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



                                    FORM 10-Q


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

For the quarter ended February 29, 1996          Commission file number 0-15948


                       WATERHOUSE INVESTOR SERVICES, INC.
             (Exact name of registrant as specified in its charter)


            Delaware                                   13-3400568
  (State or other jurisdiction of            (I.R.S. Employer I.D. Number)
  incorporation or organization)



                       100 Wall Street, New York, NY 10005
              (Address of principal executive offices and zip code)


       Registrant's telephone number, including area code: (212) 806-3500



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.

                 X       Yes              No
               -----               -----


The number of shares  outstanding  of Common Stock (par value $.01 per share) as
of February 29, 1996 was 11,457,706.


                                       1





                       WATERHOUSE INVESTOR SERVICES, INC.
                          Quarterly Report on Form 10-Q
                     For the Quarter Ended February 29, 1996

                                      Index

PART I - FINANCIAL INFORMATION                                              PAGE

Item 1.  Financial Statements:

         Consolidated Statements of Financial Condition as of
         February  29, 1996 and August 31, 1995                               3

         Consolidated Statements of Income for the Three and Six
         Months Ended February 29, 1996 and February 28, 1995                 4

         Consolidated Statements of Cash Flows for the Six Months
         Ended February 29, 1996 and February 28, 1995                        5

         Notes to Consolidated Financial Statements                           6

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                            7


PART II - OTHER INFORMATION

Item 1.  Legal Proceedings                                                   12

Item 2.  Changes in Securities                                               12

Item 3.  Defaults upon Senior Securities                                     12

Item 4.  Submission of Matters to a Vote of Security Holders                 12

Item 5.  Other Information                                                   12

Item 6.  Exhibits and Reports on Form 8-K                                    13

SIGNATURES                                                                   14

EXHIBIT A - Computation of Earnings Per Common and Common Equivalent Shares  15

EXHIBIT B - Computation of Ratio of Earnings to Fixed Charges                16

EXHIBIT C - Agreement and Plan of Merger                                     17


                                       2








                         PART I - FINANCIAL INFORMATION

Item 1. Financial Statements
               WATERHOUSE INVESTOR SERVICES, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



                                                                               (Unaudited)
                                                                               February 29,     August 31,
                                                                                   1996            1995
                                                                              -------------   -------------
                                                                                                  
ASSETS:
 Cash and due from banks                                                      $  19,599,501   $  13,090,043
 Interest bearing deposits with other banks                                      10,000,000      50,000,000
 Federal funds sold                                                              77,775,000      54,100,000
 Investment securities                                                          402,860,581     146,516,037
 Receivable from brokers and dealers                                              9,038,519      10,576,815
 Receivable from customers, net                                                 446,655,473     368,974,021
 Deposits with clearing organizations                                             4,421,935       4,384,568
 Furniture and equipment, net                                                     7,830,838       6,716,497
 Other assets                                                                    14,735,884      11,255,002
                                                                              -------------   -------------
   Total assets                                                               $ 992,917,731   $ 665,612,983
                                                                              =============   =============

LIABILITIES AND STOCKHOLDERS' EQUITY:
Liabilities:
 Broker loans and overdrafts                                                  $  15,633,929   $  39,682,966
 Interest bearing deposits                                                      462,808,402     231,046,433
 Deposits received for securities loaned                                        190,325,189     107,683,494
 Payable to brokers and dealers                                                   6,949,818       4,625,829
 Payable to customers                                                           162,314,751     135,975,485
 Dividends payable                                                                     --         2,288,920
 6% convertible subordinated notes                                               48,483,000      48,500,000
 Accounts payable, taxes payable, accrued expenses and
   other liabilities                                                             25,328,765      29,095,811
                                                                              -------------   -------------
   Total liabilities                                                            911,843,854     598,898,938
                                                                              -------------   -------------

Stockholders' equity:
 Common stock,  $.01 par value,  20,000,000 shares
  authorized and 11,707,708
  shares issued at February 29, 1996
  and 11,694,729 shares issued at August 31, 1995                                   117,077         116,947
 Additional paid-in capital                                                       9,421,800       9,210,037
 Retained earnings                                                               72,543,370      58,395,431
 Less:
 Treasury stock, 250,002 shares, at cost                                         (1,008,370)     (1,008,370)
                                                                              -------------   -------------
   Total stockholders' equity                                                    81,073,877      66,714,045
                                                                              -------------   -------------
   Total liabilities and stockholders' equity                                 $ 992,917,731   $ 665,612,983
                                                                              =============   =============


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


                                       3





               WATERHOUSE INVESTOR SERVICES, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)



                                                               Three Months Ended         Six Months Ended
                                                           February 29, February 28, February 29,  February 28,
                                                               1996         1995         1996          1995
                                                           ------------ ------------ ------------  -----------
                                                                                               
INTEREST INCOME:
 Margin loans                                              $ 8,592,261  $ 5,867,553  $16,607,393   $10,904,630
 Investment securities                                       5,575,482      531,744    9,966,072       576,730
 Other interest income                                         221,016      145,188      486,859       243,027
                                                           -----------  -----------  -----------   -----------
   Total interest income                                    14,388,759    6,544,485   27,060,324    11,724,387
                                                           -----------  -----------  -----------   -----------
                                                                                                  
INTEREST EXPENSE:                                                                                 
 Interest paid on interest bearing deposits                  4,557,106           --    8,061,587            --
 Interest paid on deposits received for securities loaned    2,067,651           --    3,618,791            --
 Broker loans and overdrafts                                   740,452    1,620,475    1,609,895     2,646,925
 6% convertible subordinated notes                             727,380      727,500    1,454,880     1,455,000
 Other                                                         340,201      333,513      648,679       501,990
                                                           -----------  -----------  -----------   -----------
   Total interest expense                                    8,432,790    2,681,488   15,393,832     4,603,915
                                                           -----------  -----------  -----------   -----------
   Net interest income                                       5,955,969    3,862,997   11,666,492     7,120,472
                                                           -----------  -----------  -----------   -----------
                                                                                                  
NONINTEREST INCOME:                                                                               
  Commissions and clearing fees                             39,692,233   21,867,120   73,577,856    42,508,316
  Mutual fund revenue                                        3,044,643    2,229,899    6,313,840     4,198,927
  Other                                                      1,597,062      613,416    1,848,966       969,789
                                                           -----------  -----------  -----------   -----------
  Total noninterest income                                  44,333,938   24,710,435   81,740,662    47,677,032
                                                           -----------  -----------  -----------   -----------
  Net revenue                                               50,289,907   28,573,432   93,407,154    54,797,504
                                                           -----------  -----------  -----------   -----------
                                                                                                  
OPERATING EXPENSES:                                                                               
 Employee compensation and benefits                         15,152,180    9,293,711   28,453,956    18,045,185
 Communications and data processing                          7,551,725    4,411,334   14,205,267     8,455,480
 Advertising and promotion                                   2,302,271    1,908,567    4,310,837     3,293,528
 Equipment                                                   2,198,969      528,343    3,688,557     1,008,778
 Occupancy                                                   2,191,388    1,029,329    3,543,021     2,024,943
 Stationery and postage                                      1,710,888    1,016,071    3,320,074     1,869,852
 Floor brokerage, exchange and clearing fees                 1,258,100    1,084,356    2,408,947     2,093,562
 Professional fees                                           1,029,197      557,164    1,753,070     1,501,615
 Depreciation and amortization                                 897,285      558,852    1,579,111     1,098,925
 Other                                                       1,578,855    1,185,232    4,466,902     2,136,535
                                                           -----------  -----------  -----------   -----------
 Total operating expenses                                   35,870,858   21,572,959   67,729,742    41,528,403
                                                           -----------  -----------  -----------   -----------
Income before  income taxes                                 14,419,049    7,000,473   25,677,412    13,269,101
                                                                                                  
Income tax provision                                         6,503,324    2,961,093   11,529,473     5,565,197
                                                           -----------  -----------  -----------   -----------
Net income                                                 $ 7,915,725  $ 4,039,380  $14,147,939   $ 7,703,904
                                                           ===========  ===========  ===========   ===========
                                                                                                  
Primary earnings per share                                        $.68         $.35        $1.22          $.67
Fully diluted earnings per share                                  $.60         $.33        $1.09          $.63
Weighted average shares outstanding                         11,655,065   11,502,510   11,642,573    11,502,510


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


                                        4




              WATERHOUSE INVESTOR SERVICES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)



                                                             Six Months Ended
                                                       February 29,   February 28,
                                                          1996           1995
                                                      -------------   ------------
                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income                                           $  14,147,939   $  7,703,904
   Non cash items included in net income:
   Depreciation                                           1,508,875      1,028,689
   Debt  issuance cost                                       70,252         70,236
   Increase in allowance for doubtful accounts              244,469             --
(Increases) decreases in operating assets:
   Receivable from brokers and dealers                    1,538,296        799,747
   Receivable from customers                            (77,925,921)    (9,130,820)
   Deposits with clearing organizations                     (37,367)       (19,587)
   Other assets                                          (3,551,134)      (811,557)
 Increases (decreases) in operating liabilities:
   Broker loans and overdrafts                          (24,049,037)    23,275,747
   Interest bearing deposits                            231,761,969     15,872,633
   Deposits received for securities loaned               82,641,695     (2,947,500)
   Payable to brokers and dealers                         2,323,989     (1,207,448)
   Payable to customers                                  26,338,892     11,199,468
   Accounts payable, taxes payable,
     accrued expenses and other liabilities              (6,072,592)    (2,231,400)
                                                      -------------   ------------

CASH PROVIDED BY OPERATING ACTIVITIES                   248,940,325     43,602,112
                                                      -------------   ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
 Interest bearing deposits with other banks              40,000,000     (5,000,000)
 Federal funds sold                                     (23,675,000)   (21,600,000)
 Investment securities purchased                       (458,460,102)   (33,806,315)
 Proceeds from maturities of investment securities      202,115,558     21,101,245
 Purchase of furniture and equipment                     (2,623,216)      (207,064)
                                                      -------------   ------------
CASH (USED IN) INVESTING ACTIVITIES                    (242,642,760)   (39,512,134)
                                                      -------------   ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Dividends paid                                                --       (1,830,736)
 Exercise of stock options and warrants                     211,893            -- 
                                                      -------------   ------------

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES             211,893     (1,830,736)
                                                      -------------   ------------

INCREASE IN CASH AND DUE FROM BANKS                       6,509,458      2,259,242

CASH AND DUE FROM BANKS, beginning of period             13,090,043      7,728,832
                                                      -------------   ------------

CASH AND DUE FROM BANKS, end of period                $  19,599,501   $  9,988,074
                                                      =============   ============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:  
 Cash paid for interest                               $  15,035,146   $  4,079,908
                                                      =============   ============

 Cash paid for income taxes                           $  13,810,782   $  6,466,888
                                                      =============   ============


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


                                       5




               WATERHOUSE INVESTOR SERVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1.   ORGANIZATION AND SUMMARY OF ACCOUNTING POLICIES
       Waterhouse  Investor Services,  Inc. (the "Company") was formed under the
       laws of the State of Delaware on April 10, 1987, and became registered as
       a bank holding company on October 13, 1994 under the Bank Holding Company
       Act of 1956. The accompanying  consolidated  financial statements include
       the accounts of the Company and its wholly-owned  subsidiaries  including
       Waterhouse  Securities,  Inc. and Waterhouse  National  Bank.  Waterhouse
       Securities,  Inc. ("Waterhouse Securities" or the "Broker"), a securities
       brokerage firm, is registered with the Securities and Exchange Commission
       (the "SEC") and is a member of the  National  Association  of  Securities
       Dealers,  Inc., the New York Stock Exchange,  Inc. (the "NYSE") and other
       exchanges.  Waterhouse  Securities provides discount brokerage and mutual
       fund  services to  individual  investors.  Waterhouse  National Bank (the
       "Bank") is a  federally  chartered  banking  institution  which  provides
       expanded  financial  services  primarily to the  customers of  Waterhouse
       Securities.

       The  financial  statements  have been  prepared by the  Company,  without
       audit,  pursuant to the Rules and  Regulations of the SEC and reflect all
       adjustments  (which include only normal recurring  adjustments) which are
       necessary  to present a fair  statement  of the  results  for the interim
       periods  reported.  All intercompany  transactions  have been eliminated.
       Certain footnote  disclosures  normally included in financial  statements
       prepared in accordance with generally accepted accounting principles have
       been  condensed  or  omitted  pursuant  to such  rules  and  regulations,
       although the Company  believes that the  disclosures are adequate to make
       the  information  presented not  misleading.  It is suggested  that these
       consolidated  financial  statements  be  read  in  conjunction  with  the
       financial  statements and notes thereto  included in the Company's Annual
       Report on Form 10-K for the year ended August 31, 1995.

2.   CAPITAL ADEQUACY
       As a registered  broker-dealer and member firm of the NYSE, the Broker is
       subject to the SEC's Uniform Net Capital Rule (the "Rule") which requires
       the maintenance of minimum net capital. The Broker has elected to use the
       alternative method, permitted by the Rule, which requires that the Broker
       maintain  minimum net  capital  equal to the greater of $250,000 or 2% of
       aggregate debit items arising from customer  transactions.  Additionally,
       the NYSE may  require a member  firm to reduce  its  business  if its net
       capital is less than 4% of  aggregate  debit items and may  prohibit  the
       Broker from  expanding  its business and  declaring  dividends if its net
       capital is less than 5% of aggregate debit items.

       At February 29, 1996,  the Broker had net capital of  $49,936,760,  which
       was 11% of aggregate  debit items and  $40,523,515  in excess of required
       net  capital.  Further,  the amounts in excess of 4% and 5% of  aggregate
       debit items were $31,110,270, and $26,403,647, respectively.

       As a bank  holding  company,  the Company  closely  monitors  its capital
       levels and the capital levels of the Bank to provide for normal  business
       needs and to comply with regulatory requirements.  Both the Company's and
       the Bank's capital  ratios were in excess of the regulatory  requirements
       to be deemed "Well Capitalized" at February 29, 1996.

3.   INVESTMENT SECURITIES
       The  investment  securities are held by the Bank and carried at amortized
       cost  since  the  Bank  has the  intent  and the  ability  to hold  these
       instruments  to maturity.  The maturity of these  instruments  range from
       March 1, 1996 to June 26, 2000.
       The  following is a comparison  of the  carrying  amount and  approximate
       market values:



                                            February 29, 1996          August 31, 1995
                                        -------------------------  --------------------------
                                         Carrying    Approximate    Carrying     Approximate
                                          Amount     Market Value    Amount      Market Value
                                       ------------  ------------  ------------  ------------
                                                                              
U.S. Government and Agency Securities  $402,050,581  $401,868,000  $144,706,037  $144,692,000
Other Securities                            810,000       810,000     1,810,000     1,810,000
                                       ------------  ------------  ------------  ------------
Total                                  $402,860,581  $402,678,000  $146,516,037  $146,502,000
                                       ============  ============  ============  ============



                                        6





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


General

Waterhouse  Investor  Services,  Inc.,  is a holding company engaged through its
principal subsidiary,  Waterhouse  Securities, in providing  discount  brokerage
and related  financial  services  primarily to retail  customers  throughout the
United  States.  The  Bank  was  established  to  provide  the  Company with the
ability to offer  expanded  financial  services and  products  primarily  to the
customer base of Waterhouse Securities.

The securities industry has always been subject to volatility and sizable market
swings.  In the past,  this  volatility  has had little  effect on the financial
condition  of  Waterhouse  Securities.  In addition,  management  feels that the
effect of this  volatility  on the results of the Company's  operations  for any
specific  period of time may not be  representative  of the general trend in the
securities industry or operations of Waterhouse Securities.

The Company has organized an investment  advisory  subsidiary,  Waterhouse Asset
Management, Inc., which is registered under the Investment Advisory Act of 1940.
The  advisory  firm,  which  is  a  wholly-owned  subsidiary  of  the  Bank,  is
principally  engaged  in  providing  investment  management  and  administrative
services to the Waterhouse  Investors Cash Management Fund, a money market fund,
and other Waterhouse mutual funds that may be established in the future.

Results of Operations

The Company has experienced rapid growth in customer accounts,  trade processing
activity and revenues. The Company believes that favorable market conditions and
increasing participation of individual investors have contributed  substantially
to  this  growth.  However,  the  Company  also  believes  that  its  growth  is
attributable in large measure to the expansion of its branch office network, the
development  of the  Bank,  the  introduction  of  new  products  and  services,
increased  advertising and marketing  expenditures,  and growth in the number of
individuals comprising the Company's target market.

Waterhouse  Securities derives  substantial  revenue from commissions charged on
securities transactions and from interest earned on customer margin balances. As
a result,  the revenues and earnings of the Company are directly and  materially
affected  by changes in the volume and price level of  securities  transactions,
the amount of  customer  margin  loans and the  Company's  cost of funds used to
finance such loans.  Accordingly,  the  Company's  revenues  and  earnings  have
fluctuated materially from quarter to quarter.

The Company's  largest expense  category is employee  compensation.  The Company
does not employ commissioned sales representatives,  therefore these expenses do
not vary  directly with changes in the Company's  trade  processing  activity or
commission revenues.  Increases in the Company's profitability reflect, in part,
greater productivity by the Company's employees,  as total revenues continued to
grow more rapidly than the Company's employment requirements.

Communications  and data processing charges represent the Company's next largest
expense  category.  However,  because  the Company  uses third party  vendors to
support its order  processing  activity,  these expenses are largely variable in
nature and fluctuate with changes in the Company's order processing activity.


                                       7





The  following  table  sets  forth  selected  consolidated   financial  data  as
percentages  of net  revenue and the  percentage  increase in each item over the
amount for the previous period:





                                                  Percentage to net revenue      Period to period change
                                                  -------------------------      -----------------------

                                                                                     Second Quarter 
                                                                                    Fiscal Year 1996
                                              Second Quarter      Second Quarter       compared to  
                                                Fiscal Year         Fiscal Year      Second Quarter 
                                                   1996                1995         Fiscal Year 1995
                                              --------------      --------------    ----------------
                                                                                    
Interest Income:
Total  interest  income                            28.6%               22.9%              119.9%
Total interest expense                             16.8%                9.4%              214.5%
                                                  ------              ------
Net interest income                                11.8%               13.5%               54.2%
                                                  ------              ------

Noninterest Income:                                                                   
Commissions and clearing fees                      78.9%               76.5%               81.5%
Mutual fund revenue                                 6.1%                7.8%               36.5%
Other                                               3.2%                2.2%              160.4%
                                                  ------              ------
Total noninterest income                           88.2%               86.5%               79.4%
                                                  ------              ------

Net revenue                                       100.0%              100.0%               76.0%
                                                  ------              ------


Operating Expenses:                                                                   

Employee compensation and benefits                 30.1%               32.5%               63.0%
Communications and data processing                 15.0%               15.4%               71.2%
Advertising and promotion                           4.6%                6.7%               20.6%
Equipment                                           4.4%                1.8%              316.2%
Occupancy                                           4.4%                3.6%              112.9%
Stationery and postage                              3.4%                3.6%               68.4%
Floor brokerage, exchange and clearing fees         2.5%                3.8%               16.0%
All other expenses                                  6.9%                8.1%               52.3%
                                                  ------              ------
Total operating expenses                           71.3%               75.5%               66.3%
                                                  ------              ------

Income before income taxes                         28.7%               24.5%              106.0%

Income tax provision                               13.0%               10.4%              119.6%
                                                  ------              ------
Net income                                         15.7%               14.1%               96.0%
                                                  ------              ------
                                                  ------              ------




The  Company  is  required  to  prepare  its  financial  statements  in a format
prescribed for all bank holding companies.  This format highlights the Company's
activities  which produce net interest income even though the Company's  primary
source of revenue continues to be commissions  earned by Waterhouse  Securities,
acting as agent for its customers' securities trading activities.


                                       8




Net Interest Income. The Company's primary sources of interest income are margin
loans  to  customers  of  Waterhouse  Securities  and  earnings  on  the  Bank's
short-term investments.  Margin loans are financed primarily through bank loans,
deposits  received for securities  loaned,  credit balances in customer accounts
(known as free  credit  balances),  subordinated  debt and  capital.  Short-term
investments  are funded through the deposit  taking  activities of the Bank. Net
interest income (interest income less interest  expense) is directly affected by
the amount of interest earning assets and interest  bearing  liabilities and the
interest rates prevailing during the period.

Noninterest   Income.   Commissions  and  clearing  fees  earned  by  Waterhouse
Securities comprise the substantial majority of these revenues.  The commissions
earned by Waterhouse  Securities  are directly  affected by the number of trades
executed and cleared, as well as the average commission rate per trade. Included
in commissions and clearing fees are fees for directing order execution.  During
1995,  the SEC imposed  new  disclosure  requirements  with regard to receipt of
commissions  for directing  order  execution  which the Company is in conformity
with.  Management  believes that such changes have not had an adverse  effect on
the  Company's  revenues.  Mutual fund revenue  comprises  transaction  fees and
commissions on mutual fund and money market transfers.

Operating Expenses. Employee compensation and benefits, which includes salaries,
bonuses,  Employee  Stock Option Plan ("ESOP")  contributions  and other related
benefits and taxes,  are the Company's  largest expense.  Employee  compensation
expense is directly impacted by the number of employees,  and partially impacted
by the  profits  of the  Company,  as the  bonuses  and ESOP  contributions  are
dependant upon the level of income before income taxes. The  communications  and
data processing  category is primarily  composed of variable  charges related to
executing and clearing customer  securities  transactions,  telephone,  computer
service and  quotation  charges.  Included in other  expenses  are  maintenance,
depreciation  and   amortization,   insurance,   professional   fees  and  other
miscellaneous expenses.


Revenue

Net Interest  Income.  Net interest income increased for the first six months of
fiscal  year 1996 by 64% from that of the prior  year's  first six  months,  and
increased 54% for the second quarter of fiscal year 1996 from the second quarter
of fiscal  year 1995.  Such  increase  is  primarily  a result of an increase in
average customer margin loans and a lower cost of funds.

Commissions  and Clearing Fees.  Commissions and clearing fees for the first six
months of fiscal  year 1996,  which  amounted to 79% of net  revenue,  grew to a
record $73.6  million,  which  represented a 73% increase over  commissions  and
clearing  fees of $42.5  million  for the first six months of fiscal  year 1995.
Commissions and clearing fees for the second quarter of fiscal 1996 increased by
82% from the second quarter of fiscal 1995. This trend was a continuation of the
growth in commissions and clearing fees experienced during fiscal 1995.

Mutual Fund  Revenues.  Mutual  fund  revenues  increased  50% for the first six
months of fiscal  year 1996 and 37% for the second  quarter  over the prior year
periods,  primarily  due to a  corresponding  increase  in volume in mutual fund
transactions.


Operating Expenses


Employee Compensation and Benefits.  Employee  compensation  increased 57.7% for
the first six months of fiscal  1996 over the first six  months of fiscal  1995,
and 63% for the second  quarter of fiscal 1996 over the second quarter of fiscal
1995,  primarily as a result of an increase in the number of employees  from 785
as of February 28, 1995 to 1,213 as of February 29, 1996.  These  increases were
necessary to support the rapid branch  expansion from 64 as of February 28, 1995
to 78 as of February  29, 1996 as well as increased  activity  from the customer
base  of  the  existing  branches.  As a  percentage  of net  revenue,  employee
compensation has remained relatively  constant,  31% for the first six months of
fiscal 1996 and 33% for the first six months of fiscal 1995.


                                       9





Communications and Data Processing. Communications and data processing increased
68% for the first six months of fiscal 1996,  and 71% for the second  quarter of
fiscal  1996  over the first six  months  and  second  quarter  of fiscal  1995,
primarily  due to the  corresponding  increase  in the  volume  of  transactions
processed by the Company,  and to a lesser extent,  the related increases in the
number of branch offices.

Advertising and Promotion. Advertising and promotion increased 31% for the first
six months of fiscal 1996, over the prior year's period,  and 21% for the second
quarter of fiscal 1996 over the second quarter of fiscal 1995.  During the first
six months of fiscal  1996,  Waterhouse  Securities  increased  its  advertising
campaign with larger and more  frequent  advertising  in national  publications,
such as The Wall Street Journal, Barron's and Investors Business Daily.

Equipment.  Equipment  expense increased 266% for the first six months of fiscal
1996,  and 316% for the second quarter over the same periods in the prior fiscal
year.  This is  attributable to the rapid expansion of the branch office network
and increased technology acquired by the Company.

Occupancy.  Occupancy  expense  increased 75% for the first six months of fiscal
1996,  and 113% for the second quarter over the same periods in the prior fiscal
year.  These  increases  were  primarily  attributable  to an increase in rental
expense due to the  expansion  of the  Company's  branch  office  network and an
increase in space  required for the  corporate  headquarters  during fiscal year
1996.

Stationery and Postage.  Stationery and postage  increased 78% for the first six
months of fiscal  1996,  over the prior  year's  period,  and 68% for the second
quarter of fiscal 1996 over the second quarter of fiscal 1995.  This increase is
attributable  to  the  large  increase  in trade  volume,  and the new  products
offered by Waterhouse National Bank and Waterhouse Securities.

Floor  Brokerage,  Exchange and Clearing  Fees.  Floor  brokerage,  exchange and
clearing fees  increased  15% for the first six months of fiscal 1996,  over the
prior fiscal year period, and 16% for the second quarter of 1996 over the second
quarter of fiscal 1995. This expense is directly affected by the increase in the
trade volume.

Other Expenses. Other expenses amounted to $7.8 million and $3.5 million for the
first six months and the second quarter, respectively, increases of 65% and 52%,
over the same periods in the prior fiscal year.  These  increases  are primarily
attributable to miscellaneous costs associated with the general expansion of the
Company's business during the period.

Financial Condition

As of February 29, 1996, the Company's  financial  position remained strong with
97% of total  assets  consisting  of cash and due from  banks,  interest-bearing
deposits  with other  banks,  federal  funds  sold,  investment  securities  and
receivables  from  broker-dealers  and customers.  Customer  receivables of $447
million at February 29, 1996 are secured by readily marketable securities,  some
of which  are used to  collateralize  bank  loans of $12  million  and  deposits
received for  securities  loaned of $190  million.  The  Company's  other assets
consist principally of office and operating equipment.

Stockholders'  equity as of February 29, 1996 was over $81 million,  an increase
of $14.4  million  since August 31, 1995.  Such  increase was  primarily  due to
earnings during the first six months of fiscal 1996.


                                       10





Liquidity and Capital Resources

With the  establishment of the Bank, the Company became subject to regulation as
a registered  bank holding  company under the Bank Holding Company Act. As such,
the Company is subject to examination  by the Federal  Reserve Bank (the "FRB"),
regulatory  reporting  requirements,  minimum capital  requirements  and ratios,
certain  restrictions on non-banking  activities,  transactions with affiliates,
tie-in  arrangements,  changes in control,  dividend  payments,  redemptions and
other payments to security holders,  and other  restrictions.  Under FRB policy,
the Company,  as a bank holding company,  will be expected to act as a source of
financial  strength  to  Waterhouse  National  Bank and to commit  resources  to
support  the  Bank.  Currently,  both the  Company  and the Bank  have  adequate
capital, in excess of minimum requirements.

Waterhouse  Securities  is subject to rules  adopted by the SEC,  the NASD,  the
NYSE,  other exchanges of which it is a member and various state  securities law
administrators which are designed to measure the general financial integrity and
liquidity  of  broker-dealers  by  determining  the amount of their net capital.
Waterhouse  Securities  may  not  pay  dividends,   distribute  capital,  prepay
subordinated  indebtedness  or redeem or repurchase  shares of its capital stock
if,  thereafter,  it  would  be in  violation  of  any  such  rules.  Waterhouse
Securities  has at all times  maintained  net  capital in excess of the  minimum
amount  of net  capital  required  to be  maintained  by such  rules,  and as of
February  29,  1996,  had net  capital  in excess of the  minimum  amount of the
required net capital.

The Company had available  formal and informal lines of credit of  approximately
$255 million (of which $12 million was  utilized)  at February  29, 1996,  which
require   collateralization   upon   utilization.   These   lines   of   credit,
interest-bearing   deposits,   payable  to  customers,   and   the   convertible
subordinated  notes  are the  primary  sources  of  liquidity  for the  Company.
Management  believes  that these primary  sources of  liquidity,  along with the
equity of the Company,  are sufficient to meet the working  capital needs of its
subsidiaries  including  expansion  of  the  securities,  clearing  and  banking
operations, as well as any possible future acquisitions.

Effects of Inflation

For the six month period ended February 29, 1996 there was no material effect on
the Company due to inflation.


                                       11





                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings
          In the  ordinary  course of its  business  the Company is involved in
          certain  routine legal matters  which,  in the opinion of management,
          based on its  discussions  with  counsel,  are not expected to have a
          material  adverse  effect  on the  Company's  consolidated  financial
          condition.

Item 2.  Changes in Securities
          Not applicable

Item 3.  Defaults Upon Senior Securities
          Not applicable

Item 4.  Submission of Matters to a Vote of Security Holders
          On  February  6,  1996,  the  Company  held  its  Annual  Meeting  of
          Stockholders.   A  proposal  to  approve  the  appointment  of  Price
          Waterhouse  LLP as the  Company's  independant  accountants  for  the
          fiscal year ending August 31, 1996, was presented to the Stockholders
          for  ratification.  The  Stockholders  approved  such  proposal  with
          10,991,513  votes cast for,  26,888  votes cast  against,  and 20,345
          abstentions.

          In addition,  the Company nominated five directors to serve until the
          Annual Meeting of Stockholders in 1999. Proxy statements listing such
          nominations  were  solicited  pursuant  to  Regulation  14A under the
          Securities  Exchange  Act of 1934 and  there was no  solicitation  in
          opposition to management's nominees.
          All such nominees were elected with the following votes cast:

                                     For              Authority to Vote Withheld
                                     ---              --------------------------

           Kenneth I. Coco           10,893,869               144,877
           Richard H. Neiman         10,892,056               146,690
           Frank J. Petrilli         10,894,990               143,756
           Arthur J. Radin           10,943,837               94,909
           James F. Rittinger        10,939,040               99,706

Item 5.  Other Information
          Waterhouse  Investor Services,  Inc., The  Toronto-Dominion  Bank ("TD
          Bank")  and  TD/Oak, Inc.,  a  newly  formed  wholly   owned  Delaware
          subsidiary of TD Bank ("Merger  Sub") have  entered  into an Agreement
          and Plan of Merger, dated April 9, 1996 (the  "Merger Agreement") that
          provides  for TD Bank's acquisition of the Company through a merger of
          the Company  into  Merger  Sub,  with  Merger  Sub  as  the  surviving
          corporation,  in which each share of the  Company's  common stock, par
          value $.01 per share (the "Company Common Stock")  will  be exchanged,
          at the election of the holder,  for either shares of  TD  Bank  common
          stock,  no par value ("TD Bank  Common  Stock")  with a  market  value
          equivalent  to  US$38.00 (subject  to a maximum of 2.45952 shares  and
          a minimum of 1.81790 shares of TD Bank  Common  Stock  being exchanged
          for each  share of Company Common Stock) or US$38.00 net to the seller
          in cash;  provided that no more than 65% of  the  outstanding  Company
          Common Stock will be converted  into TD Bank  Common Stock and no more
          than  35% will be converted  into  cash,  with pro ration in the event
          that  elections exceed either such percentage.

          The Merger Agreement, pursuant to its terms, is subject to termination
          at the  election of the Board of Directors of the Company if the price
          of TD Bank  Common  Stock is such that  2.45952  shares  would  have a
          market value  equivalent to less than  US$38.00 on the tenth  business
          day prior to the scheduled closing  of the  merger (the "Determination
          Date"),  unless TD Bank increases  the  exchange  ratio to such number
          of  shares of TD  Bank  Common  Stock  having  a  market  value on the
          Determination Date equivalent to US$38.00.  The  Merger  Agreement  is
          also  subject to  termination  by the  Company  prior to approval

                                      12




          of  the  merger  by  the  stockholders  of the Company if the Board of
          Directors  of the  Company  determines  in  good  faith  after  advice
          of counsel that the  failure to terminate  the Merger  Agreement could
          reasonably   be  deemed   a  breach  of  its  fiduciary  duties  under
          applicable law. The Merger Agreement may also be terminated by  either
          the Company or TD Bank upon the  occurrence  of  certain  other events
          provided for in the Merger Agreement. The  merger  is  expected  to be
          tax-free  to the holders  of Company Common Stock to the  extent  they
          receive  TD Bank  Common Stock  for their Company Common Stock.

          Consummation of the transactions  contemplated by the Merger Agreement
          is subject to the  satisfaction  of a number of conditions,  including
          approval of the merger by the Company's stockholders,  registration of
          TD Bank  Common  Stock to be issued  in the  merger  under  applicable
          Canadian  and U.S.  securities  laws and listing of such shares on the
          Toronto Stock  Exchange and the new listing of TD Bank Common Stock on
          the New York Stock  Exchange,  and receipt of all  required  U.S.  and
          Canadian banking and other regulatory approvals, including approval of
          the merger by the Board of  Governors of the Federal  Reserve  System,
          the Canadian  Minister of Finance and the  Superintendent of Financial
          Institutions  of  Canada.  Due  to  such  requirements,   the  parties
          currently  anticipate  that  consummation of the merger is expected to
          occur within four to six months.

          The Merger  Agreement  also  contains  customary  representations  and
          warranties of the Company and TD Bank as well as certain  covenants of
          the Company  relating to governance  of the Company  during the period
          from the execution of the Merger  Agreement to the consummation of the
          merger.

          The Company's 6% Convertible Subordinated Notes Due 2003 (the "Notes")
          will remain  outstanding  following the merger unless converted by the
          holders of such Notes prior thereto in accordance  with the provisions
          of the indenture governing the Notes.

          Lawrence M. Waterhouse,  Jr., Chief Executive  Officer of the Company,
          and certain members of his immediate family, have agreed to vote their
          shares of Company Common Stock,  aggregating  approximately 20% of the
          outstanding  shares of Company  Common Stock,  in favor of the merger.
          TD Bank currently holds approximately 4.9% of the outstanding  shares,
          which it intends to vote in favor of the merger.


Item 6.  Exhibits and Reports on Form 8-K

          Exhibit A - Computation  of Earnings Per Common and Common  Equivalent
                      Shares
          Exhibit B - Computation of Ratio of Earnings to Fixed Charges
          Exhibit C - Agreement and Plan of Merger,  dated as of April 9, 1996,
                      by and among the The  Toronto-Dominion  Bank, TD/Oak, Inc.
                      and the Company (including exhibits).

          On March 18,  1996,  the Company  filed Form 8-K,  reporting  an Other
          Event in item 5 as  follows:  The  registrant  issued a press  release
          stating  that  the   registrant  and  a  third  party  have  commenced
          preliminary   discussions   with  a  view  to  a   possible   business
          combination.


                                       13




                                   SIGNATURES

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


                                       WATERHOUSE INVESTOR SERVICES, INC.

Date: April 10, 1996                   By:  /s/ LAWRENCE M. WATERHOUSE, JR.
                                            ____________________________________
                                            Lawrence M. Waterhouse, Jr.
                                            Chairman & Chief Executive Officer

Date: April 10, 1996                   By:  /s/ M. BERNARD SIEGEL
                                            ____________________________________
                                            M. Bernard Siegel
                                            Chief Financial Officer



                                       14