SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)*
 X Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange
- ---
Act of 1934 for the quarterly period ended June 30, 2002 or
                                           -------------

___ Transition report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 for the transition period from _________ to _________

                                     0-10200
- --------------------------------------------------------------------------------
                            (Commission File Number)

                             SEI INVESTMENTS COMPANY
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

             Pennsylvania                                  23-1707341
- --------------------------------------        ----------------------------------
   (State or other jurisdiction of                        (IRS Employer
    incorporation or organization)                    Identification Number)

              1 Freedom Valley Drive, Oaks, Pennsylvania 19456-1100
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (610) 676-1000
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                       N/A
- --------------------------------------------------------------------------------
   (Former name, former address and former fiscal year, if changed since last
                                    report)

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__
                                      ---

*APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE
PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13, or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court. Yes__ No__

*APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of July 31, 2002: 108,142,964 shares of common stock, par value
$.01 per share.



PART I.  FINANCIAL INFORMATION

Item 1.  Consolidated Financial Statements

                           Consolidated Balance Sheets
                                   (unaudited)
                                 (In thousands)



                                                                    June 30, 2002           December 31, 2001
                                                                    -------------           ------------------
                                                                                      
Assets
- ------

Current Assets:

Cash and cash equivalents                                              $ 167,793                 $ 163,685
Restricted cash                                                           10,000                    10,000
Receivables from regulated investment companies                           22,388                    25,550
Receivables, net of allowance for doubtful
    accounts of $1,700                                                    65,366                    56,327
Deferred income taxes                                                      3,176                     4,459
Prepaid expenses and other current assets                                  6,113                     6,121
                                                                       ---------                 ---------

         Total Current Assets                                            274,836                   266,142
                                                                       ---------                 ---------

Property and Equipment, net of accumulated
    depreciation and amortization of $103,065
    and $95,104                                                          104,294                    95,804
                                                                       ---------                 ---------

Capitalized Software, net of accumulated
    amortization of $14,336 and $13,469                                   11,418                    11,055
                                                                       ---------                 ---------

Investments Available for Sale                                            66,593                    66,332
                                                                       ---------                 ---------

Other Assets, net                                                         23,456                    21,583
                                                                       ---------                 ---------

         Total Assets                                                  $ 480,597                 $ 460,916
                                                                       =========                 =========


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

                                        2



                           Consolidated Balance Sheets
                                   (unaudited)
                        (In thousands, except par value)



                                                                     June 30, 2002          December 31, 2001
                                                                     -------------          -----------------
                                                                                      
Liabilities and Shareholders' Equity

Current Liabilities:

Current portion of long-term debt                                       $  9,556                  $  7,556
Accounts payable                                                           2,513                     4,977
Accrued expenses                                                         115,109                   128,408
Deferred revenue                                                           3,192                     3,402
                                                                        --------                  --------

         Total Current Liabilities                                       130,370                   144,343
                                                                        --------                  --------


Long-term Debt                                                            36,278                    43,055
                                                                        --------                  --------

Deferred Income Taxes                                                      2,591                     2,925
                                                                        --------                  --------


Shareholders' Equity:

Common stock, $.01 par value, 750,000 shares
   authorized; 108,878 and 109,180 shares issued
   and outstanding                                                         1,089                     1,092
Capital in excess of par value                                           205,751                   186,390
Retained earnings                                                        106,613                    85,085
Accumulated other comprehensive losses                                    (2,095)                   (1,974)
                                                                        --------                  --------

         Total Shareholders' Equity                                      311,358                   270,593
                                                                        --------                  --------

         Total Liabilities and Shareholders' Equity                     $480,597                  $460,916
                                                                        ========                  ========


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

                                       3



                        Consolidated Statements of Income
                                   (unaudited)
                      (In thousands, except per share data)



                                                                                          Three Months
                                                                      ---------------------------------------------------
                                                                                         Ended June 30,
                                                                      ---------------------------------------------------
                                                                                   2002                  2001
                                                                                   ----                  ----
                                                                                                 
Revenues                                                                         $158,851              $168,480

Expenses:
   Operating and development                                                       68,187                77,314
   Sales and marketing                                                             31,945                39,135
   General and administrative                                                       5,972                 6,121
                                                                                 --------              --------

Income from operations                                                             52,747                45,910

Equity in the earnings of unconsolidated affiliate                                  3,103                 2,554
Interest income                                                                     1,394                 1,541
Interest expense                                                                     (484)                 (534)
                                                                                 --------              --------

Income before income taxes                                                         56,760                49,471
Income taxes                                                                       21,001                18,304
                                                                                 --------              --------

Net income                                                                         35,759                31,167
                                                                                 --------              --------

Other comprehensive income (loss), net of tax:
     Foreign currency translation adjustments                                       1,239                   (21)
     Unrealized holding loss on investments,
         net of income tax benefit of $806 and $47                                 (1,543)                  (81)
                                                                                 --------              --------

Other comprehensive loss                                                             (304)                 (102)
                                                                                 --------              --------

Comprehensive income                                                             $ 35,455              $ 31,065
                                                                                 ========              ========



Basic earnings per common share                                                  $    .33              $    .29
                                                                                 ========              ========


Diluted earnings per common share                                                $    .31              $    .27
                                                                                 ========              ========



Dividends declared per common share                                              $    .06              $    .05
                                                                                 ========              ========


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

                                       4



                        Consolidated Statements of Income
                                   (unaudited)
                      (In thousands, except per share data)



                                                                                           Six Months
                                                                   -------------------------------------------------------
                                                                                         Ended June 30,
                                                                   -------------------------------------------------------
                                                                                   2002                  2001
                                                                                   ----                  ----
                                                                                                 
Revenues                                                                         $318,066              $329,781

Expenses:
   Operating and development                                                      136,923               153,343
   Sales and marketing                                                             66,093                77,391
   General and administrative                                                      11,681                11,504
                                                                                 --------              --------

Income from operations                                                            103,369                87,543

Equity in the earnings of unconsolidated affiliate                                  5,782                 4,792
Interest income                                                                     2,544                 3,790
Interest expense                                                                     (965)               (1,084)
                                                                                 --------              --------

Income before income taxes                                                        110,730                95,041
Income taxes                                                                       40,970                35,165
                                                                                 --------              --------

Net income                                                                         69,760                59,876
                                                                                 --------              --------

Other comprehensive income (loss), net of tax:
     Foreign currency translation adjustments                                         858                  (253)
     Unrealized holding gain (loss) on investments,
         net of income tax (benefit) expense of ($640) and $76                       (979)                  129
                                                                                 --------              --------

Other comprehensive loss                                                             (121)                 (124)
                                                                                 --------              --------

Comprehensive income                                                             $ 69,639              $ 59,752
                                                                                 ========              ========



Basic earnings per common share                                                  $    .64              $    .55
                                                                                 ========              ========


Diluted earnings per common share                                                $    .61              $    .52
                                                                                 ========              ========




Dividends declared per common share                                              $    .11              $    .09
                                                                                 ========              ========


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

                                       5



                      Consolidated Statements of Cash Flows
                                   (unaudited)
                                 (In thousands)



                                                                                            Six Months
                                                                          ---------------------------------------------------
                                                                                          Ended June 30,
                                                                          ---------------------------------------------------
                                                                                   2002                  2001
                                                                                   ----                  ----
                                                                                                 
Cash flows from operating activities:
Net income                                                                        $ 69,760              $ 59,876
Adjustments to reconcile net income
    to net cash provided by operating activities:
      Depreciation and amortization                                                  9,000                 9,616
      Undistributed equity in the earnings of unconsolidated affiliate              (2,116)                 (557)
      Tax benefit on stock options exercised                                        13,250                20,679
      Other                                                                         (1,236)                  873
      Change in current assets and liabilities:
         Decrease (increase) in
            Receivables from regulated investment companies                          3,162                (1,469)
            Receivables                                                             (9,039)              (15,164)
            Prepaid expenses and other current assets                                    8                   232
         Increase (decrease) in
            Accounts payable                                                        (2,464)               (2,546)
            Accrued expenses                                                        (7,839)                4,457
            Deferred revenue                                                          (210)               (6,232)
                                                                                 ---------             ---------
         Net cash provided by operating activities                                  72,276                69,765
                                                                                 ---------             ---------

Cash flows from investing activities:
      Additions to property and equipment                                          (16,766)              (18,883)
      Additions to capitalized software                                             (1,230)                   --
      Purchase of investments available for sale                                   (12,110)              (25,006)
      Sale of investments available for sale                                        13,561                 6,783
      Other                                                                            738                (1,918)
                                                                                 ---------             ---------
         Net cash used in investing activities                                     (15,807)              (39,024)
                                                                                 ---------             ---------

Cash flows from financing activities:
      Payment on long-term debt                                                     (4,777)               (2,000)
      Purchase and retirement of common stock                                      (44,079)              (49,962)
      Proceeds from issuance of common stock                                         8,545                10,404
      Payment of dividends                                                         (12,050)               (9,786)
                                                                                 ---------             ---------
Net cash used in financing activities                                              (52,361)              (51,344)
                                                                                 ---------             ---------

Net increase (decrease) in cash and cash equivalents                                 4,108               (20,603)

Cash and cash equivalents, beginning of period                                     163,685               147,676
                                                                                 ---------             ---------

Cash and cash equivalents, end of period                                          $167,793              $127,073
                                                                                 =========             =========


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

                                       6



                   Notes to Consolidated Financial Statements
              (all figures are in thousands except per share data)

Note 1.    Summary of Significant Accounting Policies

           Nature of Operations

           SEI Investments Company (the "Company") is organized around its five
           primary target markets: Private Banking & Trust, Investment Advisors,
           Enterprises, Money Mangers, and Investments in New Businesses.
           Private Banking & Trust provides investment processing solutions,
           fund processing solutions and investment management programs to banks
           and private trust companies. Investment Advisors provides investment
           management programs and investment processing solutions to affluent
           investors through a network of financial intermediaries, independent
           investment advisors and other investment professionals. Enterprises
           provides retirement and treasury business solutions for corporations,
           unions, foundations and endowments, and other institutional
           investors. Money Managers provides investment solutions to U.S.
           investment managers, mutual fund companies and alternative investment
           managers worldwide. Investments in New Businesses include the
           Company's global asset management businesses as well as initiatives
           into new U.S. markets.

           Summary Financial Information and Results of Operations

           In the opinion of the Company, the accompanying unaudited
           Consolidated Financial Statements contain all adjustments (consisting
           of only normal recurring adjustments) necessary for a fair statement
           of the financial position as of June 30, 2002 and the results of
           operations for the three and six months ended June 30, 2002 and 2001,
           and cash flows for the six month period ended June 30, 2002 and 2001.

           Interim Financial Information

           While the Company believes that the disclosures presented are
           adequate to make the information not misleading, these Consolidated
           Financial Statements should be read in conjunction with the
           Consolidated Financial Statements and the Notes to the Consolidated
           Financial Statements included in the Company's latest annual report
           on Form 10-K.

           Principles of Consolidation

           The Consolidated Financial Statements include the accounts of the
           Company and its wholly owned subsidiaries. The Company's principal
           subsidiaries are SEI Investments Distribution Company ("SIDCO"), SEI
           Investments Management Corporation ("SIMC"), and SEI Private Trust
           Company. All intercompany accounts and transactions have been
           eliminated. Investment in unconsolidated affiliate is accounted for
           using the equity method due to the Company's less than 50 percent
           ownership. The Company's portion of the affiliate's operating results
           is reflected in Equity in the earnings of unconsolidated affiliate on
           the accompanying Consolidated Statements of Income (See Note 6).

           Property and Equipment

           Property and equipment on the accompanying Consolidated Balance
           Sheets consist of the following:



                                                                                                               Estimated
                                                                                                              Useful Lives
                                                          June 30, 2002             December 31, 2001          (In Years)
                                                          -------------             -----------------          ----------
                                                                                                     
            Equipment                                         $  77,431                    $ 74,809               3 to 5
            Buildings                                            75,286                      44,981             25 to 39
            Land                                                  9,345                       9,345                  N/A
            Purchased software                                   20,789                      18,952                    3
            Furniture and fixtures                               15,343                      14,748               3 to 5
            Leasehold improvements                                7,445                       7,492           Lease Term
            Construction in progress                              1,720                      20,581                  N/A
                                                              ---------                    --------

                                                                207,359                     190,908
            Less:  Accumulated depreciation
                   and amortization                            (103,065)                    (95,104)
                                                              ---------                    --------

            Property and Equipment, net                       $ 104,294                    $ 95,804
                                                              =========                    ========


                                       7



            Property and equipment are stated at cost. Depreciation and
            amortization are computed using the straight-line method over the
            estimated useful life of each asset. Expenditures for renewals and
            betterments are capitalized, while maintenance and repairs are
            charged to expense when incurred.

            Capitalized Software
            The Company accounts for software development costs in accordance
            with Statement of Financial Accounting Standards No. 86, "Accounting
            for the Costs of Computer Software to Be Sold, Leased, or Otherwise
            Marketed" ("SFAS 86"). Under SFAS 86, costs incurred to create a
            computer software product are charged to research and development
            expense as incurred until technological feasibility has been
            established. The Company establishes technological feasibility upon
            completion of a detail program design. At that point, computer
            software costs are capitalized until the product is available for
            general release to customers. The establishment of technological
            feasibility and the ongoing assessment of recoverability of
            capitalized software development costs require considerable judgment
            by management with respect to certain external factors, including,
            but not limited to, anticipated future revenues, estimated economic
            life, and changes in technology. Amortization begins when the
            product is released. Capitalized software development costs are
            amortized on a product-by-product basis using the straight-line
            method over the estimated economic life of the product or
            enhancement, which is primarily three to ten years, with a weighted
            average remaining life of approximately 6.1 years. The first six
            months of 2002 the Company capitalized $1.2 million in software
            development costs and none in 2001.

            Earnings per Share
            The Company computes earnings per common share in accordance with
            Statement of Financial Accounting Standards No. 128, "Earnings per
            Share" ("SFAS 128"). Pursuant to SFAS 128, dual presentation of
            basic and diluted earnings per common share is required on the face
            of the statements of income for companies with complex capital
            structures. Basic earnings per common share is calculated by
            dividing net income available to common shareholders by the weighted
            average number of common shares outstanding for the period. Diluted
            earnings per common share reflects the potential dilution from the
            exercise or conversion of securities into common stock, such as
            stock options.



                                                                             For the Three month period ended
                                                                                       June 30, 2002
                                                                ------------------------------------------------------------
                                                                      Income                 Shares             Per Share
                                                                   (Numerator)           (Denominator)            Amount
                                                                   -----------           -------------            ------
                                                                                                       
             Basic earnings per common share                          $35,759                   109,632            $.33
                                                                                                                    ===

             Dilutive effect of stock options                              --                     4,670
                                                                      -------                   -------

             Diluted earnings per common share                        $35,759                   114,302            $.31
                                                                      =======                   =======             ===




                                                                             For the Three month period ended
                                                                                       June 30, 2001
                                                                ------------------------------------------------------------
                                                                      Income                 Shares             Per Share
                                                                   (Numerator)           (Denominator)            Amount
                                                                   -----------           -------------            ------
                                                                                                       
             Basic earnings per common share                          $31,167                   108,662            $.29
                                                                                                                    ===

             Dilutive effect of stock options                              --                     6,346
                                                                      -------                   -------

             Diluted earnings per common share                        $31,167                   115,008            $.27
                                                                      =======                   =======             ===


                                       8



            Options to purchase 2,851 and 1,299 shares of common stock, with an
            average exercise price of $45.56 and $49.73, were outstanding during
            the second quarter of 2002 and 2001, respectively, but were excluded
            from the diluted earnings per common share calculation because the
            options' exercise prices were greater than the average market price
            of the Company's common stock.



                                                                              For the Six month period ended
                                                                                       June 30, 2002
                                                                ------------------------------------------------------------
                                                                      Income                 Shares             Per Share
                                                                   (Numerator)           (Denominator)            Amount
                                                                   -----------           -------------            ------
                                                                                                       
             Basic earnings per common share                          $69,760                   109,514            $.64
                                                                                                                    ===

             Dilutive effect of stock options                              --                     5,129
                                                                      -------                   -------

             Diluted earnings per common share                        $69,760                   114,643            $.61
                                                                      =======                   =======             ===




                                                                              For the Six month period ended
                                                                                       June 30, 2001
                                                                ------------------------------------------------------------
                                                                      Income                 Shares             Per Share
                                                                   (Numerator)           (Denominator)            Amount
                                                                   -----------           -------------            ------
                                                                                                       
             Basic earnings per common share                          $59,876                   108,631            $.55
                                                                                                                    ===

             Dilutive effect of stock options                              --                     6,782
                                                                      -------                   -------

             Diluted earnings per common share                        $59,876                   115,413            $.52
                                                                      =======                   =======             ===


            Options to purchase 2,751 and 1,299 shares of common stock, with an
            average exercise price of $45.94 and $49.73 were outstanding during
            the first six months of 2002 and 2001, respectively, but were
            excluded from the diluted earnings per common share calculation
            because the options' exercise prices were greater than the average
            market price of the Company's common stock.

            Statements of Cash Flows

            For purposes of the Consolidated Statements of Cash Flows, the
            Company considers investment instruments purchased with an original
            maturity of three months or less to be cash equivalents.

            Supplemental disclosures of cash paid/received during the six months
            ended June 30 is as follows:



                                                                                    2002                      2001
                                                                                    ----                      ----
                                                                                                        
             Interest paid                                                         $   1,414                  $  1,073
             Interest and dividends received                                           2,582                     4,184
             Income taxes paid                                                        19,072                        --


            Management's Use of Estimates

            The preparation of financial statements in conformity with
            accounting principles generally accepted in the Unites States
            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.

Note 2.     Comprehensive Income - The Company computes comprehensive income in
            accordance with Statement of Financial Accounting Standards No. 130,
            "Reporting Comprehensive Income" ("SFAS 130"). SFAS 130 establishes
            standards for reporting and presentation of comprehensive income and
            its components (revenues, expenses, gains and losses) in a full set
            of general-purpose financial statements that is presented with equal
            prominence as other financial statements. Comprehensive income
            includes net income, foreign currency translation adjustments, and
            unrealized holding gains and losses and is presented on the
            accompanying Consolidated Statements of Income.

                                       9



            Accumulated other comprehensive losses on the Consolidated Balance
            Sheets is the change from December 31, 2001 to June 30, 2002 as
            follows:



                                                             Foreign                Unrealized            Accumulated
                                                             Currency                 Holding                Other
                                                           Translation                Losses             Comprehensive
                                                           Adjustments            on Investments             Losses
                                                           -----------            --------------             ------
                                                                                                
             Beginning balance (Dec. 31, 2001)                   $(978)                $  (996)               $(1,974)
             Current period change                                 858                    (979)                  (121)
                                                                   ---                    ----                  -----

             Ending Balance (June 30, 2002)                      $(120)                $(1,975)               $(2,095)
                                                                   ===                   =====                  =====


Note 3.     Receivables - Receivables on the accompanying Consolidated Balance
            Sheets consist of the following:



                                                                           June 30, 2002             December 31, 2001
                                                                           -------------             -----------------
                                                                                               
             Trade receivables                                                     $31,652                     $26,415
             Fees earned, not received                                               1,388                       2,527
             Fees earned, not billed                                                34,026                      29,085
                                                                                    ------                      ------

                                                                                    67,066                      58,027
             Less:  Allowance for doubtful accounts                                 (1,700)                     (1,700)
                                                                                    ------                      ------

                                                                                   $65,366                     $56,327
                                                                                    ======                      ======


            Fees earned, not received represent brokerage commissions earned but
            not yet collected. Fees earned, not billed represent receivables
            earned but unbilled and result from timing differences between
            services provided and contractual billing schedules.

            Receivables from regulated investment companies on the accompanying
            Consolidated Balance Sheets represent fees collected from the
            Company's wholly owned subsidiaries, SIDCO and SIMC, for
            distribution, investment advisory, and administration services
            provided by these subsidiaries to various regulated investment
            companies sponsored by the Company.

Note 4.     Investments Available for Sale - Investments available for sale
            consist of investments in mutual funds sponsored by the Company. The
            Company accounts for investments in marketable securities pursuant
            to Statement of Financial Accounting Standards No. 115, "Accounting
            for Certain Investments in Debt and Equity Securities" ("SFAS 115").
            SFAS 115 requires that debt and equity securities classified as
            available for sale be reported at market value. Unrealized holding
            gains and losses, net of income taxes, are reported as a separate
            component of comprehensive income. Realized gains and losses, as
            determined on a specific identification basis, are reported
            separately on the accompanying Consolidated Statements of Income.

            Investments available for sale at June 30, 2002 had an aggregate
            cost of $69,876 and an aggregate market value of $66,593 with gross
            unrealized holding losses of $3,283. At that date, the net
            unrealized holding losses of $1,975 (net of income tax benefit of
            $1,308) were included in Accumulated other comprehensive losses on
            the accompanying Consolidated Balance Sheets.

            Investments available for sale at December 31, 2001 had an aggregate
            cost of $67,996 and an aggregate market value of $66,332 with gross
            unrealized holding losses of $1,664. At that date, the net
            unrealized holding losses of $996 (net of income tax benefit of
            $668) were included in Accumulated other comprehensive losses on the
            accompanying Consolidated Balance Sheets.

                                       10



Note 5.     Derivative Instruments and Hedging Activities - The Company is
            exposed to market risk associated with its designated Investments
            available for sale. To provide some protection against potential
            market fluctuations associated with its Investments available for
            sale the Company has entered into various derivative financial
            transactions in the form of futures and equity contracts (i.e.
            derivatives).

            The Company accounts for its derivatives in accordance with
            Statement of Financial Accounting Standards No. 133, "Accounting for
            Derivative Instruments and Hedging Activities," ("SFAS 133" ) and
            SFAS No. 138, "Accounting for Certain Derivative Instruments and
            Certain Hedging Activities - an amendment of FASB Statement No.
            133", ("SFAS 138").

            The Company recognizes all derivatives on the balance sheet at fair
            value. On the date the derivative instrument is entered into, the
            Company generally designates the derivative as a hedge of the fair
            value of a recognized asset. Changes in the fair value of a
            derivative that is designated as, and meets all the required
            criteria for, a fair value hedge, along with the gain or loss on the
            hedged asset that is attributable to the hedged risk, are recorded
            in current period earnings. The portion of the change in fair value
            of a derivative associated with hedge ineffectiveness or the
            component of a derivative instrument excluded from the assessment of
            hedge effectiveness is recorded currently in earnings. Also, changes
            in the entire fair value of a derivative that is not designated as a
            hedge are recognized immediately in earnings. The Company formally
            documents all relationships between hedging instruments and hedged
            items, as well as its risk-management objective and strategy for
            undertaking various hedge transactions. This process includes
            relating all derivatives that are designated as fair value hedges to
            specific assets on the balance sheet.

            The Company also formally assesses, both at the inception of the
            hedge and on an ongoing basis, whether each derivative is highly
            effective in offsetting changes in fair values of the hedged item.
            If it is determined that a derivative is not highly effective as a
            hedge or if a derivative ceases to be a highly effective hedge, the
            Company will discontinue hedge accounting prospectively. During
            2002, the Company discontinued hedge accounting prospectively for
            certain derivatives utilized to manage economic exposure because of
            hedge ineffectiveness. The Company may continue to enter into
            economic hedges to support certain business strategies but may not
            designate such derivatives as accounting hedges. Management's
            decision to no longer apply hedge accounting to certain derivatives
            as well as hedge ineffectiveness may cause volatility in quarterly
            earnings and equity.

            At June 30, 2002, operating and development expenses on the
            accompanying Consolidated Statements of Income include a net gain of
            $2,193 from hedge ineffectiveness.

            The Company currently holds futures contracts with a notional amount
            of $7,943 with a financial institution for various terms. The
            Company also currently holds equity derivatives with a notional
            amount of $18,503 with a financial institution with various terms.
            During the period ending June 30, 2002, the Company did not enter
            into or hold derivative financial instruments for trading purposes.

Note 6.     Other Assets - Other assets on the accompanying Consolidated Balance
            Sheets consist of the following:



                                                                               June 30, 2002           December 31,2001
                                                                               -------------           ----------------
                                                                                                 
              Investment in unconsolidated affiliate                                 $ 8,149                   $ 6,033
              Other, net                                                              15,307                    15,550
                                                                                     -------                   -------

              Other assets                                                           $23,456                   $21,583
                                                                                     =======                   =======


            Other, net consists of long-term prepaid expenses, deposits and
            other investments carried at cost.

                                       11



            Investment in Unconsolidated Affiliate - LSV Asset Management
            ("LSV") is a partnership formed between the Company and several
            leading academics in the field of finance. LSV is a registered
            investment advisor, which provides investment advisory services to
            institutions, including pension plans and investment companies. LSV
            is currently the portfolio manager for a number of Company-sponsored
            mutual funds. The Company's interest in LSV was approximately 44
            percent for the first six months in 2002 and 45 percent for the
            first six months in 2001. LSV is accounted for using the equity
            method of accounting due to the Company's less than 50 percent
            ownership. The Company's portion of LSV's net earnings is reflected
            in Equity in the earnings of unconsolidated affiliate on the
            accompanying Consolidated Statements of Income.

            The following table contains the condensed statements of income of
            LSV for the three months ended June 30:

                                                      2002              2001
                                                      ----              ----

            Revenues                                   $9,276            $7,736
                                                        =====             =====

            Net income                                 $7,079            $5,744
                                                        =====             =====

            The following table contains the condensed statements of income of
            LSV for the six months ended June 30:

                                                      2002              2001
                                                      ----              ----

            Revenues                                   $17,867           $14,688
                                                        ======            ======

            Net income                                 $13,190           $10,772
                                                        ======            ======

            The following table contains the condensed balance sheets of LSV:



                                              June 30, 2002           December 31, 2001
                                              -------------           -----------------
                                                                
            Current assets                          $16,501                   $13,394
            Non-current assets                           70                        89
                                                    -------                   -------

            Total assets                            $16,571                   $13,483
                                                    =======                   =======

            Current liabilities                     $ 1,326                   $ 1,686
            Partners' capital                        15,245                    11,797
                                                    -------                   -------
            Total liabilities and
               partners' capital                    $16,571                   $13,483
                                                    =======                   =======


Note 7.     Accrued Expenses - Accrued expenses on the accompanying Consolidated
            Balance Sheets consist of the following:



                                                    June 30, 2002           December 31, 2001
                                                    -------------           -----------------
                                                                      
            Accrued compensation                        $ 29,547                   $ 39,542
            Accrued income taxes                          12,614                      5,871
            Accrued proprietary fund services              9,875                     12,463
            Accrued brokerage services                     7,977                      8,456
            Other accrued expenses                        55,096                     62,076
                                                        --------                   --------

            Total accrued expenses                      $115,109                   $128,408
                                                        ========                   ========


                                       12



Note 8.     Line of Credit - The Company has a line of credit agreement (the
            "Agreement") with a principle lending institution that provides for
            borrowings of up to $25,000 and expires on December 19, 2002, at
            which time the outstanding principal balance, if any, becomes due
            unless the Agreement is extended. The line of credit, when utilized,
            accrues interest at the Prime rate or one and one-quarter percent
            above the London Interbank Offer Rate (LIBOR). The Company is
            obligated to pay a commitment fee equal to one-quarter of one
            percent per annum on the average daily unused portion of the
            commitment. Certain covenants under the Agreement require the
            Company to maintain specified levels of net worth and place certain
            restrictions on investments. There were no borrowings on the
            Company's line of credit during the first six months of 2002 and
            2001.

Note 9.     Long-term Debt - On February 24, 1997, the Company signed a Note
            Purchase Agreement authorizing the issuance and sale of $20,000 of
            7.20% Senior Notes, Series A, and $15,000 of 7.27% Senior Notes,
            Series B, (collectively, the "Notes") in a private offering with
            certain financial institutions. The Notes are unsecured with final
            maturities ranging from 10 to 15 years. The proceeds from the Notes
            were used to repay the outstanding balance on the Company's line of
            credit at that date. The Note Purchase Agreement, as amended,
            contains various covenants, including limitations on indebtedness,
            maintenance of minimum net worth levels, and restrictions on certain
            investments. In addition, the agreement limits the Company's ability
            to merge or consolidate, and to sell certain assets. The Company was
            in compliance with all covenants during the first six month of 2002.

            Principal payments on the Notes are made annually from the date of
            issuance while interest payments are made semi-annually. The Company
            made its scheduled principal payment of $2,000 in February 2002. The
            current portion of the Notes amounted to $4,000 at June 30, 2002.

            On June 26, 2001, the Company entered into a loan agreement (the
            "Agreement") with a separate lending institution. The Agreement
            provides for borrowing up to $25,000 in the form of a term loan, and
            expires on March 31, 2006 and is payable in seventeen equal
            quarterly installments. The term loan, when utilized, accrues
            interest at the Prime rate or one and thirty-five hundredths of one
            percent above the London Interbank Offer Rate (LIBOR). The Agreement
            contains various covenants, including limitations on indebtedness
            and restrictions on certain investments. None of these covenants
            negatively affect the Company's liquidity or capital resources. On
            August 2, 2001, the Company borrowed $25,000 on this term loan. The
            proceeds from the term loan were used to support capital improvement
            projects for our corporate campus and other business purposes. The
            Company made its scheduled principal payments of $1,389 in March and
            June of 2002. The current portion of the notes amounted to $5,556 at
            June 30, 2002. The Company was in compliance with all covenants
            during the first six month of 2002.

Note 10.    Common Stock Buyback - The Board of Directors has authorized the
            purchase of the Company's common stock on the open market or through
            private transactions of up to an aggregate of $553,365, including an
            additional authorization of $50,000 on June 24, 2002. Through June
            30, 2002, a total of 102,522,000 shares at an aggregate cost of
            $502,519 have been purchased and retired. The Company purchased
            1,420,000 shares at a total cost of $44,079 during the six months
            period ended June 30, 2002.

            The Company immediately retires its common stock when purchased.
            Upon retirement, the Company reduces Capital in excess of par value
            for the average capital per share outstanding and the remainder is
            charged against Retained earnings. If the Company reduces its
            Retained earnings to zero, any subsequent purchases of common stock
            will be charged entirely to Capital in excess of par value.

Note 11.    Segment Information - The Company defines its business segments in
            accordance with Statement of Financial Accounting Standards No. 131,
            "Disclosures about Segments of an Enterprise and Related
            Information" ("SFAS 131"). SFAS 131 establishes standards for the
            way public business enterprises report financial information about
            operating segments in financial statements. SFAS 131 also requires
            additional disclosures about product and services, geographic areas,
            and major customers.

                                       13



            The Company's management evaluates financial performance of its
            operating segments based on Income from operations. Our operations
            and organizational structures were realigned in 2001 into separate
            business units that offer products and services tailored for
            particular market segments. Our reportable segments are Private
            Banking and Trust, Investment Advisors, Enterprises, Money Managers,
            and Investments in New Businesses. The accounting policies of the
            reportable segments are the same as those described in Note 1. The
            information in the following tables is derived from the Company's
            internal financial reporting used for corporate management purposes.

            The following tables highlight certain unaudited financial
            information about each of the Company's segments for the three
            months ended June 30, 2002 and 2001.



                               Private                                              Investments         General
                               Banking     Investment                      Money       In New             And
                               & Trust      Advisors     Enterprises     Managers    Businesses      Administrative     Total
                               -------      --------     -----------     --------    ----------      --------------     -----

                                                      For the Three-Month Period Ended June 30, 2002

                             --------------------------------------------------------------------------------------------------
                                                                                                    
      Revenues                      $82,878      $39,229      $14,295       $ 10,804     $ 11,645                     $158,851
                                     ------       ------       ------         ------       ------                      -------

      Operating
         income (loss)              $33,652      $20,457      $ 5,792       $  2,151     $ (3,333)     $ (5,972)      $ 52,747
                                     ------       ------       ------         ------       ------         -----

      Other income, net                                                                                               $  4,013
                                                                                                                       -------

      Income before
         income taxes                                                                                                 $ 56,760
                                                                                                                       -------

      Depreciation and
         amortization               $ 2,854      $   757      $   267       $    251     $    305      $    133       $  4,567
                                     ------       ------       ------         ------      -------       -------        -------

      Capital
         expenditures               $ 4,655      $ 1,494      $   715       $    441     $    791      $    299       $  8,395
                                     ------       ------       ------         ------      -------       -------        -------




                               Private                                              Investments         General
                               Banking     Investment                      Money       In New             And
                               & Trust      Advisors     Enterprises     Managers    Businesses      Administrative     Total
                               -------      --------     -----------     --------    ----------      --------------     -----

                                                      For the Three-Month Period Ended June 30, 2001

                             --------------------------------------------------------------------------------------------------
                                                                                                   
      Revenues                    $93,170      $38,687      $17,290         $8,708      $10,625                         $168,480
                                   ------       ------       ------          -----       ------                          -------

      Operating
         income (loss)            $35,465      $14,399      $ 6,335         $  735      $(4,903)       $(6,121)         $ 45,910
                                   ------       ------       ------          -----       ------          -----


      Other income, net                                                                                                 $  3,561
                                                                                                                         -------

      Income before
         income taxes                                                                                                   $ 49,471
                                                                                                                         -------

      Depreciation and
         amortization             $ 3,129      $   762      $   260         $  229      $   329        $   172          $  4,881
                                   ------       ------       ------          -----       ------         ------           -------

      Capital
         expenditures             $ 6,992      $ 1,238      $   454         $  372      $   430        $   482          $  9,968
                                   ------       ------       ------          -----       ------         ------           -------


                                       14



            The following tables highlight certain unaudited financial
            information about each of the Company's segments for the six months
            ended June 30, 2002 and 2001.



                               Private                                              Investments         General
                               Banking     Investment                      Money       In New             And
                               & Trust      Advisors     Enterprises     Managers    Businesses      Administrative     Total
                               -------      --------     -----------     --------    ----------      --------------     -----

                                                  For the Six-Month Period Ended June 30, 2002

                             ---------------------------------------------------------------------------------------------------
                                                                                                    
      Revenues                     $165,836     $ 78,120     $ 29,027       $ 21,601     $ 23,482                        $ 318,066
                                    -------       ------       ------         ------       ------                          -------

      Operating
         income (loss)             $ 67,477     $ 38,440     $ 11,180       $  4,575     $ (6,622)     $(11,681)         $ 103,369
                                    -------       ------       ------         ------       ------        ------

      Other income, net                                                                                                  $   7,361
                                                                                                                           -------

      Income before
         income taxes                                                                                                    $ 110,730
                                                                                                                           -------

      Depreciation and
         amortization              $  5,601     $  1,495     $    528       $    494     $    614      $    268          $   9,000
                                    -------       ------       ------         ------       ------       -------            -------

      Capital
         expenditures              $  9,710     $  3,296     $  1,577       $  1,034     $  1,433      $    946          $  17,996
                                    -------       ------       ------         ------       ------       -------            -------




                               Private                                              Investments        General
                               Banking     Investment                     Money        In New             And
                               & Trust      Advisors     Enterprises     Managers    Businesses      Administrative     Total
                               -------      --------     -----------     --------    ----------      --------------     -----

                                                        For the Six-Month Period Ended June 30, 2001

                             --------------------------------------------------------------------------------------------------
                                                                                                    
      Revenues                     $182,592      $76,766      $33,198        $16,472     $ 20,753                         $329,781
                                    -------       ------       ------         ------       ------                          -------

      Operating
         income (loss)             $ 69,135      $29,121      $10,473        $   612     $(10,294)      $(11,504)         $ 87,543
                                    -------       ------       ------         ------       ------         ------

      Other income, net                                                                                                   $  7,498
                                                                                                                           -------

      Income before
         income taxes                                                                                                     $ 95,041
                                                                                                                           -------

      Depreciation and
         amortization              $  6,156      $ 1,511      $   516        $   447     $    649       $    337          $  9,616
                                    -------       ------       ------         ------      -------        -------           -------

      Capital
         expenditures              $ 13,779      $ 2,001      $   734        $   647     $    721       $  1,001          $ 18,883
                                    -------       ------       ------         ------      -------         ------           -------


                                       15



Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations.
            (In thousands, except asset balances and per share data)

This discussion reviews and analyzes the consolidated financial condition at
June 30, 2002 and 2001, the consolidated results of operations for the three and
six months ended June 30, 2002 and 2001 and other key factors that may affect
future performance. This discussion should be read in conjunction with the
Consolidated Financial Statements and the Notes to the Consolidated Financial
Statements. Financial information on each of these segments is reflected in Note
11 of the Notes to Consolidated Financial Statements.

Results of Operations

Three and Six Months Ended June 30, 2002 compared to Three and Six Months Ended
June 30, 2001

Consolidated Overview

Our operations and organizational structures were realigned in 2001 into
business units that offer products and services tailored for particular market
segments. Our reportable segments are Private Banking and Trust, Investment
Advisors, Enterprises, Money Managers, and Investments in New Businesses. The
accounting policies of our business segments are the same as those used in
preparation of the consolidated financial statements. Management evaluates
financial performance of its operating segments based on Income from operations.

Revenue and Income from operations by segment for the three and six months ended
June 30, 2002 and 2001 are as follows:



                                              Three Months ended June 30,               Six Months ended June 30,
                                                                     Percent                                  Percent
                                          2002         2001           Change         2002          2001        Change
                                          ----         ----           ------         ----          ----        ------
                                                                                            
Private Banking and Trust:
   Revenues                             $ 82,878     $ 93,170             (11%)    $165,836      $182,592           (9%)
   Income from operations                 33,652       35,465              (5%)      67,477        69,135           (2%)

Investment Advisors:
   Revenues                               39,229       38,687               1%       78,120        76,766            2%
   Income from operations                 20,457       14,399              42%       38,440        29,121           32%

Enterprises:
   Revenues                               14,295       17,290             (17%)      29,027        33,198          (13%)
   Income from operations                  5,792        6,335              (9%)      11,180        10,473            7%

Money Managers:
   Revenues                               10,804        8,708              24%       21,601        16,472           31%
   Income (loss) from operations           2,151          735             193%        4,575           612          648%

Investments in New Businesses:
   Revenues                               11,645       10,625              10%       23,482        20,753           13%
   Loss from operations                   (3,333)      (4,903)             32%       (6,622)      (10,294)          36%

General and Administrative:
   Loss from operations                   (5,972)      (6,121)             (2%)     (11,681)      (11,504)           2%

Consolidated Segment Totals:
   Revenues                             $158,851     $168,480              (6%)    $318,066      $329,781           (4%)
   Income from operations               $ 52,747     $ 45,910              15%     $103,369      $ 87,543           18%


Revenues decreased from the corresponding prior year periods primarily due to
client losses, the recent downturn in the capital markets and economic
uncertainty. During the latter part of 2001, certain clients in our fund
processing and institutional asset management businesses terminated their
relationship with us. The effect of these lost clients has had a negative impact
on our revenues during 2002. The recent downturn in the capital

                                       16



markets has adversely affected the value of our assets under management and
administration. This directly reduces the revenue we generate from our
businesses receiving asset-based fees. In addition, economic uncertainty during
the past year has slowed many purchase decisions in most of our target markets.
However, many of our businesses continue to experience moderate growth through
new sales, although this has only partially mitigated our revenue losses.

Income from operations improved $6,837 or 15 percent, over the second quarter
2001, and $15,826 or 18 percent, over the six months 2001. Operating margins for
the second quarter 2002 increased to 33 percent from 27 percent for the second
quarter 2001, and for the six months ended 2002 increased to 32 percent from 27
percent for the six months ended 2001. The increase in operating income and
operating margins was due to cost controls and improved productivity. We
continued to manage discretionary expenses effectively and prioritize our
investment spending. Our investment spending focuses around building outsource
business solutions for our target markets.

Our short-term expectation is that any improvement in earnings and margins is
expected to continue to come from cost containment and productivity
improvements.

In the longer run, we will continue to invest in the development of new products
and services to expand our existing client base and penetrate new markets.
However, prolonged volatility in the capital markets, delays in purchase
decisions and mergers and acquisitions in the banking industry will continue to
be long-term challenges.


Asset Balances
(In millions)



                                                                              As of June 30,              Percent
                                                                              --------------
                                                                           2002               2001         Change
                                                                           ----               ----         ------
                                                                                                 
Assets invested in equity and fixed income programs                     $ 56,362           $ 56,196            --
Assets invested in liquidity funds                                        20,420             23,710           (14%)
                                                                        --------           --------
   Assets under management                                                76,782             79,906            (4%)

Client proprietary assets under administration                           172,763            220,103           (22%)
                                                                        --------           --------
   Assets under management and administration                           $249,545           $300,009           (17%)
                                                                        ========           ========


Assets under management consist of total assets invested in our equity and fixed
income investment programs and liquidity funds for which we provide management
services. Assets under management and administration consist of total assets for
which we provide management and administrative services, including client
proprietary fund balances for which we provide administration and/or
distribution services.

Private Banking and Trust

Private Banking and Trust provides investment processing solutions, fund
processing solutions, and investment management programs to banks and private
trust companies. Investment processing solutions primarily include outsourcing
services provided through our TRUST 3000 product line. TRUST 3000 includes many
integrated products and sub-systems that provide a complete investment
accounting and management information system for trust institutions. Investment
processing fees are primarily earned from monthly processing, and software
servicing and project fees associated with the conversion of new and merging
clients.

Fund processing solutions include administration and distribution services
provided to bank proprietary mutual funds. These services primarily include fund
administration and accounting, legal services, shareholder recordkeeping, and
marketing. Fund processing fees are based on a fixed percentage, referred to as
basis points, of the average daily net asset value of the proprietary funds.

Investment management fees are primarily earned through management fees that are
based upon a fixed percentage, referred to as basis points, of the average daily
net asset value of assets under management.

                                       17





                                              Three Months Ended                         Six Months Ended
                                     June 30,       June 30      Percent        June 30,      June 30       Percent
                                       2002           2001        Change          2002          2001         Change
                                       ----           ----        ------          ----          ----         ------
                                                                                          
Revenues:
Investment processing fees            $ 57,930       $ 59,689        (3%)         $114,329      $115,905       (1%)
Fund processing fees                    14,743         22,539       (35%)           30,336        44,701      (32%)
Investment management fees                                           (7%)                                      (4%)
                                        10,205         10,942                       21,171        21,986
                                      --------       --------                     --------      --------
     Total revenues                     82,878         93,170       (11%)          165,836       182,592       (9%)

Expenses:
Operating and development               38,839         44,911       (14%)           77,263        88,854      (13%)
Sales and marketing                     10,387         12,794       (19%)           21,096        24,603      (14%)
                                      --------       --------                     --------      --------

     Total operating profits          $ 33,652       $ 35,465        (5%)         $ 67,477      $ 69,135       (2%)
                                      ========       ========                     ========      ========

     Profit margin                          41%            38%                          41%           38%

Percent of Revenue:
Operating and development                   47%            48%                          46%           49%
Sales and marketing                         12%            14%                          13%           13%


Investment processing fees for 2001 included one-time implementation fees for
additional account conversion activity relating to acquisitions by some of our
bank clients. Recurring processing fees increased in 2002 from these clients,
however the decrease in one-time implementation fees was more than the increase
in recurring processing fees.

The decrease in fund processing fees in both comparable periods in 2002 was
mainly due to the loss of clients during the latter part of 2001. The loss of
these clients resulted in a significant decrease in assets under administration.
Also, the recent decline in the capital markets has negatively affected the
value of the assets we administer which in turn had adversely affected the
revenues we earn from these assets.

Operating profits decreased in 2002, as compared to 2001 for both comparable
periods whereas profit margins increased. The decrease in profits was mainly due
to the revenue losses mentioned above, net of the decrease in direct expenses
associated with these clients. The increase in margins was due to our business
model that seeks economies of scale and operational efficiencies. We also
continued to be more selective about our investment spending and cost control
measures.

We believe our future growth in revenues and earnings will come from maintaining
a consistent level of investment in the development of new products and services
to grow existing markets and to expand into new markets. However, consolidations
among our banking clients continue to be a major strategic issue facing this
segment.


Investment Advisors

Investment Advisors provides investment management programs and investment
processing solutions to affluent investors distributed through a network of
investment professionals. Revenues are primarily earned through management fees
that are based upon a fixed percentage, referred to as basis points, of the
average daily net asset value of assets under management.

                                       18





                                         Three Months Ended                           Six Months Ended
                                June 30,      June 30,       Percent       June 30,       June 30,      Percent
                                  2002          2001          Change         2002           2001         Change
                                  ----          ----          ------         ----           ----         ------
                                                                                       
Total Revenues                    $39,229       $38,687           1%         $78,120        $76,766          2%

Expenses:
Operating and development           9,635        11,916         (19%)         19,910         23,168        (14%)
Sales and marketing                 9,137        12,372         (26%)         19,770         24,477        (19%)
                                   ------        ------                       ------         ------

     Total operating profits      $20,457       $14,399          42%         $38,440        $29,121         32%
                                   ======        ======                       ======         ======

     Profit margin                     52%           37%                          49%            38%

Percent of Revenue:
Operating and development              25%           31%                          26%            30%
Sales and marketing                    23%           32%                          25%            32%


Revenues increased slightly over the prior year periods primarily due to growth
in average assets under management as a result of new business. We established
approximately 375 new registered investment advisor relationships during the
first six months of 2002, of which 190 occurred in the second quarter bringing
our total network to about 9,075 advisors. However, the recent downturn in the
capital markets has negatively affected our revenues and almost offset any gains
in revenues earned from new business.

Operating profits and profit margin improvement was primarily due to the
management of discretionary expenses, mainly technology and marketing.

We believe future growth and success of this business is dependent upon
continued acceptance of our investment management products and services.
However, continued volatility in the capital markets could negatively affect
future revenues and profits.

Enterprises

Enterprises provides retirement business solutions and treasury business
solutions for corporations, unions and political entities, endowments and
foundations and insurance companies. Retirement solutions revenues are primarily
earned through management fees that are based upon a fixed percentage, referred
to as basis points, of the average month-end net asset value of assets under
management. Treasury solutions revenues are primarily earned through management
fees that are based upon a fixed percentage, referred to as basis points, of the
average daily net asset value of assets under management.



                                           Three Months Ended                         Six Months Ended
                                  June 30,      June 30       Percent          June 30,      June 30       Percent
                                    2002          2001         Change            2002          2001         Change
                                    ----          ----         ------            ----          ----         ------
                                                                                         
Total Revenues                      $14,295       $17,290        (17%)         $29,027        $33,198        (13%)

Expenses:
Operating and development             4,252         5,338        (20%)           8,870         10,791        (18%)
Sales and marketing                   4,251         5,617        (24%)           8,977         11,934        (25%)
                                    -------       -------                      -------        -------

     Total operating profits        $ 5,792       $ 6,335         (9%)         $11,180        $10,473          7%
                                    =======       =======                      =======        =======

     Profit margin                       41%           37%                          39%            32%

Percent of Revenue:
Operating and development                30%           31%                          30%            32%
Sales and marketing                      29%           32%                          31%            36%


                                       19



The decrease in revenues was primarily due to client losses in our Retirement
Solutions business during the fourth quarter of 2001, the recognition of
one-time fees in the second quarter of 2001, and the recent downturn in the
capital markets. However, we continued to generate new sales in our Retirement
Solutions business. We added 8 new clients during the second quarter of 2002 and
22 new clients during the first six months of 2002. However, the recent downturn
in the capital markets has reduced our asset based fees in both our Retirement
Solutions and Treasury Solutions businesses.

The decrease in operating profit during the second quarter 2002, as compared to
the second quarter 2001, was mainly due to the revenue events previously
mentioned. The increase in operating profits for the first six months in 2002
and the increase in operating margins in both comparable periods was mainly due
to our ability to control costs, primarily marketing and technology.

We will continue to invest in strategic initiatives that will continue to fuel
growth for our outsourcing solutions. However, future revenues and earnings
could be significantly affected by continued volatility in the capital markets.

Money Managers

Money Managers provides investment solutions to U.S investment managers, mutual
fund companies and alternative investment managers worldwide. Revenues are
primarily earned through administration and distribution fees that are based
upon a fixed percentage, referred to as basis points, of the average daily net
asset value of assets under administration.



                                                Three Months Ended                         Six Months Ended
                                       June 30,      June 30       Percent       June 30,       June 30      Percent
                                         2002          2001         Change         2002          2001         Change
                                         ----          ----         ------         ----          ----         ------
                                                                                           
Total Revenues                           $10,804       $8,708          24%         $21,601       $16,472         31%

Expenses:
Operating and development                  5,619        4,280          31%          11,086         8,852         25%
Sales and marketing                        3,034        3,693         (18%)          5,940         7,008        (15%)
                                         -------       ------                      -------       -------

     Total operating profits             $ 2,151       $  735         193%         $ 4,575       $   612        648%
                                         =======       ======                      =======       =======

     Profit margin                            20%           8%                          21%            4%

Percent of Revenue:
Operating and development                     52%          49%                          51%           54%
Sales and marketing                           28%          43%                          28%           42%


The increase in revenues over the corresponding prior year periods was primarily
due to an increase in average assets under administration as a result of new
business. We continue to see market acceptance of our products and services from
alternative investment managers and U.S. money mangers.

Operating profits and profit margins increased over the corresponding prior year
periods due to an increase in new business activity mentioned above combined
with expense management. In addition, revenues are affected by continued
volatility in the capital markets. Any significant change in value would have an
impact on revenues.

                                       20



Investments in New Businesses

Investments in New Businesses include our global asset management initiatives
that provide investment solutions to institutional and high-net-worth investors
outside the United States. Revenues are primarily earned through management fees
that are based upon a fixed percentage, referred to as basis points, of the
average daily net asset value of assets under management.



                                                Three Months Ended                           Six Months Ended
                                       June 30,      June 30       Percent        June 30,        June 30       Percent
                                         2002          2001         Change          2002           2001          Change
                                         ----          ----         ------          ----           ----          ------
                                                                                              
Total Revenues                           $11,645       $10,625         10%          $23,482       $ 20,753          13%

Expenses:
Operating and development                  9,842        10,869         (9%)          19,794         21,678          (9%)
Sales and marketing                        5,136         4,659         10%           10,310          9,369          10%
                                         -------       -------                      -------       --------


     Total operating losses              $(3,333)      $(4,903)        32%          $(6,622)      $(10,294)         36%
                                         =======       =======                      =======       ========

     Profit margin                           (29%)         (46%)                        (28%)          (50%)

Percent of Revenue:
Operating and development                     85%          102%                          84%           105%
Sales and marketing                           44%           44%                          44%            45%


The increase in revenues over the corresponding prior year periods was primarily
due to an increase in assets under management as a result of new business. The
majority of new business activity continues to come from our Canadian and U.K.
institutional asset management business as well as continued expansion of our
U.K independent financial advisor network. However, the recent devaluation of
the capital markets has adversely affected revenues and offset a portion of this
new business activity.

Operating losses decreased during 2002 primarily due to an increase in revenues
from new business. We continued our investments in establishing marketing and
distribution channels globally and in developing technology outsourcing
solutions to satisfy the needs of these global markets. We remain optimistic
about the long-term prospects of our global business initiatives but expect to
incur losses throughout the remainder of 2002 and during 2003.

General & Administrative

General and administrative expense primarily consists of corporate overhead
costs and other costs not directly attributable to a reportable business
segment.



                                               Three Months Ended                           Six Months Ended
                                       June 30,      June 30       Percent        June 30,       June 30        Percent
                                         2002          2001         Change          2002           2001          Change
                                         ----          ----         ------          ----           ----          ------
                                                                                              
General and Administrative               $5,972        $6,121          (2%)         $11,681        $11,504           2%

Percent of Revenue                            4%            4%                            4%             3%


                                       21



Other Income

Other income on the accompanying Consolidated Statements of Income consist of
the following:



                                                       Three Months ended                          Six Months ended
                                              June 30,       June 30,      Percent       June 30,       June 30,      Percent
                                                2002           2001         Change         2002           2001         Change
                                                ----           ----         ------         ----           ----         ------
                                                                                                    
Equity in the earnings of
    unconsolidated affiliate                      $3,103         $2,554          21%        $5,782        $ 4,792         21%
Interest income                                    1,394          1,541         (10%)        2,544          3,790        (33%)
Interest expense                                    (484)          (534)         (9%)         (965)        (1,084)       (11%)
                                                   -----          -----                      -----          -----

Total other income, net                           $4,013         $3,561          13%        $7,361        $ 7,498         (2%)
                                                   =====          =====                      =====          =====


Equity in the earnings of unconsolidated affiliate on the accompanying
Consolidated Statements of Income includes our less than 50 percent ownership in
the general partnership of LSV Asset Management ("LSV") (See Note 6 of the Notes
to Consolidated Financial Statements). The increase in LSV's net earnings is due
to an increase in assets under management.

Interest income is earned based upon the amount of cash that is invested daily
and fluctuations in interest income recognized for one period in relation to
another is due to changes in the average cash balance invested for the period
and/or changes in interest rates. The decrease in interest income during both
comparable periods in 2002 was primarily due to a reduction in interest rates.
This decrease was partially offset by a higher average cash balance during both
comparable periods in 2002.

Interest expense primarily relates to our long-term debt and other borrowings.

Income Taxes

Our effective tax rate was 37.0 percent for the periods ending June 30, 2002 and
2001.

                                       22



Liquidity and Capital Resources



                                                                                            Six Months
                                                                              -------------------------------------
                                                                                          Ended June 30,
                                                                              -------------------------------------
                                                                                      2002               2001
                                                                                      ----               ----
                                                                                                
Net cash provided by operating activities                                         $ 72,276           $ 69,765
Net cash used in investing activities                                              (15,807)           (39,024)
Net cash used in financing activities                                              (52,361)           (51,344)
                                                                                    ------             ------
Net increase (decrease) in cash and cash equivalents                                 4,108            (20,603)

Cash and cash equivalents, beginning of period                                     163,685            147,676
                                                                                   -------            -------
Cash and cash equivalents, end of period                                          $167,793           $127,073
                                                                                   =======            =======


Cash requirements and liquidity needs are primarily funded through operations
and our capacity for additional borrowing. We currently have a line of credit
that provides for borrowings of up to $25,000. The availability of the line of
credit is subject to compliance with certain covenants set forth in the
agreement, (See Note 8 of the Notes to Consolidated Financial Statements). At
June 30, 2002, the unused sources of liquidity consisted of unrestricted cash
and cash equivalents of $167,793 and the unused portion of the line of credit of
$25,000.

The increase in cash flows from operations was primarily due to an increase in
income. In addition, cash flows from operations in both comparable periods were
affected by the tax benefit received from stock options exercised, changes in
our receivables and in other various accrued liabilities.

Cash flows from investing activities are principally affected by capital
expenditures and investments in Company-sponsored mutual funds. Capital
expenditures in the first six months of 2002 included $11,654 related to the
expansion of our corporate headquarters. The total expected cost of the
expansion is estimated at $33,000, of which we have spent $30,016 million to
date. We expect this project to be completed by the end of 2002. Also, cash
flows from investing activities were affected by purchases and sales of our
mutual funds, mainly for the testing and subsequent startup of new investment
programs to be offered to our clients. Purchases were approximately $12,110 in
the first six months 2002, as compared to $25,006 in the first six months 2001,
whereas sales totaled $13,561 in the first six months 2002, as compared to
$6,783 million in the first six months 2001.

Cash flows from financing activities are primarily affected by debt and equity
transactions. Principal payments on the Senior notes are made annually from the
date of issuance while interest payments are made semi-annually. Principal
payments on the term loan are made quarterly from the date of issuance while
interest payments are made based on the term of the LIBOR borrowing. We
continued our common stock repurchase program. We purchased approximately
1,420,000 shares of our common stock at a cost of $44,078 million during the
first six months of 2002. As of July 31, 2002 we still had approximately $32,167
remaining authorized for the purchase of our common stock. Proceeds received
from the issuance of common stock primarily results from the exercise of stock
options. Cash dividends of $.11 per share were paid in the first six months of
2002 and $.09 per share were paid in the first six months of 2001. Our Board of
Directors has indicated its intention to continue making cash dividend payments.

Our operating cash flow, borrowing capacity, and liquidity should provide
adequate funds for continuing operations, continued investment in new products
and equipment, our common stock repurchase program, expansion of our corporate
campus, future dividend payments, and principal and interest payments on our
long-term debt.

                                       23



Forward-Looking Information

The Private Securities Litigation Reform Act of 1995 provides a "safe harbor"
for forward-looking statements. Certain information contained in this discussion
is or may be considered forward-looking. Forward-looking statements relate to
future operations, strategies, financial results or other developments.
Forward-looking statements are based upon estimates and assumptions that involve
certain risks and uncertainties, many of which are beyond our control or are
subject to change. Although we believe our assumptions are reasonable, they
could be inaccurate. Our actual future revenues and income could differ
materially from our expected results. We have no obligation to publicly update
or revise any forward-looking statements.

Quantitative and Qualitative Disclosures About Market Risk

We do have a number of satellite offices located outside the United States that
conduct business in local currencies of that country. All foreign operations
aggregate approximately 6 percent of total consolidated revenues. Due to this
limited activity, we do not hedge against foreign operations nor do we expect
any material loss with respect to foreign currency risk.

Exposure to market risk for changes in interest rates relate primarily to our
investment portfolio and other borrowings. We do not undertake any specific
actions to cover our exposure to interest rate risk and are not a party to any
interest rate risk management transactions. We place our investments in
financial instruments that meet high credit quality standards. We are adverse to
principal loss and ensure the safety and preservation of our invested funds by
limiting default risk, market risk, and reinvestment risk. The interest rate on
our Note Purchase Agreement is fixed and is not traded on any established
market. The interest rate on our Loan Agreement accrues interest at the Prime
rate or one and thirty-five hundredths of one percent above the (LIBOR), and is
not traded on any established market. We believe our cash flow exposure due to
changes in interest rates associated with our Loan Agreement and our long-term
debt is minimal and do not expect an adverse effect on earnings.

We are exposed to market risk associated with changes in the fair value of our
Investments available for sale. To provide some protection against potential
fair value changes associated with our Investments available for sale, we have
entered into various derivative financial transactions. The derivative
instruments are used to hedge changes in the fair market value of certain
Investments available for sale. The derivative instruments are qualifying hedges
and as such, changes in the fair value hedge along with changes in the fair
value of the related hedged item are reflected in the statements of income. We
currently hold derivatives with a notional amount of $26,446 with various terms,
generally less than one year. The effectiveness of these hedging relationships
is evaluated on a retrospective and prospective basis using quantitative
measures of correlation. If a hedge is found to be ineffective, it no longer
qualifies as a hedge and any excess gains or losses attributable to such
ineffectiveness as well as subsequent changes in fair value are recognized in
current period earnings. During the first six months of 2002, the amount of
hedge ineffectiveness that was credited to current period earnings was a gain of
$2,193. We believe the derivative financial instruments entered into provide
protection against volatile swings in market valuation associated with our
Investments available for sale. During the first six months of 2002, we did not
enter into or hold derivative financial instruments for trading purposes.

                                       24



PART II.  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

         (a)    The following is a list of exhibits filed as part of the Form
                10-Q.

                99      Miscellaneous exhibit (Page 27)

         (b)    Reports on Form 8-K

                On June 14, the Company's Capital Accumulation Plan filed a
                report on Form 8-K reporting under Item 4 a change in
                Registrant's certifying accountant.

                On June 18, the Company filed a report on Form 8-K reporting
                under Item 4 a change in Registrant's certifying accountant.

                                       25



                                   SIGNATURES

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

                                      SEI INVESTMENTS COMPANY

  Date     August 14, 2002            By /s/ Kathy Heilig
       ------------------------          ------------------------------------
                                              Kathy Heilig
                                              Vice President and Controller
                                              (Principal Accounting Officer)

                                       26