SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                   ----------

                                    FORM 10-Q

         (Mark One)

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

                       For the quarterly period ended December 31, 1995

           [   ]         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
                                     0-16439



                      FAIR, ISAAC AND COMPANY, INCORPORATED
             (Exact name of registrant as specified in its charter)


                    DELAWARE                             94-1499887
         (State or other jurisdiction of             (I.R.S. Employer
         incorporation or organization)             Identification No.)


              120 North Redwood Drive, San Rafael, California 94903
               (Address of principal executive offices) (Zip Code)

       Registrant's telephone number, including area code: (415) 472-2211

                                   ----------

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

     The  number  of  shares  of  Common  Stock,  $0.01  par  value  per  share,
outstanding on February 9, 1996, was 12,401,510.








                                TABLE OF CONTENTS

                                                                           Page
PART I.      FINANCIAL INFORMATION

ITEM 1.      Financial Statements.......................................    3

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


PART II.     OTHER INFORMATION

ITEM 4.      Submission of Matters to a Vote of Security Holders........   10

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


SIGNATURES   ...........................................................   12

EXHIBIT INDEX...........................................................   13


                                       2




                         PART I - FINANCIAL INFORMATION
                          ITEM 1. Financial Statements.
                      FAIR, ISAAC AND COMPANY, INCORPORATED
                           CONSOLIDATED BALANCE SHEETS
                    December 31, 1995 and September 30, 1995

                             (dollars in thousands)


                                                       December 31  September 30
                                                       -----------  ------------
                                                       (unaudited)    (audited)

ASSETS
Current assets:
   Cash and cash equivalents .......................    $ 11,929     $  8,321
   Short-term investments ..........................       4,496        5,874
   Accounts receivable, net ........................      18,112       19,094
   Unbilled work in progress .......................       7,892       11,299
   Deferred income taxes ...........................       1,397        1,399
   Prepaid expenses and other current assets .......       2,351        1,784
                                                        --------     --------
       Total current assets ........................      46,177       47,771
Noncurrent assets:
   Long-term investments ...........................      11,351       10,923
   Note receivable .................................       2,890        2,895
   Property and equipment, net .....................      18,222       16,815
   Intangibles, net ................................       4,488        4,957
   Deferred income taxes and other assets ..........       4,550        4,929
                                                        --------     --------
                                                        $ 87,678     $ 88,290
                                                        ========     ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable and other accrued liabilities ..    $  6,697     $  5,830
   Accrued compensation and employee benefits ......       6,054       10,631
   Billings in excess of earned revenues ...........       5,500        5,314
   Income taxes payable ............................       2,065        1,603
                                                        --------     --------
       Total current liabilities ...................      20,316       23,378
   Deferred income taxes and other liabilities .....       4,948        6,854
   Capital leases ..................................       1,799        1,930
   Commitments and contingencies ...................          --           --
                                                        --------     --------
       Total liabilities ...........................      27,063       32,162
                                                        --------     --------

Stockholders' equity:
   Common stock ....................................         125          123
   Paid-in capital in excess of par value ..........      15,568       14,508
   Retained earnings ...............................      45,163       41,975
   Less treasury stock (18,161 shares at cost
       at 12/31/95; 53,562 at 9/30/95) .............         (56)        (228)
   Less pension adjustment .........................        (406)        (406)
   Unrealized gain on investment ...................         221          156
                                                        --------     --------
       Total stockholders' equity ..................      60,615       56,128
                                                        --------     --------
 . ..................................................    $ 87,678     $ 88,290
                                                        ========     ========

   See accompanying notes to the consolidated financial statements.

                                       3



                      FAIR, ISAAC AND COMPANY, INCORPORATED

                        CONSOLIDATED STATEMENTS OF INCOME

              For the three months ended December 31, 1995 and 1994
                      (in thousands except per share data)



                                                         Three Months Ended
                                                            December 31
                                                --------------------------------
                                                            (Unaudited)
                                                      1995                 1994
                                                      ----                 ----



Revenues .............................          $    32,628          $    25,632

Costs and expenses:
     Cost of revenues ................               13,173                9,337
     Sales and marketing .............                5,396                5,350
     Research and development ........                  760                1,213
     General and administrative ......                7,355                5,042
     Amortization of intangibles .....                  288                  330
                                                -----------          -----------

         Total costs and expenses ....               26,972               21,272
                                                -----------          -----------

Income from operations ...............                5,656                4,360
Interest and other income (net) ......                  317                  373
                                                -----------          -----------
Income before income taxes ...........                5,973                4,733
Income tax provision .................                2,449                1,911
                                                -----------          -----------
Net income ...........................          $     3,524          $     2,822
                                                ===========          ===========
Earnings per share ...................          $       .28          $       .22
                                                ===========          ===========
Shares used in computing
   earnings per share ................           12,761,000           12,676,000
                                                ===========          ===========


   See accompanying notes to the consolidated financial statements.

                                       4


                      FAIR, ISAAC AND COMPANY, INCORPORATED

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

              For the three months ended December 31, 1995 and 1994
                             (dollars in thousands)

                                   (UNAUDITED)


                                                               1995        1994
                                                               ----        ----

Cash flows from operating activities:
   Net income ...........................................   $ 3,524     $ 2,822
   Adjustments to reconcile net income to
     cash provided by operating activities:
       Depreciation and amortization ....................     1,995       1,387
       Decrease in accounts receivable and unbilled
         work in progress ...............................     4,394       2,195
       (Increase)/Decrease in prepaid expenses and other        183        (293)
       Decrease in accrued compensation and employee
         benefits .......................................    (5,504)     (4,384)
       Increase in accounts payable and other
         liabilities ....................................       500         461
       (Increase)/Decrease in income taxes payable ......       462        (106)
       Increase in billings in excess of contract costs .       186          30
                                                            -------     -------
            Net cash provided by operating activities ...     5,740       2,112
                                                            -------     -------

Cash flows from investing activities:
   Purchases of property, equipment and computer software    (3,068)     (1,866)
   Purchases of investments .............................      (806)     (3,202)
   Proceeds from maturities of investments ..............     1,862       2,000
                                                            -------     -------
       Net cash used by investing activities ............    (2,012)     (3,068)
                                                            -------     -------

Cash flows from financing activities:
   Reduction of capital lease obligations ...............      (131)        (82)
   Issuance of common stock .............................       255         312
   Dividends paid .......................................      (244)         --
                                                            -------     -------
       Net cash used by financing activities ............      (120)        230
                                                            -------     -------

Increase/(Decrease) in cash and cash equivalents ........     3,608        (726)
Cash and cash equivalents, beginning of period ..........     8,321      10,990
                                                            -------     -------
Cash and cash equivalents, end of period ................   $11,929     $10,264
                                                            =======     =======

   See accompanying notes to the consolidated financial statements.

                                       5



                      FAIR, ISAAC AND COMPANY, INCORPORATED
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1        Income taxes paid

   Cash payments for income taxes during the three-month  periods ended December
31, 1995, and 1994 were $1,964,000 and $1,556,000 respectively.

Note 2        Non-cash transactions

   The Company contributed  treasury stock having a market value of $979,000 and
$848,000 to the Company's  Employee Stock Ownership Plan during the first fiscal
quarters of 1996 and 1995, respectively.



                                       6



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

General

     Fair,  Isaac and  Company,  Incorporated,  provides  products  and services
designed to help a variety of  businesses  use data to make better  decisions on
their  customers  and  prospective  customers.  The Company's  products  include
statistically  derived,   rule-based  analytical  tools,  software  designed  to
implement those analytical  tools,  and consulting  services to help clients use
and track the  performance of those tools.  The Company also provides a range of
credit scoring and credit account management services in conjunction with credit
bureaus and credit card processing  agencies.  Its DynaMark  subsidiary provides
data  processing,  database  management and  personalized  printing  services to
businesses engaged in direct marketing.

     The  Company is  organized  into  business  units which  correspond  to its
principal markets:  consumer credit,  insurance and direct marketing (DynaMark).
Sales to the consumer credit industry have traditionally  accounted for the bulk
of the Company's revenues.  Products developed specifically for a single user in
this market are generally  sold on a fixed-price  basis.  Such products  include
application and behavior scoring  algorithms (also known as "analytic  products"
or "scorecards"),  credit  application  processing systems (ASAP and CreditDesk)
and custom credit account  management systems including those marketed under the
name  TRIAD.   Software  systems  usually  also  have  a  component  of  ongoing
maintenance  revenue,  and CreditDesk systems have also been sold under time- or
volume-based  price  arrangements.  Credit scoring and credit account management
services sold through credit bureaus and third-party  credit card processors are
generally  priced based on usage.  Products sold to the  insurance  industry are
generally  priced based on the number of policies in force,  subject to contract
minimums. DynaMark employs a combination of fixed-fee and usage-based pricing.

Results of Operations
Revenues

     The  following  table sets forth for the fiscal  periods  indicated (a) the
percentage of revenues contributed by the DynaMark and Insurance business units,
and the  percentage of revenues  represented  by  fixed-price  and  usage-priced
revenues  from the  Credit  business  unit;  and (b) the  percentage  change  in
revenues within each category from the corresponding  period in the prior fiscal
year.  Fixed-price  revenues  include all revenues from  application  processing
software,  custom  scorecard  development  and  consulting  projects for credit.
Virtually all usage revenues are generated through third-party alliances such as
those with credit bureaus and third-party credit card processors.

                                                               Period-to-Period
                                     Percentage of            Percentage Changes
                                       Revenue                  Quarter Ended
                                     Quarter Ended                12/31/95
                                     December 31,               compared to
                                1995             1994             12/31/94
- --------------------------------------------------------------------------------
Credit:
     Fixed-price                  27%              26%               31%
     Usage-priced                 55               55                28
DynaMark                          15               17                10
Insurance                          3                2                79
                              ------           ------
Total revenues                   100%             100%               27
                              ======           ======

     The  increase in usage  revenues in the quarter  ended  December  31, 1995,
compared with the same period the prior year,  was due to  continuing  growth in
usage of the  Company's  scoring  services  distributed  through the three major
credit bureaus in the United States,  including the  PreScore(R) and ScoreNet(R)
services, and growth in the number of credit accounts managed under the services
delivered  through  third-party  processors.   Revenues  from  sales  of  credit
application scoring systems,  credit application processing software, and credit
account  management  systems  were all up  significantly  in the  quarter  ended
December 31, 1995, compared with the quarter ended December 31, 1994, accounting
for the growth in fixed-price  credit revenues.  Insurance revenues increased by
79 percent due to growth in the acceptance of both end-user  custom products and
the insurance scoring services  distributed through consumer reporting agencies.
DynaMark's revenue growth was well below the Company average,  primarily because
of the loss of one large project to a competitor.

                                       7



     Revenues from credit bureau-related services have increased rapidly in each
of the last three fiscal years and  accounted  for  approximately  39 percent of
revenues in fiscal  1995.  Revenues  from  services  provided  through  bankcard
processors also increased in each of these years,  due primarily to increases in
the number of  accounts at each of the major  processors.  While the Company has
been very successful in extending or renewing its agreements with credit bureaus
and bankcard  processors in the past,  and believes it will generally be able to
do so in the  future,  the  loss  of one or more  such  alliances  could  have a
significant impact on revenues and operating margin.  Revenues generated through
the  Company's  alliances  with  Equifax,   Inc.,  TRW,  Inc.  and  Trans  Union
Corporation  each  accounted  for  approximately  nine to eleven  percent of the
Company's total revenues in fiscal 1995.

     Potential new government  regulation of the use of credit bureau data could
have an impact on the use of any of the Company's credit bureau scoring services
including PreScore(R) and ScoreNet(R). Bills which would substantially amend the
Fair Credit  Reporting Act were introduced in each of the last three  Congresses
and at least two such bills were  introduced  in 1995.  These bills would impose
new  restrictions  on the use of credit  bureau data to  prescreen  solicitation
lists.  Bills and  regulations  have also been  introduced,  and,  in some cases
enacted, at the state level that affect the use of credit bureau data in various
ways,   including   restricting  the  use  of  such  data  in  making  insurance
underwriting  decisions.  State  regulation of credit bureau data,  particularly
regulations  imposing  requirements  on the  credit  bureaus  or users of credit
bureau  information which differ from those existing under federal law, may also
have an adverse impact on bureau scoring services.  The Company believes certain
enacted or pending  state  legislation  and  regulation of credit bureau data in
connection with insurance  underwriting has had a negative impact on its efforts
to sell insurance risk scores through credit reporting  agencies.  However,  the
Company cannot predict whether any other particular federal or state legislation
affecting credit bureau information or credit scoring is likely to be enacted in
the foreseeable  future,  or the extent to which the passage of such legislation
might affect the Company's business.

     Revenues   derived   from   outside  of  the  United   States   represented
approximately  14 percent of total  revenues in the quarter  ended  December 31,
1995,  compared  with 11 percent  of total  revenues  in the same  period a year
earlier.

     During the period from 1990 through 1994,  while the rate of account growth
in the U.S.  bankcard  industry  was slowing and many of the  Company's  largest
institutional  clients were  merging and  consolidating,  the Company  generated
above-average  growth in  revenues--even  after correcting for the effect of the
DynaMark  acquisition--from its bankcard-related  scoring and account management
business by deepening its  penetration of large banks and other credit  issuers.
The Company's revenues grew by 26 percent in fiscal 1995 which is closer to what
the Company  believes is a  sustainable,  long-term  growth rate than the growth
rates in 1990  through  1994.  The Company  believes  much of its future  growth
prospects will depend on several  important  factors,  including those discussed
above and its ability (1) to develop new,  high value  products and services for
its present client base of major U.S.  consumer credit issuers;  (2) to increase
its  penetration of established or emerging  credit markets outside the U.S. and
Canada; and (3) to expand--either directly or through further acquisitions--into
relatively  undeveloped or underdeveloped  markets for its products and services
such as direct marketing,  insurance,  small business  lending,  and health care
information management.

     Over the long  term,  in  addition  to the  factors  discussed  above,  the
Company's  rate of  revenue  growth--excluding  growth  due to  acquisitions--is
limited by the rate at which it can recruit and absorb  additional  professional
staff.  While the  increasing  percentage  of usage  revenues  may  loosen  this
constraint  to some  extent,  management  believes  it will  continue  to  exist
indefinitely.  On the other hand,  despite the high  penetration the Company has
already achieved in certain markets,  the  opportunities  for application of its
core  competencies  are much  greater  than it can  pursue.  Thus,  the  Company
believes it can continue to grow revenues, within the personnel constraint,  for
the foreseeable future. At times management may forego short-term revenue growth
in order to devote  limited  resources to  opportunities  which it believes have
exceptional  long-term potential.  This occurred in the period from 1988 through
1990 when the Company  devoted  significant  resources to  developing  the usage
priced services  distributed through credit bureaus and third-party  processors.
Cumulative revenue since 1987, net of the DynaMark acquisition, is very close to
the Company's twenty-year historical average revenue growth of 21 percent.

Expenses

     The following table sets forth for the periods indicated (a) the percentage
of revenues  represented  by certain  line items in the  Company's  consolidated
statement  of income and (b) the  percentage  change in such items from the same
quarter in the prior fiscal year.

                                       8




                                                               Period-to-Period
                                       Percentage of Revenue  Percentage Changes
                                       ---------------------  ------------------
                                                                 Quarter Ended
                                          Quarter Ended            12/31/95
                                           December 31,            Compared
                                          -------------        to Quarter Ended
                                          1995     1994            12/31/94
                                          ----     ----       ------------------
Revenues ..........................       100%      100%              27%
Costs and expenses:
   Cost of revenues ...............        40        36               41
   Sales and marketing ............        17        21                1
   Research and development .......         2         5              (37)
   General and administrative .....        23        20               46
   Amortization of intangibles.....         1         1              (13)
                                         ----      ----
   Total costs and expenses .......        83        83               27
                                         ----      ----
Income from operations ............        17        17               30
Interest and other income, net.....         1         1              (15)
                                         ----      ----
Income before income taxes ........        18        18               26
Income tax provision ..............         7         7               28
                                         ----      ----
Net income ........................        11%       11%              25%
                                         ====      ====

Costs of Revenues

     Cost of revenues  consists  primarily  of  personnel,  travel,  and related
overhead  costs;  costs of computer  service  bureaus;  the amounts  paid by the
Company to credit bureaus for scores and related  information in connection with
the ScoreNet Service, and depreciation. The cost of revenues, as a percentage of
net revenues, increased in the quarter ended December 31, 1995, as compared with
the same quarter a year  earlier,  primarily  because  DynaMark's  revenues were
below  planned  levels while  corresponding  expenses  could not be reduced on a
short-term basis.

Sales and Marketing

     Sales and marketing  expenses  consist  principally  of personnel,  travel,
overhead,  advertising and other  promotional  expenses.  These  expenses,  as a
percentage of revenues,  decreased  primarily  due to reductions in  advertising
expenses.

Research and Development

     Research  and  development  expenses  include  the  personnel  and  related
overhead costs incurred in product  development,  researching  mathematical  and
statistical  algorithms,  and  developing  software  tools  that  are  aimed  at
improving   productivity  and  management  control.   Research  and  development
expenses, as a percentage of revenues,  decreased from the same period of fiscal
1995 because of lower  research and  development  efforts with respect to credit
bureau products.

General and Administrative

     General and administrative expenses consist mainly of compensation expenses
for certain  senior  management,  corporate  facilities  expenses,  the costs of
administering  benefit  plans,  legal  expenses,  and  the  costs  of  operating
administrative  functions such as finance and computer information systems. As a
percentage of revenues these expenses increased  significantly compared with the
same  quarter  of fiscal  1995  primarily  due to  increases  in  office  space,
expenditures  made to improve the Company's  information  systems and technology
infrastructure,   and  the  research  associated  with  exploring  new  business
opportunities,  particularly in the area of health care information  management.
Significant  increases in the levels of such expenses  occurred during the later
part of fiscal 1995. General and  administrative  expenses for the quarter ended
December 31, 1995,  were five percent higher than in the  immediately  preceding
quarter.

                                       9


Financial Condition

     Working  capital  increased  from  $24,393,000  at  September  30,  1995 to
$25,861,000  at December  31,  1995;  and cash and  investments  increased  from
$25,118,000  at September 30, 1995,  to  $27,776,000  at December 31, 1995.  The
Company has no long-term  debt other than capital  lease and employee  incentive
obligations.  The Company  believes that cash and marketable  securities on hand
are adequate to meet its capital and liquidity needs for the foreseeable future.

Interim Periods

     The Company believes that all the necessary  adjustments have been included
in the amounts shown in the consolidated  financial statements contained in Item
1 above for the  three-month  periods ended  December 31, 1995 and 1994 to state
fairly the results for such interim periods.  This includes all normal recurring
adjustments that the Company considers  necessary for a fair statement  thereof,
in accordance with generally accepted accounting principles.  This report should
be read in conjunction with the Company's 1995 Form 10-K.

     Quarterly  results may be affected by fluctuations  in revenues  associated
with credit card  solicitations,  by the timing of orders for and  deliveries of
certain ASAP and TRIAD systems,  and by the  seasonality of ScoreNet  purchases.
With the exception of the cost of ScoreNet data  purchased by the Company,  most
of its  operating  expenses  are not  affected  by  short-term  fluctuations  in
revenue,  and thus such revenue  fluctuations  may have a significant  impact on
operating results.  However,  in recent years, these fluctuations were generally
offset by the strong growth in revenues from services  delivered  through credit
bureaus and third-party bankcard processors.

     Management  believes that neither the  quarterly  variation in revenues and
net income,  nor the  results of  operations  for any  particular  quarter,  are
necessarily   indicative  of  results  of  operations  for  full  fiscal  years.
Accordingly,  management believes that the Company's results should be evaluated
on an annual basis.
                          
 PART II - OTHER INFORMATION


ITEM 4.  Submission of Matters to a Vote of Security Holders.

         At the Annual Meeting of  Stockholders  of the Company held on February
6, 1996, the Company's stockholders voted in favor of: (i) the election of eight
directors  to the  Company's  Board  of  Directors,  (ii)  an  amendment  of the
Company's  Restated  Certificate  of  Incorporation  increasing  the  number  of
authorized  shares of Common Stock from 15,000,000 to 35,000,000  shares;  (iii)
amendments  to the  Company's  1992  Long-term  Incentive  Plan;  and  (iv)  the
ratification of KPMG Peat Marwick LLP as the Company's independent auditors. The
number of votes for, withheld and against,  as well as the number of abstentions
and  broker  non-votes  as to each  matter  approved  at the  Annual  Meeting of
Stockholders were as follows:

Broker Matter For Withheld Against Abstain Non-votes - ------ --- -------- ------- ------- --------- Election of Directors Bryant J. Brooks, Jr. 11,017,187 125,305 N/A N/A 0 H. Robert Heller 11,017,008 125,484 N/A N/A 0 Guy R. Henshaw 11,016,006 126,486 N/A N/A 0 David S.P. Hopkins 11,017,987 124,505 N/A N/A 0 Robert M. Oliver 11,017,787 124,705 N/A N/A 0 Larry E. Rosenberger 11,018,787 123,705 N/A N/A 0 Robert D. Sanderson 10,925,564 216,928 N/A N/A 0 John D. Woldrich 11,018,787 123,705 N/A N/A 0 Increase in Authorized Shares of Common Stock 9,054,262 N/A 2,046,888 41,342 0 Amendments to 1992 Long-term Incentive Plan 8,902,611 N/A 967,261 19,904 1,252,716 Ratification of Auditors 11,121,453 N/A 13,390 7,649 0
10 ITEM 6. Exhibits and Reports on Form 8-K. (a) Exhibits: 11.1 Computation of Earnings per Share. 24.1 Power of Attorney (see page 12 of this Form 10-Q). 27 Financial Data Schedule. (b) Reports on Form 8-K: None. 11 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. FAIR, ISAAC AND COMPANY, INCORPORATED DATE: February 12, 1996 By GERALD DE KERCHOVE ----------------------------------- Gerald de Kerchove Executive Vice President POWER OF ATTORNEY KNOW ALL PERSONS BY THESE PRESENTS, that the person whose signature appears below constitutes and appoints PETER L. McCORKELL his attorney-in-fact, with full power of substitution, for him in any and all capacities, to sign any amendments to this Report on Form 10-Q and to file the same, with exhibits thereto and other documents in connection therewith, with the Securities and Exchange Commission, hereby ratifying and confirming all that said attorney-in-fact, or his substitute or substitutes, may do or cause to be done by virtue hereof. Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following person on behalf of the registrant and in the capacities and on the date indicated. DATE: February 12, 1996 By PATRICIA COLE ----------------------------------- Patricia Cole Controller (Chief Accounting Officer) 12 EXHIBIT INDEX TO FAIR, ISAAC AND COMPANY, INCORPORATED REPORT ON FORM 10-Q FOR THE QUARTER ENDED DECEMBER 31, 1995 Sequentially Exhibit No. Exhibit Numbered Page - ----------- ------- ------------- 11.1 Computation of net income per common share. 14 24.1 Power of Attorney 12 27 Financial Data Schedule 15 13


Exhibit 11.1

                      FAIR, ISAAC AND COMPANY, INCORPORATED
                        COMPUTATION OF EARNINGS PER SHARE
                      (IN THOUSANDS EXCEPT PER SHARE DATA)

                                                 Three months ended December 31,
                                                        1995              1994
Primary Earnings Per Share:

Weighted Average Common Shares
     Outstanding                                       12,282            12,124

Shares Issuable Upon Exercise of Stock
     Options                                              759               760

Less Shares Assumed to be Repurchased                    (280)             (208)
                                                  ------------      -----------

Weighted Average Common Shares,
     as Adjusted                                       12,761            12,676
                                                  ===========       ===========

Net Income                                        $     3,524       $     2,882
                                                  ===========       ===========

Primary Earnings per Share                        $      0.28       $      0.22
                                                  ===========       ===========



Fully Diluted Earnings Per Share:

Weighted Average Common Shares
     Outstanding                                       12,282            12,124

Shares Issuable Upon Exercise of Stock
     Options                                              755               760

Less Shares Assumed to be Repurchased                    (303)             (156)
                                                  ------------      -----------

Weighted Average Common Shares,
     as Adjusted                                       12,734            12,728
                                                  ===========       ===========

Net Income                                        $     3,524       $     2,882
                                                  ===========       ===========

Fully Diluted Earnings Per Share                  $      0.28       $      0.22
                                                  ===========       ===========


 


5 This schedule contains Summary Financial Information extracted from the Consolidated Balance Sheets and Income Statements and is qualified in its entirety by reference to such financial statements. 1,000 3-MOS SEP-30-1995 DEC-31-1995 11,929 4,496 18,442 330 0 46,177 31,851 13,629 87,678 20,316 0 125 0 0 60,490 87,678 32,628 32,628 0 26,972 0 0 46 5,973 2,449 3,524 0 0 0 3,524 .28 .28