Form 10-Q

                United States Securities And Exchange Commission
                             Washington, D.C. 20549



|X| Quarterly Report pursuant to Section 13 or 15(D) of the Securities  Exchange
Act of 1934 for the fiscal quarter ended February 28, 1998

|_| Transition Report pursuant to Section 13 or 15(D) of the Securities Exchange
Act Of 1934 for the transition period from ____ to ____
Commission File Number: 1-11869


                          FactSet Research Systems Inc.
             (Exact name of registrant as specified in its charter)

           Delaware                           13-3362547
(State or other jurisdiction of     (I.R.S. Employer Identification No.)
incorporation or organization)

One Greenwich Plaza, Greenwich, Connecticut            06830
(Address of principal executive office)              (Zip Code)

Registrant's  telephone number,  including area code: (203) 863-1500

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


Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

Title of each class                     Outstanding at February 28, 1998
 ...................                     ................................

Common Stock, par value $.01            9,635,068






                          FactSet Research Systems Inc.

                                    Form 10-Q
                                Table of Contents



Part I    FINANCIAL INFORMATION
                                                                            Page
Item 1.   Financial Statements

           Consolidated Statements of Income
            for the three and six months ended February 28, 1998 and 1997......3


           Consolidated Statements of Financial Condition
            at February 28, 1998 and at August 31, 1997........................4


           Consolidated Statements of Cash Flows
            for the six months ended February 28, 1998 and 1997................5


           Notes to the Consolidated Financial Statements......................6



Item 2.   Management's Discussion and Analysis of Financial Condition
           and Results of Operations...........................................8



Part II   OTHER INFORMATION


Item 1.   Legal Proceedings...................................................11


Item 2.   Changes in Securities...............................................11


Item 3.   Defaults Upon Senior Securities.....................................11


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


Item 5.   Other Information...................................................11


Item 6.   Exhibits and Reports on Form 8-K....................................11


Signatures....................................................................11







                             
                                                             
FactSet Research Systems Inc.
CONSOLIDATED STATEMENTS OF INCOME-Unaudited                  Three Months Ended        Six Months Ended
In thousands, except per share data                                February 28,            February 28, 
                                                                1998       1997         1998       1997
 .......................................................................................................
                                                                                       

Subscription Revenues
Commissions                                                   $8,203     $6,721      $15,979    $13,113                             
Fees                                                          10,854      7,264       20,572     13,696      
                                                              ------     ------       ------     ------
Total subscription revenues                                   19,057     13,985       36,551     26,809   
                                                              ------     ------       ------     ------ 
 .......................................................................................................

Expenses
Cost of services                                               7,630      5,693       14,501     10,790
Selling, general, and administrative                           5,799      4,285       11,117      8,173
Other expenses                                                   772        506        1,479      1,005
                                                              ------      -----       ------      -----
Total operating expenses                                      14,201     10,484       27,097     19,968                             
 .......................................................................................................

Operating income                                               4,856      3,501        9,454      6,841                             
Other income                                                     384        206          751        323                      
                                                               -----      -----        -----      -----
Income before income taxes and extraordinary gain              5,240      3,707       10,205      7,164
Income taxes                                                   2,311      1,615        4,501      3,110
                                                              ------     ------       ------     ------
Net income before extraordinary gain                           2,929      2,092        5,704      4,054             

Extraordinary gain, net of income taxes                          242          -          242          -                
                                                              ------     ------        -----      -----            
Net income                                                    $3,171     $2,092       $5,946     $4,054             
                                                              ======     ======       ======     ======

 .......................................................................................................
Weighted average common shares                                10,949     10,814       10,941     10,821
 .......................................................................................................
Earnings per common share                                      $0.29      $0.19        $0.54      $0.37
 .......................................................................................................



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





CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
FactSet Research Systems Inc.

ASSETS
                                                      February 28,   August 31,
Unaudited and in thousands                                    1998         1997
 ...............................................................................
                                                                  
CURRENT ASSETS
Cash and cash equivalents                                  $30,586      $26,816
Investments                                                      -        1,375
Receivable from clients and clearing brokers                 9,247        7,335
Receivable from employees                                      494          549
Deferred taxes                                               3,031        3,149
Other current assets                                           183          731
                                                            ------       ------
Total current assets                                        43,541       39,955
 ...............................................................................

PROPERTY, EQUIPMENT, AND LEASEHOLD IMPROVEMENTS
Property, equipment, and leasehold improvements, at cost    33,743       26,880
Less accumulated depreciation                              (20,295)     (17,658)
                                                            ------       ------
Property, equipment, and leasehold improvements, net        13,448        9,222
 ...............................................................................

OTHER NON-CURRENT ASSETS
Deferred taxes                                                 865          927
Other assets                                                   727          731
                                                           -------      -------
TOTAL ASSETS                                               $58,581      $50,835
                                                           =======      =======




LIABILITIES AND STOCKHOLDERS' EQUITY
                                                      February 28,   August 31,
Unaudited and in thousands                                    1998         1997
 ...............................................................................
                                                                   
CURRENT LIABILITIES
Accounts payable and accrued expenses                       $6,316       $2,216
Accrued compensation                                         4,385        3,676
Deferred fees and commissions                                3,465        4,499
Current taxes payable                                          103        2,426
Deferred rent                                                   75           68
                                                            ------       ------
Total current liabilities                                   14,344       12,885
                                                            ------       ------
 ...............................................................................

NON-CURRENT LIABILITIES
Deferred taxes                                                   -          180
Deferred rent                                                  236          143
                                                            ------       ------
Total liabilities                                           14,580       13,208
                                                            ------       ------
 ...............................................................................

STOCKHOLDERS' EQUITY
Preferred stock, $.01 par value, 10,000,000 shares
     authorized, none issued                                     -            -
Common stock                                                    97           96
Capital in excess of par value                               2,806        1,995
Retained earnings                                           41,534       35,588
Unrealized gain on investment, net of taxes                      -          239
Less treasury stock                                           (436)        (291)
                                                            ------       ------
Total stockholders' equity                                  44,001       37,627
                                                            ------       ------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                 $58,581      $50,835
                                                           =======      =======


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






CONSOLIDATED STATEMENTS OF CASH FLOWS
FactSet Research Systems Inc.

Unaudited and in thousands      Six Months Ended February 28,    1998     1997
 ..............................................................................

CASH FLOWS FROM OPERATING ACTIVITIES
                                                                  
Net income                                                     $5,946   $4,054
Adjustments to reconcile net income to net
cash provided by operating activities
     Depreciation and amortization                              2,637    2,163
     Deferred tax expense (benefit)                               180     (259)
     Gain on sale of investment                                  (433)       -   
     Accrued ESOP contribution                                    375      300
                                                                -----    -----
Net income adjusted for non-cash items                          8,705    6,258
Changes in working capital
     Receivable from clients and clearing brokers              (1,912)  (1,667)
     Accounts payable and accrued expenses                      4,100    1,267
     Accrued compensation                                         934      514
     Deferred fees and commissions                             (1,034)    (227)
     Current taxes payable                                     (2,323)    (360)
     Other working capital accounts, net                          707      242
                                                                -----    -----
Net cash provided by operating activities                       9,177    6,027
 ..............................................................................

CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property, equipment, and
     leasehold improvements                                    (6,862)  (4,661)
Proceeds from sale of investments                               1,389        -
                                                                -----   ------
Net cash used in investing activities                          (5,473)  (4,661)
 ..............................................................................

CASH FLOWS FROM FINANCING ACTIVITIES
Repurchase of common stock from employees                          (5)    (113)
Proceeds from exercise of stock options                            71        -
                                                                   --      ---
Net cash provided by (used in) financing activities                66     (113)
 ..............................................................................

Net increase in cash and cash equivalents                       3,770    1,253
Cash and cash equivalents at beginning of period               26,816   15,700
                                                              -------  -------
Cash and cash equivalents at end of period                    $30,586  $16,953
                                                              =======  =======


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



NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 
FactSet Research Systems Inc.
February 28, 1998
(Unaudited)

1. ORGANIZATION AND NATURE OF BUSINESS

FactSet  Research  Systems  Inc.  (the  "Company")  provides  online  integrated
database services to the financial community. The Company's revenues are derived
from subscription  charges.  Solely at the option of each client,  these charges
may be paid either in  commissions  on  securities  transactions  (in which case
subscription  revenues  are  recorded as  "Commissions")  or on a cash basis (in
which case subscription revenues are recorded as "Fees").

To facilitate the receipt of subscription  revenues on a commission  basis,  the
Company's wholly owned  subsidiary,  FactSet Data Systems,  Inc.  ("FDS"),  is a
member  of  the  National  Association  of  Securities  Dealers,  Inc.  and is a
registered  broker-dealer  under  Section 15 of the  Securities  Exchange Act of
1934.  FDS's only function is to facilitate the receipt of payments with respect
to  subscription  charges  and it does not  otherwise  engage in the  securities
business.

Subscription  revenues paid in commissions are based on securities  transactions
introduced and cleared on a fully  disclosed basis through one of two designated
clearing  brokers.  A client paying  subscription  charges on a commission basis
directs  the  clearing  broker,  at the time the client  executes  a  securities
transaction, to credit the commission on the transaction to FDS's account.

FactSet Pacific,  Inc. and FactSet Limited are wholly owned  subsidiaries of the
Company  and  are  U.S.   corporations   with  branches  in  Tokyo  and  London,
respectively.

2. ACCOUNTING POLICIES

The accompanying interim  consolidated  financial statements of FactSet Research
Systems Inc.  ("the  Company")  have been prepared in conformity  with generally
accepted accounting  principles,  consistent in all material respects with those
applied in the Annual  Report on Form 10-K for the fiscal year ended  August 31,
1997.  Interim  financial  information  is  unaudited,  but  reflects all normal
adjustments which are, in the opinion of management, necessary to present fairly
the results for the interim periods presented.  The interim financial statements
should be read in  connection  with the  financial  statements  in the Company's
Annual Report on Form 10-K for the fiscal year ended August 31, 1997.

The  significant  accounting  policies of the Company and its  subsidiaries  are
summarized below.

Financial  Statement  Presentation

The accompanying  consolidated  financial statements include the accounts of the
Company and its subsidiaries. All significant intercompany activity and balances
have been eliminated from the consolidated financial statements.

The financial reporting format of the Consolidated Statements of Income has been
revised to enhance  comparability with other companies in the online information
services  industry  and to improve  understanding  of the  Company's  results of
operations.  The Consolidated Statements of Income have been reclassified in all
prior periods presented to conform to the current year presentation.

Cost of services is composed of  compensation  and benefits for the employees of
the software engineering and consulting departments,  clearing fees, data costs,
computer  maintenance  and  depreciation   expenses,  and  communication  costs.
Selling,  general, and administrative expenses include compensation and benefits
for  employees  involved with sales,  product  development  and various  support
functions,  promotional expenses,  rent, amortization of leasehold improvements,
depreciation of furniture and fixtures,  and office expenses.  The components of
other expenses are professional fees and miscellaneous expenses.

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

Revenue  Recognition

Subscription charges are quoted to clients on an annual basis, but are earned as
services are provided on a month-to-month basis. Subscription revenues,  whether
commissions or fees, are recorded as earned each month,  based on one-twelfth of
the annual  subscription  charge  quoted to each client.  Amounts that have been
earned  but not yet paid  through  the  receipt  of  commissions  on  securities
transactions  or  through  cash  payments  are  reflected  on  the  Consolidated
Statements of Financial Condition as receivable from clients.  Amounts that have
been received  through  commissions on securities  transactions  or through cash
payments that are in excess of earned subscription revenues are reflected on the
Consolidated Statements of Financial Condition as deferred fees and commissions.

Clearing Fees

When subscription charges are recorded on a commission basis, the Company incurs
clearing  fees,  which are the charges  imposed by the clearing  brokers used to
execute and settle clients' securities transactions.

Cash and Cash Equivalents

Cash  and  cash  equivalents   consist  of  demand  deposits  and  money  market
investments with original maturities of three months or less.

Investments

Investment  securities are classified as  available-for-sale  securities and are
reported at market value or fair value as determined by  management.  Unrealized
gains and losses on  available-for-sale  securities are recognized as a separate
component of stockholders' equity, net of tax until sold.

Property,  Equipment, and Leasehold Improvements

Depreciation of computers and related  equipment  acquired  before  September 1,
1994 is recognized  using the double  declining  balance  method over  estimated
useful  lives of five years.  Computers  and related  equipment  acquired  after
September 1, 1994 are depreciated on a straight-line basis over estimated useful
lives of three years. Depreciation of furniture and fixtures is recognized using
the double  declining  balance method over estimated useful lives of five years.
Leasehold  improvements are amortized on a straight-line basis over the terms of
the related  leases or  estimated  useful lives of the  improvements,  whichever
period is shorter.

Deferred Taxes

Deferred  taxes  are  determined  using a balance  sheet  approach.  The  income
statement effect is derived from changes in deferred taxes on the balance sheet.
This approach gives consideration to the future tax consequences associated with
differences   between   financial   accounting  and  tax  bases  of  assets  and
liabilities.  A valuation  allowance  is  established  to the extent  management
considers  it more likely than not that some  portion or all of the deferred tax
assets  will be  realized.  The effect on  deferred  taxes  from  income tax law
changes are recognized immediately upon enactment.  The Company records deferred
taxes for such items as accrued compensation, deferred fees and commissions, and
property, equipment, and leasehold improvements.

Stock-Based Compensation

The Company  follows the  disclosure-only  provisions  of Statement of Financial
Accounting Standards No. 123, Accounting for Stock-Based Compensation.

Earnings Per Share

The  computation  of  earnings  per share in each year is based on the  weighted
average number of common shares and common share  equivalents  outstanding.  The
weighted  average  number of shares  outstanding  includes  shares issued to the
Company's  employee stock  ownership plan at the date authorized by the Board of
Directors.  Shares  available  pursuant to grants made under the Company's stock
option plans are included as share equivalents using the treasury stock method.

On June 4, 1996,  the  Company  increased  the number of shares of common  stock
authorized  from 5  million  to 40  million,  authorized  10  million  shares of
preferred  stock  issuable in series,  and  effected a 4-for-1  stock split with
respect to the common stock. In connection with the stock splits,  the par value
of the common stock was reduced  from $1.00 to $0.01 per share.  For purposes of
these  financial  statements,  all common stock and per share  amounts have been
restated to reflect the stock splits.

New  Accounting  Pronouncements

In February 1997, SFAS No. 128, Earnings Per Share ("SFAS 128") was issued. This
statement  requires dual  presentation  of basic and diluted  earnings per share
("EPS") on the face of the income statement and  reconciliation of the numerator
and the  denominator  between the basic and diluted EPS  computations.  SFAS 128
will be  effective  for the  Company's  1999  fiscal  year.  Had  SFAS  128 been
effective  for fiscal  years 1998 and 1997 basic EPS for the three  months ended
February  28, 1997 and 1996 would have been $0.33 and $0.22,  respectively.  For
the first half of fiscal  years  1998 and 1997,  basic EPS would have been $0.62
and $0.42,  respectively.  EPS  reported on the face of the income  statement is
identical to diluted EPS calculated under the provisions of SFAS 128.

In June 1997, SFAS No. 130,  Reporting  Comprehensive  Income, and SFAS No. 131,
Disclosures  About  Segments  of an  Enterprise  and Related  Information,  were
issued.  Disclosures  required by these  statements  will be  effective  for the
Company's 1999 fiscal year.

In March 1998, Statement of Position 98-1,  Accounting for The Costs of Computer
Software  Developed or Obtained for Internal Use was issued.  This  statement is
effective for the Company's fiscal year ending in 2000. The impact from adoption
of this new accounting pronouncement has not yet been determined.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

OVERVIEW

The Company

FactSet  Research  Systems  Inc.  is the leading  provider of online  integrated
database services to the financial community.  The Company's software technology
combines  multiple  large-scale  databases into a single  mainframe  information
system accessible from clients' personal computers.  Simultaneous access to over
85  databases  creates a  comprehensive,  "one stop"  source for  financial  and
economic information, news, and commentary on tens of thousands of companies and
securities worldwide. The Company's proprietary software tools enable clients to
easily download,  screen,  manipulate,  and analyze data in a virtually infinite
array of  formats,  principally  custom  reports  designed  by and for the user.
FactSet markets its services to investment managers, investment banks, and other
financial services institutions throughout the world.

Business Environment

Demand for online  information  by the  financial  community is, to some degree,
impacted by the health of global financial markets.

The strength of the US and European equity markets have caused the population of
potential users of FactSet's products and services to expand. The Company has no
reason to  believe  that  future  demand  for its  products  and  services  will
diminish.  However,  a significant  decline in the global  equity  markets could
adversely impact the Company's  results of operations,  cash flows and financial
position.

The Asian  and  Pacific  Rim  financial  markets  have  experienced  significant
volatility  during the past year.  Revenues from the Company's Asian and Pacific
Rim  operations  are  not  significant  when  compared  to the  Company's  total
consolidated revenues. Accordingly, should declines in the Asian and Pacific Rim
stock  markets  continue,   the  impact  on  the  Company's  future  results  of
operations, cash flows and financial position are not expected to be material.


Future Investments

Major  investments  in technology and people are ongoing to expand the Company's
presence in the global  marketplace.  During the first half of fiscal 1998,  the
Company installed various processor,  memory and network upgrades, and purchased
a fourth  mainframe for both of its data centers.  A fifth mainframe will likely
be installed in both data centers in the second half of the fiscal year.

The  worldwide  employee  base  continues  to  expand  in  conjunction  with the
Company's  growth.  At February 28, 1998, the Company  employed 219  individuals
(240 as of March  31,  1998),  an  increase  of 42%  from the end of the  second
quarter  of fiscal  1997.  As a result of this rapid  growth,  the  Company  has
arranged for additional  office space in New York City,  San Mateo  (California)
and Tokyo and is seeking to add office space in  Connecticut.  Accordingly,  the
projected  level of the  Company's  total  capital  spending in fiscal 1998 will
likely be more than double the fiscal 1997 amount of $6.0 million.

The Company is actively developing programs to adjust mainframe applications and
data provided by third parties to be fully year 2000 compliant.  While there can
be no absolute  assurance  of  completion  by year 2000,  the  Company  does not
believe  this  transition  will have an  adverse  material  impact on its future
results of operations, cash flows, or financial position.





RESULTS OF OPERATIONS

                                                  Three Months Ending               Six Months Ending
                                                         February 28,                    February 28,
Unaudited and in thousands, except per share data      1998      1997   Change        1998       1997    Change   
 ...............................................................................................................
                                                                                        
Revenues                                            $19,057   $13,985    36.3%     $36,551    $26,809     36.3%
Operating  expenses                                  14,201    10,484    35.5       27,097     19,968     35.7
Operating income                                      4,856     3,501    38.7        9,454      6,841     38.2
Income before income taxes and extraordinary gain     5,240     3,707    41.3       10,205      7,164     42.4
Net income before extraordinary gain                  2,929     2,092    40.0        5,704      4,054     40.7
Extraordinary gain, net of income taxes                 242         -                  242          -   
Net income                                            3,171     2,092    51.6        5,946      4,054     46.7
Earnings per share                                    $0.29     $0.19    52.6%       $0.54      $0.37     46.0%    
 ...............................................................................................................




Revenues

Revenues  for the second  fiscal  quarter  ended  February  28,  1998 were $19.1
million.  For the first  half,  revenues  totaled  $36.6  million.  For both the
quarter and the half,  revenues increased by 36.3% over the comparable periods a
year earlier. Additional subscriptions to services, databases and passwords, and
new client additions were the underlying growth drivers.

At   quarter-end,   the  number  of  passwords  in  use  grew  to  over  12,000,
approximately  a 50% increase  from the second  quarter of fiscal  1997.  Client
count  totaled 521 at February  28,  1998, a net addition of 60 clients over the
past twelve months. Retention of existing clients continued at a rate in excess
of 95%.

Quarterly revenues from international operations were $2.3 million for the three
months ending  February 28, 1998, a 64% increase  over fiscal 1997's  comparable
period.  Overseas  revenues over the first half of fiscal 1998 increased to $4.4
million,  or 71% over the year ago period.  Revenues from international  sources
now account for 12% of consolidated  revenues for both the second fiscal quarter
and the first half of fiscal 1998, up from 10% for the comparable periods a year
earlier. The majority of international  clients pay for services in U.S. dollars
and  the  net  monetary  assets  held  by  the  Company's  foreign  offices  was
immaterial. Accordingly, the Company's exposure to foreign currency fluctuations
was insignificant.


Total client commitments reached $78.7 million at February 28, 1998, up 35% from
a year prior.  Additional  subscription  services to and passwords from existing
clients increased the average  commitment per client to $151,000,  or 19% from a
year ago.  ("Commitments"  represent a freeze frame of the annual  revenues that
the  Company  would  receive  from a  particular  client  based on the  services
currently  being  supplied to that  client.) At the end of 1998's  second fiscal
quarter,  no individual  client accounted for more than 4% of total  commitments
and commitments  among the top ten clients did not exceed 15% of the total. As a
matter of policy, the Company does not seek to enter into written contracts with
its  clients.  Accordingly,  clients  are free to add or delete  services at any
time. Historically, commitments have grown in virtually every month.


Operating Expenses

Cost of services  includes  employee  compensation and benefits,  clearing fees,
data costs,  computer maintenance and depreciation  expenses,  and communication
costs.  For the quarter  ended  February  28, 1998,  cost of services  were $7.6
million,  up 34.0% over the comparable  period in fiscal 1997. In the first half
of fiscal 1998,  cost of services  totaled $14.5  million,  an increase of 34.4%
over the year earlier  period.  New employees and additional  clearing fees were
largely  the  cause  of  these  increases.  Personnel  in  the  engineering  and
consulting  departments  increased  by over 40% during the past  twelve  months.
Accordingly,  employee  compensation  and benefits rose by $900,000 on a quarter
over quarter  basis and by $1.6  million for the six months  ended  February 28,
1998.  New clients  paying for  services  by way of  commissions  on  securities
transactions caused clearing fees to rise by $400,000 for the second quarter and
by $700,000 for the first half of fiscal 1998, increases of more than 30% over a
comparable periods in fiscal 1997.

Selling,   general,  and  administrative   ("SG&A")  expenses  include  employee
compensation and benefits, promotional expenses, rent, amortization of leasehold
improvements,  depreciation of furniture and fixtures, and office expenses. SG&A
expenses in 1998's second fiscal quarter were $5.8 million, an increase of 35.3%
over the year  earlier  period.  During  the  first  half of fiscal  1998,  SG&A
expenses totaled $11.1 million,  a rise of 36.0% when compared to the six months
ending February 28, 1997.  Employee  additions and merit raises were the primary
sources of these increases. Over the past twelve months, the number of employees
in the sales, product development,  and various support departments increased by
33%  when  compared  February  28,  1997.  As a  result,  employee  compensation
increased by $1.0 million in the second  quarter and by $2.0 million  during the
first half of fiscal 1998 versus fiscal 1997's comparable totals.


Operating Margins

Operating margins for the quarter ending February, 28 1998 increased by 50 basis
points when compared to the year ago period.  For the six months ended  February
28, 1998  operating  margins grew by 35 basis  points when  compared to the same
period in fiscal 1997.  Margin expansion was primarily caused in the mix between
fee and  commission  revenues  and  declining  depreciation  and data costs as a
percentage of revenues.  These  improvements were partially offset by additional
compensation and benefits related to the increased staffing levels.


Fee (cash) revenues produces a higher margin than Commission revenues. While net
revenues to the Company is essentially the same under both payment  methods,  to
cover the clearing charges,  commission clients pay a higher amount than clients
who pay in cash.  During the second  quarter of fiscal 1998,  the  percentage of
cash revenues  increased to 57% of the consolidated  total versus 52% during the
year ago quarter.  Over the first half of fiscal 1998, cash revenues represented
56% of  consolidated  revenues  as  compared  to 51% for the  six  moths  ending
February 28, 1997.  Depreciation  expense on computer  equipment  decreased as a
percentage of revenues  primarily due to the timing of capital  expenditures  in
fiscal  1998  and  the  level  of  computer  equipment  that  had  become  fully
depreciated  at 1997's  fiscal year end. Data costs in fiscal 1998 has increased
slower than revenues  since the purchase of  additional  data by the Company has
not been required to support its growth objectives.

Net Income and Earnings Per Share

During the fiscal quarter ended February 28, 1998, net income  increased to $3.1
million,  or 51.6 % from the year  earlier  period.  For the first six months of
fiscal 1998, net income was $5.9 million, up 46.7% from fiscal 1997's comparable
period. A $242,000  extraordinary  gain was recorded in connection with the sale
of the Company's  investment in a limited  partnership during the second quarter
of fiscal 1998. Excluding this extraordinary gain, second quarter net income was
$2.9 million,  a 40.0% increase over the  comparable  period in fiscal 1997. For
the six months  ending  February  28,  1998,  net income  was $5.7  million,  an
increase of 40.7%  versus the year ago period.  Earnings  per share  ("EPS") for
1998's  second  quarter  totaled  $0.29 and for the first  half,  EPS was $0.54.
Excluding the  extraordinary  gain, EPS was $0.27 in the second quarter,  up 42%
from a year ago.  For the first half of fiscal 1998  without  the  extraordinary
gain, EPS increased to $0.52 or 41% over the comparable period in fiscal 1997.
 

Liquidity

Cash generated by operating  activities  totaled $9.2 million for the six months
ended  February 28, 1998 versus $6.0 million a year ago.  Cash used in investing
activities  were $5.5 million,  up from fiscal 1997's  comparable  total of $4.7
million.  In the second quarter of fiscal 1998,  capital  spending  totaled $6.0
million. A fourth Digital Equipment Alpha mainframe machine was added to each of
the Company's data center.  Each  mainframe  machine was also upgraded to run on
eight 625mhz CPU's and 10 gigabytes of RAM. As discussed above under the caption
"Future  Investments," the Company expects that capital  expenditures for fiscal
1998 will likely be more than twice the $6.0 million incurred during fiscal
1997.

All capital and operating  expense  requirements have been financed by cash from
operations.  At February  28,  1998,  cash and cash  equivalents  totaled  $30.6
million. The Company has no outstanding indebtedness.

Accounting Pronouncements

In June  1997,  SFAS No.  128,  Earnings  Per  Share;  SFAS No.  130,  Reporting
Comprehensive  Income;  and SFAS  No.  131,  Disclosures  About  Segments  of an
Enterprise and Related  Information,  were issued.  In March 1998,  Statement of
Position  98-1,  Accounting  for the Costs of  Computer  Software  Developed  or
Obtained for Internal Use was issued. Refer to Note 2, "Accounting Policies" for
further information.

Forward-Looking Statements

This Management's Discussion and Analysis of the Company's results of operations
and financial  condition contains  forward-looking  statements that are based on
management's  current  expectations  and  beliefs.  The  phrases  "no  reason to
believe,"  "could   adversely   impact,"  "are  not  expected,"  "are  ongoing,"
"continues,"   "is   seeking,"   "will  likely  be"  "does  not   believe,"  and
"commitments" are intended to identify such  forward-looking  statements.  These
statements are not guarantees of future  performance  and involve certain risks,
uncertainties,   and  assumptions   which  are  difficult  to  predict  ("future
factors").  Therefore,  actual  results  may  differ  materially  from  what  is
expressed  or  forecasted  in  such  forward-looking   statements.  The  Company
undertakes no obligation to publicly update any forward-looking  statements as a
result of new information,  future events, or otherwise.  Future factors include
the ability to hire qualified  personnel,  maintenance of the Company's  leading
technological  position; the successful negotiation of contract terms supporting
new and existing databases; the ongoing employment of key personnel; the absence
of U.S. or foreign governmental  regulation restricting  international business;
and the sustainability of historical levels of profitability and growth rates in
cash flow generation.


Part II   OTHER INFORMATION


Item 1.   Legal Proceedings:         None


Item 2.   Changes in Securities:     None


Item 3.   Defaults Upon Senior Securities:   None


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

The Annual Meeting of Shareholders of FactSet  Research Systems Inc. was held on
January 8, 1998.

1. Each of the four nominees to the Board of Directors was elected:

     Director                 Term             For       Not For        Abstain
     --------                 ----             ---       -------        -------
     Joseph E. Laird, Jr.     1 yr.      8,998,347       215,894        214,064 
     Walter F. Siebecker      2 yrs.     9,212,411         1,830        214,064
     David R. Korus           3 yrs.     9,118,667        95,574        214,064
     John C. Mickle           3 yrs.     9,212,311         1,930        214,064

2. The appointment of Price Waterhouse LLP as independent  public accountants of
   the Company was ratified:
     
     For                        9,211,624          
     Not For                        1,700
     Abstain                          907

3. The adoption of the Non-employee Directors' Stock Option Plan was ratified:

     For                        8,643,501
     Not For                      543,662
     Abstain                       25,328



Item 5.   Other Information:         None



Item 6.   Exhibits and Reports on Form 8-K

(a) Exhibits
Exhibit Number

3.1....................................Restated Certificate of Incorporation (1)
3.2..................................................................By-laws (1)
4.1.....................................................Form of Common Stock (1)
10.1........................Form of Employment Agreement between the Company
                                   and Howard E. Wille and Charles J. Snyder (1)
10.2.................Letter Agreement between the Company and Ernest S. Wong (1)
27..................................................Financial Data Schedules
(1)Incorporated by reference to the Company's Registration Statement on Form S-1
(File No.333-4238)


(b) Reports on Form 8-K: None


SIGNATURE


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

FACTSET RESEARCH SYSTEMS INC.



Date: April 13, 1998     BY:  /s/ ERNEST S. WONG
                                  Ernest S. Wong,
                                  Senior Vice President, Chief Financial Officer
                                  and Secretary