FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


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

                For the quarterly period ended September 30, 2001

                                       OR

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

                        for the transition period from to

                        Commission File Number 001-15253


                             STILWELL FINANCIAL INC.
               (Exact name of Company as specified in its charter)


                           Delaware                              43-1804048
                (State or other jurisdiction of               (I.R.S. Employer
                incorporation or organization)               Identification No.)


        920 Main Street, 21st Floor, Kansas City, Missouri           64105
             (Address of principal executive offices)             (Zip Code)


                                 (816) 218-2400
                (Company's telephone number, including area code)


                                   No Changes

     (Former name, former address and former fiscal year, if changed since
                                 last report.)

Indicate by check mark whether the Company (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 Company was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                          Yes [X]              No [ ]

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


          Class                                  Outstanding at October 31, 2001
- --------------------------------------------------------------------------------
Common Stock, $0.01 per share per value                       221,334,578 Shares
- --------------------------------------------------------------------------------




                             STILWELL FINANCIAL INC.
                             -----------------------
                                    Form 10-Q
                                    ---------
                               September 30, 2001
                               ------------------
                                      Index
                                      -----

                                                                            Page

PART I - FINANCIAL INFORMATION
- ------------------------------

Item 1.    Financial Statements

     Introductory Comments                                                     1

     Consolidated Condensed Balance Sheets -
         December 31, 2000 and September 30, 2001                              2

     Consolidated Condensed Statements of Income -
         Three and Nine Months Ended September 30, 2000 and 2001               3

     Computation of Basic and Diluted Earnings per Common Share                3

     Consolidated Condensed Statements of Cash Flows -
         Nine Months Ended September 30, 2000 and 2001                         4

     Consolidated Condensed Statements of Changes in Stockholders' Equity -
         Year Ended December 31, 2000 and Nine Months Ended
         September 30, 2001                                                    5

     Notes to Consolidated Condensed Financial Statements                      6

Item 2.    Management's Discussion and Analysis of Financial
           Condition and Results of Operations                                18

Item 3.    Qualitative and Quantitative Disclosures About Market Risk         34


PART II - OTHER INFORMATION
- ---------------------------

Item 1.    Legal Proceedings                                                  35

Item 5.    Other Information                                                  35

Item 6.    Exhibits and Reports on Form 8-K                                   35


SIGNATURES                                                                    37
- ----------





                             STILWELL FINANCIAL INC.
                             -----------------------
                                    FORM 10-Q
                                    ---------
                               SEPTEMBER 30, 2001
                               ------------------

PART I - FINANCIAL INFORMATION
- ------------------------------

Item 1.  Financial Statements


INTRODUCTORY COMMENTS
- ---------------------

     The Consolidated Condensed Financial Statements included herein have been
prepared by Stilwell Financial Inc. (the "Company" or "Stilwell"), without
audit, pursuant to the rules and regulations of the Securities and Exchange
Commission. Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to such rules and
regulations, although the Company believes that the disclosures are adequate to
enable a reasonable understanding of the information presented. These
Consolidated Condensed Financial Statements should be read in conjunction with
the financial statements and the notes thereto, as well as Management's
Discussion and Analysis of Financial Condition and Results of Operations,
included in the Company's Annual Report on Form 10-K for the year ended December
31, 2000 and Management's Discussion and Analysis of Financial Condition and
Results of Operations included in this Form 10-Q. Results for the three and nine
months ended September 30, 2001 are not necessarily indicative of the results
expected for the full year 2001.





                             STILWELL FINANCIAL INC.
                      Consolidated Condensed Balance Sheets
               (Dollars in Millions, except per share information)
                                   (Unaudited)


                                                                           December 31,          September 30,
                                                                              2000                   2001
                                                                         ---------------        ---------------
                                                                                           
Assets
Current assets:
 Cash and cash equivalents                                                $    364.3             $    430.4
 Accounts receivable                                                           194.4                  123.2
 Investments in advised funds                                                   30.2                   25.2
 Other current assets                                                           52.2                   61.4
                                                                         ---------------        ---------------
       Total current assets                                                    641.1                  640.2

Investments held for operating purposes                                        511.1                  438.3
Property and equipment (net of $79.4 and $109.6 accumulated
    depreciation and amortization, respectively)                               137.7                  109.3
Intangibles and other assets, net                                              170.4                  865.6
Goodwill, net                                                                  120.7                  603.3
                                                                         ---------------        ---------------
       Total assets                                                       $  1,581.0             $  2,656.7
                                                                         ===============        ===============

Liabilities and
    stockholders' equity
Current liabilities:
 Current portion of long-term debt                                        $      -               $    692.9
 Accounts payable                                                               27.3                   24.7
 Accrued compensation and benefits                                              98.0                   65.5
 Income taxes payable                                                            9.7                   57.5
 Accrued liability to third party administrators                                33.2                   19.0
 Other accrued liabilities                                                      27.9                   30.6
                                                                         ---------------        ---------------
       Total current liabilities                                               196.1                  890.2

Other liabilities:
 Deferred income taxes                                                         211.1                  378.0
 Other liabilities                                                              42.7                   31.0
                                                                         ---------------        ---------------
       Total liabilities                                                       449.9                1,299.2
                                                                         ---------------        ---------------

Minority interest in consolidated subsidiaries                                  73.3                   90.9
                                                                         ---------------        ---------------

Stockholders' equity (Note 3):
  Preferred stock ($1.00 par, 10,000,000 shares
    authorized, none issued)
 Common stock ($0.01 par, 1,000,000,000 shares authorized,
    224,790,650 shares issued and 220,895,721 shares outstanding)                2.2                    2.2
 Additional paid-in capital
 Retained earnings                                                             952.3                1,219.4
 Accumulated other comprehensive income                                        103.3                   45.0
                                                                         ---------------        ---------------
       Total stockholders' equity                                            1,057.8                1,266.6
                                                                         ---------------        ---------------
       Total liabilities and stockholders' equity                         $  1,581.0             $  2,656.7
                                                                         ===============        ===============



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


                                       2



                             STILWELL FINANCIAL INC.
                   Consolidated Condensed Statements of Income
               (Dollars in Millions, except per share information)
                                   (Unaudited)



                                                                  Three months                        Nine months
                                                              ended September 30,                 ended September 30,
                                                          -----------------------------      ------------------------------
                                                              2000            2001                2000             2001
                                                          ------------    -------------      -------------     ------------
                                                                                                   
Revenues:
     Investment management fees                               $502.3          $296.4           $1,414.9        $ 1,002.0
     Shareowner servicing fees                                  90.2            49.3              259.6            171.6
     Other                                                      17.0            15.9               43.1             48.0
                                                          ------------    ------------       ------------     ------------
          Total                                                609.5           361.6            1,717.6          1,221.6
                                                          ------------    ------------       ------------     ------------

Operating expenses:
     Compensation                                              138.3            78.0              387.3            257.8
     Marketing and promotion                                    22.3            22.4               77.0             72.4
     Third party concession fees                                83.4            53.4              237.1            181.1
     Depreciation and amortization                              21.5            35.0               57.0             92.0
     Professional services                                      17.0             9.9               49.0             34.7
     Other                                                      34.6            31.5              117.1            100.4
     Severance, facility closing and other costs                                                                    40.3
                                                          ------------    ------------       ------------     ------------
          Total                                                317.1           230.2              924.5            778.7
                                                          ------------    ------------       ------------     ------------

Operating income                                               292.4           131.4              793.1            442.9

Equity in earnings of unconsolidated affiliates                 14.3            15.8               48.9             58.0
Interest expense - Kansas City Southern Industries, Inc.                                           (0.7)
Interest expense - third parties                                (1.9)           (7.0)              (5.1)           (21.8)
Gain on litigation settlement                                                                      44.2
Gain on sale of Janus Capital Corporation
   common stock                                                                                    15.1
Other, net                                                      10.7             5.0               32.1             18.1
                                                          ------------    ------------       ------------     ------------
    Income before taxes and minority interest                  315.5           145.2              927.6            497.2


Income tax provision                                           114.2            47.2              330.8            170.7
Minority interest in consolidated earnings                      31.2            71.2               86.3             97.9
                                                          ------------    ------------       ------------     ------------
Net income                                                    $170.1          $ 26.8           $  510.5        $   228.6
                                                          ============    ============       ============     ============

Per Share Data (Note 3):
    Weighted Average Common shares
       outstanding (in thousands)                             223,407         220,462            223,163          219,685

    Basic Earnings per share                                    $0.76           $0.12              $2.29            $1.04

    Diluted Common shares
       outstanding (in thousands)                             229,297         224,390            225,126          224,612

    Diluted Earnings per share                                $  0.73           $0.11              $2.23            $0.99



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



                                       3



                             STILWELL FINANCIAL INC.
                 Consolidated Condensed Statements of Cash Flows
                              (Dollars in millions)
                                   (Unaudited)



                                                                                    Nine months ended September 30,
                                                                               ------------------------------------------
                                                                                         2000                  2001
                                                                                 ---------------        --------------
                                                                                                       
Cash flows provided by (used for):
Operating activities:
    Net income                                                                        $  510.5               $  228.6
    Adjustments to net income:
       Depreciation and amortization                                                      57.0                   92.0
       Deferred income taxes                                                              25.2                   25.8
       Minority interest in consolidated earnings                                         86.3                   97.9
       Equity in undistributed earnings of unconsolidated affiliates                     (48.9)                 (58.0)
       Lease and equipment charges associated with facility closing                                              20.5
       Gain on sale of Janus Capital Corporation common stock                            (15.1)
       Employee deferred compensation                                                     (2.7)                  (2.9)
    Deferred commissions                                                                 (63.2)                  (3.1)
    Changes in other assets                                                               (8.4)                 (27.9)
    Changes in working capital items:
       Accounts receivable                                                               (69.6)                  71.1
       Other current assets                                                               (6.8)                  (6.0)
       Accounts payable and accrued compensation and benefits                             34.4                  (42.2)
       Income taxes payable, accrued liability to third party administrators
         and other accrued liabilities                                                   169.0                   59.4
    Other, net                                                                            (3.0)                  15.0
                                                                                    --------------         --------------
         Net operating                                                                   664.7                  470.2
                                                                                    --------------         --------------

Investing activities:
    Property acquisitions                                                                (96.4)                 (26.7)
    Investments in affiliates                                                            (89.0)                (979.0)
    Sale of investments in advised funds                                                  14.0                    0.4
    Purchase of investments in advised funds                                             (22.6)                  (4.6)
    Other, net                                                                             8.5                    6.3
                                                                                    --------------         --------------
         Net investing                                                                  (185.5)              (1,003.6)
                                                                                    --------------         --------------
                                                                                        (185.5)
Financing activities:
    Proceeds from borrowing under credit facilities                                                             225.0
    Proceeds from issuance of zero-coupon convertible notes                                                     690.0
    Repayment of credit facilities                                                      (125.0)                (225.0)
    Debt issuance costs                                                                                         (16.4)
    Common stock repurchased                                                            (154.0)
    Proceeds from stock plans                                                             22.2                   23.1
    Amounts treated as transfers from Parent                                               6.4
    Distributions to minority interest                                                   (26.9)                 (87.1)
    Dividends paid to shareholders                                                                               (6.6)
    Other, net                                                                             2.8                   (3.5)
                                                                                    --------------         --------------
         Net financing                                                                  (274.5)                 599.5
                                                                                    --------------         --------------

Cash and cash equivalents:
    Net increase                                                                         204.7                   66.1
    At beginning of year                                                                 324.1                  364.3
                                                                                    --------------         --------------
    At end of period                                                                  $  528.8               $  430.4
                                                                                    ==============         ==============



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


                                       4



                             STILWELL FINANCIAL INC.
      Consolidated Condensed Statements of Changes in Stockholders' Equity
                              (Dollars in millions)
                                   (Unaudited)



                                                      Additional       Net investment                Accumulated other     Total
                                        Common         paid-in              by          Retained       comprehensive   stockholders'
                                         stock         capital            Parent         earnings         income           equity
                                         -----         -------            ------         --------         ------           ------
                                                                                                       
Balance at December 31, 1999              $    -      $      -             $  106.8      $   598.9       $   108.9       $   814.6
 Comprehensive income:
  Net income                                                                                 663.7
  Net unrealized gain on investments                                                                           1.3
  Less:  reclassification adjustment
     for gains included in net income                                                                         (5.8)
  Foreign currency translation
     adjustment                                                                                               (1.1)
   Comprehensive income                                                                                                      658.1
 Amounts treated as dividends
     to Parent                                                                              (115.4)                         (115.4)
 222,999.786 - to - 1 stock split          2.2                                 (2.2)                                           -
 Stock dividend by Parent                                  104.6             (104.6)                                           -
 Common stock options and
     benefit plans                                          39.9                                                              39.9
 Common stock repurchased                                 (144.5)                           (190.5)                         (335.0)
 Common stock dividends                                                                       (4.4)                           (4.4)
                                        ----------    -------------     -------------    -----------     ------------    -----------
Balance at December 31, 2000               2.2                  -                 -          952.3           103.3         1,057.8

 Comprehensive income:
  Net income                                                                                 228.6
  Net unrealized loss on investments                                                                         (58.4)
  Less:  reclassification adjustment
     for gains included in net income                                                                         (1.7)
  Foreign currency translation
     adjustment                                                                                                1.8
   Comprehensive income                                                                                                      170.3
 Common stock options and
     benefit plans                                                                            51.2                            51.2
 Common stock repurchased                                                                     (8.3)                           (8.3)
 Common stock dividends                                                                       (4.4)                           (4.4)
                                        ----------    -------------     -------------    -----------     ------------    -----------
Balance at September 30, 2001           $  2.2        $          -      $          -     $ 1,219.4        $   45.0       $ 1,266.6
                                        ==========    =============     =============    ===========     ============    ===========






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


                                       5





                             STILWELL FINANCIAL INC.
                             -----------------------
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
              ----------------------------------------------------
                                   (Unaudited)


1.   In the opinion of the management of Stilwell  Financial Inc. (the "Company"
     or "Stilwell"), the accompanying unaudited consolidated condensed financial
     statements   contain  all   adjustments   (consisting   of  normal  closing
     procedures)  necessary  to present  fairly the  financial  position  of the
     Company and its subsidiary  companies as of December 31, 2000 and September
     30,  2001,  the results of  operations  for the three and nine months ended
     September  30, 2000 and 2001,  and the cash flows for the nine months ended
     September 30, 2000 and 2001. The consolidated condensed balance sheet as of
     December 31, 2000 was derived from the audited financial  statements of the
     Company,  but  does not  include  all  disclosures  required  by  generally
     accepted accounting principles.

          The primary  entities  comprising  Stilwell as of  September  30, 2001
     were:  Janus Capital  Corporation  ("Janus"),  an  approximate  91.6% owned
     subsidiary  (prior to  acquisition  of additional  Janus shares in November
     2001 - see Note 15);  Stilwell  Management,  Inc.  ("SMI"),  a wholly-owned
     subsidiary;  Berger  LLC, of which SMI owns 100% of the  preferred  limited
     liability  interests and approximately 87% of the regular limited liability
     interests;  Nelson Money Managers Plc ("Nelson"),  an 81% owned subsidiary;
     and DST Systems,  Inc. ("DST"),  an equity investment in which SMI holds an
     approximate  34%  interest.  Janus  is the  principal  business  comprising
     Stilwell,  representing  96% of assets under  management  at September  30,
     2001,  and 95% of revenues  and 92% of net income for the nine months ended
     September  30,  2001.  Stilwell's  businesses  offer  a  variety  of  asset
     management  and  related  financial   services  to  registered   investment
     companies, retail investors, institutions and individuals.


2.   The  accompanying  consolidated  condensed  financial  statements have been
     prepared  consistently with the accounting  policies described in Note 2 to
     the consolidated  financial  statements that are presented in the Company's
     Annual  Report on Form 10-K for the year ended  December 31, 2000.  Certain
     prior year  amounts have been  reclassified  to conform to the current year
     presentation. The results of operations for the three and nine months ended
     September  30,  2001 are not  necessarily  indicative  of the results to be
     expected for the full year 2001.

          Within  these   consolidated   condensed   financial   statements  and
     accompanying notes,  historical  transactions and events (i.e., that period
     of time prior to July 12, 2000) involving the financial services segment of
     Kansas City Southern  Industries,  Inc. ("KCSI" or "Parent"),  which is now
     Stilwell,  are  discussed  as if Stilwell  were the entity  involved in the
     transaction or event, unless otherwise indicated. In addition, intercompany
     transactions  between  Stilwell and KCSI up to and including  July 12, 2000
     are reflected as dividends to or transfers from KCSI.


3.   The effect of stock  options  represent  the only  difference  between  the
     weighted  average shares used for the basic earnings per share  computation
     compared  to  the  diluted  earnings  per  share   computation.   The  only
     adjustments  that currently  affect the numerator of the Company's  diluted
     earnings per share computations  include potentially dilutive securities at
     subsidiaries and affiliates.


                                       6





                                         Three months ended September 30,              Nine months ended September 30,
                                      ---------------------------------------       ---------------------------------------
                                            2000                  2001                   2000                   2001
                                      -----------------      ----------------       ----------------      -----------------
                                                                (dollars in millions, except per
                                                                          share data)
                                                                                                
Net income                              $     170.1            $      26.8            $      510.5          $     228.6
Dilutive securities at
   subsidiaries and affiliates                 (2.9)                  (2.2)                   (7.9)                (7.3)
                                      -----------------      ----------------       ----------------      -----------------
Adjusted net income                     $     167.2            $      24.6            $      502.6          $     221.3
                                      -----------------      ----------------       ----------------      -----------------

Weighted average common
   shares outstanding                   223,407,288            220,461,626            223,162,787           219,684,693
 Incremental shares from
   assumed conversion of stock
   options                                5,889,224              3,928,383              1,963,075             4,926,921
                                      -----------------      ----------------       ----------------      -----------------
Diluted average common
   shares outstanding                   229,296,512            224,390,009            225,125,862           224,611,614
                                      -----------------      ----------------       ----------------      -----------------

Basic Earnings per    Common
   share                                $      0.76            $      0.12            $      2.29           $      1.04
                                      =================      ================       ================      =================

Diluted Earnings per Common
   share                                $      0.73            $      0.11            $      2.23           $      0.99
                                      =================      ================       ================      =================



          The  following  weighted  average  of options  to  purchase  shares of
     Stilwell  common  stock  were  excluded  from the  computation  of  diluted
     earnings per share for the respective  period  because the exercise  prices
     were greater than the average market prices of the common shares:

           Three months ended September 30,     Nine months ended September 30,
         ----------------------------------   ----------------------------------
              2000                   2001         2000                   2001
         ----------------      ------------   ---------------       ------------
             135,350             1,633,006         45,117             1,097,759

          In addition,  diluted earnings per share exclude  15,965,754 shares of
     common stock  reserved  for issuance  upon  conversion  of the  zero-coupon
     convertible notes due 2031 (see Note 12 below).


4.   Investments  in  unconsolidated  affiliates  accounted for under the equity
     method  generally  include  all  entities  in  which  the  Company  or  its
     subsidiaries  have  significant  influence,  but not more  than 50%  voting
     control.  The  Company's  equity  interest  in DST was its  primary  equity
     investment at September 30, 2001.

     Condensed consolidated financial information for DST is shown below:



                                                              December 31, 2000            September 30, 2001
                                                              -----------------------    -----------------------
                                                                          (dollars in millions)
                                                                                      
     Percentage ownership                                                 32.5%                    33.7%
     Carrying value (a)                                            $     509.3              $     436.3
     Equity in DST net assets                                      $     509.3              $     436.3
     Fair market value (b)                                         $   2,717.7              $   1,754.4

     Financial condition:
       Current assets                                              $     590.7              $     689.3
       Non-current assets                                              1,961.7                  1,806.5
                                                                  ----------------        ------------------
        Total assets                                               $   2,552.4              $   2,495.8
                                                                  ================        ==================


                                       7



       Current liabilities                                         $     356.2              $    704.8
       Non-current liabilities                                           630.4                   496.8
       Stockholders' equity                                            1,565.8                 1,294.2
                                                                  ----------------        ------------------
        Total liabilities and stockholders' equity                 $   2,552.4              $  2,495.8
                                                                  ================        ==================





                                                            Three months                          Nine months
                                                        ended September 30,                   ended September 30,
                                                  ---------------------------------     --------------------------------
                                                    2000 (c)           2001 (d)            2000 (c)          2001 (d)
                                                  --------------     --------------     ---------------    -------------
                                                                                                
        Operating results:
           Revenues                                 $   335.5          $   420.8         $  1,012.9         $  1,243.4
           Costs and expenses                       $   269.6          $   350.6         $    819.2         $  1,018.0
           Net income                               $    44.8          $    48.6         $    148.2         $    176.9



     (a)  During the nine months ended September 30, 2001, the Company  recorded
          approximately $67.7 million in goodwill relating to the DST investment
          as a result of DST stock  repurchases.  Of this  total,  approximately
          $27.9  million was recorded  subsequent to the adoption of FAS 141 and
          FAS 142 on July 1, 2001 and, as a result,  will not be amortized  (see
          Note 13 below).  Stilwell had approximately  $91.1 million in goodwill
          (net of accumulated  amortization) related to its investment in DST as
          of September  30, 2001.
     (b)  Based on DST's closing price on the New York Stock Exchange.
     (c)  Net income includes  after-tax gains of approximately $0.1 million and
          $14.7  million in the three and nine months ended  September 30, 2000,
          respectively,  from  settlement of litigation with a former DST equity
          affiliate and sales of marketable securities.
     (d)  Net income includes  after-tax gains of approximately $1.2 million and
          $25.6  million in the three and nine months ended  September 30, 2001,
          respectively, from the sale of DST's portfolio accounting business and
          sales of marketable securities.

5.   For purposes of the  Statement  of Cash Flows,  the Company  considers  all
     short-term  liquid  investments with an initial maturity of generally three
     months or less,  including  investments in money market mutual funds, to be
     cash  equivalents.  Cash and cash  equivalents  of Janus  (totaling  $244.7
     million and $57.3 million at September 30, 2000 and 2001, respectively) are
     generally used to fund its  operations  and to pay  dividends.  Pursuant to
     contractual  arrangements  between  Stilwell  and  certain  Janus  minority
     stockholders,  Janus has  distributed at least 90% of its net income to its
     stockholders each year.

        Supplemental cash flow information (in millions):
                                       Nine months
                                   ended September 30,
                                -------------------------
                                 2000 (a)        2001 (b)
                                ---------       ---------

        Interest paid           $    3.8        $    9.6
        Income taxes paid       $  175.9        $   73.2

     (a)  For the nine months ended  September 30, 2000, all income tax payments
          were made to KCSI.
     (b)  This total does not include  approximately $16.4 million of debt issue
          costs paid by Stilwell in connection  with the issuance of zero-coupon
          convertible debt securities ("Convertible Notes") - see Note 12. These
          costs were recorded as a prepaid asset and are being  amortized over a
          period of twelve months, representing the first point in time at which
          Stilwell may be required to purchase the Convertible Notes.


                                       8



Noncash Investing and Financing Activities:

Company subsidiaries and affiliates hold various investments which are accounted
for as "available for sale" securities as defined by Statement of Financial
Accounting Standards No. 115 "Accounting for Certain Investments in Debt and
Equity Securities" ("FAS 115"). The Company records its proportionate share of
any FAS 115 unrealized gains or losses related to these investments, net of
deferred income taxes, in stockholders' equity as accumulated other
comprehensive income. Similar to the FAS 115 unrealized gains or losses, foreign
currency translation adjustments affect accumulated other comprehensive income.



                                     Three months ended September 30,               Nine months ended September 30,
                                  ----------------------------------------      ----------------------------------------
                                      2000                      2001                2000                      2001
                                  --------------            --------------      --------------            --------------
                                                                      (dollars in
                                                                       millions)
                                                                                                 
Unrealized gain (loss) recorded
    in investments                    $ 27.5                    $ (23.3)           $  37.1                   $  (96.0)
Deferred income taxes                  (10.5)                       9.3              (14.2)                      37.6
                                  --------------            -------------       --------------            --------------
Unrealized gain (loss) recorded
    in accumulated other
    comprehensive income
                                        17.0                      (14.0)              22.9                      (58.4)

Less:  reclassification
    adjustment for (gains)
    losses included in net
    income                               0.1                       (0.9)              (1.0)                      (1.7)

Foreign currency translation
    adjustment                          (0.6)                       5.2               (3.2)                       1.8

Net income                             170.1                       26.8              510.5                      228.6
                                  --------------            -------------       --------------            --------------

Comprehensive income                 $ 186.6                    $  17.1            $ 529.2                   $  170.3
                                  ==============            =============       ==============            ==============



     During the nine months ended September 30, 2000 and 2001, Stilwell recorded
     approximately  $3.6 million and $10.2  million,  respectively,  directly to
     stockholders'  equity representing  Stilwell gains resulting from issuances
     of stock by Janus. The shares issued by Janus were available as a result of
     repurchases from stockholders. Stilwell had previously recognized gains (in
     its  Statement  of Income)  relating  to these  shares  upon their  initial
     issuance.


6.   The Company has three primary  business units that produce the revenues and
     operating  income of Stilwell.  These units,  together  with DST,  comprise
     substantially all of the net income of the Company. For purposes of segment
     reporting,  Stilwell reports Janus and Berger as one segment,  representing
     businesses  that derive the majority of their  revenues and income from the
     provision of investment  management under investment  advisory  agreements.
     Nelson,  DST, the holding  company and the various other  subsidiaries  and
     affiliates of Stilwell are aggregated as a separate segment.


                                       9



         Summarized financial information concerning the segments is shown in
the following tables (in millions):




                                                                      Three months ended
                                                                      September 30, 2000
                                                        ------------------------------------------------
                                                                            Nelson,
                                                           Janus and        DST and      Consolidated
                                                            Berger           Other        Stilwell
                                                          -----------       -------      ------------
                                                                                 
            Revenues                                       $    604.0       $     5.5     $    609.5

            Operating expenses                                  307.3             9.8          317.1
                                                           ----------       ---------     ----------

            Operating income (loss)                             296.7            (4.3)         292.4

            Equity earnings of
              unconsolidated affiliates                                          14.3           14.3
            Interest expense - third parties                                     (1.9)          (1.9)
            Other, net                                            5.4             5.3           10.7
                                                           ----------       ---------     ----------
               Pretax income                                    302.1            13.4          315.5
            Income tax provision (benefit)                      114.8            (0.6)         114.2
            Minority interest                                    31.3            (0.1)          31.2
                                                           ----------       ---------     ----------
            Net income                                     $    156.0       $    14.1     $    170.1
                                                           ==========       =========     ==========





                                                                       Three months ended
                                                                       September 30, 2001
                                                         -----------------------------------------------
                                                                            Nelson, DST
                                                            Janus and       DST and      Consolidated
                                                             Berger          Other         Stilwell
                                                            ---------     -----------    ------------
                                                                                
            Revenues                                       $    357.1      $      4.5    $     361.6

            Operating expenses                                  205.3            24.9          230.2
                                                           ----------       ---------    -----------
            Operating income (loss)                             151.8           (20.4)         131.4

            Equity earnings of
              unconsolidated affiliates                                          15.8           15.8
            Interest expense - third parties                                     (7.0)          (7.0)
            Other, net                                            0.9             4.1            5.0
                                                           ----------       ---------    -----------
               Pretax income (loss)                             152.7            (7.5)         145.2
            Income tax provision (benefit)                       54.0            (6.8)          47.2
            Minority interest                                    71.5            (0.3)          71.2
                                                           ----------       ---------    -----------

            Net income (loss)                              $     27.2       $    (0.4)   $      26.8
                                                           ==========-      ==========   ===========



                                       10






                                                                       Nine months ended
                                                                      September 30, 2000
                                                        ------------------------------------------------
                                                                            Nelson,
                                                           Janus and        DST and      Consolidated
                                                             Berger          Other         Stilwell
                                                           ---------        ---------    ------------
                                                                                 
            Revenues                                       $  1,701.4       $    16.2     $  1,717.6
            Operating expenses                                  890.1            34.4          924.5
                                                           ----------       ---------     ----------

            Operating income (loss)                             811.3           (18.2)         793.1

            Equity earnings of
              unconsolidated affiliates                           1.1            47.8           48.9
            Interest expense - Parent                                            (0.7)          (0.7)
            Interest expense - third parties                                     (5.1)          (5.1)
            Gain on litigation settlement                                        44.2           44.2
            Gain on sale of Janus common stock                                   15.1           15.1
            Other, net                                           16.6            15.5           32.1
                                                           ----------       ---------     ----------
               Pretax income                                    829.0            98.6          927.6
            Income tax provision                                314.7            16.1          330.8
            Minority interest                                    86.6            (0.3)          86.3
                                                           ----------       ---------     ----------

            Net income                                     $    427.7       $    82.8     $    510.5
                                                           ==========       =========     ==========






                                                                       Nine months ended
                                                                       September 30, 2001
                                                           -----------------------------------------
                                                                            Nelson,
                                                            Janus and        DST and     Consolidated
                                                             Berger           Other       Stilwell
                                                            ---------     -----------    ------------
                                                                                 
            Revenues                                       $  1,207.0       $    14.6     $  1,221.6

            Operating expenses                                  719.0            59.7          778.7
                                                           ----------       ---------     ----------

            Operating income (loss)                             488.0           (45.1)         442.9

            Equity earnings of
              unconsolidated affiliates                                          58.0           58.0
            Interest expense - third parties                     (0.9)          (20.9)         (21.8)
            Other, net                                            7.0            11.1           18.1
                                                           ----------       ---------     ----------
               Pretax income                                    494.1             3.1          497.2
            Income tax provision (benefit)                      181.0           (10.3)         170.7
            Minority interest                                    98.6            (0.7)          97.9
                                                           -----------      ---------     ----------

            Net income                                     $    214.5       $    14.1     $    228.6
                                                           ==========       =========     ==========



                                       11




Total assets for each of the segments were as follows (in millions):

                                    December 31, 2000       September 30, 2001
                                    -----------------       ------------------
Janus and Berger                       $     723.4           $     442.9
Nelson, DST and Other                        857.6               2,213.8
                                    ------------------      -----------------

   Consolidated Stilwell               $   1,581.0           $   2,656.7
                                    ==================      =================


          The  increase  in total  assets in the Nelson,  DST and Other  segment
     reflect the goodwill and intangible assets associated with the purchases of
     Janus shares of common stock  during the nine months  ended  September  30,
     2001 (see Note 7).

     The following summary provides information  concerning Stilwell's principal
     geographic  areas  as of and for the nine  months  ended  September  30 (in
     millions):

                                          2000                    2001
                                          ----                    ----
Revenues (1):
United States                           $   1,667.0             $   1,163.0
United Kingdom                                 50.6                    58.6
                                        -----------             -----------
    Total                               $   1,717.6             $   1,221.6
                                        ===========             ===========

Long-lived assets:
United States                           $     372.2             $   1,537.7
United Kingdom                                 34.4                    40.5
                                        -----------             -----------
    Total                               $     406.6             $   1,578.2
                                        ===========             ===========

(1)  Revenues are  attributed to countries  based on location at which  services
     are performed.


7.   During the nine months ended September 30, 2001, Stilwell completed several
     transactions  that  increased  Stilwell's  ownership  interest  in Janus to
     approximately 91.6% (see Note 15 for acquisition of additional Janus shares
     in November 2001).

               Stilwell  acquisition  of Janus shares from Thomas H. Bailey.  On
          May 1, 2001,  Stilwell  acquired  600,000 shares of Janus common stock
          from Thomas H. Bailey,  Janus' Chairman,  Chief Executive  Officer and
          President,  pursuant to the exercise of put rights by Mr. Bailey under
          the 1984 Stock Purchase Agreement ("Janus Stock Purchase  Agreement").
          The purchase price of the shares totaled  approximately  $603 million.
          In addition,  Stilwell  paid to Mr.  Bailey  approximately  $7 million
          representing  interest  expense  that  began to accrue  on the  unpaid
          purchase price 30 days after Stilwell  received notice of Mr. Bailey's
          decision to exercise his put right.

          Stilwell  funded  the  purchase  price and  associated  interest  with
          proceeds  received in connection  with the issuance of its Convertible
          Notes. See Note 12 below.

               Stilwell   acquisition   of  Janus  shares  from  other  minority
          stockholders.  In March and April of 2001,  Stilwell  acquired 202,042
          shares of Janus common stock from several minority stockholders (other
          than Mr. Bailey).  Approximately 163,900 of these shares were acquired
          by certain  Janus  employees  in 1995 when Janus stock  ownership  was
          first  extended to a broader group of key management  employees  other
          than Mr. Bailey.  The remainder of the shares had been held since 1984
          or before.  Stilwell  purchased the shares through the exercise of put
          rights by the various  minority  stockholders.  The purchase price for
          the shares totaled


                                       12



          approximately  $203  million,   which  was  funded  through  cash  and
          borrowings under the Company's credit  facilities.  In connection with
          the  transactions,  amounts owed to Stilwell by certain of the selling
          minority  stockholders  were repaid (see information in Note 10 to the
          consolidated  financial  statements  under  Part II Item 8,  Financial
          Statements and  Supplementary  Data, of the Company's Annual Report on
          Form 10-K for the year ended December 31, 2000).

          Stilwell accounted for these transactions using the purchase method of
     accounting. Based on initial estimates, the purchase price was in excess of
     the fair  value  of the net  tangible  assets  acquired  and this  excess -
     approximately  $796 million - was recorded as identified  intangible assets
     and goodwill to be amortized over a period of 20 years. The Company expects
     to have an independent valuation completed in order to determine the actual
     allocation of purchase price for the shares acquired, which will affect the
     levels of goodwill and other intangibles, as well as the periods over which
     these assets are required to be amortized.

          Janus  purchases of shares of Janus common  stock from  employees.  On
     September 4, 2001,  Janus purchased from employees  (other than Mr. Bailey)
     approximately   139,000   shares  of  Janus  common  stock  at  a  cost  of
     approximately  $139.8 million using available cash. As discussed in Note 13
     below,  the Company  adopted FAS 141 and FAS 142 (both of which are defined
     in Note  13) for all  transactions  occurring  on or  after  July 1,  2001.
     Accordingly,  the  intangible  assets  and  goodwill  attributable  to this
     transaction were recorded as follows (in millions):

              Identified intangible assets -  subject
                   to amortization (1)                       $        31.7
              Identified intangible assets -
                   not subject to amortization (2)                    31.7
              Goodwill (3)                                            87.6
                                                       -----------------------
                     Total                                   $       151.0
                                                       =======================

(1)           These amounts, representing customer lists and relationships, and
              other contract-based intangible assets, will be amortized over an
              estimated weighted average period of 20 years.
(2)           These amounts represent retail advisory arrangements with the
              various Janus funds, brand name and other non-contractual or legal
              right-based intangible assets currently determined to have an
              indefinite life
(3)           Total includes approximately $24.2 million representing goodwill
              associated with deferred income taxes recorded for identifiable
              intangible assets based on the difference between the book and tax
              bases

          As these  transactions  were  completed  late in third  quarter  2001,
     amortization expense that would have otherwise been recorded if the Company
     had not  adopted FAS 141 and FAS 142 was not  material to the  consolidated
     results of  operations  or financial  position of the Company for the three
     and nine months  ended  September  30,  2001.  Stilwell  expects to have an
     independent valuation completed in order to determine the actual allocation
     of purchase price for the shares acquired,  which will affect the levels of
     goodwill  and other  intangibles,  as well as the periods  over which these
     assets are required to be amortized under current accounting rules.

          Net effect of transactions. With the completion of the purchase of the
     802,042  shares of Janus  common  stock by Stilwell  and the  approximately
     139,000  shares  by  Janus,  Stilwell's  ownership  of Janus  increased  to
     approximately  91.6%. Mr. Bailey owned approximately 6.2% and more than 150
     other  Janus  employees  owned the  remaining  2.2% (see Note 15  regarding
     Stilwell's  acquisition of Mr. Bailey's remaining shares in November 2001).
     In  addition,   each  of  the  Janus  employees   participating   in  these
     transactions  will  continue to own other shares of Janus common stock and,
     consistent with Janus' goal of broadening corporate equity ownership,  will
     be eligible to receive future grants of Janus stock in connection  with the
     Janus Long Term Incentive Plan.


                                       13



8.   In February 2001, Janus eliminated 468 jobs from its operations unit, Janus
     Service  Corporation,  as a result of a lower level of shareowner  activity
     and its aggressive use of technology to moderate  costs.  The job reduction
     did not affect Janus'  investment  team, which continues to recruit and add
     analysts  to its  staff.  Janus  recorded  non-recurring  charges  in first
     quarter  2001  of   approximately   $9.1  million   related  to  severance,
     operational  and other  costs.  Partially  offsetting  the effects of these
     charges was a first quarter 2001 reduction of approximately $8.2 million in
     stock bonus  accruals  at Janus that were no longer  payable as a result of
     the sale of shares of Janus common stock by the various employees discussed
     in Note 7.

          On April 20, 2001, Janus announced a further work force reduction that
     affected  approximately  546  employees  and resulted in the closing of its
     Austin,  Texas  call  center.  This  action  reflects  a  return  to a more
     normalized  level  of  shareowner   activity,   significant   technological
     advancements  that provide capacity to adjust to business  fluctuations and
     the evolution in shareowner approaches to inquiries and investments.  Janus
     recorded  approximately  $39.4 million in second quarter 2001 non-recurring
     costs associated with severance, business closing and related expenses.

          Janus initially  recorded accruals in connection with these charges of
     approximately  $7.2  million  for  severance,  $9.4  million  for lease and
     related  costs  and  $9.7  million  for  miscellaneous  abandonment  costs.
     Approximately $2.0 million for severance,  $6.5 million for lease and
     related costs and $7.0 million for  miscellaneous  abandonment costs are
     included in the consolidated condensed balance sheet at September 30, 2001.


9.   On January 26, 2001,  certain Janus employees were granted 64,885 shares of
     restricted  Janus stock.  The terms of the grant were  consistent  with the
     grant  made  in  2000  (see  additional  information  in  Note  10  to  the
     consolidated   financial   statements  under  Part  II  Item  8,  Financial
     Statements and  Supplementary  Data, in the Company's Annual Report on Form
     10-K for the year ended  December 31,  2000).  Pursuant to the terms of the
     grant,  20%  of  the  shares  vested  immediately  in  recognition  of  the
     employees'   contributions   during  2000.   Accordingly,   Janus  recorded
     approximately  $24 million of compensation  expense  relating to this grant
     during  2000.   Approximately  $13  million  of  the  compensation  expense
     represented  the fair market value of the shares granted and  approximately
     $11  million   resulted  from  the  amortization  of  the  prepaid  expense
     associated with compensation payments made by Janus to grantee employees in
     connection  with the decision by each employee to make a ss.83(b)  election
     under the Internal Revenue Code upon receipt of the Janus shares.


10.  In June 1998, the Financial  Accounting  Standards  Board  ("FASB")  issued
     Statement  of  Financial  Accounting  Standards  No.  133  "Accounting  for
     Derivative   Instruments  and  Hedging   Activities"  ("FAS  133"),   which
     establishes accounting standards for derivative instruments, the derivative
     portion of certain other  contracts that have similar  characteristics  and
     for hedging  activities.  It requires  recognition  of all  derivatives  as
     either assets or liabilities measured at fair value. In June 1999, the FASB
     issued an amendment to FAS 133  changing the  effective  date of FAS 133 to
     fiscal  quarters of fiscal years  beginning  after June 15, 2000.  Stilwell
     does not generally enter into transactions  covered by this statement.  The
     adoption of FAS 133 on January 1, 2001 did not have an impact on Stilwell's
     results of operation, financial position or cash flows.


11.  Certain stock purchase agreements and restriction  agreements with minority
     stockholders  (other than Mr. Bailey) contain  provisions  whereby upon the
     occurrence of a Change in Ownership (as defined in such agreements) of KCSI
     or Stilwell  (depending on the year of grant),  Stilwell may be required to
     purchase  such holders'  Janus stock.  The fair market value price for such
     purchase or sale would be equal to fifteen times the net after-tax earnings
     over the period indicated in the relevant agreement,  in some circumstances
     as  determined  by Janus' Stock Option  Committee  or as  determined  by an
     independent  appraisal.  If Stilwell  had been  required  to  purchase  the
     holders'

                                       14


     Janus common  stock after a Change in  Ownership as of September  30, 2001,
     the purchase price would have been approximately $218 million.

          As of  September  30,  2001,  Stilwell  had  $350  million  in  credit
     facilities  available and had cash balances at the Stilwell holding company
     level  of  approximately  $345  million  (see  Note  15  regarding  use  of
     approximately  $200 million of cash in connection  with the  acquisition of
     Janus  shares  in  November  2001).  The  market  value of  Stilwell's  34%
     investment  in DST was more than $1.7 billion  using DST's closing price on
     the New York Stock  Exchange  on  September  30,  2001.  To the extent that
     available  credit  facilities,  existing  cash  balances and proceeds  from
     borrowing against or liquidating a portion of Stilwell's  investment in DST
     (within the covenant  limitations  pursuant to the credit  facilities) were
     insufficient to fund its purchase  obligations,  Stilwell had access to the
     capital markets to raise additional sums.


12.  On April 30, 2001,  Stilwell  completed an offering of  approximately  $931
     million  principal  amount at maturity of  zero-coupon  convertible  senior
     notes due April 30, 2031 (the  Convertible  Notes).  The Convertible  Notes
     were offered only to qualified  institutional buyers at an initial offering
     price of $741.37 per $1,000  principal  amount at  maturity,  resulting  in
     gross  proceeds  to  Stilwell  of  approximately  $690  million  (prior  to
     consideration of approximately  $16.4 million in debt issuance costs).  The
     total gross proceeds  received include  approximately  $90 million from the
     exercise of an  over-allotment  option by the underwriter.  The issue price
     represents a yield to maturity of 1% per year. Additionally,  to the extent
     that  Stilwell's  average  common stock price exceeds  certain  thresholds,
     Stilwell  could be  required  to pay  contingent  interest at a rate of the
     greater of  Stilwell's  regular  quarterly  cash dividend or 0.0625% of the
     average market price of the security over a specified time period.

          Each $1,000 principal amount at maturity of the Convertible Notes will
     initially  be  convertible  into  17.1544  shares of common  stock upon the
     occurrence  of any of the  following  events:  i) if the closing  prices of
     Stilwell's  shares of common  stock on the New York Stock  Exchange  exceed
     specified  levels;  ii) if the credit  rating  assigned to the  Convertible
     Notes by either Moody's  Investor  Services or Standard & Poor's is below a
     specified  level;   iii)  if  Stilwell  calls  the  Convertible  Notes  for
     redemption;  or iv) in the event  that  Stilwell  takes  certain  corporate
     actions,  such as (but not limited to) the declaration of an  extraordinary
     dividend.  Stilwell may redeem the  Convertible  Notes for cash on or after
     April  30,  2006 at their  accreted  value.  Stilwell  may be  required  to
     repurchase the  Convertible  Notes at the accreted  value  thereof,  at the
     option of the holders,  on April 30, 2002, 2004, 2006, 2011, 2016, 2021 and
     2026. Stilwell may choose to pay the purchase price for such repurchases in
     cash or shares of Stilwell  common stock. A Registration  Statement on Form
     S-3 covering resales by investors of the Convertible  Notes, and the shares
     of  Stilwell's  common  stock  into  which the notes are  convertible,  was
     declared  effective by the  Securities and Exchange  Commission  ("SEC") on
     July 30, 2001.

          Approximately  $610 million of the proceeds received from the offering
     were used to purchase 600,000 shares of Janus common stock. See Note 7. The
     remaining proceeds are available for general corporate purposes.


13.  In July 2001, the FASB issued Statement of Financial  Accounting  Standards
     No. 141,  "Business  Combinations"  ("FAS 141") and  Statement of Financial
     Accounting  Standards No. 142, "Goodwill and Other Intangible Assets" ("FAS
     142").  FAS  141  requires  the  purchase  method  of  accounting  for  all
     acquisitions. Under FAS 142, goodwill and intangible assets with indefinite
     lives  will no  longer  be  amortized.  Instead,  such  goodwill  and other
     intangible assets will be tested annually for impairment.  Stilwell adopted
     the  provisions  of FAS 141 and FAS 142 for  acquisitions  occurring  on or
     after July 1, 2001. With respect to transactions occurring prior to July 1,
     2001,  FAS 141 and FAS 142 will be adopted on January 1, 2002.  The Company
     is currently  evaluating  the impact that adoption of these  provisions for
     transactions that occurred prior to July 1, 2001 will have on its financial
     statements.


                                       15


14.  On September 18, 2001, the Company filed with the SEC a Shelf  Registration
     Statement ("Registration  Statement") for the issuance from time to time of
     up to $800 million in aggregate issue price of the Company's  common stock,
     preferred  stock and debt  securities.  The SEC declared  the  Registration
     Statement effective on September 24, 2001. On November 6, 2001, the Company
     issued  $400  million  of 7% senior  notes due  November  1, 2006  ("Senior
     Notes")  under  the  Registration  Statement.  The  Senior  Notes  are  not
     redeemable prior to maturity and pay interest  semi-annually on the 1st day
     of  November  and May,  beginning  on May 1,  2002.  The  Company  received
     approximately  $396.1  million  after  discount at issuance,  underwriters'
     discount and certain  offering  expenses.  The proceeds were used to fund a
     portion  of the cost to  acquire  the  609,950  shares  of Janus  shares as
     discussed in Note 15. The Company has $400 million of securities  available
     for  issuance  under the  Registration  Statement,  subject to the covenant
     limitations pursuant to the credit facilities.


15.  On November 9, 2001,  Stilwell  completed the acquisition of 609,950 shares
     of  Janus  common  stock  owned  by  Mr.  Bailey  and  one  other  minority
     stockholder.  The acquisitions of the common stock by Stilwell,  which were
     pursuant  to  put  rights  held  by  Mr.  Bailey  and  the  other  minority
     stockholder that were included in the Janus Stock Purchase Agreement,  cost
     approximately  $613 million and were funded using proceeds from  Stilwell's
     Senior Note issuance and existing cash.

          With the completion of these transactions, Stilwell owns approximately
     98% of Janus, with the remainder owned by Janus employees. In addition, all
     mandatory  put  rights  to  Stilwell   associated  with  Janus  stock  were
     eliminated. Mr. Bailey is expected to continue in his senior executive role
     with Janus, which will be unaffected by the transaction.

          In third quarter 2001,  Stilwell recorded a one-time non-cash increase
     to minority  interest of  approximately  $64 million in connection with its
     commitment  to purchase  the 609,950  shares of Janus  common  stock.  This
     commitment dates back to the initial purchase of Janus common stock in 1984
     and  results  from put rights  held by Mr.  Bailey  and one other  minority
     stockholder  that use  Janus'  earnings  from the  prior  calendar  year to
     determine the price of the shares.  Therefore,  the contractual price to be
     paid is computed  using the results from Janus' record year in 2000.  Based
     on the decline in Janus' earnings during 2001 compared to 2000,  accounting
     guidelines  require an evaluation of whether the  contractual  put price of
     the purchase  commitment  exceeds fair value. After consultation with third
     party  valuation  professionals,  this charge was deemed  necessary  and is
     recorded  as an  increase  to minority  interest.  Upon  completion  of the
     acquisition of the Janus shares,  the intangible  assets and goodwill to be
     recorded were reduced by the amount of this charge.

          In connection with the foregoing transactions, a portion of the shares
     of restricted Janus common stock held by other minority stockholders became
     vested pursuant to stock purchase and  restriction  agreements that require
     the  acceleration of vesting upon the sale of Mr. Bailey's  remaining Janus
     shares.

          Most of the  revenues  of Janus are  derived  pursuant  to  investment
     advisory  agreements with its  respectively  managed mutual funds and other
     separate  and private  accounts.  With  respect to  agreements  with mutual
     funds,  these  investment  advisory  agreements may be terminated by either
     party  with  notice,  or  terminated  in the event of an  "assignment"  (as
     defined in the Investment Company Act of 1940 as amended (the "1940 Act")),
     and must be approved and renewed annually by the  disinterested  members of
     each fund's board of directors or trustees, or its shareowners, as required
     by law. In addition,  the board of trustees or  directors of certain  funds
     and separate and private  accounts of Janus  generally may terminate  these
     investment   advisory  agreements  upon  written  notice  for  any  reason.
     Generally,  any change in control of Janus would constitute an "assignment"
     under the 1940 Act.

          Under the 1940 Act,  "control"  is defined as the "power to exercise a
     controlling influence over the management or policies of a company,  unless
     such power is solely the result of an official  position with the company."
     The 1940 Act  establishes a presumption  that any person who owns less than
     25% of the voting  securities  of a company does not control that  company.
     Because Mr. Bailey owns less than 25% of Janus, he is

                                       16



     presumed  to  not  control  Janus.  That  presumption  can be  rebutted  by
     evidence,  but under the 1940 Act,  it  continues  until the SEC  issues an
     order  determining  that the  presumption  has been  rebutted.  The SEC has
     issued  such an order in the past with  regard to a holder of less than 25%
     of the voting securities of a company, but on facts much different from Mr.
     Bailey's circumstances.

          Stilwell and Janus have advised the trustees for the Janus  Investment
     Fund, the Janus Adviser Series and the Janus Aspen Series (the  "Trustees")
     that they  believe the sale of Mr.  Bailey's  remaining  shares to Stilwell
     would not cause an assignment of the advisory  agreements  with Janus.  The
     Trustees have, however,  carefully  considered Mr. Bailey's  involvement in
     Janus'  development since its inception and his significant  involvement in
     all  management  decisions at Janus as well as the influence he has exerted
     over Janus pursuant to his rights under the Janus Stock Purchase Agreement.
     To avoid any  uncertainty on this issue,  the Trustees,  Stilwell and Janus
     believe  that it is prudent and in the best  interest of the trust for each
     fund to obtain shareholder  approval of new advisory agreements with Janus,
     the terms of which are in all  material  respects  the same as the  current
     advisory  agreements with Janus. In addition,  Janus has  approximately  50
     subadvisory  relationships  and, of these 50, about half have determined to
     secure  shareholder  approval of new  advisory  agreements  with Janus.  On
     November 8, 2001,  Stilwell reached agreement with Mr. Bailey to extend his
     above-described  rights under the Janus Stock  Purchase  Agreement to March
     28, 2002,  which is the date that it is expected the  shareholder  approval
     process will be  completed.  The required  vote is the lesser of (a) 67% or
     more of the shares of a fund  present at the  meeting if the owners of more
     than 50% of the fund then  outstanding are present in person or by proxy or
     (b) more than 50% of the  outstanding  shares of a fund entitled to vote at
     the meeting.  Contingent  upon  receipt of  shareholder  approval,  the new
     advisory agreements would be effective March 28, 2002 and would continue in
     effect  until July 1,  2002.  Thereafter,  the  advisory  agreements  would
     continue in effect for successive annual periods provided their continuance
     were approved at least annually by: (1) a majority vote, cast in person and
     a meeting  called for that purpose,  of the trustees,  or (2) a vote of the
     holders of a majority of the outstanding  voting  securities (as defined by
     the  1940  Act) of each  fund and in  either  event  by a  majority  of the
     trustees who are not  "interested  persons," as defined in the 1940 Act, of
     Janus.

          While there is nothing to suggest that the required  approval will not
     be  secured,  Stilwell  cannot  assure that  approval  of the new  advisory
     agreements  with the  funds by the  shareholders  of all  funds,  or of all
     subadvised  funds,  will be obtained.  If the shareholders of a fund do not
     approve of that fund's new advisory  agreement with Janus, the trustees for
     the fund would have to seek to obtain  interim  advisory  services  for the
     fund from another  advisory  organization.  Thereafter,  the trustees would
     either  negotiate a new investment  advisory  agreement with a new advisory
     organization   selected  by  the   trustees   or  make  other   appropriate
     arrangements,   in  either  event   subject  to  approval  by  such  fund's
     shareholders.


                                       17



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


OVERVIEW

      The discussion set forth below and other portions of this Form 10-Q
contain statements concerning potential future events. Such forward-looking
comments are based upon information currently available to management and
management's perception thereof as of the date of this Form 10-Q. Readers can
identify these forward-looking comments by their use of such verbs as expects,
anticipates, believes or similar verbs or conjugations of such verbs. The actual
results of operations of Stilwell Financial Inc. (the "Company" or "Stilwell")
could materially differ from those indicated in forward-looking comments. The
differences could be caused by a number of factors or combination of factors
including, but not limited to, those factors identified in the Company's Annual
Report on Form 10-K for the year ended December 31, 2000 and the Information
Statement that was included as an exhibit to the Registration Statement on Form
10 dated June 15, 2000, both of which are on file with the U.S. Securities and
Exchange Commission (File No. 001-15253) and are hereby incorporated by
reference herein. Readers are strongly encouraged to consider these factors when
evaluating any such forward-looking comments. The Company will not update any
forward-looking comments set forth in this Form 10-Q.

      The discussion herein is intended to clarify and focus on the Company's
results of operations, certain changes in financial position, liquidity, capital
structure and business developments for the periods covered by the consolidated
condensed financial statements included under Item 1 of this Form 10-Q. This
discussion should be read in conjunction with these consolidated condensed
financial statements and the related notes thereto and is qualified by reference
thereto.

      Within this Management's Discussion and Analysis of Financial Condition
and Results of Operations, historical transactions and events (i.e., occurring
prior to July 12, 2000) involving the financial services segment of Kansas City
Southern Industries, Inc. ("KCSI"), which is now Stilwell, are discussed as if
Stilwell were the entity involved in the transaction or event, unless otherwise
indicated. In addition, intercompany transactions between Stilwell and KCSI up
to and including July 12, 2000 are reflected as dividends to or transfers from
KCSI. Since the financial services business was operated as part of KCSI prior
to July 12, 2000, such financial information and statements may not necessarily
reflect the results of operations or financial position of Stilwell or what the
results of operations would have been if Stilwell had been a separate,
independent company during those periods.

      Stilwell, a Delaware Corporation formed in 1998 by KCSI, is a holding
company for a group of businesses and investments in the financial services
industry, including the following:

  o Janus Capital Corporation ("Janus"), an approximately 98% owned subsidiary
     (with the completion of the acquisition of shares on November 9, 2001 -
     see below);
  o Stilwell Management, Inc. ("SMI"), a wholly-owned subsidiary;
  o Berger LLC ("Berger"), of which SMI owns 100% of the preferred limited
     liability company interests and approximately 87% of the regular
     limited liability company interests;
  o Nelson Money Managers Plc ("Nelson"), an 81% owned subsidiary;
  o DST Systems, Inc. ("DST"), an equity investment in which SMI owns an
     approximate 34% interest; and
  o various other subsidiaries and equity investments.

      For purposes of segment reporting, Stilwell reports Janus and Berger as
one segment, representing businesses that derive the majority of their revenues
and income from the provision of investment management under investment advisory
agreements. Nelson, DST, the holding company and the various other subsidiaries
and affiliates of Stilwell are aggregated as a separate segment.


                                       18




SIGNIFICANT DEVELOPMENTS

      Stilwell Purchase of Janus Shares from Thomas H. Bailey. On November 9,
2001, Stilwell completed the acquisition of 609,950 shares of Janus common stock
owned by Thomas H. Bailey, Janus' President, Chairman and Chief Executive
Officer, and one other minority stockholder. The acquisitions of the common
stock by Stilwell, which were pursuant to put rights held by Mr. Bailey and the
other minority stockholder that were included in the 1984 Stock Purchase
Agreement (the "Janus Stock Purchase Agreement"), cost approximately $613
million and were funded using proceeds from Stilwell's Senior Note issuance and
existing cash.

      With the completion of these transactions, Stilwell owns approximately 98%
of Janus, with the remainder owned by Janus employees. In addition, all
mandatory put rights to Stilwell associated with Janus stock were eliminated.
Mr. Bailey is expected to continue in his senior executive role with Janus,
which will be unaffected by the transaction.

      In third quarter 2001, Stilwell recorded a one-time non-cash increase to
minority interest of approximately $64 million in connection with its commitment
to purchase the 609,950 shares of Janus common stock. This commitment dates back
to the initial purchase of Janus common stock in 1984 and results from put
rights held by Mr. Bailey and one other minority stockholder that use Janus'
earnings from the prior calendar year to determine the price of the shares.
Therefore, the contractual price to be paid is computed using the results from
Janus' record year in 2000. Based on the decline in Janus' earnings during 2001
compared to 2000, accounting guidelines require an evaluation of whether the
contractual put price of the purchase commitment exceeds fair value. After
consultation with third party valuation professionals, this charge was deemed
necessary and is recorded as an increase to minority interest. Upon completion
of the acquisition of the Janus shares, the intangible assets and goodwill to be
recorded were reduced by the amount of this charge.

      In connection with the foregoing transactions, a portion of the shares of
restricted Janus common stock held by other minority stockholders became vested
pursuant to stock purchase and restriction agreements that require the
acceleration of vesting upon the sale of Mr. Bailey's remaining Janus shares.

      Most of the revenues of Janus are derived pursuant to investment advisory
agreements with its respectively managed mutual funds and other separate and
private accounts. With respect to agreements with mutual funds, these investment
advisory agreements may be terminated by either party with notice, or terminated
in the event of an "assignment" (as defined in the Investment Company Act of
1940 as amended (the "1940 Act")), and must be approved and renewed annually by
the disinterested members of each fund's board of directors or trustees, or its
shareowners, as required by law. In addition, the board of trustees or directors
of certain funds and separate and private accounts of Janus generally may
terminate these investment advisory agreements upon written notice for any
reason. Generally, any change in control of Janus would constitute an
"assignment" under the 1940 Act.

      Under the 1940 Act, "control" is defined as the "power to exercise a
controlling influence over the management or policies of a company, unless such
power is solely the result of an official position with the company." The 1940
Act establishes a presumption that any person who owns less than 25% of the
voting securities of a company does not control that company. Because Mr. Bailey
owns less than 25% of Janus, he is presumed to not control Janus. That
presumption can be rebutted by evidence, but under the 1940 Act, it continues
until the Securities and Exchange Commission ("SEC") issues an order determining
that the presumption has been rebutted. The SEC has issued such an order in the
past with regard to a holder of less than 25% of the voting securities of a
company, but on facts much different from Mr. Bailey's circumstances.

      Stilwell and Janus have advised the trustees for the Janus Investment
Fund, the Janus Adviser Series and the Janus Aspen Series (the "Trustees") that
they believe the sale of Mr. Bailey's remaining shares to Stilwell would not
cause an assignment of the advisory agreements with Janus. The Trustees have,
however, carefully considered Mr. Bailey's involvement in Janus' development
since its inception and his significant involvement in


                                       19



all management decisions at Janus as well as the influence he has exerted over
Janus pursuant to his rights under the Janus Stock Purchase Agreement. To avoid
any uncertainty on this issue, the Trustees, Stilwell and Janus believe that it
is prudent and in the best interest of the trust for each fund to obtain
shareholder approval of new advisory agreements with Janus, the terms of which
are in all material respects the same as the current advisory agreements with
Janus. In addition, Janus has approximately 50 subadvisory relationships and, of
these 50, about half have determined to secure shareholder approval of new
advisory agreements with Janus. Stilwell reached agreement with Mr. Bailey to
extend his above-described rights under the Janus Stock Purchase Agreement to
March 28, 2002, which is the date that it is expected the shareholder approval
process will be completed. The required vote is the lesser of (a) 67% or more of
the shares of a fund present at the meeting if the owners of more than 50% of
the fund then outstanding are present in person or by proxy or (b) more than 50%
of the outstanding shares of a fund entitled to vote at the meeting. Contingent
upon receipt of shareholder approval, the new advisory agreements would be
effective March 28, 2002 and would continue in effect until July 1, 2002.
Thereafter, the advisory agreements would continue in effect for successive
annual periods provided their continuance were approved at least annually by:
(1) a majority vote, cast in person and a meeting called for that purpose, of
the trustees, or (2) a vote of the holders of a majority of the outstanding
voting securities (as defined by the 1940 Act) of each fund and in either event
by a majority of the trustees who are not "interested persons," as defined in
the 1940 Act, of Janus.

      While there is nothing to suggest that the required approval will not be
secured, Stilwell cannot assure that approval of the new advisory agreements
with the funds by the shareholders of all funds, or of all subadvised funds,
will be obtained. If the shareholders of a fund do not approve of that fund's
new advisory agreement with Janus, the trustees for the fund would have to seek
to obtain interim advisory services for the fund from another advisory
organization. Thereafter, the trustees would either negotiate a new investment
advisory agreement with a new advisory organization selected by the trustees or
make other appropriate arrangements, in either event subject to approval by such
fund's shareholders.


      $400 Million Debt Offering. On November 6, 2001, the Company issued $400
million of 7% senior notes due November 1, 2006 ("Senior Notes"). The Senior
Notes are not redeemable prior to maturity and pay interest semi-annually on the
1st day of November and May, beginning on May 1, 2002. The Company received
approximately $396.1 million after discount at issuance, underwriter's discount
and certain offering expenses. The proceeds were used to fund a portion of the
cost to acquire the 609,950 shares of Janus shares as discussed above.

      Zero-Coupon Convertible Debt Offering. On April 30, 2001, Stilwell
completed an offering of approximately $931 million principal amount at maturity
of zero-coupon convertible senior notes ("Convertible Notes") due April 30,
2031. The Convertible Notes were offered only to qualified institutional buyers
at an initial offering price of $741.37 per $1,000 principal amount at maturity,
resulting in gross proceeds to Stilwell of approximately $690 million (prior to
consideration of approximately $16.4 million in debt issuance costs). The total
gross proceeds received include approximately $90 million from the exercise of
an over-allotment option by the underwriter. The issue price represents a yield
to maturity of 1% per year. Additionally, to the extent that Stilwell's average
common stock price exceeds certain thresholds, Stilwell could be required to pay
contingent interest at a rate of the greater of Stilwell's regular quarterly
cash dividend or 0.0625% of the average market price of the security over a
specified time period.

         Each $1,000 principal amount at maturity of the Convertible Notes will
initially be convertible into 17.1544 shares of common stock upon the occurrence
of any of the following events: i) if the closing prices of Stilwell's shares of
common stock on the New York Stock Exchange exceed specified levels; ii) if the
credit rating assigned to the Convertible Notes by either Moody's Investor
Services or Standard & Poor's is below a specified level; iii) if Stilwell calls
the Convertible Notes for redemption; or iv) in the event that Stilwell takes
certain corporate actions, such as (but not limited to) declaration of an
extraordinary dividend. Stilwell may redeem the Convertible Notes for cash on or
after April 30, 2006 at their accreted value. Stilwell may be required to


                                       20




repurchase the Convertible Notes at the accreted value thereof, at the option of
the holders, on April 30, 2002, 2004, 2006, 2011, 2016, 2021 and 2026. Stilwell
may choose to pay the purchase price for such repurchases in cash or shares of
Stilwell common stock. A Registration Statement on Form S-3 covering resales by
investors of the Convertible Notes, and the shares of Stilwell's common stock
into which the notes are convertible, was declared effective by the Securities
and Exchange Commission on July 30, 2001.

      Approximately $610 million of the proceeds received from the offering were
used to purchase 600,000 shares of Janus common stock as discussed below. The
remaining proceeds are available for general corporate purposes.


      Stilwell Receives Credit Ratings. On June 28, 2001, Stilwell obtained
"A-/A-2" counterparty ratings from Standard & Poor's. On August 9, 2001,
Stilwell was assigned a "Baa1" rating from Moody's Investor Service. Each rating
service indicated that the rating outlook for Stilwell is stable.


      Stilwell's Increased Ownership Interest in Janus. During the nine months
ended September 30, 2001, Stilwell completed several transactions that increased
Stilwell's ownership interest in Janus to approximately 91.6% (see above
regarding acquisition of additional Janus shares in November 2001).

           Stilwell acquisition of Janus shares from Thomas H. Bailey. On May 1,
      2001, Stilwell acquired 600,000 shares of Janus common stock from Mr.
      Bailey pursuant to the exercise of put rights by Mr. Bailey under the
      Janus Stock Purchase Agreement. The purchase price of the shares totaled
      approximately $603 million. In addition, Stilwell paid to Mr. Bailey
      approximately $7 million representing interest expense that began to
      accrue on the unpaid purchase price 30 days after Stilwell received notice
      of Mr. Bailey's decision to exercise his put right.

           Stilwell funded the purchase price and associated interest with
      proceeds received from the issuance of the Convertible Notes. See
      discussion above.

           Stilwell acquisition of Janus shares from other minority
      stockholders. In March and April of 2001, Stilwell acquired 202,042 shares
      of Janus common stock from several minority stockholders. Approximately
      163,900 of these shares were acquired by certain Janus employees in 1995
      when Janus stock ownership was first extended to a broader group of key
      management employees other than Mr. Bailey. The remainder of the shares
      had been held since 1984 or before. Stilwell purchased the shares through
      the exercise of put rights by the various minority stockholders. The
      shares cost approximately $203 million, which was funded through cash and
      borrowings under the Company's credit facilities. In connection with the
      transactions, amounts owed to Stilwell by certain of the selling minority
      stockholders were repaid (see information in Note 10 to the consolidated
      financial statements under Part II Item 8, Financial Statements and
      Supplementary Data, of the Company's Annual Report on Form 10-K for the
      year ended December 31, 2000).

      Stilwell accounted for these transactions using the purchase method of
accounting. Based on initial estimates, the purchase price was in excess of the
fair value of the net tangible assets acquired and this excess - approximately
$796 million - was recorded as identified intangible assets and goodwill to be
amortized over a period of 20 years. The Company expects to have an independent
valuation completed in order to determine the actual allocation of purchase
price for the shares acquired, which will affect the levels of goodwill and
other intangibles, as well as the periods over which these assets are required
to be amortized under current accounting rules.


                                       21




      Janus purchases of shares of Janus common stock from employees. On
September 4, 2001, Janus purchased from employees (other than Mr. Bailey)
approximately 139,000 shares of Janus common stock at a cost of approximately
$139.8 million using available cash. The Company adopted Statement of Financial
Accounting Standards No. 141, "Business Combinations" ("FAS 141") and Statement
of Financial Accounting Standards No. 142, "Goodwill and Intangible Assets"
("FAS 142") for all transactions occurring on or after July 1, 2001.
Accordingly, the intangible assets and goodwill attributable to this transaction
were recorded as follows (in millions):

              Identified intangible assets -  subject
                   to amortization (1)                          $        31.7
              Identified intangible assets -
                   not subject to amortization (2)                       31.7
              Goodwill (3)                                               87.6
                                                          ----------------------
                     Total                                      $       151.0
                                                          ======================

     (1)  These  amounts,  representing  customer lists and  relationships,  and
          other  contract-based  intangible  assets,  will be  amortized  over a
          weighted average period of 20 years.
     (2)  These amounts represent retail advisory arrangements with the various
          Janus funds, brand name and other  non-contractual or legal
          right-based intangible assets currently determined to have an
          indefinite life.
     (3)  Total  includes  approximately  $24.2  million  representing  goodwill
          associated  with  deferred  income  taxes  recorded  for  identifiable
          intangible  assets  based on the  difference  between the book and tax
          bases

      As these transactions were completed late in third quarter 2001,
amortization expense that would have otherwise been recorded if the Company had
not adopted FAS 141 and FAS 142 was not material to the consolidated results of
operations or financial position of the Company for the three and nine months
ended September 30, 2001. Stilwell expects to have an independent valuation
completed in order to determine the actual allocation of purchase price for the
shares acquired, which will affect the levels of goodwill and other intangibles,
as well as the periods over which these assets are required to be amortized
under current accounting rules.

      Net effect of transactions. With the completion of the purchase of the
802,042 shares of Janus common stock by Stilwell and the approximately 139,000
shares by Janus, Stilwell's ownership of Janus increased to approximately 91.6
%. Mr. Bailey owned approximately 6.2% and more than 150 other Janus employees
owned the remaining 2.2% (see above regarding Stilwell's acquisition of Mr.
Bailey's remaining shares in November 2001). In addition, each of the Janus
employees participating in these transactions will continue to own other shares
of Janus common stock and, consistent with Janus' goal of broadening corporate
equity ownership, will be eligible to receive future grants of Janus stock in
connection with the Janus Long Term Incentive Plan.


      Janus Work Force Reduction and Non-Recurring Items. In February 2001,
Janus eliminated 468 jobs from its operations unit, Janus Service Corporation,
as a result of a lower level of shareowner activity and its aggressive use of
technology to moderate costs. The job reduction did not affect Janus' investment
team, which continues to aggressively recruit and add analysts to its staff.
Janus recorded a non-recurring charge in first quarter 2001 of approximately
$9.1 million related to severance, operational and other costs. Partially
offsetting these costs was a first quarter 2001 reduction of approximately $8.2
million in stock bonus accruals at Janus that were no longer payable as a result
of the sale of shares of Janus common stock by various employees to Stilwell as
discussed above.


                                       22



      On April 20, 2001, Janus announced a further work force reduction that
affected approximately 546 employees and resulted in the closing of its Austin,
Texas call center. This action reflects a return to a more normalized level of
shareowner activity, significant technological advancements that provide
capacity to adjust to business fluctuations and the evolution in shareowner
approaches to inquiries and investments. Janus recorded approximately $39.4
million in second quarter 2001 non-recurring costs associated with severance,
business closing and related expenses.

      Janus initially recorded accruals in connection with these charges of
approximately $7.2 million for severance, $9.4 million for lease and related
costs and $9.7 million for miscellaneous abandonment costs. Approximately $2.0
million for severance, $6.5 million for lease and related costs and $7.0 million
for miscellaneous abandonment costs are included in the consolidated condensed
balance sheet at September 30, 2001.

      The reductions in workforce and facility closings saved approximately
$0.03 per diluted share in third quarter 2001 and similar savings are expected
to continue in the future.

      Janus Issuance of Restricted Stock. On January 26, 2001, certain Janus
employees were granted 64,885 shares of restricted Janus stock. The terms of the
grant were consistent with the grant made in 2000 (see additional information in
Note 10 to the consolidated financial statements under Part II Item 8, Financial
Statements and Supplementary Data, in the Company's Annual Report on Form 10-K
for the year ended December 31, 2000). Pursuant to the terms of the grant, 20%
of the shares vested immediately in recognition of the employees' contributions
during 2000. Accordingly, Janus recorded approximately $24 million of
compensation expense relating to this grant during 2000. Approximately $13
million of the compensation expense represented the fair market value of the
shares granted and approximately $11 million resulted from the amortization of
the prepaid expense associated with compensation payments made by Janus to
grantee employees in connection with the decision by each employee to make a
ss.83(b) election under the Internal Revenue Code upon receipt of the Janus
shares.


                                       23



RESULTS OF OPERATIONS

            Three Months Ended September 30, 2001 Compared with the
                      Three Months Ended September 30, 2000

      The Company's revenues, operating income and net income (with subsidiary
information exclusive of holding company amortization attributed to the
respective subsidiary) were as follows (dollars in millions):




                                                Three months ended September 30,
                                         -----------------------------------------------
                                                 2000                       2001 (i)
                                         ---------------------      --------------------
            Revenues:
               Janus and Berger:

                                                                    
                 Janus                         $    584.6                 $    341.0
                 SMI and Berger                      19.4                       16.1
                                         ---------------------      --------------------
                    Sub-total                       604.0                      357.1
               Other                                  5.5                        4.5
                                         ---------------------      --------------------
               Total                           $    609.5                 $    361.6
                                         =====================      ====================

            Operating income (loss):
               Janus and Berger:
                 Janus                         $    289.4                 $    149.5
                 SMI and Berger                       7.3                        2.3
                                         ---------------------      --------------------
                    Sub-total                       296.7                      151.8
               Other                                 (4.3)                     (20.4)
                                         ---------------------      --------------------
               Total                           $    292.4                 $    131.4
                                         =====================      ====================

            Net income (loss):
               Janus and Berger:
                 Janus (ii)                    $    151.0                 $     25.6
                 SMI and Berger (iii)                 5.0                        1.6
                                         ---------------------      --------------------
                    Sub-total                       156.0                       27.2
                                         ---------------------      --------------------

               Other:
                 DST (iii)                           13.3                       14.6
                 Other                                0.8                      (15.0)
                                         ---------------------      --------------------
                    Sub-total                        14.1                       (0.4)
                                         ---------------------      --------------------
               Total                           $    170.1                 $     26.8
                                         =====================      ====================



(i)  Includes certain  non-recurring  items as follows:  a) a one-time  non-cash
     $64.0 million  increase to minority  interest as discussed in  "Significant
     Developments"  above; and b) $0.3 million in additional  equity earnings of
     DST representing Stilwell's  proportionate share of DST non-recurring gains
     in  connection  with sales of  marketable  equity  securities  during third
     quarter 2001.

(ii) Janus net income is reported after minority interest of approximately $31.3
     and $71.5  million for the three months ended  September 30, 2000 and 2001,
     respectively.

(iii) Stilwell's investment in DST is held by SMI.


                                       24



      Assets under management at September 30, 2000, December 31, 2000 and
September 30, 2001 were as follows (in billions):




                                                     September 30,           December 31,          September 30,
                                                          2000                   2000                   2001
                                                     ---------------       -----------------       ---------------
                                                                                             
       Janus:
         Janus Advised Funds:
           Janus Investment Fund                         $  203.9              $  162.2               $  99.0
           Janus Aspen Series (i)                            25.8                  22.7                  16.2
           Janus Adviser Series (i)                           1.6                   1.8                   2.6
           Janus Money Market Funds                          11.4                  12.2                  17.0
           Janus World Funds plc                              4.1                   3.6                   2.6
                                                     ---------------       -----------------       ---------------
             Total Janus Advised Funds                      246.8                 202.5                 137.4

         Janus Sub-Advised Funds and Private
           Accounts                                          58.6                  46.3                  27.1
                                                     ---------------       -----------------       ---------------
              Total Janus                                   305.4                 248.8                 164.5
                                                     ---------------       -----------------       ---------------

       Berger:
         Berger Funds                                         7.7                   6.0                   4.7
         Berger Sub-Advised Funds and Private
           Accounts                                           1.1                   1.6                   1.3
                                                     ---------------       -----------------       ---------------
              Total Berger                                    8.8                   7.6                   6.0
                                                     ---------------       -----------------       ---------------

       Nelson                                                 1.3                   1.4                   1.3
                                                     ---------------       -----------------       ---------------

         Total Assets Under Management                   $  315.5              $  257.8              $  171.8
                                                     ===============       =================       ===============




     (i)  On July 31, 2000,  shareholders of the Retirement  Shares of the Janus
          Aspen  Series  approved  a spin-off  of such  shares to form the Janus
          Adviser Series,  which  eliminated the requirement that the Retirement
          Shares be sold only to certain qualified retirement plans.

      The Company earned $26.8 million in third quarter 2001 compared to $170.1
million in third quarter 2000. Exclusive of the one-time items in third quarter
2001 as discussed in note (i) in the earnings table above, earnings decreased
approximately $79.6 million, or 47%. This decrease reflects lower revenues
resulting from lower assets under management, an $11.9 million increase in
amortization expense associated with purchases of Janus common stock and higher
depreciation resulting from Janus' technology infrastructure development over
the last three years.

      Average assets under management decreased 39% compared to prior year's
third quarter (from $324.2 billion to $198.0 billion), leading to a decline in
revenues from $609.5 million to $361.6 million in third quarter 2001. This
revenue decline contributed to a 55% decrease in operating income
quarter-to-quarter. Stilwell reported a consolidated operating margin of 36.3%
in third quarter 2001 compared to 48.0% in the prior year quarter. Despite this
decline, Stilwell's operating margin continues to exceed industry averages.
Stilwell's ability to maintain a strong operating margin reflects the savings
generated by Janus from its substantial reliance on increased electronic
shareowner servicing and earlier work force reductions. If the additional
amortization expense during the quarter associated with the purchase of Janus
shares in the first half of the year were excluded, the ongoing operating margin
for third quarter 2001 would be 39.6%.


                                       25


JANUS AND BERGER

      Assets under management for Janus and Berger totaled $170.5 billion, a
decrease of $48.3 billion since June 30, 2001. This decrease reflects market
depreciation of $43.9 billion and net cash redemptions of $4.4 billion. Since
December 31, 2000 and September 30, 2000, assets under management have declined
by approximately $85.9 billion and $143.7 billion, respectively, substantially
due to market depreciation associated with the general downturn in the various
markets and indices. Average assets under management for Janus and Berger during
third quarter 2001 totaled approximately $196.7 billion compared to $222.6
billion in second quarter 2001 and $322.8 billion in third quarter 2000. See the
brief discussions of Janus and Berger separately below.

      Investment management fees for Janus and Berger decreased in third quarter
2001 compared to prior year's third quarter as a result of the decrease in
average assets under management. Aggregate investment management fees continued
to total approximately 60 basis points of average assets under management,
reflecting consistent fee structures and a similar mix of assets under
management. Shareowner servicing fees and other revenues decreased $42.0 million
compared to prior year's third quarter, primarily due to declines in assets
under management and the termination by Janus of account-based fees for
shareowner accounts invested in funds that have been closed to new investors.

      The operating margin for Janus and Berger decreased to 42.5% from 49.1% in
third quarter 2000. Operating expenses totaled $205.3 million for the three
months ended September 30, 2001 compared to $307.3 million in the prior year
quarter. Operating expenses with notable decreases quarter-to-quarter included
the following items: i) compensation, primarily due to reduced investment
performance-based incentive compensation and a decline in the average number of
employees quarter-to-quarter; ii) third party concession fees resulting from a
lower level of assets distributed through these arrangements; iii) professional
services (due to a lower number of temporary employees in 2001 versus 2000); and
iv) other variable costs reflecting the decline in revenues. Depreciation and
amortization was relatively unchanged quarter-to-quarter.

      Other income declined during the quarter largely as a result of reduced
interest income (from lower average cash balances and interest rates). Minority
interest in consolidated earnings increased from $31.3 million in third quarter
2000 to $71.5 million in third quarter 2001, reflecting the $64.0 million
non-recurring charge in connection with Stilwell's purchase commitment for the
609,950 shares of Janus common stock, partially offset by the decline in Janus
net income quarter-to-quarter.


NELSON, DST AND OTHER

      Nelson's assets under management were essentially unchanged from June 30,
2001 and were down slightly from December 31, 2000. Assets under management in
British pounds decreased from (pound)908 million at December 31, 2000 to
(pound)864 million at September 30, 2001. As a result of increased marketing and
brand-awareness initiatives, the number of shareowner accounts has grown
approximately 9% since September 30, 2000. Because of the declining markets in
the United Kingdom, revenues decreased quarter-to-quarter, and, together with
costs associated with growth initiatives, the net loss from Nelson increased in
third quarter 2001 versus 2000. The Company expects that during this phase of
Nelson's development, Nelson will operate at a loss because the rate of growth
in expenses will exceed that of revenues (primarily due to increases in the
number of employees, technology infrastructure development and marketing
efforts). These losses, however, are not expected to have a material impact on
Stilwell's results of operations or financial position.

      Third quarter 2001 equity earnings from DST were $15.8 million versus
$14.3 million in third quarter 2000. This improvement was largely attributable
to higher earnings in DST's financial services segment. Consolidated DST
revenues increased 25%, primarily due to the inclusion of revenue from EquiServe
Limited Partnership ("EquiServe"), in which DST acquired controlling ownership
on March 30, 2001. Revenues also increased due to a higher number of shareowner
accounts serviced (totaling 75.2 million at September 30, 2001 compared to 74.8
million at June 30, 2001, 72.1 million at December 31, 2000 and 65.1 million at
September 30, 2000) and to

                                       26



increased volumes in DST's Output Solutions segment from the financial
service and video service industries. DST's operating margin declined
quarter-to-quarter, partially due to the inclusion of EquiServe during 2001.

      Other Stilwell operating expenses increased in the third quarter 2001
versus the same period in 2000, primarily due to the higher amortization expense
resulting from the goodwill and intangible assets recorded in connection with
the acquisition of 802,042 shares of Janus common stock during the first half of
2001.

      Interest expense to third parties increased as a result of accreted
interest on the Convertible Notes and amortization of 25% of the approximately
$16.4 million in debt issue costs paid in connection with the Convertible Notes.


Nine Months Ended September 30, 2001 Compared with the Nine Months Ended
September 30, 2000

The Company's revenues, operating income and net income (with subsidiary
information exclusive of holding company amortization attributed to the
respective subsidiary) were as follows (dollars in millions):




                                                Nine months ended September 30,
                                         -----------------------------------------------
                                                 2000 (i)                    2001 (ii)
                                         ---------------------      --------------------
                                                                    
            Revenues:
               Janus and Berger:
                 Janus                         $  1,648.7                 $  1,158.6
                 SMI and Berger                      52.7                       48.4
                                         ---------------------      --------------------
                    Sub-total                     1,701.4                    1,207.0
               Other                                 16.2                       14.6
                                         ---------------------      --------------------
               Total                           $  1,717.6                 $  1,221.6
                                         =====================      ====================

            Operating income (loss):
               Janus and Berger:
                 Janus                         $    794.4                 $    480.7
                 SMI and Berger                      16.9                        7.3
                                         ---------------------      --------------------
                     Sub-total                       811.3                      488.0
               Other                                (18.2)                     (45.1)
                                         ---------------------      --------------------
               Total                           $    793.1                 $    442.9
                                         =====================      ====================

            Net income (loss):
               Janus and Berger:
                 Janus (iii)                   $    413.5                 $    209.4
                 SMI and Berger (iv)                 14.2                        5.1
                                         ---------------------      --------------------
                    Sub-total                       427.7                      214.5
                                         ---------------------      --------------------
               Other:
                 DST (iv)                            38.4                       53.6
                 Other                               44.4                      (39.5)
                                         ---------------------      --------------------
                    Sub-total                        82.8                       14.1
                                         ---------------------      --------------------
               Total                           $    510.5                 $    228.6
                                         =====================      ====================


(i)  Includes certain  non-recurring  gains: a) a $27.3 million (after-tax) gain
     on the settlement of litigation with a former equity affiliate;  b) a $15.1
     million  (after-tax)  gain  resulting  from the sale by Stilwell of 192,408
     shares of Janus common stock to Janus;  and c)  approximately  $4.3 million
     (after-tax) representing the Company's proportionate share of non-recurring
     gain items recorded by DST resulting from  litigation  settlement and sales
     of marketable securities.


                                       27



(ii) Includes  certain   non-recurring  items  as  follows:  a)  Janus  recorded
     approximately  $48.5 million  ($26.5  million after  minority  interest and
     income taxes) in severance,  facility  closing and related costs associated
     with work force  reductions and the closing of its Austin location in April
     2001;  b) Janus  recorded a reduction of  approximately  $8.2 million ($4.4
     million after  minority  interest and income taxes) in stock bonus accruals
     at Janus  that were no longer  payable as a result of the sale of shares of
     Janus common stock by various  employees to Stilwell as discussed above; c)
     the Company  recorded  $8.4  million  ($7.8  million  after-tax)  in equity
     earnings  of  DST  representing  Stilwell's   proportionate  share  of  DST
     non-recurring  gains  in  connection  with  the  sale  of  DST's  portfolio
     accounting  business and sales of marketable equity securities during 2001;
     and d) the one-time  $64.0 million  charge in connection  with the purchase
     commitment  for  609,950  shares  of Janus  common  stock as  described  in
     "Significant Developments" above.

(iii)Janus net income is reported after minority interest of approximately $86.6
     and $98.6  million for the nine months ended  September  30, 2000 and 2001,
     respectively.

(iv) Stilwell's investment in DST is held by SMI.

      The Company earned $228.6 million for the nine months ended September 30,
2001 compared to $510.5 million for the nine months ended September 30, 2000.
Exclusive of one-time items as noted in (i) and (ii) in the table above,
earnings decreased approximately $156.9 million, or 34%. This decrease reflects
lower revenues due to lower asset under management levels, an increase in
depreciation and amortization (as discussed in the third quarter above) and
interest expense associated with funding purchases of Janus common stock.

      Average assets under management decreased 28% compared to prior year (from
$307.6 billion to $222.7 billion), leading to a $496.0 million (29%) decline in
revenues. Operating income decreased to $442.9 million for the nine months ended
September 30, 2001 (from $793.1 million during the comparable 2000 period).
Exclusive of one-time items, Stilwell reported an operating margin of 39.6% for
the nine months ended September 30, 2001 compared to 46.2% in 2000. This decline
reflects the ongoing pressures expected due to the lower level of assets under
management and resulting lower revenue totals, as well as to higher amortization
expense and certain components of expenses that are fixed.


JANUS AND BERGER

      Average assets under management for Janus and Berger during the nine
months ended September 30, 2001 totaled $221.4 billion, approximately 28% lower
than comparable 2000. The lower level of average assets under management for
Janus and Berger was substantially due to market depreciation, which is
consistent with the general downturn in the various markets and indices. See the
brief discussions of Janus and Berger separately below.

      Investment management fees, shareowner servicing fees and other revenues
declined period-to-period, reflecting the decrease in average assets under
management. Aggregate revenues continued to total approximately 73 to 74 basis
points of average assets under management.

      The operating margin for Janus and Berger decreased to 43.8% (exclusive of
severance, facility closing and other costs) from 47.7% in comparable 2000.
Operating expenses totaled $719.0 million ($678.7 million exclusive of one-time
items) for the nine months ended September 30, 2001 compared to $890.1 million
in the prior year period. Reduced operating expenses occurred in the same key
components identified in the third quarter discussion above. Compensation and
third party concession fees - the two largest components of Stilwell's operating
expenses - represented approximately 36% of revenues for the nine months ended
September 30, 2001, which is consistent with the experience in 2000.
Depreciation increased due to Janus' technology and operational infrastructure
efforts over the last three years, thereby pressuring the operating margin.


                                       28



      Other income declined and minority interest increased during the nine
months ended September 30, 2001 compared to 2000 for the same reasons identified
in the third quarter discussion above.


NELSON, DST AND OTHER

      The net loss from Nelson increased in 2001 versus 2000 as a result of its
ongoing efforts to expand its existing operations and develop products and
services that complement its core business. As noted above, the losses incurred
as Nelson expands are not expected to have a material impact on Stilwell's
results of operations or financial position.

      Equity earnings from DST for the nine months ended September 30, 2001 were
$58.0 million versus $47.8 million in 2000. Exclusive of the one-time items
discussed above, equity earnings from DST increased $6.4 million to $49.6
million. This improvement was largely attributable to higher earnings in DST's
financial services segment, driven by increased revenues. In addition, during
the nine months ended September 30, 2001, DST purchased approximately 6.4
million shares of its common stock under its previously announced share
repurchase programs, which resulted in an increase in Stilwell's ownership
interest in DST from 33% to 34%.

      Other Stilwell operating expenses increased over the comparable prior
year, primarily as a result of higher amortization expense resulting from the
Janus stock purchases. Interest expense to third parties increased by $16.7
million, as a result of the payment of approximately $7.0 million in interest
associated with the acquisition of 600,000 shares of Janus common stock from Mr.
Bailey in May 2001, together with the items identified in the third quarter
discussion.


Subsidiary Information

      A brief discussion of significant Janus, Berger and Nelson items during
the nine months ended September 30, 2001 follows:

       Janus
       -----
       Janus revenues are largely dependent on the total value and composition
       of assets under management, which are primarily invested in domestic and
       international equity and debt securities. During the nine months ended
       September 30, 2001, assets under management decreased by $84.3 billion
       due to market depreciation of $77.7 billion and net cash outflows of $6.6
       billion. Total Janus shareowner accounts remained relatively stable
       during the period, declining less than 5% since December 31, 2000. While
       operating margins declined during the nine months ended September 30,
       2001 compared to the record levels experienced throughout 2000, Janus'
       well-planned cost structure and ongoing review of that structure has
       produced margins that consistently surpass industry averages.

       As a result of the work force reductions in February and April 2001 and
       the closing of the Austin location in April 2001, Janus realized expense
       benefits during the third quarter of 2001. While the number of full-time
       employees in the operational and service areas of Janus declined as a
       result of these business decisions, Janus has increased its personnel in
       the investment area - the competency considered to be most critical to
       Janus' ongoing success.

       During 2000, Janus closed five funds to new investors, including the
       Janus Fund, its flagship equity product, and introduced three new funds
       (Janus Strategic Value Fund, Janus Orion Fund and Janus Fund 2). In
       addition, Janus introduced Janus Global Value Fund in June 2001. These
       actions, together with its efforts to provide leading-edge technology for
       electronic transaction and servicing capabilities, highlight Janus'
       ongoing focus to act in its shareowners' best interests.


                                       29



       Berger
       ------
       Berger assets under management decreased by $1.6 billion during the nine
       months ended September 30, 2001, reflecting net cash inflows of $0.6
       billion, partially offset by market depreciation of $2.2 billion.
       Berger's ability to maintain net cash inflows during the year, as well as
       to increase its shareowner accounts to more than 274,000, reflects the
       results of Berger's efforts to broaden its fund platform to include value
       products. Berger experienced a decrease in its operating margin during
       the third quarter and year to date 2001, primarily due to increases in
       third-party concession costs based on growth in assets through such
       arrangements.

       Nelson
       ------
       Nelson continues to focus on building brand awareness through its
       relationships with premier corporations and the ongoing presentations to
       these corporations' employees. Further, marketing and promotional efforts
       developed to secure clients through direct channels are broadening the
       Nelson platform of capabilities and opportunities. The number of advisors
       working with clients has grown from 25 in 1998 to 44 as of September 30,
       2001. The number of clients during that same period has grown by nearly
       50%.


TRENDS AND OUTLOOK

     Stilwell's earnings and cash flows are heavily dependent on prevailing
financial market conditions. Significant increases or decreases in the various
securities markets, particularly the equity markets, can have a material impact
on Stilwell's results of operations, financial condition and cash flows.

     Additionally, Stilwell results are affected by the relative performance of
Janus, Berger and Nelson products, introduction and market reception of new
products, the closing of existing funds to new investors, as well as other
factors, including increases in the rate of return of alternative investment
products, increasing competition as the number of mutual funds continues to
grow, and changes in marketing and distribution channels.

     Due to the downturn in the financial equity markets during the second half
of 2000 and through the first nine months of 2001, Stilwell's assets under
management have declined from levels experienced during 2000. Accordingly,
revenues during 2001 are expected to decrease from the comparable 2000 periods
to the extent that the markets continue to be unfavorable to equity growth
managers. A decrease in revenues is likely to result in lower operating income
and net income.

     As a result of the rapid revenue growth during the last two years,
Stilwell's operating margins have been strong. Operating margins in third
quarter and year to date 2001 declined from the record levels experienced
throughout 2000. Management expects that Stilwell will continue to experience
margin pressures in the future as the various subsidiaries strive to ensure that
the operational and administrative infrastructure continues to meet the high
standards of quality and service historically provided to investors.

     Stilwell expects to continue to participate in the earnings or losses from
its DST investment.


                                       30


LIQUIDITY AND CAPITAL RESOURCES

      Summary cash flow data is as follows (in millions):



                                                                 Nine months ended September 30,
                                                            ------------------------------------------
                                                                 2000                      2001
                                                            ----------------         -----------------
                                                                                   
 Cash flows provided by (used for):
    Operating activities                                       $  664.7                  $  470.2
    Investing activities                                         (185.5)                 (1,003.6)
    Financing activities                                         (274.5)                    599.5
                                                            ----------------         -----------------
      Net increase                                                204.7                      66.1
      At beginning of year                                        324.1                     364.3
                                                            ----------------         -----------------
      At end of period                                         $  528.8                  $  430.4
                                                            ================         =================


      During the nine months ended September 30, 2001, the Company's
consolidated cash position increased $66.1 million from December 31, 2000. This
increase is largely attributable to proceeds (approximately $673.6 million) from
the issuance of the Convertible Notes and net income, partially offset by the
use of funds for the acquisition by Stilwell and Janus of approximately 941,100
shares of Janus common stock and distributions to minority stockholders.

      Net operating cash inflows for the nine months ended September 30, 2001
were $194.5 million lower than comparable 2000. This decrease was chiefly
attributable to the following items: i) lower net income, ii) decreases in
liabilities primarily due to accrued compensation payments and the timing of
income tax payments and iii) an increase in other assets resulting from payments
made by Janus on behalf of its employees in connection with a ss.83(b) election
for tax purposes (see "Significant Developments" above). This decrease was
partially offset by a decline in deferred commission payments and lower accounts
receivable balances period-to-period.

      Net investing cash outflows were $1.0 billion during the nine months ended
September 30, 2001 compared to $185.5 million during the comparable 2000 period.
This difference results primarily from an $890.0 million increase in investments
in affiliates period-to-period resulting from the purchase of Janus common stock
from various minority stockholders. This increase was partially offset by a
$69.7 million reduction in capital expenditures for the nine months ended
September 30, 2001 versus 2000.

      Through September 30, 2001, financing cash inflows include the net
proceeds received in connection with the issuance of the Convertible Notes to
fund the purchase of Janus shares. In first quarter 2000, Stilwell repaid the
$125 million of indebtedness assumed by Stilwell from KCSI. Also, in third
quarter 2000, the Company repurchased $154.0 million under its stock repurchase
program. Distributions to minority stockholders of $87.1 million in the first
half of 2001 exceeded the $26.9 million in 2000 due to the increase in Janus net
income in the periods for which the distributions were being paid.

      The Company believes its operating cash flows and available financing
resources are sufficient to fund working capital and other requirements for the
remainder of 2001. Cash flows from operations are expected to continue during
the remainder of 2001 from positive operating income, which has historically
resulted in favorable operating cash flows. Based on activity throughout 2001,
the Company does not expect that deferred commission payments in the foreseeable
future will be at the levels experienced in 2000.

      Capital expenditure levels are expected to be lower than in 2000, largely
due to the extensive infrastructure efforts over the last three years at Janus.
Certain stock purchase agreements and restriction agreements with minority
stockholders (other than Mr. Bailey) contain provisions whereby upon the
occurrence of a Change in Ownership (as defined in such agreements) of KCSI or
Stilwell (depending on the year of grant), Stilwell may be required to purchase
such holders' Janus stock. The fair market value price for such purchase or sale
would be equal to fifteen times the net after-tax earnings over the period
indicated in the relevant agreement, in some

                                       31



circumstances as determined by Janus' Stock Option Committee or as determined by
an independent appraisal. If Stilwell had been required to purchase the holders'
Janus common stock after a Change in Ownership as of September 30, 2001, the
purchase price would have been approximately $218 million.

      The Company has a working capital deficit at September 30, 2001 of $250.0
million. As discussed in "Significant Developments" above, the Company issued
its Convertible Notes in April 2001 and used approximately $610 million of the
proceeds to fund the acquisition of Janus shares from Mr. Bailey. The
Convertible Notes are classified as current liabilities in the Consolidated
Condensed Balance Sheet as of September 30, 2001 because the holders may put the
Convertible Notes to Stilwell on April 30, 2002. The Company is currently
evaluating alternatives for refinancing the Convertible Notes in the event that
the holders exercise their puts.

      As of September 30, 2001, Stilwell had cash balances at the Stilwell
holding company level of approximately $345 million. The market value of
Stilwell's 34% investment in DST was more than $1.7 billion, using DST's closing
price on the New York Stock Exchange on September 30, 2001. The Company also has
available $350 million at the holding company and $250 million at Janus through
its credit facilities. Because of certain financial covenants contained in the
credit facilities, however, maximum utilization of the Company's credit
facilities may be restricted. In addition, the covenants may also limit the
amount of other indebtedness incurred by Stilwell. Stilwell, as a continuation
of its practice of providing credit facilities to its subsidiaries, has provided
an intercompany credit facility to Janus for use by Janus for general corporate
purposes, effectively reducing the amount of credit available for Stilwell's
other purposes.

       Stilwell may also require additional capital sooner than anticipated to
the extent that Stilwell's operations do not progress as anticipated. Stilwell
intends to obtain any additional financing for general corporate purposes on
substantially the same terms and conditions as the credit facilities and, prior
to expiration of these facilities, expects to either renew the existing
arrangement or negotiate a new facility.

       On September 18, 2001, the Company filed with the SEC a Shelf
Registration Statement ("Registration Statement") for the issuance from time to
time of up to $800 million in aggregate issue price of the Company's common
stock, preferred stock and debt securities. The SEC declared the Registration
Statement effective on September 24, 2001. On November 6, 2001, the Company
issued $400 million of 7% senior notes under the Registration Statement. The
proceeds from the offering - approximately $396.1 million - were used to fund a
portion of the 609,950 shares of Janus common stock to be purchased from Mr.
Bailey and one other minority stockholder. The Company has $400 million of
securities available for issuance under the Registration Statement, subject to
the covenant limitations pursuant to the credit facilities.

      In July 2000, the Company announced a $1 billion stock repurchase program
to be completed over a period of two years. The Company did not repurchase any
shares during the nine months ended September 30, 2001. As of September 30,
2001, the Company had repurchased approximately 7.2 million shares of its common
stock for a total cost of approximately $323.3 million. While the Company
anticipates funding the repurchases with cash flow from operations, it is
possible that the existing credit facilities, and/or any additional financing
alternatives, could be used for these purposes.


                                       32



OTHER

      New Accounting Pronouncements. In June 1998, the Financial Accounting
Standards Board ("FASB") issued Statement of Financial Accounting Standards No.
133 "Accounting for Derivative Instruments and Hedging Activities" ("FAS 133").
FAS 133 establishes accounting and reporting standards for derivative financial
instruments, including certain derivative instruments embedded in other
contracts, and for hedging activities. It requires recognition of all
derivatives as either assets or liabilities measured at fair value. While
Stilwell does not generally enter into transactions covered by this statement,
the Company continues to evaluate alternatives with respect to utilizing foreign
currency instruments to hedge its U.S. dollar investment in Nelson as market
conditions change or exchange rates fluctuate. The adoption of FAS 133 did not
have a significant impact on Stilwell's results of operations, financial
position or cash flows.

      In July 2001, the FASB issued FAS 141 and FAS 142. FAS 141 requires the
purchase method of accounting for all acquisitions. Under FAS 142, goodwill and
intangible assets with indefinite lives will no longer be amortized. Instead,
such goodwill and other intangible assets will be tested annually for
impairment. Stilwell adopted the provisions of FAS 141 and FAS 142 for
acquisitions occurring on or after July 1, 2001. With respect to acquisitions
occurring prior to July 1, 2001, FAS 141 and FAS 142 will be adopted on January
1, 2002. The Company is currently evaluating the impact that adoption of these
provisions will have on its financial statements.

      On October 3, 2001, the FASB issued Statement of Financial Accounting
Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived
Assets" ("FAS 144"). FAS 144 supercedes Statement of Financial Accounting
Standards No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed Of" ("FAS 121"). FAS 144 applies to all
long-lived assets (including discontinued operations) and consequently
supercedes Accounting Principles Board Opinion No. 30, "Reporting Results of
Operations - Reporting the Effects of Disposal of a Segment of a Business" ("APB
30"). FAS 144 applies a single accounting model for long-lived assets, as well
as addresses the principal implementation issues. FAS 144 requires that
long-lived assets that are to be disposed of by sale be measured at the lower of
book value or fair value less cost to sell. Additionally, FAS 144 expands the
scope of discontinued operations. FAS 144 is effective for financial statements
issued for fiscal years beginning after December 15, 2001 and, generally, its
provisions are to be applied prospectively.

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


                                       33



Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

      The Company has had no significant changes in its Quantitative and
Qualitative Disclosures About Market Risk from that previously reported in the
Company's Annual Report on Form 10-K for the year ended December 31, 2000, other
than the information provided below.

               On April 30, 2001, Stilwell completed an offering of
      approximately $931 million principal amount at maturity of zero-coupon
      convertible senior notes due April 30, 2031 (the "Convertible Notes"). The
      Convertible Notes were offered only to qualified institutional buyers at
      an initial offering price of $741.37 per $1,000 principal amount at
      maturity. The issue price represents a yield to maturity of 1% per year.
      Additionally, to the extent that Stilwell's average common stock price
      exceeds certain thresholds, Stilwell could be required to pay contingent
      interest at a rate of the greater of Stilwell's regular quarterly cash
      dividend or 0.0625% of the average market price of the security over a
      specified time period.

               Each $1,000 principal amount at maturity of the Convertible Notes
      will initially be convertible into 17.1544 shares of common stock upon the
      occurrence of any of the following events: i) if the closing prices of
      Stilwell's shares of common stock on the New York Stock Exchange exceed
      specified levels; ii) if the credit rating assigned to the Convertible
      Notes by either Moody's Investor Services or Standard & Poor's is below a
      specified level; iii) if Stilwell calls the Convertible Notes for
      redemption; or iv) in the event that Stilwell takes certain corporate
      actions, such as (but not limited to) declaration of an extraordinary
      dividend. Stilwell may redeem the Convertible Notes for cash on or after
      April 30, 2006 at their accreted value. Stilwell may be required to
      repurchase the Convertible Notes at the accreted value thereof, at the
      option of the holders, on April 30, 2002, 2004, 2006, 2011, 2016, 2021 and
      2026. Stilwell may choose to pay the purchase price for such repurchases
      in cash or shares of Stilwell common stock.

               The Convertible Notes were not entered into by the Company for
      trading purposes. Because the price of Stilwell's common stock may trigger
      a contingent cash interest payment and/or may cause the Convertible Notes
      to be convertible into shares of Stilwell common stock, the Company is
      subject to equity price market risk through price fluctuations on the New
      York Stock Exchange.


                                       34



PART II - OTHER INFORMATION


Item 1.           Legal Proceedings

      The Company has had no significant changes in any legal proceedings from
that previously reported in the Company's Annual Report on Form 10-K for the
year ended December 31, 2000.


Item 5.           Other Information

         On November 9, 2001, Stilwell purchased 600,000 shares of Janus Capital
Corporation ("Janus") common stock from Thomas H. Bailey, Janus' Chairman,
President and Chief Executive Officer. The purchase price of the shares totaled
approximately $603 million.

         Stilwell funded the purchase price with proceeds received in connection
with its 7% senior notes offering and with available cash. See discussion in
Part I Item 1 of this Form 10-Q. Stilwell will account for the acquisition
pursuant to Statement of Financial Accounting Standards No. 141, "Business
Combinations" and Statement of Financial Accounting Standards No. 142, "Goodwill
and Other Intangible Assets." Stilwell expects to have an independent valuation
completed in order to determine the actual allocation of purchase price for the
shares acquired, which will affect the levels of goodwill and other intangibles,
as well as the periods over which the intangible assets are required to be
amortized. With the closing of this transaction, Stilwell's ownership stake in
Janus has increased to approximately 98%. More than 150 other Janus employees
own the remaining 2%.

          In connection with this acquisition, Stilwell will file required pro
forma financial statements. Because it is impracticable to file such required
pro forma financial statements at this time, Stilwell will file them as soon as
practicable, but not later than 60 days after the date of filing of this Form
10-Q with the Securities and Exchange Commission.


Item 6.           Exhibits and Reports on Form 8-K

a)   Exhibits


          Exhibit 4.1 - Exhibit 4.1 to Stilwell Financial Inc. Current Report on
                           Form 8-K, dated November 6, 2001, Indenture, dated as
                           of November 6, 2001, between Stilwell Financial Inc.
                           and The Chase Manhattan Bank., is hereby incorporated
                           by reference as Exhibit 4.1

          Exhibit 4.2 - Exhibit 4.2 to Stilwell Financial Inc. Current
                           Report on Form 8-K, dated November 6, 2001,
                           Officers' Certificate pursuant to the Indenture (as
                           per Exhibit 4.1 above), is hereby incorporated by
                           reference as Exhibit 4.2

          Exhibit 10.1 - Sixth Amendment to Stock Purchase Agreement, dated
                           November 8, 2001, by and among
                           Stilwell Financial Inc. and Thomas H. Bailey, is
                           attached to this Form 10-Q as Exhibit 10.1

          Exhibit 10.2 - Third Amendment to Five-Year Competitive Advance and
                           Revolving Credit Facility dated October 24, 2001,
                           among Stilwell Financial Inc., Janus Capital
                           Corporation and Citibank, N.A., as administrative
                           agent for the lenders named therein, is hereby
                           incorporated by reference as Exhibit 10.2



                                       35



          Exhibit 10.3 - Stilwell Financial Inc. 401(k), Profit
                           Sharing and Employee Stock Ownership Plan, as
                           amended and restated effective November 1, 2001, is
                           attached to this Form 10-Q as Exhibit 10.3

b) Reports on Form 8-K

      The Company furnished a Current Report on Form 8-K, dated May 1, 2001,
under Item 2 to report the acquisition - during the first five months of 2001 -
of 802,042 shares of Janus Capital Corporation ("Janus") common stock from
several Janus minority stockholders at a total cost of approximately $806
million. Stilwell funded these acquisitions through a combination of cash,
borrowings under existing credit facilities and the issuance of zero-coupon
convertible debt securities. The details of these transactions were set forth in
unaudited pro forma consolidated condensed financial statements.

      The Company furnished a Current Report on Form 8-K, dated July 13, 2001,
under Item 9 to report that Stilwell had filed a Registration Statement related
to its zero-coupon convertible debt, to report the financial results for the
three and six months ended June 30, 2001, and to report Stilwell's Registration
Statement related to its zero-coupon convertible debt was declared effective by
the Securities and Exchange Commission.

      The Company furnished a Current Report on Form 8-K, dated July 31, 2001,
under Item 9, to report ending assets under management on July 31, 2001 and
average assets under management for the one and seven months then ended.

      The Company furnished a Current Report on Form 8-K, dated August 31, 2001,
under Item 9, to report ending assets under management on August 31, 2001 and
average assets under management for the two and eight months then ended.


                                       36



SIGNATURES
- ----------

      Pursuant to the requirements of the Securities Exchange Act of 1934, the
Company has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized and in the capacities indicated on
November 14, 2001.




                             Stilwell Financial Inc.



                             /s/ Daniel P. Connealy
                            -------------------------
                               Daniel P. Connealy
                   Vice President and Chief Financial Officer
                          (Principal Financial Officer)



                           /s/ Douglas E. Nickerson
                            -----------------------------
                              Douglas E. Nickerson
                          Vice President and Controller
                         (Principal Accounting Officer)