UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549
                                  
                                ---------------

                                    FORM 10-K
(MARK ONE)

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

            FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 1995
                                      ------------------

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

            FOR THE TRANSITION PERIOD FROM                  to
                                           ----------------    ----------------

                             COMMISSION FILE NUMBER
                                     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.)

              120 North Redwood Drive, San Rafael, California 94903
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (415) 472-2211

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

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
                                      None

           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:

                     Common Stock, $0.01 par value per share
                                (Title of Class)

     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    .
                                             -----    ----

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

     As of December 8, 1995,  the  aggregate  market  value of the  Registrant's
common stock held by nonaffiliates  of the Registrant was $185,393,091  based on
the  last  transaction  price as  reported  on the  NASDAQ  Stock  Market.  This
calculation does not reflect a determination that certain persons are affiliates
of the Registrant for any other purposes.

      The number of shares of common stock  outstanding  on December 8, 1995 was
12,311,406 (excluding 52,765 shares held by the Company as treasury stock).

     Items 10, 11, 12 and 13 of Part III  incorporate  information  by reference
from the definitive proxy statement for the Annual Meeting of Stockholders to be
held on February 6, 1996.





                                TABLE OF CONTENTS

                                                                           PAGE
                                                                           ----
PART I

ITEM 1.   Business..........................................................   3

ITEM 2.   Properties........................................................  11

ITEM 3.   Legal Proceedings.................................................  11

ITEM 4.   Submission of Matters to a Vote of Security Holders...............  11


EXECUTIVE OFFICERS OF THE REGISTRANT........................................  12


PART II

ITEM 5.   Market for Registrant's Common Equity and Related Stockholder 
             Matters........................................................  13
ITEM 6.   Selected Financial Data...........................................  13
ITEM 7.   Management's Discussion and Analysis of Financial Condition and 
             Results of Operations..........................................  13

ITEM 8.   Financial Statements and Supplementary Data.......................  19

ITEM 9.   Changes in and Disagreements with Accountants on Accounting and
             Financial Disclosure...........................................  33


PART III

ITEM 10.  Directors and Executive Officers of the Registrant................  34

ITEM 11.  Executive Compensation............................................  34

ITEM 12.  Security Ownership of Certain Beneficial Owners and Management....  34

ITEM 13.  Certain Relationships and Related Transactions ...................  34

PART IV

ITEM 14. Exhibits, Financial Statement Schedules, and Reports on 
             Form 8-K.......................................................  35

SIGNATURES   ...............................................................  38

Supplemental Information....................................................  39

                                       2

                                     PART I

ITEM 1. BUSINESS

DEVELOPMENT OF THE BUSINESS

     Fair,  Isaac and  Company  (NASDAQ:  FICI) is a leading  developer  of data
management  systems  and  services  for  the  consumer  credit,  personal  lines
insurance,  and direct marketing industries.  The Company employs various tools,
such as database enhancement  software,  predictive modeling,  adaptive control,
and systems  automation to help its  customers  make "better  decisions  through
data."

     Established  in  1956,  Fair,  Isaac  pioneered  the  credit  risk  scoring
technologies  now  employed by most major U.S.  consumer  credit  grantors.  Its
rule-based decision management systems,  originally developed to screen consumer
credit  applicants,  are now  routinely  employed  in all  phases of the  credit
account cycle: direct mail solicitation  (credit cards, lines of credit,  etc.),
application  processing,  card  reissuance,  on-line credit  authorization,  and
collection. Although direct comparisons are difficult, management believes Fair,
Isaac ranks first or second in sales of every type of credit management  product
or service it markets,  and that its total sales to the consumer  credit  market
exceed those for similar products by any direct competitor.

     More than half of fiscal  1995  revenues  were  derived  from  usage-priced
products and services  marketed through alliances with major U.S. credit bureaus
and third-party credit card processors.  Sales of decision  management  products
and services directly to credit industry  end-users  accounted for approximately
30 percent of revenues.

     In  recent  years  Fair,  Isaac  has  branched  out,  applying  its  proven
risk/reward modeling capabilities to auto and home insurance underwriting, small
business lending, and home mortgage financing.  With the acquisition of DynaMark
in  December  1992,  the  Company  made its  first  foray  into  marketing  data
processing  and  database  management,  an area it  considers a prime target for
diversification.  Its strategy in this area is to develop and market an array of
services combining  DynaMark's strengths in warehousing and manipulating complex
consumer  databases  with Fair,  Isaac's  expertise in  predictive  modeling and
decision  systems.  DynaMark  contributed  $17.8  million or 16 percent of Fair,
Isaac's fiscal 1995 revenues.  Insurance  group revenues in 1995 were just under
$3 million or 2.6 percent of revenues.

     Fair,  Isaac numbers hundreds of the world's leading credit card and travel
card  issuers,  retail  establishments,  and consumer  lenders among its regular
customers.  It has enjoyed  continuous client  relationships  with some of these
companies for more than 25 years.  Through  alliances  with all three major U.S.
credit   bureaus  the  Company  also  serves  a  large  and  growing  number  of
middle-market  credit grantors,  primarily by providing direct mail solicitation
screening,  application  scoring, and account management services on a usage-fee
basis. In addition,  some of its newer end-user products,  such as CreditDesk(R)
application  processing  software,  are designed to meet the needs of relatively
small users of scoring systems.

     Approximately  13 percent of Fair,  Isaac's  fiscal 1995 revenues came from
sales  outside the United  States.  With its  long-standing  presence in Western
Europe and Canada and the more recent  establishment of operating bases in Great
Britain,  France,  Germany,  Japan, Mexico and South Africa, the Company is well
positioned  to benefit from the expected  growth in global  credit card issuance
and usage through the balance of the 1990s.

     Since 1990, Fair, Isaac's revenues and earnings per share have increased at
a  compound  rate  of 35  percent  and 50  percent,  respectively.  The  Company
attributes  this growth to rising market  demand for credit  scoring and account
management  services;  success in increasing its share of market;  and a gradual
shift in  marketing  and  pricing  strategy,  from  primary  reliance on direct,
end-user sales of customized  analytical and software  products to ongoing usage
revenues from services  provided through credit bureaus and bankcard  processing
agencies. The 26 percent increases in revenues and net income achieved in fiscal
1995 are closer to the Company's  long-term  historical growth rates and more in
line with the rates that management believes can be sustained in the future.

     Because Fair,  Isaac  already  holds the major share of the maturing  North
American credit scoring and account management markets,  management believes the
Company's  long-term  growth  prospects  will largely rest on its ability to (a)
develop  additional,  high value products and services for its present  customer
base; (b) increase its  penetration  of  established or emerging  credit markets
outside the U.S. and Canada;  and (c) develop new markets and  

                                       3

applications for its technologies--direct  marketing,  insurance, small business
lending and health care information being prime examples.

PRODUCTS AND SERVICES

     The Company's  principal  products are  statistically  derived,  rule-based
analytic  tools  designed  to help  businesses  make better  decisions  on their
customers and  prospective  customers,  and software  systems and  components to
implement these analytic tools. In addition to sales of these products  directly
to end-users,  the Company also makes these  products  available in service mode
through arrangements with credit bureaus and third-party credit card processors.
The Company's DynaMark subsidiary provides data processing, database management,
and personalized printing services to businesses engaged in direct marketing.

     Products  and  services   sold  to  the  consumer   credit   industry  have
traditionally accounted for most of the Company's revenues. However, the Company
is actively  promoting its products and services to other segments of the credit
industry,  including  mortgage and small  business  lending;  and to  non-credit
industries, particularly personal lines insurance and direct marketing. Consumer
credit  accounted for over 80 percent of the  Company's  revenues in each of the
three years in the period ended  September  30, 1995.  Sales to customers in the
direct  marketing  business,  including the marketing arms of financial  service
businesses,  accounted for about 16 percent of revenues in fiscal 1995 and 1994,
and 12 percent in fiscal 1993.  Revenues  from sales to the  insurance  industry
accounted  for less than three percent of revenues in each of the three years in
the period ended September 30, 1995.

ANALYTIC PRODUCTS

     The Company's primary analytic products are scoring algorithms (also called
"scorecards")  which can be used in screening  lists of  prospective  customers,
evaluating  applicants  for credit or insurance,  and managing  existing  credit
accounts.  Some of the most common types of scoring algorithms  developed by the
Company are described  below.  Scoring  algorithms  are developed by correlating
information  available  at the time a  particular  decision  is made with  known
performance at a later date.  Scoring algorithms can be developed to predict the
likelihood of different kinds of performance (e.g. credit delinquency,  response
to a solicitation,  and insurance claims frequency);  they can be developed from
different data sources (e.g. credit  applications and credit bureau files);  and
they can be developed either for a particular user ("custom"  scorecards) or for
many users in a particular industry ("pooled data" or "generic" scorecards).

     Credit  Application  Scoring  Algorithms.  First introduced in 1958, Credit
Application  Scoring  Algorithms  are  tools  that  permit  credit  grantors  to
calculate  the risk of lending to individual  applicants.  They are delivered in
the form of a table of numbers,  one for each  possible  answer to each of about
ten to twelve selected predictive questions that are found on the form filled in
by the applicant or on a credit report purchased by the credit grantor. The user
"scores" an applicant by looking in the table for the number associated with the
answers provided about the applicant and calculating their sum. The "score" thus
obtained is compared to a "cutoff  score"  previously  established by the credit
grantor's management to determine whether or not to extend the requested credit.
A significant  proportion of revenues from Credit Application Scoring Algorithms
is derived from sales of new or replacement algorithms to existing users.

     Behavior  Scoring  Algorithms.   The  Company  pioneered  Behavior  Scoring
Algorithms with a research  program in 1969. The first  commercially  successful
products  were  introduced in 1978.  In contrast to Credit  Application  Scoring
Algorithms which deal with credit applicants, Behavior Scoring Algorithms permit
managements to define rules for the treatment of existing credit customers on an
ongoing basis.

     Although  similar in  statistical  principle  and  manner of  construction,
Behavior Scoring  Algorithms  differ in several  important  respects from Credit
Application Scoring Algorithms.  First, rather than using an applicant's answers
on a  credit  application  or a credit  report,  the data  used to  determine  a
behavior score come from the customer's  purchase and payment  history with that
credit grantor.  Second,  each customer is scored  monthly,  rather than only at
application  time, and an action is selected each time in response to the score.
Third,  the  available  actions are much more  varied  than  simply  granting or
denying credit to an applicant.  For example,  if an account is delinquent,  the
actions  available  to a  credit  manager  can  include  a simple  message  on a
customer's bill calling attention to the delinquency,  a dunning letter, a phone
call, or a referral to a collection  agency,  with the action to be taken in any
given case to be determined by the customer's behavior score.

     Scores produced by specially  designed  Behavior Scoring  Algorithms can be
used to select  actions for mailing  promotional  materials  to  customers,  for
changing the credit  limits  allowed,  for  authorizing  individual  credit card
                                       4

transactions,  for  taking  various  actions  on  delinquent  accounts,  and for
reissuing credit cards which are about to expire.  Behavior  Scoring  Algorithms
are also components of the Adaptive Control Systems described below.

     Credit  Bureau  Scoring   Services.   The  Company  also  provides  scoring
algorithms  to each of the three major  automated  credit  bureaus in the United
States based solely on the  information in their files.  Customers of the credit
bureau  can  use  the  scores   derived  from  these   algorithms  to  prescreen
solicitation  candidates,  to evaluate  applicants  for new credit and to review
existing  accounts.  Credit grantors using these services pay based on usage and
the Company and the credit bureau share these usage  revenues.  The  PreScore(R)
service  offered by the Company  combines a license to use such  algorithms  for
prescreening solicitation candidates along with tracking and consulting services
provided by the Company and is priced on a time or usage basis.

     ScoreNetSM Service. The ScoreNet Service, introduced in August 1991, allows
credit grantors to obtain Fair, Isaac's credit bureau scores and related data on
a regular basis and in a format  convenient for use in their account  management
programs. In most cases the account management program is a Fair, Isaac Adaptive
Control  System or  Adaptive  Control  service at a credit card  processor.  The
Company obtains the data from the credit  bureau(s)  selected by each subscriber
and delivers it to the subscriber in a format  compatible with the  subscriber's
account management system.

     Insurance  Scoring  Algorithms.  The  Company  has also  delivered  scoring
systems  for  insurance  underwriters.  Such  systems  use the  same  underlying
statistical  technology as credit scoring  systems,  but are designed to predict
claim frequency or  profitability  of applicants for personal  insurance such as
automobile or homeowners' coverage. During fiscal 1993, the Company introduced a
Property Loss Score ("PLS") service in conjunction with Equifax, Inc., a leading
provider of data to insurance  underwriters.  In 1994, the Company  introduced a
similar  service  in  conjunction  with Trans  Union  called  "ASSIST"  which is
designed to predict automobile insurance risk. PLS and ASSIST are similar to the
credit bureau scoring services in that a purchaser of data from Equifax or Trans
Union  can use  the  scores  to  evaluate  the  risk  posed  by  applicants  for
homeowners' or auto  insurance.  The Company and Equifax or Trans Union,  as the
case may be,  share the usage  revenue  produced by these  services.  Aspects of
automated  application  processing systems and Adaptive Control Systems are also
applicable  to  insurance  underwriting  decisions.   The  Company  is  actively
marketing its products and services to the insurance industry.

     Other Scoring Algorithms.  The Company has developed scoring algorithms for
other users,  which include public utilities that require deposits from selected
applicants  before starting  service,  tax authorities that select returns to be
audited, and mortgage lenders. The Company has also developed scoring algorithms
for use in selecting life insurance  salesmen,  finance  company  managers,  and
prisoners suitable for early release, although to date these algorithms have not
generated significant revenues.



AUTOMATED STRATEGIC APPLICATION PROCESSING SYSTEMS (ASAP)

     The Company's  Automated  Strategic  Application  Processing systems (ASAP)
automate the processing of credit applications,  including the implementation of
the  Company's  Credit  Application  Scoring  Algorithms.   The  Company  offers
Mid-Range  ASAPs which are  stand-alone  assemblies  of hardware  and  software;
Mainframe  ASAP,  SEARCH,  and ScoreWare  consisting of software for IBM and IBM
compatible  mainframe  computers;  and CreditDesk(TM) which consists of software
for personal  computers.  The Company does not expect  significant  sales of new
Mid-Range ASAP systems but still derives significant maintenance and enhancement
revenues from existing systems.

     The tasks performed by ASAPs include:  (i) checking for the completeness of
the  data  initially  given  and  printing  an  inquiry  letter  in the  case of
insufficient  information;  (ii)  checking  whether  an  applicant  is  a  known
perpetrator  of  fraud;  (iii)   electronically   requesting,   receiving,   and
interpreting  a credit  report when it is  economic  to do so; (iv)  assigning a
credit limit to the account, if acceptable, and printing a denial letter if not;
and (v) forwarding the data necessary to originate  billing records for accepted
applicants.

     Mid-Range ASAP is a  minicomputer-based  system which carries out the tasks
listed  above  in  a  manner  extensively   "tailored"  to  each  user's  unique
requirements.  Mainframe ASAP is a software-only package designed to be executed
on IBM or IBM compatible mainframe  computers.  It is most useful for very large
volume credit grantors who elect to enter application  information from a number
of  separate  locations.  CreditDesk  is  designed  for  use on  stand-alone  or
networked personal  computers.  Although its software functions are not tailored
as extensively as the other versions of ASAP, CreditDesk features an easy-to-use
graphics  interface.  The  Company  also sells  software  components  for IBM or
compatible  mainframe  computers under the tradename  "SEARCH" and  "ScoreWare."

                                       5

SEARCH  acquires and  interprets  credit bureau  reports as a separate  package.
ScoreWare  provides for easy installation of credit  application  scorecards and
computes  scores  from such  scorecards  as part of the  application  processing
sequence.

     The Company's Mid-Range and Mainframe ASAP systems are currently being used
in the  United  States,  Canada,  and  Europe  by  banks,  retailers,  and other
financial institutions.  CreditDesk is being used by over 300 credit grantors in
more  than a dozen  countries.  To  support  these  installations,  the  Company
provides complete hardware and software maintenance, general software support in
the form of consulting, and specific software support by producing enhancements,
as well as other  modifications at a user's request.  In September 1989, Equifax
Credit Information  Services of Toronto,  Canada's largest credit bureau,  began
providing an application  processing and scoring service using a custom-designed
version of the Company's  Mainframe  ASAP  Software.  The Company  shares in the
usage revenue produced by this service.

ADAPTIVE CONTROL SYSTEMS

     The Company's most advanced  product is the Adaptive  Control  System,  now
generally marketed under the tradename "TRIAD".  An Adaptive Control System is a
complex  of  behavior  scoring  algorithms,   computer  software,   and  account
management  strategy  addressed  to one or more aspects of the  management  of a
consumer credit or similar portfolio.  For example, the Company has developed an
Adaptive  Control System for use by an electric utility in the management of its
customer accounts.

     A principal  feature of an Adaptive  Control System is software for testing
and evaluation of alternative  management  strategies,  designated the "Champion
and Challenger Strategy Software." The "Champion" strategy applied to any aspect
of controlling a portfolio of accounts (such as determining  collection messages
or setting  credit  limits) is that set of rules  considered by management to be
the most  effective at the time. A  "Challenger"  strategy is a different set of
rules which is  considered a viable  candidate to outperform  the Champion.  The
Company's  Champion  and  Challenger   Strategy  software  is  tailored  to  the
customer's  billing  system  and is  designed  to permit the  operation  of both
strategies at the same time and also to permit varying fractions of the accounts
to go to each of the competing strategies.  For example, if a Challenger is very
different  from the  Champion,  management  may wish to test it on a very  small
fraction of the accounts, rather than to risk a large loss. Alternatively,  if a
Challenger  appears to be  outperforming a Champion,  management can direct more
and more of the account flow to it. There need not, in fact,  be a limitation on
the number of  Challengers in place at any one time beyond the limits imposed by
the ability of the Company and the user management to study the results.

     A  Champion/Challenger  structure is based on one or more of the  Company's
component   products,   usually   Behavior  Scoring   Algorithms,   as  well  as
Company-developed  software  that permits  convenient  allocation of accounts to
strategies and convenient  modification of the strategies  themselves.  Adaptive
Control  Systems  can  also  consider  information  external  to the  particular
creditor,  particularly  scores  and  other  information  obtained  from  credit
bureaus, in the design of strategies.  A specific goal of the Company's Adaptive
Control System product is to make the account  management  functions of the user
as  independent  as  possible  of the user's  overall  data  processing  systems
development department.

     For a Champion/Challenger structure to function effectively, new Challenger
strategies  must be  developed  continually  as insight is gained,  as  external
conditions  change,  and as  management  goals are  modified.  The Company often
participates in the design and  development of new Challenger  strategies and in
the  evaluation  of the  results  of  Champion/Challenger  competitions  as they
develop.

     Contracts  for Adaptive  Control  Systems for end-users  generally  include
multi-year software maintenance,  strategy design and evaluation, and consulting
components.  The Company also provides  Adaptive  Control services through First
Data Resources,  Inc., Total System Services, Inc. and MBNA Information Services
(formerly  Southwestern  States  Bankcard  Association),  three  of the  largest
third-party  credit card processors in the United States.  The Adaptive  Control
service is also  available in the United Kingdom  through First Data  Resources,
Ltd. and Bank of Scotland. Credit card issuers subscribing to these services pay
monthly fees based on the number of accounts processed.  During fiscal 1995, the
Company  began   developing  an  Adaptive   Control  System  designed  to  apply
Champion-Challenger  principles to the processing of new credit accounts, rather
than the  management  of existing  accounts.  The  Company  also  believes  that
Adaptive Control Systems can operate in areas other than consumer  credit;  and,
as noted above,  has provided an Adaptive  Control System to an electric utility
company.
                                       6

DYNAMARK

DynaMark  provides  a  variety  of  data  processing,  database  management  and
personalized   printing  services  to  companies  and  organizations  in  direct
marketing.  DynaMark  offers several  proprietary  tools in connection with such
services including DynaLink and DynaMatch. DynaLink gives financial institutions
and other users remote computer access to their  "warehoused"  customer  account
files or marketing databases. It allows them to perform on-line analyses ranging
from  profiling  the history of a single  customer  purchase or credit  usage to
calling up print-outs of all files having  certain  defined  characteristics  in
common. DynaMatch uses a unique scoring system to identify matching or duplicate
records that most standard "merge-purge" systems would overlook. Credit managers
and direct marketers can use it to identify  household  relationships  (accounts
registered in different  names, but sharing a common address and surname) and to
eliminate  costly  duplicate  mailings.  Credit card  issuers can use it to spot
potentially fraudulent or overlimit credit card charges by individuals using two
or more cards issued under slightly different names or addresses.

CUSTOMER SERVICE AND SUPPORT

     The Company  provides  service and support to its customers in a variety of
ways.  They  include:  (i)  education  of liaison  teams  appointed by buyers of
scoring  algorithms and software;  (ii) maintenance of an answering service that
responds  to   inquiries  on  minor   technical   questions;   (iii)   proactive
Company-initiated  follow-up  with  purchasers  of the  Company's  products  and
services; (iv) conducting seminars held several times a year in various parts of
the  United  States,  Canada  and  Europe;  (v)  conducting  a  Risk  Management
Conferences for clients,  usually in San Francisco,  in which user experience is
exchanged and new products are introduced;  and (vi) delivery of special studies
which are related to the use of the Company's products and services.

     Scoring   algorithms  can  diminish  in  effectiveness  over  time  as  the
population  of applicants  or customers  changes.  Such changes take place for a
variety of reasons, many of which are unknown or poorly understood, but some are
a result of  marketing  strategy  changes or shifts in the national or the local
economy. It is to the user's advantage, therefore, to monitor the performance of
its  algorithms  so that they can be  replaced  when it is economic to do so. In
response to this need as well as the requirement of the Equal Credit Opportunity
Act that scoring  algorithms be  periodically  validated,  the Company  provides
tracking services and software products which measure the continuing performance
of its scoring algorithms while in use by customers.

TECHNOLOGY

     The Company's personnel have a high degree of expertise in several separate
disciplines:   operations  research,  mathematical  statistics,   computer-based
systems design, programming, and data processing.

     The fundamental  principle of operations research is to direct attention to
a class of management  decisions,  to make a mathematical model of the situation
surrounding that class of decisions,  and to find rules for making the decisions
which  maximize  achievement  of the  manager's  goal.  The  Company's  analytic
products are classic examples of this doctrine  reduced to practice.  The entire
focus is on  decision  making  using  the best  mathematical  and  computational
techniques available.

     The fundamental  goal of  mathematical  statistics is to provide the method
for deriving the maximum amount of useful information from an undigested body of
data.  The  objective  of the design of  computer-based  systems is to provide a
mechanism for efficiently accepting input data from a source,  storing that data
in a cost-effective  medium,  operating on the data with reliable algorithms and
decision rules, and reporting results in readily comprehensible forms.

     The Company's analytic products have a clear distinguishing  characteristic
in that they make  management  by rule  possible  in  situations  where the only
alternative is reliance on a group of people whose actions can never be entirely
consistent.  Rules for selecting actions require computation of probabilities of
results. But computing the probability of a particular result in the traditional
mode,  that is, by counting the number of occurrences of each possible result in
all possible combinations of circumstances,  clearly breaks down when the number
of  combinations  becomes very large.  When only a few thousand cases of results
are available,  more subtle mathematical  methods must be used or invented.  The
Company  has been  actively  developing  and using  techniques  of this kind for
nearly 40 years, as indicated by the  development  and continual  enhancement of
its  proprietary  suite of  algorithms  and  computer  programs  used to develop
scoring algorithms.

                                        7

     The  Company's  products  must also  interface  successfully  with  systems
already in place.  For  example,  they must accept data in various  forms and in
various media such as handwritten  applications,  video display  terminal input,
and  telecommunications  messages  from credit  bureaus.  They must also provide
output in diverse  forms and media,  such as video  displays,  printed  reports,
transactions on magnetic tape, and printed  letters.  The Company's  response to
this interface  requirement  has been to develop a staff which is expert in both
logical design of information systems and the various languages used for coding.

     Although  DynaMark has many competitors in the data processing  field, some
of which are  significantly  larger,  DynaMark  has  concentrated  on  providing
specialized  types of data  processing  and database  management  services using
proprietary  tools which,  it believes,  give it an edge over its competition in
these areas.


MARKETS AND CUSTOMERS

     The Company's  products for use in the area of consumer credit are marketed
to banks, retailers, finance companies, oil companies, credit unions, and credit
card  companies.  The  Company  has  approximately  500 users of  products  sold
directly by the Company to  end-users.  These include over 50 of the 100 largest
banks  in  the  United   States;   several  of  the  largest  banks  in  Canada;
approximately  20 banks in the United  Kingdom;  more than 40 retailers;  12 oil
companies;  major  travel and  entertainment  card  companies;  and more than 40
finance  companies.  Custom  algorithms  and systems have generally been sold to
larger credit grantors. The scoring, application processing and adaptive control
services offered through credit bureaus and third-party processors are intended,
in part, to extend usage of the Company's  technology to smaller  credit issuers
and the Company  believes  that users of its products  and services  distributed
through third-parties number in the thousands.  As noted above, the Company also
sells its products to utilities, tax authorities and insurance companies.

     DynaMark  markets its services to a wide variety of  businesses  engaged in
direct  marketing.   These  include  banks  and  insurance  companies,   catalog
merchandisers,  fund-raisers and others.  Most of DynaMark's  revenues come from
direct sales to the end user of its services, but in many cases DynaMark acts as
a subcontractor to advertising  agencies or others managing a particular project
for the end-user.

     No single  end-user  customer  accounted for more than 10% of the Company's
revenues in fiscal 1994. Revenues generated through the Company's alliances with
the three major credit bureaus in the United States,  Equifax,  Inc., TRW, Inc.,
and Trans Union  Corporation,  each accounted for  approximately  nine to eleven
percent of the Company's total revenues in fiscal 1995.

     The percentage of revenues derived from customers  outside the United Sates
was  approximately  13 percent in fiscal 1995, 14 percent in fiscal 1994, and 16
percent in fiscal 1993. DynaMark has had virtually no non-U.S. revenues. Canada,
the United Kingdom and Germany are the largest  international  market  segments.
Mexico,  Japan,  South Africa, a number of countries in South America and almost
all of the Western  European  countries are  represented  in the user base.  The
Company has  delivered  products to users in  approximately  40  countries.  The
information set forth under the caption "Segment  Information" in Note 12 to the
Consolidated  Financial  Statements is  incorporated  herein by  reference.  The
Company's  foreign  offices are sales and  customer  service  offices  acting as
agents on behalf of the U.S.  production  operations.  Net identifiable  assets,
capital  expenditures and  depreciation  associated with foreign offices are not
material.

     The Company has enjoyed good  relations  with the majority of its customers
over  extended  periods of time,  and a  substantial  portion of its  revenue is
derived from repeat customers.  As noted above, the Company is actively pursuing
new users,  particularly in the marketing and insurance fields, as well as those
potential  users  in the  consumer  credit  area  not yet  using  the  Company's
products.


CONTRACTS AND BACKLOG

     The Company's  practice is to enter into contracts  with several  different
kinds of payment terms.  Scoring  algorithms have historically been sold through
one-time,  fixed-price  contracts.  The Company  will  continue to sell  scoring
algorithms  on this basis but has also  entered  into  longer  term  contractual
arrangements  with some of its largest  customers  for the  delivery of multiple
algorithms.  PC-ASAP  ("CreditDesk")  customers  have the  option to enter  into
contracts that provide for a one-time  license fee or  volume-sensitive  monthly
lease  payments.  The one-time  and  usage-based  contracts  contain a provision
requiring  monthly  maintenance  payments.  Mainframe ASAP  contracts  include a
one-time fee for the basic software  license,  plus monthly fees for maintenance
and enhancement services.  The Company also realizes maintenance and enhancement
revenues from users of its line of Mid-Range  ASAP systems.  PreScore  contracts
call for usage or periodic license fees and there is generally a minimum charge.

                                       8

Contracts  for the  delivery  of complete  Adaptive  Control  Systems  typically
contain both fixed and variable  elements in  recognition  of the fact that they
extend over multiple  years and must be  negotiated  in the face of  substantial
uncertainties.  As noted above, the Company is also providing scoring algorithms
and application processing on a service basis through credit bureaus, and credit
account management services through third-party bankcard processors. Subscribers
pay for these  services and for the ScoreNet  service  based on usage.  DynaMark
employs a  combination  of fixed fee and volume-or  usage-based  pricing for its
services.

     As of September 30, 1995, the Company's  backlog,  which includes only firm
contracts,  was  approximately  $46,137,000,   as  compared  with  approximately
$30,911,000 as of September 30, 1994. Most usage-based revenues do not appear as
part  of  the  backlog.  The  Company  believes  that  approximately  30% of the
September 30, 1995 backlog will be delivered after the end of the current fiscal
year, September 30, 1996. Most DynaMark contracts include unit or usage charges,
the total  amount of which  cannot be  determined  until the work is  completed.
DynaMark's backlog is not significant in amount, is not considered a significant
indicator of future revenues, and is not included in the foregoing figures.

COMPETITION

     The Company believes that its typical product  development  cycle, which in
the past has extended as long as ten years, has tended to moderate the Company's
growth rate. It also believes,  however, that this long product development lead
time provides a barrier to entry of  competitive  products.  As credit  scoring,
automated  application  processing,  and behavioral scoring  algorithms,  all of
which were  pioneered  by the  Company,  have become  standard  tools for credit
providers,   competition  has  emerged  from  five  sectors:  scoring  algorithm
builders,  providers of automated application processing services, data vendors,
neural network  developers and artificial  intelligence  system builders.  It is
likely that a number of new entrants will be attracted to the market,  including
both large and small  companies.  Many of the  Company's  present and  potential
competitors have substantially  greater financial,  managerial,  marketing,  and
technological  resources than the Company. The Company believes that none of its
competitors  offer the same mix of  products  as the  Company.  However  certain
competitors may have larger shares of particular  geographic or product markets.
In-house  analytic  and  systems  developers  are also a  significant  source of
competition for the Company.

     The Company believes that the principal factors  affecting  competition for
scoring  algorithms  are product  performance  and  reliability;  expertise  and
knowledge  of the credit  industry;  ability to deliver  algorithms  in a timely
manner;  customer support,  training and documentation;  ongoing  enhancement of
products;  and comprehensiveness of product applications.  It competes with both
outside  suppliers and in-house groups for this business.  The Company's primary
competitor  among  outside  suppliers of scoring  algorithms  is C.C.N.  Systems
Limited ("CCN") of Nottingham,  England,  a subsidiary of Great Universal Stores
plc, a large British retailer. Scores sold by credit bureaus in conjunction with
credit  reports,  including  scores  computed  by  algorithms  developed  by the
Company,  provide potential  customers with the alternative of purchasing scores
on a usage-priced basis.

     The Company believes that the principal  factors  affecting  competition in
the market for automated  application  processing systems (such as ASAP) are the
same  as  those  affecting  scoring  algorithms,  together  with  experience  in
developing computer software products.  Competitors in this area include outside
computer  service  providers  and in-house  computer  systems  departments.  The
Company believes that its primary competitor in this area is American Management
Systems, Incorporated ("AMS"). AMS also offers credit scoring algorithms.

     The Company  competes with data vendors in the market for its credit bureau
scoring  services  including  PreScore and ScoreNet.  In the past several years,
data vendors have expanded their services to include  evaluation of the raw data
they provide.  All of the major credit bureaus offer competing  prescreening and
credit bureau scoring services developed, in some cases, in conjunction with the
Company's primary scoring algorithm competitor, CCN.

     Both  AMS and CCN  offer  products  intended  to  perform  some of the same
functions as the Company's  Adaptive Control Systems.  The Company believes that
customers using its Adaptive Control  Systems,  in both custom end-user form and
through third-party  processors,  significantly outnumber users of the competing
AMS and CCN products.

     Another  source of emerging  competition  comes from  companies  developing
artificial  intelligence  systems  including those known as "expert systems" and
"neural  networks." An expert system is computer  software that  replicates  the
decision-making  process  of the best  available  human  "experts"  in solving a
particular class of problem, such as credit approval, charge card authorization,
or insurance  underwriting.  Scoring  technology  differs from expert systems in
that scoring  technology is based upon a large data base of results,  from which
rules and  algorithms are 

                                       9

developed, as compared to expert systems, which are typically based primarily on
the  "expert's"  judgment  and  less so upon a  significant  data  base.  Neural
networks,  on the other hand,  are an alternative  method of developing  scoring
algorithms from a data base but using  mathematical  techniques  quite different
from those used by the Company.  The Company believes its technology is equal or
superior  to expert  system  and  neural  network  technology  where  sufficient
performance data is available.

     As noted  above,  there are a large  number  of  companies  providing  data
processing and database management  services in competition with DynaMark,  some
of which are considerably larger than DynaMark.  The Company believes the market
for such services will continue to expand  rapidly for the  foreseeable  future.
Competition in this area is based on price, service, and, in some cases, ability
of the  processor to perform  specialized  tasks.  As noted above,  DynaMark has
concentrated  on providing  specialized  types of data  processing  and database
management services using proprietary tools which, it believes,  give it an edge
over its competitors in these areas.

PRODUCT PROTECTION

     The  Company  relies  upon  the  laws  protecting  trade  secrets  and upon
contractual  non-disclosure  safeguards,  including its employee  non-disclosure
agreements and restrictions on  transferability  that are incorporated  into its
customer  agreements,  to protect its software and proprietary  interests in its
product  methodology  and know-how.  The Company does not currently  have patent
protection for any of its programs or  algorithms,  nor does it believe that the
law of  copyrights  affords  any  significant  protection  for  its  proprietary
software.  The  Company  instead  relies  principally  upon such  factors as the
knowledge,  ability,  and  experience of its personnel,  new products,  frequent
product  enhancements,  and name  recognition  for its success  and growth.  The
Company  retains title to and protects the suite of algorithms and software used
to develop  scoring  algorithms as a trade secret and has never  distributed its
source code.

     In spite of these precautions,  it may be possible for competitors or users
to copy or reproduce aspects of the Company's  software or to obtain information
that the Company regards as trade secrets. In addition, the laws of some foreign
countries do not protect the Company's  proprietary rights to the same extent as
do the laws of the United States.

RESEARCH AND DEVELOPMENT

     Technological  innovation  and  excellence  have been goals of the  Company
since its founding.  The Company has devoted, and intends to continue to devote,
significant funds to research and development.  The Company has ongoing projects
for improving its  fundamental  knowledge in the area of algorithm  design,  its
capabilities to produce algorithms  efficiently,  and its ability to specify and
code  algorithm  executing  software.  The  information  set  forth  in the line
entitled "Research and development" in the Consolidated  Statement of Income and
the  information set forth under the caption  "Software  costs" in Note 1 to the
Consolidated Financial Statements is incorporated herein by reference.

     Above  and  beyond  the  projects  formally   designated  as  Research  and
Development,  many of the Company's activities contain a component that produces
new  knowledge.  For  example,  an Adaptive  Control  System,  by its nature and
purpose,  must be designed to match its environment and learn as it operates. In
the areas in which the  Company's  products  are  useful,  the  "laboratory"  is
necessarily the site of the user's operations.

HARDWARE MANUFACTURING

     Hardware for the Company's  Mid-Range ASAP systems consists  primarily of a
Motorola MC  68030-based  central  processing  unit,  one or more video  display
terminals,  a disk storage unit, and various other  input-output  and peripheral
devices.  The  Company's  manufacturing  process at its San  Rafael,  California
facility involves assembly, testing, and quality assurance functions. Components
and parts used in the  Company's  Mid-Range  ASAP  systems  are  purchased  from
outside  vendors,  and the Company  generally  seeks to use components and parts
that are  available  in  quantity  from a number of  distributors.  The  Company
believes that,  should any of these components  become  unavailable from current
sources,  alternative  sources could be developed.  Hardware  manufacturing  and
enhancements account for less than one percent of total revenue.

PERSONNEL

     As of October 1, 1995, the Company employed approximately 835 persons. None
of its  employees is covered by a collective  bargaining  agreement  and no work
stoppages have been experienced.
                                       10

ITEM 2. PROPERTIES

     The  Company's  principal  office is  located  in San  Rafael,  California,
approximately 15 miles north of San Francisco.  The Company leases approximately
134,000  square feet of office space in three  buildings at that location  under
leases  expiring in 2001.  It also  leases  approximately  9,600  square feet of
warehouse space in San Rafael for its hardware  operations and for storage under
month-to-month  leases.  DynaMark  leases  approximately  82,000  square feet of
office and data  processing  space in two  buildings in Arden  Hills,  Minnesota
under leases which expire in 2005, and an additional 23,000 square feet of space
for printing  facilities  in a separate  building in Arden Hills,  under a lease
which expires in 1997. The Company also leases a total of  approximately  26,000
square feet of office  space for offices in  Monterey,  California;  New Castle,
Delaware; Atlanta, Georgia; Toronto, Ontario; Birmingham, England; Tokyo, Japan;
Paris, France;  Mexico City, Mexico; and Wiesbaden,  Germany. See Notes 6 and 11
of Notes to  Consolidated  Financial  Statements for  information  regarding the
Company's obligations under leases.

     The Company is currently  investigating  various  possibilities to meet its
anticipated needs for additional space in future years, primarily in San Rafael.
The  Company  believes  that  suitable  additional  space will be  available  to
accommodate future needs.


ITEM 3. LEGAL PROCEEDINGS

     No material legal proceedings are pending.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     Not applicable.

                                       11



EXECUTIVE OFFICERS OF THE REGISTRANT

     NAME                         POSITIONS HELD                             AGE
     ----                         --------------                             ---
Larry E. Rosenberger    President and Chief Executive Officer                 49
                        since March, 1991, Executive Vice
                        President 1985-1991, Senior Vice
                        President 1983-1985, Vice President
                        1977-1983. A Director since 1983.
                        Joined the Company in 1974.

John D. Woldrich        Appointed Chief Operating Officer                     52
                        effective August 1, 1995. Executive
                        Vice President since 1985, Senior Vice
                        President 1983-1985, Vice President
                        1977-1983. A Director since 1983.
                        Joined the Company in 1972.

Gerald de Kerchove      Executive Vice President since 1985,                  49
                        Senior Vice President 1983-1985, Vice
                        President 1977-1983. Treasurer since
                        1983 and Chief Financial Officer since
                        1987. Joined the Company in 1972.

Barrett B. Roach        Executive Vice President since joining                55
                        the Company in August 1992. Chief
                        Administrative and Financial Officer of
                        Network Equipment Technologies, Inc.
                        from 1986 to July 1990. Owned and
                        operated a vineyard from July 1990 to
                        August 1992.

Patrick G. Culhane      Executive Vice President since August                 41
                        1995; Senior Vice President 1992 to
                        1995; Vice President 1990 to 1992;
                        joined the Company in 1985.

Jeffrey F. Robinson     Senior Vice President since 1986, Vice                46
                        President 1980-1986. Treasurer 1981-
                        1983. Joined the Company in 1975.

Kenneth M. Rapp         Senior Vice President since August 1994,              49
                        and President and Chief Operating Officer
                        of DynaMark, Inc. since it was founded
                        in 1985.

Peter L. McCorkell      Senior Vice President since August 1995;              49
                        Vice President, Secretary and General
                        Counsel since joining the Company in
                        1987.

Patricia Cole           Controller since joining the Company                  46
                        in September 1995. Vice President
                        and Controller of Southern Pacific
                        Telecommunications Company 1993 to
                        1995; Controller of Los Angeles Cellular
                        Telephone Company 1990-1992.

- ---------------
The  term  of  office  for all  officers  is at the  pleasure  of the  Board  of
Directors.

                                       12

                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     The  Company's  common  stock  is  traded  over-the-counter  on the  Nasdaq
National Market under the symbol: FICI.

     At  December 1, 1995,  Fair,  Isaac had 265 holders of record of its common
stock.  The following table lists the high and low last  transaction  prices for
the periods shown, as reported by the National Association of Securities Dealers
on the Nasdaq National Market.

Stock Prices                              High        Low
- ------------------------------------------------------------
October 1 - December 31, 1993            11 1/4       10
January 1 - March 31, 1994               13 5/8       10 1/2
April 1 - June 30, 1994                  15 3/4       11 5/8
July 1 - September 30, 1994              17 3/4       13 1/2
October 1 - December 31, 1994            28 5/8       17 1/8
January 1 - March 31, 1995               26 3/4       17
April 1 - June 30, 1995                  29 3/4       22 1/4
July 1 - September 30, 1995              30 3/4       25 1/2

DIVIDENDS

     The Company paid cash dividends of 3.5 cents per share  semiannually,  or 7
cents per year,  from  March  1992  through  March  1995.  On May 24,  1995,  it
announced a 100 percent stock dividend (equivalent to a 2 for 1 stock split) and
its  intention  to pay  quarterly  dividends of 2 cents per share or 8 cents per
year subsequent to issuance of the stock dividend.  The first quarterly dividend
was paid in  September  1995.  There are no  current  plans to  change  the cash
dividend nor to issue any further stock dividend.

ITEM 6. SELECTED FINANCIAL DATA



Fiscal year ended September 30,         1995              1994              1993             1992              1991
- -------------------------------------------------------------------------------------------------------------------
                                                                                                

Revenues                           $ 113,881          $ 90,279          $ 66,668         $ 42,614          $ 31,786
Income from operations                19,864            15,795             8,108            5,633             3,099
Income before income taxes            21,446            16,553             8,652            6,667             4,374
Net income                            12,695            10,049             5,277            3,932             2,757
Earnings per share                    $ 1.00             $ .81             $ .44            $ .33             $ .24
Dividends per share (in cents) *         5.5                 7                 7                7                 5

At September 30,                        1995              1994              1993             1992              1991
- -------------------------------------------------------------------------------------------------------------------
Working capital                     $ 24,393          $ 16,490          $ 14,652         $ 13,401          $ 16,509
Total assets                          88,290            70,935            54,230           41,982            31,405
Long-term obligations                  1,930             2,333             2,729            2,655                --
Stockholders' equity                $ 56,128          $ 42,939          $ 31,516         $ 26,647          $ 22,277



     * Because the change to  quarterly  dividends  was  initiated  in September
1995,  the rate of dividends paid in fiscal 1995 does not reflect the new annual
rate which is 8 cents per share.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS 
OF OPERATIONS

     Fair,  Isaac and  Company,  Incorporated,  provides  products  and services
designed to help a variety of  businesses  use data to make better  decisions on
their  customers  and  prospective  customers.  The Company's  products  include
statistically  derived,   rule-based  analytical  tools,  software  designed  to
implement those analytical  tools,  and 

                                       13

consulting  services  to help  clients  use and track the  performance  of those
tools.  The Company also provides a range of credit  scoring and credit  account
management   services  in  conjunction  with  credit  bureaus  and  credit  card
processing agencies. Its DynaMark subsidiary provides data processing,  database
management and personalized  printing  services to businesses  engaged in direct
marketing.

     The  Company is  organized  into  business  units which  correspond  to its
principal markets:  consumer credit,  insurance and direct marketing (DynaMark).
Sales to the consumer credit industry have traditionally  accounted for the bulk
of the Company's revenues.  Products developed specifically for a single user in
this market are generally  sold on a fixed-price  basis.  Such products  include
application and behavior scoring  algorithms (also known as "analytic  products"
or "scorecards"),  credit  application  processing systems (ASAP and CreditDesk)
and custom credit account  management systems including those marketed under the
name  TRIAD.   Software  systems  usually  also  have  a  component  of  ongoing
maintenance  revenue,  and CreditDesk systems have also been sold under time- or
volume-based  price  arrangements.  Credit scoring and credit account management
services sold through credit bureaus and third-party  credit card processors are
generally  priced based on usage.  Products sold to the  insurance  industry are
generally  priced based on the number of policies in force,  subject to contract
minimums. DynaMark employs a combination of fixed-fee and usage-based pricing.

REVENUES

     The  following  table sets forth for the fiscal  periods  indicated (a) the
percentage of revenues contributed by the DynaMark and Insurance business units,
and the  percentage of revenues  represented  by  fixed-price  and  usage-priced
revenues  from the  Credit  business  unit;  and (b) the  percentage  change  in
revenues within each category from the corresponding  period in the prior fiscal
year.  Fixed-price  revenues  include all revenues from  application  processing
software,  custom  scorecard  development  and  consulting  projects for credit.
Virtually all usage revenues are generated through third-party alliances such as
those with credit bureaus and third-party credit card processors.




                                             Percentage of                                  Period-to-Period
                                                Revenue                                    Percentage Changes
                                              Year Ended                                 1994              1993
                                             September 30,                                to                to
                                1995             1994              1993                  1995              1994
- ----------------------------------------------------------------------------------------------------------------
                                                                                              

Credit:
     Fixed-price                  29               32                37                    15                18
     Usage-priced                 53               50                49                    33                38
DynaMark                          16               16               12*                    22                78*
Insurance                          2                2                 2                    56                36
                           ---------        ---------         ---------             ---------         ---------
Total revenues                   100              100               100                    26                35
                           =========        =========         =========             =========         =========

<FN>

     * DynaMark was acquired on December 31, 1992, so it contributed to revenues
for only the last nine months of fiscal 1993.
</FN>


     Revenue from credit application scoring products increased by 20 percent in
fiscal 1994 compared with fiscal 1993 and increased another 10 percent in fiscal
1995 due  primarily  to  resurgence  in the  economy  in general  and  increased
bankcard solicitation  activity,  and also due to the Company's  introduction of
new  products  including  small  business  loan  scoring  products  and tracking
software.  ASAP revenues increased by 35 percent in 1994 compared with 1993, and
by another  13  percent in fiscal  1995,  primarily  due to  increased  sales of
PC-based ASAP products  (CreditDesk) and software  components for mainframe ASAP
systems.  Revenues from sales of credit account  management systems (TRIAD) sold
to  end-users  increased 3 percent from 1993 to 1994 and by 28 percent from 1994
to 1995. The Company's high degree of success in penetrating  the U.S.  bankcard
industry  with these  products  has limited the revenue  growth in that  market.
However,  the Company has added  functionality  for the  existing  base of TRIAD
users and is actively  marketing TRIAD for other types of credit products and in
overseas markets which accounted for most of the growth in 1995.

     Usage  revenues  are  generated   primarily  by  credit  scoring   services
distributed  through major credit bureaus and credit account management services
distributed  through  third-party  bankcard  processors.  Revenues  from  credit
bureau-related  services have increased rapidly in each of the last three fiscal
years and  accounted  for  approximately  39 percent of revenues in fiscal 1995.
Revenues from services  provided through  bankcard  processors also increased in
each of these  years,  due  primarily  to increases in the number of accounts at
each of the major processors.

                                       14

     Revenues  derived  from  alliances  with  credit  bureaus  and credit  card
processors  have  accounted  for  much  of  the  Company's  revenue  growth  and
improvement  in operating  margins over the last three years.  While the Company
has been very  successful in extending or renewing such  agreements in the past,
and believes it will  generally be able to do so in the future,  the loss of one
or more such alliances could have a significant impact on revenues and operating
margin.  Revenues generated through the Company's alliances with Equifax,  Inc.,
TRW, Inc. and Trans Union Corporation each accounted for  approximately  nine to
eleven percent of the Company's total revenues in fiscal 1995.

     Potential new government  regulation of the use of credit bureau data could
have an impact on the use of any of the Company's credit bureau scoring services
including PreScore(R) and ScoreNet(R). Bills which would substantially amend the
Fair Credit  Reporting Act were introduced in each of the last three  Congresses
and at least two such bills were  introduced  in 1995.  These bills would impose
new  restrictions  on the use of credit  bureau data to  prescreen  solicitation
lists.  Bills and  regulations  have also been  introduced,  and,  in some cases
enacted, at the state level that affect the use of credit bureau data in various
ways,   including   restricting  the  use  of  such  data  in  making  insurance
underwriting  decisions.  State  regulation of credit bureau data,  particularly
regulations  imposing  requirements  on the  credit  bureaus  or users of credit
bureau  information which differ from those existing under federal law, may also
have an adverse impact on bureau scoring services.  The Company believes certain
enacted or pending  state  legislation  and  regulation of credit bureau data in
connection with insurance  underwriting has had a negative impact on its efforts
to sell insurance risk scores through credit reporting  agencies.  However,  the
Company cannot predict whether any other particular federal or state legislation
affecting credit bureau information or credit scoring is likely to be enacted in
the foreseeable  future,  or the extent to which the passage of such legislation
might affect the Company's business.

     The Company's  revenues  derived from  customers  outside the United States
increased  from $10.9 million in fiscal 1993 to $12.5 million in fiscal 1994 and
to $14.9 million in 1995. DynaMark has had virtually no non-U.S. revenues. Sales
of software products,  including TRIAD and PC-based ASAP, and an increase in the
number of accounts  using the Company's  account  management  services at credit
card  processors  in the United  Kingdom  accounted for most of the increases in
international revenues in fiscal 1994 and 1995.

     Revenues from software  maintenance and consulting  services each accounted
for less than 10% of  revenues  in each of the three  years in the period  ended
September  30,  1995,  and the Company does not expect  revenues  from either of
these sources to exceed 10% of revenues in the foreseeable future.

     During the period from 1990 through 1994,  while the rate of account growth
in the U.S.  bankcard  industry  was slowing and many of the  Company's  largest
institutional  clients were  merging and  consolidating,  the Company  generated
above-average  growth in  revenues--even  after correcting for the effect of the
DynaMark  acquisition--from its bankcard-related  scoring and account management
business by deepening its  penetration of large banks and other credit  issuers.
The Company's revenues grew by 26 percent in fiscal 1995 which is closer to what
the Company  believes  is a  sustainable,  long-term  growth  rate.  The Company
believes  much of its future  growth  prospects  will rest on its ability (1) to
develop new,  high value  products  and services for its present  client base of
major  U.S.  consumer  credit  issuers;  (2)  to  increase  its  penetration  of
established or emerging credit markets  outside the U.S. and Canada;  and (3) to
expand--either  directly  or  through  further   acquisitions--into   relatively
undeveloped  or  underdeveloped  markets for its products  and services  such as
direct marketing, insurance, small business lending, and health care information
management.

     Over the long  term,  in  addition  to the  factors  discussed  above,  the
Company's  rate of  revenue  growth--excluding  growth  due to  acquisitions--is
limited by the rate at which it can recruit and absorb  additional  professional
staff.  While the  increasing  percentage  of usage  revenues  may  loosen  this
constraint  to some  extent,  management  believes  it will  continue  to  exist
indefinitely.  On the other hand,  despite the high  penetration the Company has
already achieved in certain markets,  the  opportunities  for application of its
core  competencies  are much  greater  than it can  pursue.  Thus,  the  Company
believes it can continue to grow revenues, within the personnel constraint,  for
the foreseeable future. At times management may forego short-term revenue growth
in order to devote  limited  resources to  opportunities  which it believes have
exceptional  long-term potential.  This occurred in the period from 1988 through
1990 when the Company  devoted  significant  resources to  developing  the usage
priced services  distributed through credit bureaus and third-party  processors.
Cumulative revenue since 1987, net of the DynaMark acquisition, is very close to
the Company's twenty-year historical average revenue growth of 21 percent.

                                       15


EXPENSES

     The  following  table sets forth for the fiscal  periods  indicated (a) the
percentage  of net revenues  represented  by certain line items in the Company's
Consolidated  Statement of Income and (b) the percentage change in the amount of
each such line item from the prior fiscal year.


                                                      Percentage of                             Period-to-Period
                                                         Revenue                               Percentage Changes
                                                       Year Ended                            1994             1993
                                                      September 30,                           to               to
                                        1995              1994              1993             1995              1994
- -------------------------------------------------------------------------------------------------------------------
                                                                                                  

Total revenues                           100               100               100               26                35
                                    --------         ---------         ---------
Costs and expenses:
Cost of revenues                          38                38                40               27                29
Sales and marketing                       20                20                20               22                34
Research and development                   4                 5                 7               --               (10)
General and administrative                21                19                20               37                29
Amortization of intangibles               --                 1                 1              (12)               54
                                    --------         ---------         ---------                
Total costs and expenses                  83                83                88               26                27
                                    --------         ---------         ---------
Income from operations                    17                17                12               26                95
Interest income, expense and
   other (net)                             2                 1                 1              108                39
                                    --------         ---------         ---------
Income before income taxes                19                18                13               30                91
Provision for income taxes                 8                 7                 5               35                93
                                    --------         ---------         ---------
Net income                                11                11                 8               26                90
                                    ========         =========         =========


COST OF REVENUES

     Cost of revenues  consists  primarily  of  personnel,  travel,  and related
overhead costs;  costs of computer service bureaus;  and the amounts paid by the
Company to credit bureaus for scores and related  information in connection with
the  ScoreNet  Service.  The decrease in cost of  revenues,  as a percentage  of
revenues,  in 1994 and 1995 compared with 1993 was due primarily to increases in
the volume of usage-priced revenues which, other than ScoreNet,  have relatively
low costs of revenues.

SALES AND MARKETING

     Sales and marketing  expenses  consist  principally  of personnel,  travel,
overhead,  advertising  and  other  promotional  expenses.  As a  percentage  of
revenues,  sales and marketing  expenses have been relatively  stable during the
three years ended September 30, 1995.

RESEARCH AND DEVELOPMENT

     Research  and  development  expenses  include  the  personnel  and  related
overhead costs incurred in product  development,  researching  mathematical  and
statistical  algorithms,  and  developing  software  tools  that  are  aimed  at
improving   productivity  and  management  control.   Research  and  development
expenses,  in absolute dollars,  decreased slightly from fiscal 1993 to 1994 and
were essentially  unchanged in fiscal 1995. The Company's  current primary focus
in  seeking  growth   opportunities   is  in  developing   new   markets--either
geographical  or by  industry--for  its existing  technologies,  rather than new
technological  developments.  Such costs are recorded as sales and  marketing or
general and administrative expenses rather than as research and development.

GENERAL AND ADMINISTRATIVE

     General and administrative expenses consist mainly of compensation expenses
for certain  senior  management,  corporate  facilities  expenses,  the costs of
administering certain benefit plans, legal expenses,  and the costs of operating
administrative  functions such as finance and computer  information  systems and
exploration of new business  opportunities.  As a percentage of revenues,  these
expenses  decreased in fiscal 1994 compared  with fiscal 1993,  due primarily to
expense control and rapid revenue growth.  The increase in these costs in fiscal
1995 was 
                                       16

primarily due to significant  increases in office space and expenditures made to
improve the Company's information systems and technology infrastructure, and the
research associated with exploring new business opportunities,  primarily in the
health care information management area.

AMORTIZATION OF INTANGIBLES

     The Company is amortizing the  intangible  assets arising from the DynaMark
acquisition,  which occurred on December 31, 1992, over periods ranging from two
to 15 years. The level of amortization  expense in future years will depend,  in
part,  on the  amount of  additional  payments  to the former  share-holders  of
DynaMark. See below under "Capital Resources and Liquidity."

INTEREST INCOME AND EXPENSE, AND OTHER

     Interest  income is derived  from the  investment  of funds  surplus to the
Company's immediate operating  requirements.  At September 30, 1995, the Company
had  approximately   $23.2  million  invested  in  U.S.   treasury   securities,
certificates of deposit, and other interest-bearing instruments. Interest income
increased  in  fiscal  1994 and 1995 due to rising  interest  rates  and/or  the
increasing balance in interest bearing accounts and instruments.

     The following table shows year-to-year changes in interest income resulting
from  changes in market  rates of  interest  and the amount of  interest-bearing
investments.

(dollars in thousands)                      1995           1994          1993
- --------------------------------------------------------------------------------
Balance at September 30:                  $23,199        $24,888        $13,325
Yield at September 30:                        5.6%           4.6%           3.4%
Interest for year ended September 30:    $  1,248         $  728         $  560

     In  1992,  the  Company  entered  into a  financing  lease  for  its  newly
constructed conference center and financed the construction of the center with a
$2,950,000 secured note. Principal and interest on the note are payable monthly.
Interest  income from the note is not included in the table above.  In 1993, the
Company earned $212,000 in interest income on the note and incurred  $193,000 in
interest  expense on the capitalized  lease.  The Company incurred an additional
$60,000 in interest expense on other capitalized leases in fiscal 1993. In 1994,
the Company earned $293,000 in interest income on the note and incurred $183,000
in interest expense on the lease, and an additional  $39,000 in interest expense
on other  capitalized  leases.  The $41,000 in other expenses recorded in fiscal
1994 reflects the loss on sale of a treasury bill prior to its maturity. In 1995
the Company earned $292,000 in interest income on the note and incurred $163,000
in interest expense on the lease, and an additional  $29,000 in interest expense
on other  capitalized  leases.  The other  income is primarily  attributable  to
currency exchange gains.

PROVISION FOR INCOME TAXES

     The Company's  effective tax rate of  approximately  41% in fiscal 1995 was
higher than the effective rate of approximately  39% in fiscal 1993 and 1994 due
primarily  to a changing  mix of  applicable  state and foreign  tax rates.  The
Company  expects its effective tax rate in fiscal 1996 to be  approximately  the
same as in fiscal 1995 barring any change in the tax laws.

CAPITAL RESOURCES AND LIQUIDITY

     Working  capital  increased  from  $14,652,000  at September  30, 1993,  to
$16,490,000  at September  30, 1994 and to  $24,393,000  at September  30, 1995.
These increases were due primarily to increases in accounts receivable, unbilled
work in progress and short-term  investments which offset a decrease in cash and
cash equivalents and increases in accrued compensation and employee benefits and
billings in excess of earned revenues.

     The  Company  may be  required  to make  additional  payments to the former
shareholders  of DynaMark based upon  DynaMark's  financial  results in calendar
1995. The Company currently  estimates that this additional payment for calendar
1995 will be approximately  $1.1 million,  and will not exceed $2.7 million.  No
such additional payments are required in future years.

     In fiscal 1994, cash provided by operations  ($19,535,000) more than offset
cash  used  in  investing  activities  ($12,985,000)  and  financing  activities
($800,000).  Cash  provided by  operations  resulted  primarily  from net income
before depreciation and amortization,  and increases in accrued compensation and
benefits.  Cash was used in investing 

                                       17

activities primarily to make net purchases of interest bearing  investments,  to
purchase property and equipment and to make the additional payment to the former
owners of DynaMark.  Payment of dividends and reduction of certain capital lease
obligations more than offset cash provided by the exercise of stock options.

     In fiscal 1995 cash  provided  by  operations  ($13,316,000)  was more than
offset  by  cash  used  in  investing  activities  ($15,333,000)  and  financing
activities  ($652,000).  Cash provided by operations resulted primarily from net
income  before   depreciation  and   amortization,   and  increases  in  accrued
compensation and employee benefits, partially offset by the increase in accounts
receivable and unbilled work in progress.  Cash was used in investing activities
primarily for additions to property and equipment (including major expansions at
the Company's headquarters in San Rafael,  California and at DynaMark's facility
in St.  Paul,  Minnesota),  the  additional  payment  to the  former  owners  of
DynaMark,  the purchase of interest  bearing  investments  and  investments in a
number of start-up  companies,  partially  offset by the  maturities of interest
bearing  investments.  Cash was used in financing  activities  primarily for the
payment of dividends  and  reduction  of capital  lease  obligations,  partially
offset by cash generated by the exercise of stock options.

     Future  cash flows will  continue  to be  affected  by  operating  results,
contractual  billing terms and  collections,  investment  decisions and dividend
payments,  if any. At September 30, 1995, the Company had no significant capital
commitments other than those  obligations  described in Notes 3, 6 and 11 to the
consolidated  financial  statements.  The  Company  believes  that  the cash and
marketable  securities  on hand,  along with cash  expected to be  generated  by
operations,  will be adequate to meet its capital and  liquidity  needs for both
the current year and the foreseeable future.

     The  table in Note 13 to the  Consolidated  Financial  Statements  presents
unaudited  quarterly  operating  results  for the last  eight  fiscal  quarters.
Management believes that all the necessary adjustments have been included in the
amounts stated to present fairly the selected quarterly  information,  when read
in conjunction with the financial  statements included elsewhere in this report.
This  information  includes all normal  recurring  adjustments  that the Company
considers  necessary  for  a  fair  presentation  thereof,  in  accordance  with
generally accepted accounting principles.

     Quarterly  results may be affected by  fluctuations  in revenue  associated
with credit card  solicitations,  by the timing of orders for and  deliveries of
certain ASAP and TRIAD systems,  and by the  seasonality of ScoreNet  purchases.
With the exception of the cost of ScoreNet data  purchased by the Company,  most
of its  operating  expenses  are not  affected  by  short-term  fluctuations  in
revenues  and thus  short-term  fluctuations  in revenue may have a  significant
impact on operating  results.  However,  in recent years these fluctuations were
generally  offset by the  strong  growth in  revenues  from  services  delivered
through credit bureaus and third-party bankcard processors.

     Management  believes that neither the quarterly  variations in net revenues
and net income,  nor the results of operations for any particular  quarter,  are
necessarily   indicative  of  results  of  operations  for  full  fiscal  years.
Accordingly,  management believes that the Company's results should be evaluated
on an annual basis.

                                       18


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

REPORT OF INDEPENDENT AUDITORS

THE BOARD OF DIRECTORS
FAIR, ISAAC AND COMPANY, INCORPORATED:

     We have audited the accompanying consolidated balance sheets of Fair, Isaac
and Company,  Incorporated  and  subsidiaries as of September 30, 1995 and 1994,
and the related  consolidated  statements of income,  stockholders'  equity, and
cash flows for each of the three years in the period ended  September  30, 1995.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects,  the financial position of Fair, Isaac
and Company,  Incorporated  and  subsidiaries as of September 30, 1995 and 1994,
and the results of their  operations  and their cash flows for each of the three
years in the period ended  September  30, 1995,  in  conformity  with  generally
accepted  accounting  principles.

KPMG Peat Marwick

San Francisco, California                    
October 25, 1995

                                       19



CONSOLIDATED STATEMENTS OF INCOME

                                  (dollars in thousands, except per share data)
Years ended September 30,               1995            1994             1993
- -------------------------------------------------------------------------------
Revenues:
     Fair, Isaac                 $     96,074    $     75,719    $     58,482
     DynaMark                          17,807          14,560           8,186
                                 ------------    ------------    ------------
       Total revenues                 113,881          90,279          66,668
                                 ------------    ------------    ------------
Costs and expenses:
   Cost of revenues
     Fair, Isaac                       30,298          24,483          21,374
     DynaMark                          12,734           9,616           5,150
                                 ------------    ------------    ------------
       Total costs of revenues         43,032          34,099          26,524
Sales and marketing                    22,592          18,302          13,672
Research and development                3,986           3,984           4,426
General and administrative             23,696          17,293          13,415
Amortization of intangibles               711             806             523
                                 ------------    ------------    ------------
     Total costs and expenses          94,017          74,484          58,560
                                 ------------    ------------    ------------
Income from operations                 19,864          15,795           8,108
Interest income                         1,547           1,021             797
Interest expense                         (196)           (222)           (253)
Other                                     231             (41)             --
                                 ------------    ------------    ------------
Income before income taxes             21,446          16,553           8,652
Provision for income taxes              8,751           6,504           3,375
                                 ------------    ------------    ------------
Net income                       $     12,695    $     10,049    $      5,277
                                 ============    ============    ============
Earnings per share               $       1.00    $        .81    $        .44
                                 ============    ============    ============
Shares used in computing
   earnings per share              12,723,000      12,476,000      12,164,000
                                 ============    ============    ============

See accompanying notes to the consolidated financial statements.

                                       20





CONSOLIDATED BALANCE SHEETS

                                                                           (dollars in thousands)
September 30,                                                      1995                      1994
- -------------------------------------------------------------------------------------------------
                                                                                       

ASSETS
   Current assets:
     Cash and cash equivalents                                   $8,321                   $10,990
     Short-term investments (Note 5)                              5,874                     3,938
     Accounts receivable, net of
       allowance 1995: $276; 1994:$429                           19,094                    14,242
     Unbilled work in progress                                   11,299                     6,590
     Deferred income taxes (Note 7)                               1,399                     1,379
     Prepaid expenses and other current assets                    1,784                     1,188
                                                              ---------                 ---------
       Total current assets                                      47,771                    38,327
Long-term investments (Note 5)                                   10,923                    10,461
Note receivable                                                   2,895                     2,915
Property and equipment, net (Note 6)                             16,815                    12,334
Intangibles, net (Note 3)                                         4,957                     3,406
Deferred income taxes and other assets (Note 7)                   4,929                     3,492
                                                              ---------                 ---------
                                                                $88,290                   $70,935
                                                              =========                 =========

LIABILITIES AND STOCKHOLDERS' EQUITY 
   Current liabilities:
     Accounts payable and other accrued liabilities              $5,830                    $6,006
     Accrued compensation and employee
       benefits (Note 8)                                         10,631                    10,051
     Billings in excess of earned revenues                        5,314                     4,027
     Income taxes payable (Note 7)                                1,603                     1,753
                                                              ---------                 ---------
       Total current liabilities                                 23,378                    21,837
   Other liabilities (Note 8)                                     6,854                     3,826
   Capitalized leases (Note 6)                                    1,930                     2,333
   Commitments and contingencies
     (Notes 3, 5, 6 and 11)                                          --                        --
                                                              ---------                 ---------
       Total liabilities                                         32,162                    27,996
                                                              ---------                 ---------
   Stockholders' equity (Notes 2, 8, 9 and 10):
     Common stock                                                   123                        60
     Paid in capital in excess of par value                      14,508                    13,210
     Retained earnings                                           41,975                    30,010
     Less treasury stock (1995: 53,562;
       1994: 101,822 shares at cost)                               (228)                     (341)
     Less pension adjustment (Note 8)                              (406)                       --
     Unrealized gain on investment (Note 5)                         156                        --
                                                              ---------                 ---------
       Total stockholders' equity                                56,128                    42,939
                                                              ---------                 ---------
                                                                $88,290                   $70,935
                                                              =========                 =========
<FN>
See accompanying notes to the consolidated financial statements.
</FN>


                                       21




CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

Period from September 30, 1992, to September 30, 1995                                                (dollars in thousands)
- ---------------------------------------------------------------------------------------------------------------------------
                                                       Paid in                                         Unrealized   Total
                                      Common stock    capital in              Note                       gain on    stock-
                                     Shares    Par    excess of  Retained  receivable Treasury  Pension  invest-   holders'
                                    (000's)   value   par value  earnings   from ESOP  stock  adjustments ments     equity
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                          

BALANCES AT SEPTEMBER 30, 1992     11,245     $ 57     $11,143    $16,311   $(194)  $(670)     $  --     $  --     $26,647
Issuance of restricted stock           30       --          --         --      --      --         --        --          --
Exercise of stock options             283        2         443         --      --      --         --        --         445
Tax benefit of stock options           --       --         207         --      --      --         --        --         207
Payment on ESOP note receivable        --       --          --         --     194      --         --        --         194
Contribution to ESOP                   29       --          80         --      --      96         --        --         176
Net income                             --       --          --      5,277      --      --         --        --       5,277
Dividends declared                     --       --          --       (799)     --      --         --        --        (799)
Pension adjustment                     --       --          --         --      --      --       (631)       --        (631)
                                  -------  -------     -------     ------  ------   ------     ------   ------     -------
BALANCES AT SEPTEMBER 30, 1993     11,587       59      11,873     20,789      --    (574)      (631)       --      31,516
Issuance of restricted stock           21       --          --         --      --      --         --        --          --
Exercise of stock options             290        1         474         --      --      --         --        --         475
Tax benefit of stock options           --       --         350         --      --      --         --        --         350
Contribution/sale to ESOP              69       --         513         --      --     233         --        --         746
Net income                             --       --          --     10,049      --      --         --        --      10,049
Dividends declared                     --       --          --       (828)     --      --         --        --        (828)
Pension adjustment                     --       --          --         --      --      --        631        --         631
                                  -------  -------     -------     ------  ------   ------    ------   -------     -------
BALANCES AT SEPTEMBER 30, 1994     11,967       60      13,210     30,010      --    (341)        --        --      42,939
Issuance of restricted stock            4       --           4         --      --      --         --        --           4
Exercise of stock options             217        1         450         --      --      --         --        --         451
Tax benefit of stock options           --       --         115         --      --      --         --        --         115
Contribution/sale to ESOP              48       --         729         --      --     113         --        --         842
Net income                             --       --          --     12,695      --      --         --        --      12,695
Dividends declared                     --       --          --       (668)     --      --         --        --        (668)
Stock dividend                         --       62          --        (62)     --      --         --        --          --
Adoption of SFAS No. 115 at
October 1, 1994                        --       --          --         --      --      --         --       (77)        (77)
Unrealized gain on investments         --       --          --         --      --      --         --       233         233
Pension adjustment                     --       --          --         --      --      --       (406)       --        (406)
                                  -------  -------     -------   --------   -----  ------      -----   -------    --------
BALANCES AT SEPTEMBER 30, 1995     12,236     $123     $14,508    $41,975     $--   $(228)     $(406)     $156     $56,128
                                  =======  =======     =======   ========   =====  ======     ======   =======    ========

<FN>
See accompanying notes to the consolidated financial statements.
</FN>


                                       22





CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                           (dollars in thousands)
Years ended September 30,                                          1995         1994         1993
- -------------------------------------------------------------------------------------------------
                                                                                   

CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                      $12,695      $10,049       $5,277
Adjustments to reconcile net income to cash
provided by operating activities:
   Depreciation and amortization                                  6,153        4,880        4,520
   Deferred income taxes                                         (1,714)      (1,781)      (1,541)
   Increase in accounts receivable and
    unbilled work in progress                                    (9,561)      (1,108)      (6,318)
   Decrease (increase) in prepaid expenses
    and other assets                                               (828            6         (139)
   Increase in accounts payable and other liabilities               629        1,635          885
   Increase in accrued compensation and
    employee benefits                                             4,796        5,164        3,280
   Increase (decrease) in income taxes payable                     (141)        (331)         832
   Increase (decrease) in billings in excess
    of earned revenues                                            1,287        1,021         (674)
                                                              ---------    ---------    ---------
     Net cash provided by operating activities                   13,316       19,535        6,122
                                                              ---------    ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property and equipment                             (10,692)      (5,272)      (4,491)
Purchase of DynaMark, Inc.                                       (2,150)      (1,813)      (4,501)
Additions to other assets                                          (375)         (42)         (58)
Note receivable                                                      20           19         (180)
Purchases of investments                                         (9,240)     (15,781)      (2,018)
Proceeds from maturities/sales of investments                     7,104        9,904        4,996
                                                              ---------    ---------    ---------
     Net cash used in investing activities                      (15,333)     (12,985)      (6,252)
                                                              ---------    ---------    ---------
CASH FLOWS FROM FINANCING ACTIVITIES
Reduction of capital lease obligations                             (422)        (532)        (603)
Issuance of stock                                                   494          560          445
ESOP note receivable                                                 --           --          194
Dividends paid                                                     (668)        (828)        (799)
Repurchase of company stock                                         (56)          --           --
                                                              ---------    ---------    ---------
     Net cash used in financing activities                         (652)        (800)        (763)
                                                              ---------    ---------    ---------
Increase (decrease) in cash and
cash equivalents                                                 (2,669)       5,750         (893)
Cash and cash equivalents, beginning of year                     10,990        5,240        6,133
                                                              ---------    ---------    ---------
Cash and cash equivalents, end of year                           $8,321      $10,990       $5,240
                                                              =========    =========    =========
<FN>
See accompanying notes to the consolidated financial statements.
</FN>


                                       23

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF BUSINESS

     Fair, Isaac and Company, Incorporated (the "Company") is incorporated under
the laws of the State of Delaware. The Company offers a variety of technological
tools to enable users to make better  decisions  through data.  The Company is a
world  leader  in  developing  predictive  and risk  assessment  models  for the
financial services industry. These analytical tools include credit and insurance
scoring  algorithms.  The Company  also offers  direct  marketing  and  database
management services through its wholly owned subsidiary, DynaMark, Inc.

BASIS OF CONSOLIDATION

     The consolidated  financial  statements include the accounts of the Company
and its wholly owned  subsidiaries.  All significant  intercompany  accounts and
transactions have been eliminated from the consolidated financial statements.

CASH AND CASH EQUIVALENTS

     Cash and cash equivalents  consist of cash in banks and investments with an
original maturity of 90 days or less at time of purchase.

INVESTMENTS

     Investments,  consisting  principally of U.S. Government  obligations,  are
stated at market.  Investments with maturities exceeding one year are classified
as long-term investments.  The Company adopted Statement of Financial Accounting
Standards (SFAS) No. 115, "Accounting for Certain Investments in Debt and Equity
Securities",  effective  October 1, 1994.  There was no significant  effect as a
result of implementation of SFAS No. 115.

     Amortized  cost was used in calculating  the unrealized  gain on securities
available for sale for purposes of applying SFAS No. 115.

NOTE RECEIVABLE

     The  note  receivable  is  secured  by a first  deed of trust  which  bears
interest  at 10% per annum,  with  principal  and  interest  payments  amortized
monthly over 30 years. The note matures on June 30, 2003.

ALLOWANCE FOR DOUBTFUL ACCOUNTS

     The  Company   maintains   reserves  for   potential  bad  debts  and  such
uncollectible amounts have been within management's  expectations.  At September
30, 1995 and 1994,  management  believes the allowance for doubtful  accounts is
adequate.

DEPRECIATION AND AMORTIZATION

     Depreciation and amortization on property and equipment including leasehold
improvements are provided using the  straight-line  method over estimated useful
lives ranging from three to eight years or the term of the respective leases.

REVENUE RECOGNITION

     Revenues from contracts for the  development of credit scoring  systems and
custom  software are  recognized  using the  percentage-of-completion  method of
accounting,  measured  by an output  method  based on results  achieved  to date
compared with the results necessary to complete the contract, which approximates
the ratio that incurred costs bear to estimated total completion costs. Revenues
determined by the percentage-of-completion method in excess of contract billings
are recorded as unbilled work in progress.  Such amounts are generally  billable
upon reaching certain 

                                       24

performance  milestones that are defined by the individual  contracts.  Deposits
and other amounts billed in advance of performance  under contracts are recorded
as billings in excess of earned revenues.

     Revenues from usage-priced  products and services are recognized on receipt
of usage reports from the third-parties through which such products and services
are delivered.  Revenue from shrink-wrapped products and services are recognized
upon delivery.  Revenues from products and services sold on time-based  pricing,
including  maintenance of computer and software systems,  are recognized ratably
over the contract period.

SOFTWARE COSTS

     The Company  follows one of two paths to develop  software.  One involves a
detailed  program design,  which is used when  introducing  new technology;  the
other  involves the  creation of a working  model for  modification  to existing
technologies  that has been  supported by adequate  testing.  All costs incurred
prior to the resolution of unproven  functionality  and features,  including new
technologies,  are expensed as research and development. After the uncertainties
have been tested and the  development  issues have been resolved,  technological
feasibility  is achieved  and  subsequent  costs such as coding,  debugging  and
testing are capitalized.

     When  developing  software  using existing  technology,  the costs incurred
prior to the completion of a working model are expensed. Once the product design
is met, this typically concludes the software development process and is usually
the  point  at  which  technological  feasibility  is  established.   Subsequent
expenses,  including coding and testing, if any, are capitalized. For the 3-year
period ending September 30, 1995,  technological  feasibility coincided with the
completion  process,  thus all design and  development  costs were  expensed  as
research and development costs.

     Purchased  software costs are amortized over three years.  Amortization  of
capitalized  software was: $544,000 for 1995;  $587,000 for 1994; and $1,418,000
for 1993.  The 1993 amount  includes the  write-off  of $531,000 of  capitalized
software costs.

INTANGIBLES

     The intangible  assets  consisting of goodwill and  non-compete  agreements
arose   principally  from  a  business   acquisition  and  are  amortized  on  a
straight-line  basis over their useful lives that range from 2 to 15 years.  The
Company  assesses the  recoverability  of goodwill by  evaluating  the projected
results  of  operations   over  the  remaining   useful  life.  The  accumulated
amortization of intangible  assets was $2,040,000 and $1,329,000 as of September
30, 1995 and 1994, respectively.

TAXES ON INCOME

     Effective  October 1, 1992,  the Company  adopted  Statement  of  Financial
Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes." SFAS No. 109
requires  deferred tax assets and liabilities to be calculated using the enacted
tax rates in effect when the temporary differences are recovered or settled. The
effect of implementing SFAS No. 109 was not significant.

FOREIGN CURRENCY

     Gains and losses  arising from  fluctuations  in foreign  exchange rates on
non-U.S. dollar-denominated trans-actions were not significant in the past three
years.

EARNINGS PER SHARE

     Earnings  per  share  are based on the  weighted  average  number of common
shares  outstanding.  Common shares  outstanding used in computing  earnings per
share include  weighted average common  equivalent  shares as if shares issuable
from exercise of stock options  (with  exercise  prices below market value) were
issued  as of the  beginning  of the  period  or on the  date of  grant  and the
proceeds from exercise were used to purchase  common shares (the treasury  stock
method).  Fully diluted earnings per share were  approximately  equal to primary
earnings per share in each of the three years in the period ended  September 30,
1995.
                                       25

RECLASSIFICATIONS

     Certain  reclassifications  were  made  to  the  1993  and  1994  financial
statements to conform to the 1995 presentation.

ACCOUNTING CHANGES

     On October 23,  1995,  the  Financial  Accounting  Standards  Board  issued
Statement No. 123, "Accounting for Stock-Based  Compensation." Statement No. 123
allows a company to either (1) retain the current method of accounting for stock
compensation for purposes of preparing its financial  statements or (2) to adopt
a new fair value  based  method that is  established  by  provisions  of the new
Statement.  The Company  plans to retain its current  method of  accounting  for
stock  compensation  when it adopts this Statement in fiscal 1997 and thus it is
not expected to have an impact on the Company's financial position or results of
operations.

2.       DIVIDENDS

     On May 23, 1995,  the  Company's  Board of Directors  declared a 100% stock
dividend  equivalent  to a  two-for-one  stock  split  payable  at the  close of
business  on  June  26,  1995.  The  par  value  of the  additional  shares  was
reclassified  from  retained  earnings to common stock.  All per share  amounts,
options,  market prices and number of shares have been restated to retroactively
reflect the 100% stock dividend.

     Concurrent with the 100% stock dividend,  the Board of Directors authorized
payment  of a  quarterly  dividend  of 2 cents or 8 cents per year.  Previously,
dividends  had been  paid at a rate of 3.5  cents  semi-annually  or 7 cents per
year. Because the change to quarterly dividends was initiated in September 1995,
the rate of dividends paid in fiscal 1995 does not reflect the new annual rate.

3.       ACQUISITION

     In  December  1992,  the Company  acquired  the assets and  liabilities  of
DynaMark,  Inc., a privately-held  company, for $4.6 million in cash and assumed
debt of $2.2 million.  The fair market value of the assets was $6.8 million. The
acquisition  was  accounted for as a purchase,  and the  operations of DynaMark,
Inc.  have been  included in the  consolidated  financial  statements  since the
acquisition date. The purchase agreement provides for additional contingent cash
payments not to exceed $2.7 million based on specified financial  performance of
DynaMark through December,  1995. Goodwill arising from the acquisition is being
amortized over 15 years.

4.       CASH FLOW STATEMENT




Supplemental disclosure of cash flow information:

                                                                        Years ended September 30,
(dollars in thousands)                                    1995              1994             1993
- -------------------------------------------------------------------------------------------------
                                                                                     
Income tax payments                                    $10,640            $8,455           $3,820
Interest paid                                             $196              $222             $253

Non-cash investing and financing activities:
Contributions of stock to ESOP                            $856              $661             $176
Tax effect of stock options                               $115              $350             $207


                                       26

5.       INVESTMENTS

     The Company's  investment  portfolio consists primarily of U.S.  Government
issues   or    government-backed    securities.    These   are   classified   as
available-for-sale  and are carried at market value,  with the un-realized gains
and losses,  net of federal  income taxes,  reported as a separate  component of
Stockholders'   equity.  The  following  is  a  summary  of   available-for-sale
securities and other investments not subject to SFAS No. 115 as of September 30,
1995 (thousands):

1995                               Short-Term            Long-Term
- ------------------------------------------------------------------
Amortized cost                         $5,883              $9,561
Gross unrealized gains                      1                 270
Gross unrealized losses                   (10)                 --
                                    ---------           ---------
Market value                            5,874               9,831
Other securities                           --               1,092
                                    ---------           ---------
                                       $5,874             $10,923
                                    =========           =========

     Prior to October 1, 1994,  securities  were carried at amortized  cost.  At
September 30, 1994, the market value of the short-term securities was $3,936,000
and $10,335,000 for the long term securities.

     The long-term securities mature in one to five years.

     During the year,  the Company made an investment in the preferred  stock of
an early-stage  enterprise,  which is being accounted for using the cost method.
The total investment at year-end  amounted to $660,000.  The maximum  commitment
with respect to this investment is $3,000,000;  investment up to this ceiling is
dependent on the enterprise attaining defined performance milestones.

6.       PROPERTY AND EQUIPMENT

     Property and  equipment as of September  30, 1995 and 1994,  consist of the
following:

(dollars in thousands)                                    1995           1994
- -----------------------------------------------------------------------------
Data processing equipment                              $13,295        $11,367
Office furniture, vehicles and equipment                 7,964          4,249
Leasehold improvements                                   5,372          2,995
Capitalized leases                                       3,123          3,282
Less accumulated depreciation and amortization         (12,939)        (9,559)
                                                     ---------      ---------
Net property and equipment                             $16,815        $12,334
                                                     =========      =========

     Depreciation  and  amortization  charged  to  operations  were  $4,812,000,
$3,457,000,  and  $2,538,000  for the years ended  September 30, 1995,  1994 and
1993, respectively.

                                       27


     The following is a schedule,  by years,  of future  minimum lease  payments
under  capitalized  leases,  together  with the present value of the net minimum
lease payments as of September 30, 1995:

Years ended September 30                (dollars in thousands)
- --------------------------------------------------------------
1996                                                    $  547
1997                                                       499
1998                                                       466
1999                                                       466
2000                                                       466
Thereafter                                                 375
                                                     ---------
                                                         2,819
Less: Amount representing interest                        (498)
                                                     ---------
Present value of net minimum lease payments             $2,321
                                                     =========

7.       INCOME TAXES

     The provision (benefit) for income taxes consists of the following:


                                                 Years ended September 30,
(dollars in thousands)             1995              1994             1993
- --------------------------------------------------------------------------
Current:
Federal                          $8,107            $6,456           $3,912
State                             2,167             1,665              941
Foreign                             191               164               63
                              ---------         ---------        ---------
                                 10,465             8,285            4,916
                              ---------         ---------        ---------
Deferred:
Federal                          (1,441)           (1,415)          (1,267)
State                              (273)             (366)            (274)
                              ---------         ---------        ---------
                                 (1,714)           (1,781)          (1,541)
                              ---------         ---------        ---------
                                 $8,751            $6,504           $3,375
                              =========         =========        =========

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

     The tax effect of significant  temporary  differences resulting in deferred
tax assets at September 30, 1995 and 1994 are as follows:

(dollars in thousands)                    1995                            1994
- ------------------------------------------------------------------------------
Deferred tax assets:
Amortization of intangibles             $1,037                            $709
Property and equipment                     465                             145
Compensated absences                       418                             466
Officer's incentive                      2,588                           1,548
State taxes                                758                             582
Other                                      222                             324
                                     ---------                       ---------
                                        $5,488                          $3,774
                                     =========                       =========

                                       28



     The principal  reasons for the  difference  between the total tax provision
and taxes computed at the applicable federal statutory rates are as follows:

                                                       Years ended September 30,
(dollars in thousands)                          1995           1994         1993
- --------------------------------------------------------------------------------
Income tax provision at federal
     statutory rate of 35% in 1995
     and 1994, and 34% in 1993                $7,506         $5,794      $2,942
State income taxes, net of federal benefit     1,231            844         440
Other                                             14           (134)         (7)
                                           ---------      ---------   ---------
                                              $8,751         $6,504      $3,375
                                           =========      =========   =========

8.       EMPLOYEE BENEFIT PLANS

PENSION PLAN

     The  Company  has a  defined  benefit  pension  plan that  covers  eligible
full-time  employees.  The  benefits  are  based  on years  of  service  and the
employee's  compensation during employment.  The Company's policy is to fund the
pension  plan to the  maximum  extent  for  which a tax  deduction  is  allowed.
Contributions  are  intended  to provide  not only for  benefits  attributed  to
service  to date but also for those  expected  to be earned in the  future.  The
following  table sets forth the plan's  funding status at September 30, 1995 and
1994:

(dollars in thousands)                                    1995              1994
- --------------------------------------------------------------------------------
Vested benefit obligation                               $5,067           $3,930
Nonvested benefit obligation                               373              381
Effect of projected future earnings                      2,353            1,560
                                                     ---------        ---------
Projected benefit obligation                             7,793            5,871
Fair value of plan assets                               (5,155)          (4,353)
                                                     ---------        ---------
Projected benefit obligation in
     excess of plan assets                              2,638             1,518
Unrecognized prior service cost                            85                26
Unrecognized net loss                                  (2,759)           (1,567)
Unrecognized net obligation remaining
     to be amortized                                     (196)             (216)
Additional minimum liability                              517                --
                                                    ---------         ---------
(Prepaid) Accrued pension cost                           $285             $(239)
                                                    =========         =========

     The plan assets consist primarily of U.S. government securities.

     The projected benefit obligation includes an accumulated benefit obligation
of $5,440,000  and $4,311,000  for 1995 and 1994,  respectively.  The obligation
exceeded the fair value of the pension plan assets at  September  30, 1995.  The
Company  recorded an  additional  minimum  liability of $517,000.  An intangible
asset of $111,000 was also recorded (up to the unrecognized prior service costs)
and a reduction  was made in  stockholder's  equity of  $406,000  for the excess
additional minimum liability over the unrecognized prior service costs.

     The  weighted  average  discount  rate  and  rate  of  increase  in  future
compensation  levels used in  determining  the  actuarial  present  value of the
projected benefit obligation were 7.5 percent and 5.5 percent,  respectively, at
September 30, 1995,  and 8 and 5.5 percent at September  30, 1994.  The expected
long-term  rate of return on assets was 7.5  percent at  September  30, 1995 and
1994.

                                       29



     The net  pension  cost for the fiscal  years ended  September  30, 1995 and
1994, included the following components:

(dollars in thousands)                                    1995              1994
- --------------------------------------------------------------------------------
Service costs                                            $483              $510
Interest cost on projected benefit obligation             500               414
Actual return on plan assets                             (510)             (116)
Net amortization and deferral                             266               (13)
                                                    ---------         ---------
Net periodic pension plan cost                           $739              $795
                                                    =========         =========

EMPLOYEE STOCK OWNERSHIP PLAN

     The Company has an  Employee  Stock  Ownership  Plan  ("ESOP")  that covers
eligible  full-time  employees.  Contributions  in cash or stock to the ESOP are
determined annually by the Company's board of directors.  In addition,  the ESOP
may  purchase  stock  from  the  Company  or its  stockholders.  Provisions  for
contributions to the ESOP were $1,046,000,  $856,000, and $645,000 for the years
ended September 30, 1995, 1994, and 1993, respectively.

     At September 30, 1995, the ESOP held 1,099,178 shares of Company stock. The
amount of  dividends  on ESOP shares were  $64,000,  $85,000 and $82,000 for the
years ended September 30, 1995, 1994, and 1993, respectively.

     Company  stock  held  and paid for by the  ESOP is  allocated  annually  to
participants  based on employee  compensation  levels.  Participants vest in the
allocated  shares at the rate of 30 percent after three years of employment,  10
percent in the fourth year and 20 percent annually thereafter.

DEFINED CONTRIBUTION PLANS

     The Company offers 401(k) plans for eligible employees.  Eligible employees
may  contribute  up to 15% of  compensation.  The  Company  provides  a matching
contribution  which is vested over five  years.  The  Company  contributions  to
401(k) plans were $454,000,  $291,000 and $224,000 for years ended September 30,
1995, 1994, and 1993. During fiscal 1995, the Company established a supplemental
retirement  and  savings  plan  for  certain  officers  and  senior   management
employees. Company contributions to that plan for fiscal 1995 were $91,000.

OFFICERS' INCENTIVE PLAN

     The Company has an executive compensation plan for the benefit of officers.
Benefits  are payable  based on the  achievement  of financial  and  performance
objectives which are set annually by the Board of Directors and the market value
of  the  Company's  stock.  Total  expenses  under  the  plan  were  $4,030,000,
$3,381,000  and  $2,566,000  for the years ended  September 30, 1995,  1994, and
1993,  respectively.  The incentive earned each year is paid 50% currently,  and
the balance is payable over a four-year period,  subject to certain adjustments,
as defined in the plan,  based on employment  status and the market value of the
Company's common stock.

EMPLOYEE INCENTIVE PLANS

     The Company has  incentive  plans for eligible  employees not covered under
the executive  compensation plan. Awards under these plans are paid annually and
are based on the achievement of certain  financial and  performance  objectives.
Total expenses under these plans were $4,764,000, $3,738,000, and $2,724,000 for
the years ended September 30, 1995, 1994, and 1993 respectively.

                                       30

9.       STOCK

COMMON

     A total of  15,000,000  shares  of  common  stock,  $0.01  par  value,  are
authorized,  of which  12,289,862  shares  (including  53,562 shares of treasury
stock) were issued at  September  30, 1995,  and  12,068,804  shares  (including
101,822 shares of treasury stock) were issued at September 30, 1994.

PREFERRED

     A total of  1,000,000  shares of  preferred  stock,  $0.01 par  value,  are
authorized; no preferred stock has been issued.

10.      STOCK OPTION PLANS

     Officers,  key  employees  and  non-employee  directors  have been  granted
options under the Company's stock option plans to purchase  Company common stock
at fair market value at date of grant.  Total options  exercisable  were 449,900
and 609,400 at September 30, 1995 and 1994, respectively.

     Changes in options  outstanding  during the three years in the period ended
September 30, 1995:

                                  Number                            Exercise
                                      of                               Price
                                  Shares                           per Share
- ----------------------------------------------------------------------------
Options outstanding
     Sept. 30, 1992            1,172,000                        $1.11-$4.44
     Granted                     194,000                        $8.25-$8.50
     Exercised                  (283,000)                       $1.11-$3.50
                               ---------
Options outstanding
     Sept. 30, 1993            1,083,000                        $1.11-$8.50
     Granted                     142,000                      $13.25-$15.38
     Forfeitures                 (68,000)                       $8.25-$8.50
     Exercised                  (289,600)                       $1.11-$3.50
                               ---------
Options outstanding
     Sept. 30, 1994              867,400                       $1.11-$15.38
     Granted                     161,850                      $19.31-$28.38
     Exercised                  (217,500)                       $1.11-$8.50
                               ---------
Options outstanding
     Sept. 30, 1995              811,750                       $1.89-$28.38
                               =========

                                       31


11.      COMMITMENTS AND CONTINGENCIES

     The Company conducts certain of its operations in facilities occupied under
operating  leases expiring  principally in December 2001. The leases provide for
annual increases based upon the Consumer Price Index ("CPI").

     Minimum future rental commitments under operating leases are as follows:

Year ending September 30,               (dollars in thousands)
- --------------------------------------------------------------
1996                                                    $3,837
1997                                                     3,805
1998                                                     3,627
1999                                                     3,300
2000                                                     3,389
Thereafter                                               4,509
                                                     ---------
                                                       $22,467
                                                     =========

     Rent expense under operating leases,  including  month-to-month leases, was
$2,939,000,  $2,155,000 and  $2,046,000 for the years ended  September 30, 1995,
1994, and 1993, respectively.

     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.

12.      SEGMENT INFORMATION

     The Company operates  principally in the financial services  industry.  Its
DynaMark   subsidiary  provides  services  to  the  direct  marketing  industry.
Operations in other industries are less than 10% of consolidated  revenues.  The
Company's  international  operations  consist  primarily  of sales  and  service
offices.  Substantially  all foreign sales are exports.  The Company's  revenues
from  customers  outside the United  States were  $14,851,000,  $12,531,000  and
$10,915,000 in 1995, 1994 and 1993 respectively.

                                       32

13.      SUPPLEMENTARY FINANCIAL DATA (UNAUDITED)

     The following  table presents  selected  unaudited  consolidated  financial
results for each of the eight  quarters in the two-year  period ended  September
30, 1995. In the Company's opinion, this unaudited information has been prepared
on the same  basis as the  audited  information  and  includes  all  adjustments
(consisting of only normal recurring adjustments) necessary for a fair statement
of the financial information for the period presented.




(in thousands except                Dec. 31,          Mar. 31,          June 30,        Sept. 30,
   per share data)                    1993              1994             1994              1994
- -------------------------------------------------------------------------------------------------
                                                                              
 
Revenues                             $21,106           $21,025           $22,636          $25,512
Cost of revenues                       7,842             8,119             8,258            9,880
Gross profit                         $13,264           $12,906           $14,378          $15,632
                                    ========         =========         =========        =========
Net income                            $2,295            $2,183            $2,553           $3,018
                                    ========         =========         =========        =========
Earnings per share                      $.19              $.18              $.20             $.24
                                    ========         =========         =========        =========
Shares used in computing
   earnings per share                 12,408            12,476            12,488           12,546





(in thousands except                Dec. 31,          Mar. 31,          June 30,        Sept. 30,
   per share data)                    1994              1995             1995              1995
- -------------------------------------------------------------------------------------------------
                                                                              

Revenues                             $25,632           $26,383           $28,675          $33,192
Cost of revenues                       9,337            10,436            10,812           12,447
Gross profit                         $16,295           $15,947           $17,863          $20,745
                                    ========         =========         =========        =========
Net income                            $2,822            $2,928            $3,130           $3,816
                                    ========         =========         =========        =========
Earnings per share                      $.22              $.23              $.25             $.30
                                    ========         =========         =========        =========
Shares used in computing
earnings per share                    12,676            12,706            12,754           12,779



ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
           FINANCIAL DISCLOSURE
     None.

                                       33



                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The  required   information   regarding  Directors  of  the  registrant  is
incorporated  by reference from the information  under the caption  "Election of
Directors - Nominees" in the Company's definitive proxy statement for the Annual
Meeting of Stockholders to be held on February 6, 1996.

     The required information  regarding Executive Officers of the registrant is
contained in Part I of this Form 10-K.

     The required  information  regarding  compliance  with Section 16(a) of the
Securities  Exchange Act is incorporated by reference from the information under
the  caption  "Section  16(a)  Reporting"  in  the  Company's  definitive  proxy
statement for the Annual Meeting of Stockholders to be held on February 6, 1996.


ITEM 11. EXECUTIVE COMPENSATION

     Incorporated  by  reference  from  the   information   under  the  captions
"Compensation of Executive  Officers,"  "Compensation  Committee  Interlocks and
Insider  Participation," and "Director Consulting  Arrangement" in the Company's
definitive  proxy statement for the Annual Meeting of Stockholders to be held on
February 6, 1996.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     Incorporated  by reference  from the  information  under the caption "Stock
Ownership" in the Company's definitive proxy statement for the Annual Meeting of
Stockholders to be held on February 6, 1996.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Incorporated by reference from the information under the captions "Director
Consulting  Arrangement"  and  "Compensation  Committee  Interlocks  and Insider
Participation"  in the  Company's  definitive  proxy  statement  for the  Annual
Meeting of Stockholders to be held on February 6, 1996.
   
                                    34



                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

                                                                  Reference Page
                                                                    Form 10-K
(a) 1.  CONSOLIDATED FINANCIAL STATEMENTS:

        Report of Independent Auditors................................        19

        Consolidated balance sheets at September 30, 1995 and
          September 30, 1994..........................................        20

        Consolidated statements of income for each of the three years
          in the period ended September 30, 1995......................        21

        Consolidated statements of stockholders' equity for each of the
          three years in the period ended September 30, 1995..........        22

        Consolidated statements of cash flows for each of the three
          years in the period ended September 30, 1995................        23

        Notes to financial statements.................................        24

        Audit report on financial statement schedule..................        39

     2.    FINANCIAL STATEMENT SCHEDULES:

           VIII     Valuation and qualifying accounts at September 30,
                    1995 and 1994......................................       40

     3.    EXHIBITS:

         2.1      Asset  Purchase  Agreement,  dated  December 31, 1992,  by and
                  between the  Registrant and DynaMark,  Inc.,  filed as Exhibit
                  2.1 to the  Company's  report on Form 8-K dated  December  31,
                  1992, and incorporated herein by reference.

         2.2      Employment and Non-Competition  Agreement,  dated December 31,
                  1992, by and between the Registrant and Kenneth M. Rapp, filed
                  as  Exhibit  2.2 to the  Company's  report  on Form 8-K  dated
                  December 31, 1992, and incorporated herein by reference.*

         3.1      Restated Certificate of Incorporation of the Company, filed as
                  Exhibit 3.1 to the  Company's  Registration  Statement on Form
                  S-1  (Commission   File  No.   33-14491)  (the   "Registration
                  Statement") and incorporated herein by reference.

         3.2      By-laws  of  the   Company,   filed  as  Exhibit  3.2  to  the
                  Registration Statement and incorporated herein by reference.

         3.3      Amendment as of August 23, 1994, to Section 3.1 of the By-laws
                  of the Company,  filed as Exhibit 3.3 to the Company's  report
                  on Form 10-K for the fiscal year ended September 30, 1994, and
                  incorporated herein by reference.

         3.4      Amendment  as of January  28,  1988,  adding  Article 7 to the
                  Restated Certificate of Incorporation of the Company, filed as
                  Exhibit  3.4 to the  Company's  report  on Form  10-K  for the
                  fiscal year ended September 30, 1989, and incorporated  herein
                  by reference.

         10.1     Company's  Stock  Option Plan (1984) and form of Stock  Option
                  Agreement, filed as Exhibit 10.1 to the Registration Statement
                  and incorporated herein by reference.*
  
                                     35

         10.2     Company's 1987 Stock Option Plan, filed as Exhibit 10.2 to the
                  Registration Statement and incorporated herein by reference.*

         10.3     Lease dated April 28, 1995,  between CSM Investors,  Inc., and
                  DynaMark, Inc.

         10.4     Fair,  Isaac  and  Company,   Inc.  Officers'  Incentive  Plan
                  (effective  October 1,  1992),  filed as  Exhibit  10.4 to the
                  Company's  report  on Form  10-K  for the  fiscal  year  ended
                  September 30, 1994, and incorporated herein by reference.*

         10.5     Lease,  dated  October  30,  1983,   between  S.R.P.   Limited
                  Partnership and the Company, as amended, filed as Exhibit 10.7
                  to the  Registration  Statement  and  incorporated  herein  by
                  reference.

         10.6     Stock Option Plan for Non-Employee Directors, filed as Exhibit
                  10.8 to the Company's  report on Form 10-K for the fiscal year
                  ended   September   30,  1988  and   incorporated   herein  by
                  reference.*

         10.7     Lease  dated  July 1,  1993,  between  The Joseph and Eda Pell
                  Revocable  Trust and the Company and the First  through  Fifth
                  Addenda thereto.

         10.8     First Amendment to the Company's 1987 Stock Option Plan, filed
                  as Exhibit 10.11 to the Company's  report on Form 10-K for the
                  fiscal year ended September 30, 1989, and incorporated  herein
                  by reference.*

         10.9     First  Amendment  to  the  Company's  Stock  Option  Plan  for
                  Non-Employee   Directors,   filed  as  Exhibit  10.12  to  the
                  Company's  report  on Form  10-K  for the  fiscal  year  ended
                  September 30, 1989, and incorporated herein by reference.*

         10.10    Amendment Number 1 to Stock Option Plan (1984) of the Company,
                  filed as Exhibit  10.13 to the  Company's  report on Form 10-K
                  for the fiscal year ended September 30, 1989, and incorporated
                  herein by reference.*

         10.11    Addendum   Number  Seven  to  lease  between  S.R.P.   Limited
                  Partnership  and the  Company  filed as  Exhibit  10.15 to the
                  Company's  report  on Form  10-K  for the  fiscal  year  ended
                  September 30,1990, and incorporated herein by reference.

         10.12    Addenda  Numbers  Eight and Nine to lease  between SRP Limited
                  Partnership and the Company.

         10.13    Lease,  dated  September  5, 1991,  between  111  Partners,  a
                  California  general  partnership,  and the  Company  filed  as
                  Exhibit  10.20 to the  Company's  report  on Form 10-K for the
                  fiscal year ended September 30, 1991, and incorporated  herein
                  by reference.

         10.14    Construction  Loan Agreement dated September 5, 1991,  between
                  111  Partners  and the Company  filed as Exhibit  10.21 to the
                  Company's  report  on Form  10-K  for the  fiscal  year  ended
                  September 30, 1991, and incorporated herein by reference.

         10.15    Consulting  contract  between  the Company and William R. Fair
                  dated April 10, 1991 filed as Exhibit  10.22 to the  Company's
                  report on Form 10-K for the fiscal  year ended  September  30,
                  1991, and incorporated herein by reference.*

         10.16    Fair, Isaac and Company, Incorporated 1992 Long-term Incentive
                  Plan filed as Exhibit  10.24 to the  Company's  report on Form
                  10-K  for the  fiscal  year  ended  September  30,  1992,  and
                  incorporated herein by reference.*

         10.17    Consulting  Contracts between the Company and Robert M. Oliver
                  effective January 1, 1995 and July 1, 1995.*


         10.18    Lease dated May 1, 1995,  between Control Data Corporation and
                  DynaMark, Inc.


         10.19    Lease  dated  April 10,  1994,  between  Leed  Properties  and
                  DynaMark, Inc., filed as Exhibit 10.19 to the Company's report
                  on Form 10-K for the fiscal year ended September 30, 1994, and
                  incorporated herein by reference.
                                     
                                       36



         10.20    Fair, Isaac Supplemental Retirement and Savings Plan and Trust
                  Agreement  effective  November 1, 1994, filed as Exhibit 10.20
                  to the Company's report on Form 10-K for the fiscal year ended
                  September 30, 1994, and incorporated herein by reference.*

         10.21    Lease  dated July 10,  1993,  between  the Joseph and Eda Pell
                  Revocable Trust and the Company.

         10.22    Lease dated October 11, 1993,  between the Joseph and Eda Pell
                  Revocable  Trust and the Company and the First through  Fourth
                  Addenda thereto.

         10.23    Fourth  Contract  Extension,  dated  April  7,  1995,  to  the
                  Consulting Contract between the Company and William R. Fair.*

         11.1     Computation of net income per common share.

         13.1     Annual  Report  to  Stockholders  for the  Fiscal  Year  Ended
                  September 30, 1995.

         21.1     Subsidiaries of the Company.

         23.1     Consent  of KPMG  Peat  Marwick  LLP (see page 41 of this Form
                  10-K).

         24.1     Power of Attorney (see page 38 of this Form 10-K).

         27       Financial Data Schedule.

         *    Management contract or compensatory plan or arrangement.

(b)        REPORTS ON FORM 8-K:

           No reports on Form 8-K were filed with the  Securities  and  Exchange
Commission during the fiscal quarter ended September 30, 1995.

                                       37



                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, as amended,  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:  December 22, 1995
                               By      PETER L. McCORKELL
                                 -----------------------------------------------
                                       Peter L. McCorkell
                            Senior Vice President, Secretary and General Counsel
POWER OF ATTORNEY

     KNOW ALL  PERSONS  BY THESE  PRESENTS,  that each  person  whose  signature
appears below constitutes and appoints PETER L. McCORKELL his  attorney-in-fact,
with full power of substitution,  for him in any and all capacities, to sign any
amendments  to this  Report  on Form 10-K and to file the  same,  with  exhibits
thereto and other  documents in connection  therewith,  with the  Securities and
Exchange   Commission,   hereby   ratifying   and   confirming   all  that  said
attorney-in-fact,  or his substitute or substitutes,  may do or cause to be done
by virtue hereof.

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


                                                                                         


          LARRY E. ROSENBERGER              President, Chief Executive Officer                 December 22, 1995
- ----------------------------------------    (Principal Executive Officer) and Director
         Larry E. Rosenberger               

          GERALD DE KERCHOVE                Executive Vice President,                          December 22, 1995
- ----------------------------------------    Chief Financial Officer
         Gerald de Kerchove               


- ----------------------------------------    Director                                           December   , 1995
         William R. Fair

          ROBERT D. SANDERSON               Director                                           December 22, 1995
- ----------------------------------------
         Robert D. Sanderson

          JOHN D. WOLDRICH                  Director                                           December 22, 1995
- ----------------------------------------
         John D. Woldrich

          H. ROBERT HELLER                  Director                                           December 22, 1995
- ----------------------------------------
         H. Robert Heller

           GUY R. HENSHAW                   Director                                           December 22, 1995
- ----------------------------------------
         Guy R. Henshaw

         DAVID S.P. HOPKINS                 Director                                           December 22, 1995
- ----------------------------------------
         David S.P. Hopkins

          ROBERT M. OLIVER                  Director                                           December 22, 1995
- ----------------------------------------
         Robert M. Oliver

          BRYANT J. BROOKS                  Director                                           December 22, 1995
- ----------------------------------------
         Bryant J. Brooks

          PATRICIA COLE                     Controller                                         December 22, 1995
- ----------------------------------------
         Patricia Cole

                                       38

                          Independent Auditors' Report





The Board of Directors
Fair, Isaac and Company, Incorporated:

Under date of October 25, 1995, we reported on the  consolidated  balance sheets
of Fair,  Isaac and Company,  Incorporated  and subsidiaries as of September 30,
1995 and 1994, and the related consolidated statements of income,  stockholders'
equity, and cash flows for each of the three years in the period ended September
30,  1995,  which  are  included  in the 1995  annual  report on Form  10-K.  In
connection  with  our  audits  of  the  aforementioned   consolidated  financial
statements, we also audited the related financial statement schedule in the 1995
annual  report  on  Form  10-K.  This  financial   statement   schedule  is  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on this financial statement schedule based on our audits.

In our opinion,  such financial statement schedule,  when considered in relation
to the  basic  consolidated  financial  statements  taken as a  whole,  presents
fairly, in all material respects, the information set forth therein.

KPMG Peat Marwick LLP

San Francisco, California
October 25, 1995

                                       39




                                                                   SCHEDULE VIII



                      FAIR, ISAAC AND COMPANY, INCORPORATED
                        VALUATION AND QUALIFYING ACCOUNTS
                                   RULE 12-09
                           SEPTEMBER 30, 1995 AND 1994

                                        Balance at        Additions                           Balance at
                                        Beginning          Charged                             End of
            Description                 of Period        to Expense        Deductions           Period
            -----------                 ---------        ----------        ----------         ----------
                                                                                   

September 30, 1995:

Allowance for Doubtful Accounts
                                         $429,000            $--           ($152,550)          $276,450


September 30, 1994:

Allowance for Doubtful Accounts
                                         $188,000         $293,000          ($52,000)          $429,000




                                       40





                         Consent of Independent Auditors




The Board of Directors
Fair, Isaac and Company, Incorporated:

We consent to  incorporation  by reference in the  registration  statement  (No.
33-20349) on Form S-8, the  registration  statement (No.  33-26659) on Form S-8,
the  registration  statement  (No.  33-63428) on Form S-8, and the  registration
statement (No.  33-33057) on Form S-8 of Fair,  Isaac and Company,  Incorporated
and  subsidiaries  of  our  report  dated  October  25,  1995,  relating  to the
consolidated  balance  sheets  of Fair,  Isaac  and  Company,  Incorporated  and
subsidiaries  as of September  30, 1995 and 1994,  and the related  consolidated
statements  of income,  stockholders'  equity,  and cash flows,  and the related
financial  statement  schedule,  which report  appears in the September 30, 1995
annual  report  on Form  10-K of Fair,  Isaac  and  Company,  Incorporated,  and
subsidiaries.

KPMG Peat Marwick LLP

San Francisco, California
December 22, 1995


                                       41




                                  EXHIBIT INDEX

                    TO FAIR, ISAAC AND COMPANY, INCORPORATED

        REPORT ON FORM 10-K FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 1995



                                                                    Sequentially
Exhibit No.  Exhibit                                               Numbered Page
- -----------  -------                                               -------------

10.3         Lease dated April 28, 1995, between CSM
             Investors, Inc., and DynaMark, Inc.

10.7         Lease dated July 1, 1993, between The Joseph
             and Eda Pell Revocable Trust and the Company
             and the First through Fifth Addenda thereto.

10.12        Addenda Numbers Eight and Nine to lease
             between SRP Limited Partnership and the Company.

10.17        Consulting Contracts between the Company and
             Robert M. Oliver effective January 1, 1995 and 
             July 1, 1995.

10.18        Lease dated May 1, 1995, between Control Data
             Corporation and DynaMark, Inc.

10.21        Lease dated July 10, 1993, between the Joseph and 
             Eda Pell Revocable Trust and the Company.

10.22        Lease dated October 11, 1993, between the Joseph and
             Eda Pell Revocable Trust and the Company and the
             First through Fourth Addenda thereto.

10.23        Fourth Contract Extension, dated April 7, 1995, to 
             the Consulting Contract between the Company and 
             William R. Fair.

11.1         Computation of net income per common share.

13.1         Annual Report to Stockholders for the Fiscal Year
             Ended September 30, 1995.

21.1         Subsidiaries of the Company.

27           Financial Data Schedule.


                                       42