1

                                  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 May 31, 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 May 31, 1996 was 11,501,207.


                                       1
   2
                       WATERHOUSE INVESTOR SERVICES, INC.
                          QUARTERLY REPORT ON FORM 10-Q
                       FOR THE QUARTER ENDED MAY 31, 1996

                                      INDEX




PART I - FINANCIAL INFORMATION                                                  PAGE
                                                                             
Item 1.  Financial Statements:

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

         Consolidated Statements of Income for the Three and Nine
         Months Ended May 31, 1996 and May 31, 1995                                4

         Consolidated Statements of Cash Flows for the Nine Months
         Ended May 31, 1996 and May 31, 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                                         12

SIGNATURES                                                                        12

EXHIBIT 11 - Computation of Earnings Per Common and Common Equivalent Shares      13

EXHIBIT 12 - Computation of Ratio of Earnings to Fixed Charges                    14




                                       2
   3
                         PART 1 - FINANCIAL INFORMATION


ITEM 1.  FINANCIAL STATEMENTS

               WATERHOUSE INVESTOR SERVICES, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



                                                            (Unaudited)          
                                                               May 31,        August 31,         
                                                                1996             1995
                                                           --------------    ------------
                                                                                 
ASSETS:
  Cash and due from banks                                  $   22,816,004    $ 13,090,043
  Interest bearing deposits with other banks                         --        50,000,000
  Federal funds sold                                           60,400,000      54,100,000
  Investment securities                                       576,244,589     146,516,037
  Receivable from brokers and dealers                          13,380,317      10,576,815
  Receivable from customers, net                              529,897,310     368,974,021
  Deposits with clearing organizations                          4,459,212       4,384,568
  Furniture and equipment, net                                  9,447,329       6,716,497
  Other assets                                                 17,015,215      11,255,002
                                                           --------------    ------------
     Total assets                                          $1,233,659,976    $665,612,983
                                                           ==============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY:
Liabilities:
  Broker loans and overdrafts                              $   89,512,966    $ 39,682,966
  Interest bearing deposits                                   600,079,466     231,046,433
  Deposits received for securities loaned                     187,724,045     107,683,494
  Payable to brokers and dealers                                7,487,663       4,625,829
  Payable to customers                                        171,308,097     135,975,485
  Dividends payable                                                  --         2,288,920
  6% convertible subordinated notes                            48,411,000      48,500,000
  Accounts payable, taxes payable, accrued expenses
   and other liabilities                                       38,518,543      29,095,811
                                                           --------------    ------------
    Total liabilities                                       1,143,041,780     598,898,938
                                                           --------------    ------------

Stockholders' equity:
  Common stock, $.01 par value, 20,000,000 shares
   authorized and 11,751,209 shares issued at May 31,
   1996 and 11,694,729 shares issued at August 31, 1995           117,512         116,947
  Additional paid-in capital                                   10,343,621       9,210,037
  Retained earnings                                            81,165,433      58,395,431
  Less:
  
  Treasury stock, 250,002 shares, at cost                      (1,008,370)     (1,008,370)
                                                           --------------    ------------

   Total stockholders' equity                                  90,618,196      66,714,045
                                                           --------------    ------------

   Total liabilities and stockholders' equity              $1,233,659,976    $665,612,983
                                                           ==============    ============



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



                                       3
   4
               WATERHOUSE INVESTOR SERVICES, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)



                                                                       Three Months Ended           Nine Months Ended
                                                                      May 31,      May 31,        May 31,       May 31,
                                                                       1996         1995           1996          1995
                                                                   -----------   -----------   ------------   -----------
                                                                                                  
INTEREST INCOME:
  Margin loans                                                     $ 9,046,376   $ 6,110,191   $ 25,653,769   $17,014,821
  Investment securities                                              7,502,301       702,880     17,468,373     1,279,610
  Other interest income                                                248,128       171,238        690,596       414,265
                                                                   -----------   -----------   ------------   -----------
    Total interest income                                           16,796,805     6,984,309     43,812,738    18,708,696
                                                                   -----------   -----------   ------------   -----------
INTEREST EXPENSE:
  Interest paid on interest bearing deposits                         5,933,024          --       13,994,611          --
  Interest paid on deposits received for securities loaned           2,239,066          --        5,857,857          --
  Broker loans and overdrafts                                          801,751     1,381,295      2,411,646     4,028,220
  6% convertible subordinated notes                                    726,935       727,500      2,181,814     2,182,500
  Other                                                                303,000       603,775        951,680     1,105,765
                                                                   -----------   -----------   ------------   -----------
    Total interest expense                                          10,003,776     2,712,570     25,397,608     7,316,485
                                                                   -----------   -----------   ------------   -----------
      Net interest income                                            6,793,029     4,271,739     18,415,130    11,392,211
                                                                   -----------   -----------   ------------   -----------
NONINTEREST INCOME:
  Commissions and clearing fees                                     48,041,863    26,790,754    121,619,719    69,299,070
  Mutual fund revenue                                                3,474,244     2,558,246      9,788,084     6,757,172
  Investment income                                                  2,257,607          --        3,551,687          --
  Other                                                                339,514       280,556        938,792     1,250,346
                                                                   -----------   -----------   ------------   -----------
    Total noninterest income                                        54,113,228    29,629,556    135,898,282    77,306,588
                                                                   -----------   -----------   ------------   -----------
    Net revenue                                                     60,906,257    33,901,295    154,313,412    88,698,799
                                                                   -----------   -----------   ------------   -----------
OPERATING EXPENSES:
  Employee compensation and benefits                                17,348,830    10,563,021     45,802,785    28,608,207
  Communications and data processing                                 9,137,257     4,810,340     23,213,060    13,265,821
  Professional fees                                                  3,274,598       814,951      5,027,668     2,316,566
  Equipment                                                          2,593,782       863,449      6,477,738     1,872,228
  Advertising and promotion                                          2,575,721     1,962,495      6,886,559     5,256,022
  Occupancy                                                          2,202,671     1,115,604      5,745,692     3,140,547
  Stationery and postage                                             1,953,583     1,708,350      5,273,656     3,578,203
  Floor brokerage, exchange and clearing fees                        1,391,364     1,148,568      3,800,312     3,242,130
  Depreciation and amortization                                        956,758       592,867      2,535,869     1,691,792
  Other                                                              2,450,694     1,512,022      6,851,663     3,648,555
                                                                   -----------   -----------   ------------   -----------

    Total operating expenses                                        43,885,258    25,091,667    111,615,002    66,620,071
                                                                   -----------   -----------   ------------   -----------

Income before income taxes                                          17,020,999     8,809,628     42,698,410    22,078,728

Income tax provision                                                 8,398,936     3,652,663     19,928,408     9,217,858
                                                                   -----------   -----------   ------------   -----------

Net income                                                         $ 8,622,063   $ 5,156,965   $ 22,770,002   $12,860,870
                                                                   ===========   ===========   ============   ===========

Primary earnings per share                                         $       .72   $       .45   $       1.93   $      1.12
Fully diluted earnings per share                                   $       .65   $       .41   $       1.72   $      1.04
Weighted average shares outstanding                                 11,900,779    11,488,240     11,802,336    11,467,650





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


                                       4
   5
               WATERHOUSE INVESTOR SERVICES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)



                                                                                  Nine Months Ended
                                                                               May 31,         May 31,
                                                                                1996            1995
                                                                           --------------    ------------
                                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                 $   22,770,002    $ 12,860,870
  Non cash items included in net income:
  Depreciation                                                                  2,428,490       1,691,792
  Debt issuance cost                                                              107,379         105,354
  Increase in allowance for doubtful accounts                                     412,221          66,129
(Increases) decreases in operating assets:
  Receivable from brokers and dealers                                          (2,803,502)      3,397,203
  Receivable from customers                                                  (161,335,510)    (18,906,715)
  Deposits with clearing organizations                                            (74,644)       (205,087)
  Other assets                                                                 (5,867,592)     (1,314,937)
Increases (decreases) in operating liabilities:
  Broker loans and overdrafts                                                  49,830,000      (2,917,842)
  Interest bearing deposits                                                   369,033,033      49,058,230
  Deposits received for securities loaned                                      80,040,551        (137,243)
  Payable to brokers and dealers                                                2,861,834         812,504
  Payable to customers                                                         35,332,612      21,331,673
  Accounts payable, taxes payable
   accrued expenses and other liabilities                                       7,133,810       6,455,441
                                                                           --------------    ------------

CASH PROVIDED BY OPERATING ACTIVITIES                                         399,868,684      72,297,372
                                                                           --------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Interest bearing deposits with other banks                                   50,000,000     (17,000,000)
  Federal funds sold                                                           (6,300,000)    (24,400,000)
  Investment securities purchased                                          (1,067,603,636)    (40,272,604)
  Proceeds from maturities of investment securities                           637,875,084      20,458,619
  Notes receivable redeemed\issued                                              5,000,000      (5,000,000)
  Purchase of furniture and equipment                                          (5,159,322)       (792,572)
  Investment in non-voting security                                            (5,000,000)           --
                                                                           --------------    ------------

CASH (USED IN) INVESTING ACTIVITIES                                          (391,187,874)    (67,006,557)
                                                                           --------------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Dividends paid                                                                     --        (1,830,736)
  Exercise of stock options and warrants                                        1,045,151            --
                                                                           --------------    ------------

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                 1,045,151      (1,830,736)
                                                                           --------------    ------------

INCREASE IN CASH AND DUE FROM BANKS                                             9,725,961       3,460,079

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

CASH AND DUE FROM BANKS, end of period                                     $   22,816,004    $ 11,188,911
                                                                           ==============    ============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid for interest                                                   $   23,806,218    $  5,585,758
                                                                           ==============    ============
  Cash paid for income taxes                                               $   20,661,901    $  7,227,797
                                                                           ==============    ============

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING
 AND FINANCING ACTIVITIES:
  Additional common stock of 3,800 shares was issued upon the conversion
  of $89,000 of long-term debt 


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


                                       5
   6
               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 May 31, 1996, the Broker had net capital of $53,877,370, which was 10%
      of aggregate debit items and $42,638,146 in excess of required net
      capital. Further, the amounts in excess of 4% and 5% of aggregate debit
      items were $31,398,922, and $25,779,309, 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. At May 31, 1996 the Bank met
      all of the applicable regulatory requirements to be deemed "Well
      Capitalized".

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 June
      3, 1996 to June 26, 2000 with all but $45,000 maturing within one year.
      The following is a comparison of the carrying amount and approximate
      market values:



                                                  May 31, 1996                      August 31, 1995
                                          ----------------------------        ---------------------------   
                                            Carrying      Approximate           Carrying     Approximate
                                             Amount       Market Value           Amount      Market Value
                                          ------------    ------------        ------------   ------------
                                                                                 
U.S. Government and Agency Securities     $574,654,589    $574,405,565        $144,706,037   $144,692,000
Other Securities                             1,590,000       1,590,000           1,810,000      1,810,000
                                          ------------    ------------        ------------   ------------
Total                                     $576,244,589    $575,995,565        $146,516,037   $146,502,000
                                          ============    ============        ============   ============






                                       6
   7
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, Inc., 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 Advisors 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
   8
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
                                             -------------------------------     -----------------------
                                                                                      Third Quarter 
                                                                                     Fiscal Year 1996
                                             Third Quarter     Third Quarter           compared to  
                                              Fiscal Year       Fiscal Year           Third Quarter 
                                                 1996              1995             Fiscal Year 1995
                                             -------------     -------------        ----------------  
                                                                         
INTEREST INCOME:
Total interest income                            27.6%             20.6%                 140.5%
Total interest expense                           16.4%              8.0%                 268.8%
                                                -----             -----                   
Net interest income                              11.2%             12.6%                  59.0%
                                                -----             -----                   

NONINTEREST INCOME:
Commissions and clearing fees                    78.9%             79.0%                  79.3%
Mutual fund revenue                               5.7%              7.5%                  35.8%
Investment income                                 3.7%                --                     --
Other                                             0.5%              0.9%                  21.0%
                                                -----             -----                   
Total noninterest income                         88.8%             87.4%                  82.6%
                                                -----             -----                   
NET REVENUE                                     100.0%            100.0%                  79.7%
                                                -----             -----                   

OPERATING EXPENSES:
Employee compensation and benefits               28.5%             31.2%                  64.2%
Communications and data processing               15.0%             14.2%                  90.0%
Professional fees                                 5.4%              2.4%                 301.8%
Equipment                                         4.3%              2.5%                 200.4%
Advertising and promotion                         4.2%              5.8%                  31.2%
Occupancy                                         3.6%              3.3%                  97.4%
Stationery and postage                            3.2%              5.0%                  14.4%
Floor brokerage, exchange and clearing fees       2.3%              3.4%                  21.1%
All other expenses                                5.5%              6.2%                  61.9%
                                                -----             -----                   
Total operating expenses                         72.0%             74.0%                  74.9%
                                                -----             -----                   

Income before income taxes                       28.0%             26.0%                  93.2%

Income tax provision                             13.8%             10.8%                 129.9%
                                                -----             -----                   

NET INCOME                                       14.2%             15.2%                  67.2%
                                                =====             =====                   



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
   9
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. Investment income is from
a passive non-voting investment in Roundtable Partners, L.L.C.

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
dependent 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, and other miscellaneous expenses.

REVENUE

NET INTEREST INCOME. Net interest income increased for the first nine months of
fiscal year 1996 by 62% from that of the prior year's first nine months, and
increased 59% for the third quarter of fiscal year 1996 from the third quarter
of fiscal year 1995. These increases are 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 nine
months of fiscal year 1996, which amounted to 79% of net revenue, grew to a
record $121.6 million, which represented a 75% increase over commissions and
clearing fees of $69.3 million for the first nine months of fiscal year 1995.
Commissions and clearing fees for the third quarter of fiscal 1996 increased by
79% from the third 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 45% for the first nine
months of fiscal year 1996 and 36% for the third quarter over the prior year
periods, primarily due to a corresponding increase in volume in mutual fund
transactions.

INVESTMENT INCOME. Investment income amounted to 4% of net revenue for the third
quarter and 2% of net revenue for the first nine months of fiscal 1996.

OTHER NONINTEREST INCOME. Other noninterest income decreased 25% for the first
nine months of fiscal 1996 and increased 21% for the third quarter of fiscal
1996 over the first nine months and third quarter, respectively, of fiscal 1995.





                                       9
   10
Operating Expenses

EMPLOYEE COMPENSATION AND BENEFITS. Employee compensation increased 60% for the
first nine months of fiscal 1996 over the first nine months of fiscal 1995, and
64% for the third quarter of fiscal 1996 over the third quarter of fiscal 1995,
primarily as a result of an increase in the number of employees from 815 as of
May 31, 1995 to 1,362 as of May 31, 1996. These increases were necessary to
support the rapid branch expansion from 68 as of May 31, 1995 to 80 as of May
31, 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, 30% for the first nine months of fiscal 1996 and 32% for
the first nine months of fiscal 1995.

COMMUNICATIONS AND DATA PROCESSING. Communications and data processing increased
75% for the first nine months of fiscal 1996, and 90% for the third quarter of
fiscal 1996 over the first nine months and third 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.

PROFESSIONAL FEES. Professional fees increased 117% for the first nine months of
fiscal 1996, over the prior year's period and 302% for the third quarter of
fiscal 1996 over the third quarter of fiscal 1995. These increases are primarily
due to consulting costs associated with the development of our electronic
trading system and a charge of $2.1 million for merger related costs, including
investment banking, legal and other professional costs.

ADVERTISING AND PROMOTION. Advertising and promotion increased 31% for both the
first nine months of fiscal 1996, over the prior year's period, and for the
third quarter of fiscal 1996 over the third quarter of fiscal 1995. During the
first nine 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. The Company also produced new T.V. commercials during this period.

EQUIPMENT. Equipment expense increased 246% for the first nine months of fiscal
1996, and 200% for the third quarter over the same periods in the prior fiscal
year. These increases are attributable to the rapid expansion of the branch
office network and increased technology acquired by the Company.

OCCUPANCY. Occupancy expense increased 83% for the first nine months of fiscal
1996, and 97% for the third 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 47% for the first nine
months of fiscal 1996, over the prior year's period, and 14% for the third
quarter of fiscal 1996 over the third quarter of fiscal 1995. These increases
are attributable to the large increase in trade volume and various new products
offered.

FLOOR BROKERAGE, EXCHANGE AND CLEARING FEES. Floor brokerage, exchange and
clearing fees increased 17% for the first nine months of fiscal 1996, over the
prior fiscal year period, and 21% for the third quarter of 1996 over the third
quarter of fiscal 1995. This expense is directly affected by the increase in the
trade volume.

OTHER EXPENSES. Other expenses amounted to $9 million and $3.4 million for the
first nine months and the third quarter, respectively, increases of 76% and 62%,
over the same periods in the prior fiscal year. These increases are attributable
to miscellaneous costs associated with the general expansion of the Company's
business.




                                       10
   11
FINANCIAL CONDITION

As of May 31, 1996, the Company's financial position remained strong with 97% of
total assets consisting of cash and due from banks, federal funds sold,
investment securities and receivables from broker-dealers and customers.
Customer receivables of $530 million at May 31, 1996 are almost entirely secured
by readily marketable securities, some of which are used to collateralize bank
loans of $87.5 million and deposits received for securities loaned of $188
million. The Company's other assets consist principally of office and operating
equipment, as well as an investment in a non-voting security.

Stockholders' equity as of May 31, 1996 was over $90 million, an increase of
$23.9 million since August 31, 1995. Such increase was primarily due to earnings
during the first nine months of fiscal 1996.

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 May 31,
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 $87.5 million was utilized) at May 31, 1996, which
require collateralization upon utilization. These lines of credit,
interest-bearing deposits, payable to customers, deposits received for
securities loaned 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.

EFFECTS OF INFLATION

For the nine month period ended May 31, 1996 there was no material effect on the
Company due to inflation.







                                       11
   12
                           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

        Not applicable

ITEM 5. OTHER INFORMATION

        Not applicable

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        Exhibit 11 - Computation of Earnings Per Common and Common Equivalent
                     Shares

        Exhibit 12 - Computation of Ratio of Earnings to Fixed Charges


        On March 18, 1996, the Company filed a 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.


                                   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:  July 9, 1996                  By: /s/ Lawrence M. Waterhouse, Jr.
                                         ---------------------------------
                                         Lawrence M. Waterhouse, Jr.
                                         Chairman & Chief Executive Office


Date:  July 9, 1996                  By: /s/ M. Bernard Siegel
                                         ----------------------------------
                                         M. Bernard Siegel
                                         Chief Financial Officer




                                       12
   13
                                  EXHIBIT INDEX




Exhibit 11 - Computation of Earnings Per Common and Common Equivalent Shares

Exhibit 12 - Computation of Ratio of Earnings to Fixed Charges

Exhibit 27 - Financial Data Schedule