  political  conditions  in countries
                  where we sell our products and services;

         o        incongruent tax structures;

         o        difficulty in staffing our operations in various countries;

         o        the effects of a variety of foreign laws and regulations;

         o        import and export licensing requirements;

         o        longer payment cycles;

         o        potentially  reduced  protection  for  intellectual   property
                  rights;

         o        currency fluctuations;

         o        changes in tariffs and other trade barriers; and

                                       30


         o        difficulties  and delays in  translating  products and related
                  documentation into foreign languages.

         We cannot assure you that we will be able to successfully  address each
of these challenges in the near term.

         Additionally,  some of our business  will be  conducted  in  currencies
other than the U.S. dollar.  Foreign currency  transaction  gains and losses are
not currently material to our financial position,  results of operations or cash
flows.  However,  an  increase  in our  foreign  revenues  could  subject  us to
increased foreign currency transaction risks in the future.

                                       31



ITEM 3. Quantitative and Qualitative Disclosures About Market Risk

Market Risk Disclosures

         The following  discussion  about our market risk  disclosures  involves
forward-looking  statements.  Actual results could differ  materially from those
projected  in the  forward-looking  statements.  We are  exposed to market  risk
related to changes in interest rates, foreign currency exchange rates and equity
security  price  risk.  We do  not  use  derivative  financial  instruments  for
speculative or trading purposes.

Interest Rate Sensitivity

         We  maintain  an  investment  portfolio  consisting  mainly  of  income
securities   with  an  average   maturity  of  less  than  five   years.   These
available-for-sale securities are subject to interest rate risk and will fall in
value if market interest rates  increase.  We have the ability to hold our fixed
income  investments  until  maturity,  and  therefore  we would not  expect  our
operating results or cash flows to be affected to any significant  degree by the
effect of a sudden change in market interest rates on our securities  portfolio.
We believe that our foreign currency and equity risks are not material.

         The  following  table  presents  the  principal   amounts  and  related
weighted-average yields for our fixed rate investment portfolio at June 30, 2002
and September 30, 2001:




                                            June 30, 2002                        September 30, 2001
                                   ----------------------------             ---------------------------
                                   Book/Market          Average             Book/Market         Average
(in thousands)                        Value              Yield                 Value             Yield
- --------------                     -----------          -------             -----------         -------
                                                                                     
Cash and cash equivalents            $ 36,713            1.91%               $ 16,918            2.87%
Short-term investments                 16,822            1.88%                 13,800            2.57%
Long-term investments                  56,348            3.40%                110,709            3.78%
                                     --------                                --------
                                     $109,883            2.67%               $141,427            3.55%
                                     ========                                ========



Forward Foreign Currency Contracts

         Beginning  October  2001,  the Company  initiated a hedging  program to
manage its foreign  currency  exchange  rate risk on existing  foreign  currency
receivable  and bank balances by entering into forward  contracts to sell or buy
foreign currency. At month end foreign currency receivable and cash balances are
remeasured  into the  functional  currency  of the  reporting  entity at current
market rates. The change in value from this  remeasurement is then reported as a
foreign  exchange gain or loss for that period and the resulting gain or loss on
the forward contract  mitigates the exchange rate risk of the associated assets.
All of the Company's forward foreign currency contracts have maturity periods of
less than six  months.  Such  derivative  financial  instruments  are subject to
market risk.

     The following table  summarizes the Company's  outstanding  forward foreign
currency contracts, by currency, with contract amounts representing the expected
payments to be made under these instruments as of June 30, 2002:

                                       32



                                                  June 30, 2002
                                -------------------------------------------
                                       Contract Amount
                                --------------------------
                                Foreign                           Fair Value
(in thousands)                  Currency             US$              US$
- --------------                  --------           -------          -------
Sell foreign currency:
EURO (EUR)                     EUR 1,000             $ 988            $ 983
Japanese Yen (YEN)             YEN 25,000              209              209
British Pound (GBP)            GBP 1,800             2,743            2,736
                                                   -------          -------
                                                   $ 3,940          $ 3,928
                                                   =======          =======

                                       33



PART II - OTHER INFORMATION

ITEM 6. Exhibits and Reports on Form 8-K.

(a) N/A

(b) Reports on Form 8-K:

         The Company filed Form 8-K on April 29, 2002, announcing the signing of
         a merger  agreement  with HNC  Software  Inc.,  a provider  of high-end
         analytic and decision management software.

                                       34



                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                FAIR, ISAAC AND COMPANY, INCORPORATED


DATE: August 14, 2002

                                By   /s/ Kenneth J. Saunders
                                     -------------------------------------------
                                     Vice President and Chief Financial Officer


DATE: August 14, 2002

                                By   /s/ Henk J. Evenhuis
                                     -------------------------------------------
                                     Vice President, Finance

                                       35