ALEXANDER & ALEXANDER SERVICES INC
10-Q, 1995-05-15
INSURANCE AGENTS, BROKERS & SERVICE
Previous: ALABAMA POWER CO, 10-Q, 1995-05-15
Next: ALLIED CAPITAL CORP, 10-Q, 1995-05-15










                             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       March 31, 1995      
                                    --------------------------

                                 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    1-8282    
                                       -------------

                    Alexander & Alexander Services Inc.             
- --------------------------------------------------------------------
       (Exact name of registrant as specified in its charter)


             Maryland                                   52-0969822  
- ----------------------------------------     -----------------------
   (State or other jurisdiction of              (I.R.S. Employer
    incorporation or organization)               Identification No.)
   


     1185 Avenue of the Americas
        New York, New York                                 10036    
- ----------------------------------------     -----------------------
  (Address of principal executive offices)          (Zip Code)


   Registrant's telephone number, including area code       (212) 840-8500
                                                      ---------------------

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, $1 par value, outstanding as
of May 1, 1995 was 41,868,060.

The number of shares of Class A Common Stock, $.00001 par value,
outstanding as of May 1, 1995 was 2,037,798.

The number of shares of Class C Common Stock, $1 par value,
outstanding as of May 1, 1995 was 366,904.

No shares of Class D Common Stock, $1 par value, were outstanding
as of May 1, 1995.



<PAGE>






                ALEXANDER & ALEXANDER SERVICES INC. AND SUBSIDIARIES





                                       INDEX
                                       -----


                                                                           
                                                                        Page No.
                                                                        --------

Part I.  Financial Information:


    Item 1.  Financial Statements:

        Unaudited Consolidated Statements of Operations for the 
           Three Months Ended March 31, 1995 and 1994........................2 

        Condensed Consolidated Balance Sheets, as of  
           March 31, 1995(Unaudited) and December 31, 1994...................3 

        Unaudited Consolidated Statements of Cash Flows for the 
          Three Months Ended March 31, 1995 and 1994.........................5 

        Unaudited Notes to Financial Statements..............................7 

    Item 2.  Management's Discussion and Analysis of 
                Financial Condition and Results of Operations...............21 

Part II.  Other Information:

    Item 1.  Legal Proceedings..............................................32
    Item 6.  Exhibits and Reports on Form 8-K...............................32


































                                         1
<PAGE>
                         PART I.  FINANCIAL INFORMATION
                         ------------------------------
                Alexander & Alexander Services Inc. and Subsidiaries
                  Unaudited Consolidated Statements of Operations
                For the Three Months Ended March 31, 1995 and, 1994
               -------------------------------------------------------
                       (in millions, except per share amounts)
<TABLE><CAPTION>
                                                                              Three Months Ended 
                                                                                   March 31,      
                                                                              ------------------
                                                                                1995      1994
                                                                                ----      ----
<S>                                                                            <C>      <C>
        Operating revenues:
          Commissions and fees                                                 $308.3   $311.8 
          Fiduciary investment income                                            15.9     11.2 
                                                                               ------   -------
             Total                                                              324.2    323.0 
                                                                               ------   -------
          
        Operating expenses:
          Salaries and benefits                                                 182.1    200.7
          Other                                                                 100.4    117.1 
                                                                               ------   -------
             Total                                                              282.5    317.8  
                                                                               ------   ------

        Operating income                                                         41.7      5.2 
                                                                               ------   -------
          
        Other income (expenses):
          Investment income                                                       4.9      2.0   
          Interest expense                                                       (4.5)    (3.5)  
          Other                                                                  30.4     (3.2) 
                                                                               ------   ------
             Total                                                               30.8     (4.7) 
                                                                               ------   ------
        Income before income taxes and
          minority interest                                                      72.5      0.5  
        Income taxes (benefit)                                                   26.5     (0.2)
                                                                               ------   ------
          
        Income before minority interest                                          46.0      0.7
        Minority interest                                                        (4.3)    (2.5)
                                                                               ------   ------
          
        Income (loss) before cumulative effect of
            change in accounting                                                 41.7     (1.8)
        Cumulative effect of change in   
          accounting                                                               -      (2.6)
                                                                               ------   ------
        Net income (loss)                                                        41.7     (4.4)

          Preferred stock dividends                                              (6.2)    (2.1)
                                                                                ------   ------
          
        Earnings (loss) attributable to common
            shareholders                                                       $ 35.5   $ (6.5) 
                                                                               ======   ======

         
        PER SHARE INFORMATION:
        ----------------------
        Primary earnings per share:
          Income (loss) before cumulative effect of
            change in accounting                                               $ 0.80   $(0.09)
          Cumulative effect of change in 
            accounting                                                             -     (0.06)
                                                                               ------   ------
          Net income (loss)                                                    $ 0.80   $(0.15)
                                                                               ======   ======
          
          Average common and common equivalent shares outstanding                44.3     43.5
                                                                               ======   ======

          Fully diluted earnings per share:
            Income (loss) before cumulative effect of
              change in accounting                                             $ 0.69   $(0.09)
            Cumulative effect of change in
              accounting                                                           -     (0.06)
                                                                               ------   ------
          Net income (loss)                                                    $ 0.69   $(0.15)
                                                                               ======   ======

          Average common shares outstanding, assuming full dilution              61.9     43.5
                                                                               ======   ======
          
          Cash dividends per common share                                      $0.025   $ 0.25 
                                                                               ======   =======
</TABLE>
                   See accompanying notes to financial statements.



                                         2
<PAGE>

                Alexander & Alexander Services Inc. and Subsidiaries
                       Condensed Consolidated Balance Sheets
                   March 31, 1995 (Unaudited) and December 31, 1994       
               -------------------------------------------------------
                                   (in millions)

<TABLE><CAPTION>
                                                                                  March 31,          December 31,
                                                                                    1995                 1994    
                                                                                -------------        ------------
<S>                                                                             <C>                  <C>
             ASSETS
             ------

             Current assets:
               Cash and cash equivalents:
                  Operating                                                       $  209.3             $  248.7
                  Fiduciary                                                          589.3                428.5
               Short-term investments:
                  Operating                                                            5.7                 19.2
                  Fiduciary                                                          237.6                292.2
               Premiums and fees receivable (less
                allowance for doubtful accounts
                of $24.5 in 1995 and $23.7 in 1994)                                1,175.4              1,206.1
               Deferred income taxes                                                  38.2                 71.5
               Other current assets                                                  110.3                120.7 
                                                                                  --------             ---------
                     Total current assets                                          2,365.8              2,386.9

             Property and equipment - net                                            124.8                138.0
             Intangible assets - net                                                 175.7                175.1
             Deferred income taxes                                                   104.9                 87.1
             Long-term operating investments                                          75.9                 64.1
             Other                                                                    97.3                 94.5
                                                                                  --------             --------
                                                                                  $2,944.4             $2,945.7
                                                                                  ========             ========
             LIABILITIES AND STOCKHOLDERS' EQUITY
             ------------------------------------

             Current liabilities:
               Premiums payable to insurance companies                            $1,822.7             $1,738.3
               Short-term debt                                                         0.6                  1.0
               Current portion of long-term debt                                       3.4                 17.1
               Deferred income taxes                                                   8.7                  8.5
               Accrued compensation and related benefits                              35.6                 60.0
               Income taxes payable                                                   32.5                 66.3
               Other accrued expenses                                                188.4                258.1
                                                                                  --------             --------
                    Total current liabilities                                      2,091.9              2,149.3
                                                                                  --------             --------

             Long-term liabilities:
               Long-term debt                                                        180.7                132.7
               Deferred income taxes                                                  15.1                 13.4
               Net liabilities of discontinued operations                             45.1                 56.8
               Other                                                                 236.4                266.0
                                                                                  --------             --------
                    Total long-term liabilities                                      477.3                468.9
                                                                                  --------             --------

             Commitments and contingent liabilities
               (Notes 6, 7 and 11)

             8% Series B cumulative convertible preferred
               stock contingency                                                      10.0                 10.0
                                                                                  --------             --------
</TABLE>


                  See accompanying notes to financial statements.

                                    -Continued-

                                         3
<PAGE>



                Alexander & Alexander Services Inc. and Subsidiaries
                 Condensed Consolidated Balance Sheets (continued)
                   March 31, 1995 (Unaudited) and December 31, 1994       
               -------------------------------------------------------
                                   (in millions)

<TABLE><CAPTION>
                                                                                  March 31,          December 31,
                                                                                    1995                 1994    
                                                                                -------------        ------------

<S>                                                                             <C>                  <C>
             Stockholders' equity:
              Preferred stock, authorized 15 shares, $1 par
               value:
                Series A junior participating preferred
                  stock, issued and outstanding, none                             $     -              $     - 
                $3.625 Series A convertible preferred stock,
                  issued and outstanding 2.3 and 2.3 shares,
                  respectively, liquidation preference of
                  $115 million                                                         2.3                  2.3
                8% Series B cumulative convertible preferred
                  stock, issued and outstanding, 4.2 and 4.1
                  shares, respectively, liquidation preference
                  of $210 million and  $205 million, respectively                      4.2                  4.1
              Common stock, authorized 200 shares, $1 par
                value; issued and outstanding 41.8
                and 41.5 shares, respectively                                         41.8                 41.5
              Class A common stock, authorized 26 shares,
                $.00001 par value; issued and outstanding 
                2.1 and 2.3 shares, respectively                                        -                    - 
              Class C common stock, authorized 11 shares,
                $1 par value; issued and outstanding
                0.4 and 0.4 shares, respectively                                       0.4                  0.4
              Class D common stock, authorized 40 shares,
                $1 par value; issued and outstanding,
                none                                                                    -                    -
              Paid-in capital                                                        620.1                615.0
              Accumulated deficit                                                   (252.7)              (287.1)
              Net unrealized investment gains - net of
                deferred income taxes                                                  3.4                  1.5
              Accumulated translation adjustments                                    (54.3)               (60.2)
                                                                                  --------             --------
                  Total stockholders' equity                                         365.2                317.5
                                                                                  --------             --------
                                                                                  $2,944.4             $2,945.7
                                                                                  ========             ========
</TABLE>









                     See accompanying notes to financial statements.



                                         4
<PAGE>



                Alexander & Alexander Services Inc. and Subsidiaries
                  Unaudited Consolidated Statements of Cash Flows
               For the Three Months Ended March 31, 1995 and 1994     
             ---------------------------------------------------------
                                   (in millions)
         
<TABLE><CAPTION>
                                                                                    Three Months Ended
                                                                                         March 31,     
                                                                                    -------------------
                                                                                    1995          1994
                                                                                    ----          ----
<S>                                                                                <C>           <C>
             Cash provided (used) by:

             Operating activities:
               Income (loss) before cumulative effect
                 of change in accounting                                           $  41.7       $  (1.8)
               Adjustments to reconcile to net cash
                 used by operating activities:
                    Depreciation and amortization                                     11.5          13.3
                    Deferred income taxes                                             14.9          19.2
                    Gains on dispositions of subsidiaries and
                    other assets                                                     (30.6)           - 
                    Other                                                              1.8           1.6
               Changes in assets and liabilities (net of
                  effects from acquisitions and dispositions):
                    Net fiduciary cash and cash equivalents and
                    short-term investments                                           (89.2)        (43.3)          
                    Premiums and fees receivable                                      42.3          93.2
                    Other current assets                                             (27.1)          5.4
                    Other assets                                                      (5.5)          0.7 
                    Premiums payable to insurance companies                           50.9         (34.1)
                    Other accrued expenses                                          (111.4)        (95.9)
                    Other long-term liabilities                                        1.8           5.7
              
               Discontinued operations (net)                                         (11.7)         (0.3)
               Cumulative effect of change in accounting                                -           (2.6)
                                                                                   -------       -------

                    Net cash used by operating activities                           (110.6)        (38.9)
                                                                                   -------       -------
             Investing activities:
                Net purchases of property and equipment                               (1.9)         (4.5)
                Purchases of businesses                                               (1.7)         (0.1)
                Proceeds from sales of subsidiaries and
                other assets                                                          85.9           0.4
                Purchases of operating investments                                   (28.3)         (0.2)
                Sales/maturities of operating investments                             30.6           3.7
                                                                                   -------       -------

                   Net cash provided (used) by investing 
                      activities                                                      84.6          (0.7)
                                                                                   -------       -------
</TABLE>

                  See accompanying notes to financial statements.

                                    -Continued-


                                         5
<PAGE>


                Alexander & Alexander Services Inc. and Subsidiaries
            Unaudited Consolidated Statements of Cash Flows (Continued)
                  For the Three Months Ended March 31, 1995 and 1994    
           -------------------------------------------------------------
                                   (in millions)

<TABLE><CAPTION>
                                                                                   Three Months Ended
                                                                                        March 31,     
                                                                                   -------------------
                                                                                    1995           1994
                                                                                   -----          -----

<S>                                                                               <C>           <C>
             Financing activities:
               Cash dividends                                                     $  (3.2)      $ (13.0)
               Proceeds from issuance of short-term debt                              0.1           0.4
               Payments of short-term debt                                           (0.5)         (9.7)
               Proceeds from issuance of long-term debt                               0.4           0.5
               Repayments of long-term debt                                         (13.8)         (1.5)
               Issuance of common stock                                               0.1           1.3
                                                                                  -------       -------

                   Net cash used by financing activities                            (16.9)        (22.0)
                                                                                  -------       -------

             Effect of exchange rate changes on operating
               cash and cash equivalents                                              3.5           1.9 
             Operating cash and cash equivalents at  
                beginning of year                                                   248.7         151.5
                                                                                  -------       -------
             Operating cash and cash equivalents at end 
               of period                                                          $ 209.3       $  91.8
                                                                                  =======       =======

             Supplemental cash flow information:
                Cash paid during the period for:
                   Interest                                                       $   4.2       $   3.5
                   Income taxes                                                      50.9          20.1

             Non-cash investing and financing activities:
               Notes payable issued for contingency 
                 settlements                                                      $  45.7       $    -
               Series B cumulative convertible preferred
                 stock dividends-in-kind                                              4.1            -
               Common stock issued for employee benefit and 
                 stock plans                                                          1.1           0.5
               Common stock issued for non-employee stock 
                 plans                                                                0.2            - 
               Note receivable established for contingency
                 settlement                                                           1.3            -
</TABLE>


                   See accompanying notes to financial statements.



                                         6
<PAGE>



          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                       Unaudited Notes to Financial Statements 
                       ---------------------------------------

          (Dollars in millions, except per share information)

     1.   Interim Financial Presentation

          Unless otherwise indicated, all amounts are stated in millions of
          U.S. dollars. Certain prior period amounts have been reclassified
          to conform with the current year presentation.  In the opinion of
          the Company, all adjustments necessary for a fair presentation
          have been included in the consolidated financial statements. The
          results of operations for the first three months of the year are
          not necessarily indicative of results for the year.

     2.   Employees' Retirement Plans and Benefits

          Effective January 1, 1994, the Company adopted SFAS No. 112,
          "Employers' Accounting for Postemployment Benefits."  This
          statement requires that certain benefits provided to former or
          inactive employees after employment but prior to retirement,
          including disability benefits and health care continuation
          coverage, be accrued based upon the employees' services already 
          rendered.  The cumulative effect of this accounting change was
          an after-tax charge of $2.6 million or $0.06 per share in the
          first quarter of 1994.

     3.   Restructuring Charges 

          In the fourth quarter of 1994, management committed to a formal
          plan of restructuring the Company's operations and recorded a
          $69 million pre-tax charge ($45.1 million after-tax, or $1.03
          per share). The restructuring charge included $25.2 million to
          consolidate real estate space requirements at 48 offices
          worldwide, and $43.8 million for voluntary early retirement
          programs and involuntary workforce reductions involving
          approximately 1,100 positions, of which 650 are in the U.S.

          The involuntary severance portion of the charge amounted to
          $22.9 million and reflected the elimination of 898 positions
          worldwide. The voluntary early retirement program was accepted
          by 208 employees prior to December 31, 1994 and amounted to
          $20.9 million of the charge.  During the first quarter of 1995,
          the Company paid $6.8 million of these liabilities.  The Company
          expects to pay an additional $18 million of the remaining
          balance of $31.8 million throughout the remainder of 1995.

          The charge associated with real estate activities relates to the
          closure, abandonment and downsizing of office space globally,
          including 34 locations in the U.S.  The Company anticipates that
          these actions will be completed by the end of 1995.  The costs
          include primarily remaining lease obligations and write-offs of
          leasehold improvements and fixed assets.  During the first
          quarter of 1995, the Company paid $1.7 million of these
          liabilities and wrote-off assets of $0.6 million. The Company,
          expects to pay an additional $7.1 million of the remaining $17.2
          million cash portion of these liabilities throughout the
          remainder of 1995. The cash portion of the remaining
          liabilities, excluding the fixed asset and leasehold improvement
          write-offs of approximately $4.6 million, will be paid out over
          the remaining lease periods, which range from one to ten years.




                                         7
<PAGE>

          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                Unaudited Notes to Financial Statements (continued)
                ---------------------------------------------------

     4. Dispositions

          On February 28, 1995 the Company completed the sale of Alexsis,
          its U.S.-based third party claims administrator, for total cash
          proceeds of $47.1 million. The pre-tax gain on this transaction
          was $30.3 million ($20.8 million after-tax or $0.47 per share).
          Under certain circumstances, pursuant to the terms of the purchase
          agreement, the transaction is subject to a post-closing adjustment
          in the purchase price. The Company currently believes that such
          adjustment, if any, will not be material to the Company's financial
          position or results of operations.

          In January 1995, the Company sold its minority interest in a
          U.K. merchant bank for cash proceeds of $7.2 million and a pre-tax
          gain of $0.3 million.

          These gains are included in Other Income (Expenses) in the
          Consolidated Statements of Operations.

     5.  Other Income and Expenses

         Other non-operating income (expenses) is comprised of the following:

<TABLE><CAPTION>
                                                                               Three Months Ended
                                                                                    March 31,                         
                                                                               ------------------
                                                                                1995     1994
                                                                                ----     ----
<S>                                                                             <C>      <C>
             Gains on sales of subsidiaries (See Note 4)                        $30.6    $  -
             Litigation costs                                                    (0.1)    (2.5)
             Other                                                               (0.1)    (0.7)
                                                                                -----    ------
                                                                                $30.4    $(3.2)
                                                                                =====    =====
</TABLE>

          Litigation costs are associated primarily with the Mutual Fire
          lawsuit described in Note 11 of the Unaudited Notes to
          Financial Statements.

     6.  Income Taxes

          During 1994, the Company was advised that the Joint Committee on
          Taxation had approved the agreement reached in 1993 by the
          Company and the Appeals Office of the Internal Revenue
          Service(IRS) on settlement of tax issues with respect to years
          1980 through 1986.  Also during 1994, the Company reached an
          agreement with the IRS on settlement of the examination of years
          1987 through 1989.  On February 28, 1995, the Company paid the
          amounts due for years 1980 through 1989 and charged the tax and
          net interest totaling $35.6 million against previously
          established reserves.

          In 1994, the Company received a Notice of Proposed Adjustment
          from the IRS in connection with the examination of its 1990 and
          1991 U.S. federal income tax returns, proposing an increase in
          taxable income for the 1991 year which, if sustained, would
          result in additional tax liability estimated by the Company at
          $50 million.  This proposed adjustment relates to intercompany
          transactions involving the stock of a United Kingdom subsidiary.

          The Company disagrees with the IRS position on this issue. 
          Although the ultimate outcome of the matter cannot be predicted
          with certainty, the Company and its independent tax counsel
          believe there are meritorious defenses to the proposed
          adjustment and substantial arguments to sustain the Company's
          position and that the Company should prevail in the event this
          issue is litigated.


                                         8
<PAGE>



          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                Unaudited Notes to Financial Statements (continued)
                ---------------------------------------------------

     6.  Income Taxes (continued)

          A similar set of transactions occurred in 1993 for which the IRS
          could propose an increase in taxable income which would result
          in an additional tax liability estimated by the Company at $25
          million.  The Company's 1993 tax return is not currently under
          examination.  The Company believes it should prevail in the
          event this similar issue is raised by the IRS.  Accordingly, no
          provision for any liability with respect to the 1991 and 1993
          transactions has been made in the consolidated financial
          statements.  The Company believes that its current tax reserves
          are adequate to cover its tax liabilities.

     7.  Discontinued Operations

         In 1985, the Company discontinued its insurance underwriting
         operations. In 1987 the Company sold Sphere Drake Insurance Group
         (Sphere Drake). The Sphere Drake sales agreement provides indemnities 
         by the Company to the purchaser for various potential liabilities
         including provisions covering future losses on certain insurance
         pooling arrangements from 1953 to 1967 between Sphere Drake and
         Orion Insurance Company (Orion), a U.K.-based insurance company,
         and future losses pursuant to a stop-loss reinsurance contract
         between Sphere Drake and Lloyd's Syndicate 701 (Syndicate 701).
         In addition, the sales agreement requires the Company to assume
         any losses in respect of actions or omissions by Swann & Everett
         Underwriting Agency (Swann & Everett), an underwriting
         management company previously managed by Alexander Howden Group
         plc (Alexander Howden).
          
         The net liabilities of discontinued operations shown in the
         accompanying Consolidated Balance Sheets include insurance liabilities
         associated with the above indemnities, liabilities of insurance
         underwriting subsidiaries currently in run-off and other related
         liabilities.
          
         A summary of the net liabilities of discontinued operations is
         as follows:
          
<TABLE><CAPTION>
                                                           As of                As of
                                                         March 31, 1995  December 31, 1994
                                                         --------------  -----------------
                
<S>                                                      <C>             <C>
                Liabilities:
                  Insurance liabilities                      $279.5          $277.6
                  Other                                        19.7            31.4
                                                             ------          ------
                   Total liabilities                          299.2           309.0
                                                             ------          ------
                
                Assets:
                  Recoverable under finite risk contracts:
                     Insurance liabilities                    137.7           135.7
                     Premium adjustment                        10.8            10.8
                  Reinsurance recoverables                     64.2            64.2
                  Cash and investments                         23.6            23.6
                  Other                                        10.8            10.9
                                                             ------          ------
                   Total assets                               247.1           245.2
                                                             ------          ------
                
                Total net liabilities of discontinued 
                  operations                                   52.1            63.8
                  Less current portion classified as 
                    other accrued expenses                      7.0             7.0
                                                             ------          ------
                
                Remainder classified as net liabilities 
                  of discontinued operations                 $ 45.1          $ 56.8
                                                             ======          ======
</TABLE>


                                         9

<PAGE>

          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                Unaudited Notes to Financial Statements (continued)
                ---------------------------------------------------

     7.  Discontinued Operations (continued)
          
         The insurance liabilities represent estimates of future claims
         expected to be made under occurrence-based insurance policies and
         reinsurance business written through Lloyd's and the London market
         covering primarily asbestosis, environmental pollution, and latent
         disease risks in the United States which are coupled with substantial
         litigation expenses. These claims are expected to develop and be 
         settled over the next twenty to thirty years.

         Liabilities stemming from these claims cannot be estimated
         using conventional actuarial reserving techniques because the
         available historical experience is not adequate to support the
         use of such techniques and because case law, as well as scientific 
         standards for measuring the adequacy of site cleanup (both of which
         have had, and will continue to have, a significant bearing on the 
         ultimate extent of the liabilities) is still evolving.
         Accordingly, the Company's independent actuaries have combined
         available exposure information with other data and have used various
         projection techniques to estimate the insurance liabilities,
         consisting principally of incurred but not reported losses.
          
         In 1994, Orion, which has financial responsibility for sharing
         certain of the indemnity liabilities, was placed in provisional
         liquidation by order of the English Courts.  Based on current
         facts and circumstances, the Company believes that the
         provisional liquidation will not have a material adverse effect
         on the net liabilities of discontinued operations.
          
         The Company has certain protection against adverse developments
         of the insurance liabilities through two finite risk contracts issued
         by Centre Reinsurance (Bermuda) Limited (reinsurance company). A 
         contract entered into in 1989 provides the insurance underwriting
         subsidiaries currently in run-off with recoveries of recorded
         liabilities of $76 million, and for up to $50 million of
         additional recoveries in excess of those liabilities subject to
         a deductible for one of the run-off companies of $15 million. At
         March 31, 1995, the Company had recorded $8 million of the
         deductible.
          
         On July 1, 1994, the Company entered into an insurance-based
         financing contract (finite risk contract) providing protection
         primarily for exposures relating to Orion, Syndicate 701 and Swann 
         & Everett. The contract provided for a payment by the Company of $80 
         million ($50 million of which was borrowed from the reinsurance 
         company) to the reinsurance company and for payment by the Company of 
         the first $73 million of paid claims. The contract entitles the
         Company to recover paid claims in excess of the Company's $73
         million retention.  At March 31, 1995, recoveries were limited
         to $110 million, which includes the Company's payment of $80
         million. In addition, commencing December 31, 1996, depending on
         the timing and amount of paid loss recoveries under the
         contract, the Company may be entitled to receive a payment from
         the reinsurance company in excess of the amounts recovered for
         paid losses if the contract is terminated.  The contract is
         accounted for under the deposit method of accounting and the
         accounting requirements for discontinued operations.
          
         The Company's right to terminate the contract entered into in
         1994 is subject to the consent of American International Group, Inc.
         (AIG) as long as AIG is the holder of certain shares of the
         Company's stock. In addition, the reinsurance company also has
         the right, under certain circumstances, currently considered to
         be remote by the Company, to terminate that contract.



                                         10
<PAGE>

          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                Unaudited Notes to Financial Statements (continued)
                ---------------------------------------------------

     7.  Discontinued Operations (continued)

         The insurance liabilities set forth above represent the
         Company's best estimates of the probable liabilities based on
         independent actuarial estimates.  The recoverable amounts under
         the finite risk contracts, which are considered probable of
         realization based on independent actuarial estimates of losses
         and pay out patterns, represent the excess of such liabilities
         over the Company's retention levels. The premium adjustment
         represents the recoverable amount considered probable of
         realization at the earliest date the Company can exercise its
         right to terminate the finite risk contract covering the
         insurance underwriting subsidiaries currently in run-off.

         Insurance liabilities in excess of recorded liabilities could
         develop in the future. Based on independent actuarial estimates of the
         amount and timing of claim payments, it is reasonably possible
         that such additional liabilities of $191 million, net of
         estimated amounts recoverable for paid losses under the finite
         risk contracts of $117 million, could amount to $74 million.
         However, management currently believes that such additional
         insurance liabilities are not likely to develop.
          
         Changes in the total net liabilities of discontinued operations
         for the three months ended March 31, 1995 are as follows:
          
         Beginning balance                       $ 63.8
           Claims and expense payments            (11.4)
           Other                                   (0.3)
                                                  ------
         Ending balance                          $ 52.1
                                                  ======
          
         The Company believes that, based on current estimates, the
         established total net liabilities of discontinued operations are 
         sufficient to cover its exposures. However, there is no assurance 
         that further adverse development may not occur due to variables 
         inherent in the estimation processes and other matters described
         above. The Company currently believes that the effect of such adverse
         development, if any, will not be material to the Company's
         financial position and results of operations.

     8.  Per Share Data

         Primary earnings per share are computed by dividing earnings
         (loss) attributable to common stockholders by the weighted
         average number of shares of Common Stock and their equivalents
         (Class A and Class C Common Stock) outstanding during the
         period and, if dilutive, shares issuable upon exercise of stock
         options.  The $3.625 Series A Convertible Preferred Stock and
         the 8% Series B Convertible Preferred Stock are not common
         stock equivalents.  Fully diluted earnings per share are
         computed by dividing earnings attributable to common
         stockholders plus preferred dividends and interest expense, net
         of tax, on the convertible subordinate debentures by the
         weighted average number of common shares outstanding during the
         period after giving effect to the exercise of stock options,
         conversion of preferred stock and convertible subordinate
         debentures.  The computation of fully diluted earnings per
         share for March 31, 1994 was antidilutive; therefore, the
         amounts for primary and fully diluted earnings per share are
         the same.














                                         11
<PAGE>

          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                Unaudited Notes to Financial Statements (continued)
                ---------------------------------------------------

     9.   Investments

          Effective January 1, 1994, the Company adopted SFAS No. 115,
          "Accounting for Certain Investments in Debt and Equity Securities." 
          In accordance with the Statement, the Company has classified all
          debt and equity securities as available for sale. At March 31, 1995, 
          net unrealized holding gains totaled $3.4 million, net of deferred 
          income taxes of $1.1 million, and are reported as a separate 
          component of Stockholders' Equity. During the quarter ended 
          March 31, 1995, the net unrealized holding gains increased by 
          approximately $1.9 million and proceeds from sales of securities 
          totaled $6.3 million with gross realized gains totaling $0.4 million.

          The amortized cost and estimated fair value of the Company's
          debt and equity securities and financial instruments used to hedge 
          the existing and anticipated fiduciary portion of such investments 
          as of March 31, 1995 are summarized below:

<TABLE><CAPTION>
                                                             Gross       Gross    Estimated
                                               Amortized   Unrealized  Unrealized   Fair
                                                 Cost        Gains       Losses     Value   
                                               ---------   ----------  ---------- ----------
<S>                                            <C>         <C>         <C>         <C>
                U.S. Government agencies/
                   state issuances             $    42.7   $     -     $      -    $   42.7
                Other interest-bearing  
                   securities                       91.7         -            -        91.7 
                Mortgage-backed securities          67.9         -            -        67.9 
                Equity securities                    3.4        4.9           -         8.3 
                Financial instruments - used
                   as hedges                          -         0.4         (0.8)      (0.4)
                                               ---------   --------    ---------   --------
                     Total                     $   205.7   $    5.3    $    (0.8)  $  210.2
                                               =========   ========    =========   ========
</TABLE>

          The above debt and equity securities and financial instruments
          used as hedges are classified in the Consolidated Balance Sheet 
          at March 31, 1995 as follows:

            Cash and cash equivalents:
              Operating                              $   22.5 
              Fiduciary                                  54.1 
            Short-term investments:
              Operating                                   0.5 
              Fiduciary                                  84.1 
            Long-term operating investments              49.0 
                                                     ---------
                  Total                              $  210.2 
                                                     =========

          The amortized cost and estimated fair value of debt securities
          at March 31, 1995 by contractual maturity are summarized below:

<TABLE><CAPTION>
                                                                            Estimated
                                                           Amortized           Fair
                                                              Cost            Value   
                                                           ---------        ----------
<S>                                                        <C>              <C>
                Due in one year or less                    $    97.9        $    97.9
                Due after one year through five years           26.2             26.2
                Due after five years through ten years           0.2              0.2
                Due after ten years                             10.1             10.1
                                                           ---------        ---------
                                                               134.4            134.4
                Mortgage-backed securities                      67.9             67.9
                                                           ---------        ---------
                  Total debt securities                    $   202.3        $   202.3
                                                           =========        =========
</TABLE>

          Certain of the above investments with maturities greater than
          one year are classified as short-term and included in current 
          assets as they represent fiduciary investments that will be utilized 
          during the normal operating cycle of the business to pay premiums 
          payable to insurance companies that are included in current 
          liabilities.


                                         12

<PAGE>



          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                Unaudited Notes to Financial Statements (continued)
                ---------------------------------------------------

     10.  Debt 

          On March 27, 1995, the Company's previously existing credit
          agreement was replaced by a new $200 million three-year facility
          with various banks which expires in March 1998.  The new
          agreement provides for unsecured borrowings and contains various
          covenants, including minimum consolidated tangible capital funds,
          minimum consolidated tangible net worth, maximum leverage and
          minimum cash flow requirements.  The Company currently believes
          that the covenant regarding minimum cash flow coverage is the
          most restrictive.  This covenant requires that the ratio of
          earnings before interest, taxes, depreciation and amortization to
          interest expense and cash dividends exceed 4.25 to 1.  At March
          31, 1995, this ratio was 10.94 to 1.  In addition, the occurrence
          of a "Special Event" under the AIG Agreement which is not waived 
          would constitute an event of default under the new agreement. 
          Interest rates charged on amounts drawn on this line of credit
          are dependent upon numerous variables, including the Company's
          credit ratings, the duration of the borrowings and whether such
          borrowings are made by the Company or its domestic or foreign
          subsidiaries.  Interest rates are based upon various published
          rates, including the prime lending rate, certificate of deposit
          rates, federal funds borrowing rates and LIBOR.  The Company has
          full and immediate access to the $200 million credit line and has
          no borrowings outstanding under this agreement at March 31, 1995.

          On March 27, 1995, the Company, Shand Morahan and Company, Inc.
          (Shand) and the rehabilitator of Mutual Fire Marine and Inland
          Insurance Company (Mutual Fire) entered into a settlement
          agreement which, if approved by the courts, would terminate the
          rehabilitator's litigation and release the Company and Shand from
          any further claims by the rehabilitator.  Under the terms of the 
          settlement, the Company paid $12 million in cash into an escrow
          account on April 1, 1995 and issued a $35 million six-year zero-
          coupon note with a present value of $25.9 million, secured by a
          letter of credit, using a discount rate of 9.3%.  The note is
          payable in six equal, consecutive annual installments, 
          commencing on or before the first day of April 1996.  The cash
          and note will be released from escrow 31 days after final court
          approval, which was given on May 10, 1995.  (See Note 11 of the
          Unaudited Notes to Financial Statements).

          In March 1995, a U.S. subsidiary prepaid an unsecured $10 million
          term loan with a bank due August 1995.

          In January 1995, the Company negotiated the settlement of certain
          obligations relating to the 1987 sale of Shand.  Under the terms
          of the settlement, the Company paid $14 million in cash, issued a
          five year interest bearing note in the principal amount of $14
          million and expects to pay a net contingent obligation of $4.5
          million ($5.8 million contingent notes payable less $1.3 million
          contingent note receivable).  The $14 million note payable is due
          on January 25, 2000 or may be prepaid in whole, or from time to
          time in part, without premium or penalty and bears interest at a
          rate of 10.6%.  Interest is payable on the unpaid principal
          amount on the first day of June and December of each year
          commencing June 1, 1995.  The contingent obligations are due
          within five years and payable on demand.  (See Note 11 of the
          Unaudited Notes to Financial Statements).








                                         13
<PAGE>



          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                 Unaudited Notes to Financial Statements (continued)  
                ----------------------------------------------------

     11.  Contingencies

          The Company and its subsidiaries are subject to various claims
          and lawsuits from both private and governmental parties, which 
          include claims and lawsuits in the ordinary course of business, 
          consisting principally of alleged errors and omissions in connection 
          with the placement of insurance and in rendering consulting services.
          In some of these cases, the remedies that may be sought or
          damages claimed are substantial. Additionally, the Company and
          its subsidiaries are subject to the risk of losses resulting
          from the potential uncollectibility of insurance and reinsurance
          balances and claims advances made on behalf of clients and
          indemnifications connected with the sales of certain businesses.

          Certain claims asserted against the Company and certain of its
          subsidiaries alleging, among other things, that certain Alexander 
          Howden subsidiaries accepted, on behalf of certain insurance 
          companies, insurance or reinsurance at premium levels not 
          commensurate with the level of underwriting risks assumed and 
          retroceded or reinsured those risks with financially unsound 
          reinsurance companies.

          Claims asserting these allegations are pending in suits filed in
          New York and Ohio. In a New York action brought in 1985, claims
          were asserted against the Company and certain subsidiaries (Pine
          Top Insurance Company, Ltd. v. Alexander & Alexander Services
          Inc., et al., 85 Civ. 9860 (RPP) (S.D.N.Y.)). The plaintiff
          sought compensatory and punitive, as well as treble damages
          under RICO totalling approximately $87 million, arising from
          alleged RICO violations, common law fraud, breach of contract
          and negligence. Two subsidiaries counterclaimed for breach of
          certain reinsurance contracts with the plaintiff. This action
          was settled as of January 12, 1995 and the action was
          voluntarily dismissed in February 1995. The settlement amount
          was $4.5 million. The Company's portion was $2.1 million which
          was previously reserved under its professional indemnity
          program. In a similar New York action brought in 1988 against
          the Company and certain subsidiaries (Certain Underwriters at
          Lloyd's of London Subscribing to Insurance Agreements ML8055801,
          et al. v. Alexander & Alexander Services Inc., et al., formerly 
          captioned Dennis Edward Jennings v. Alexander & Alexander Europe
          plc, et al., 88 CIV. 7060 (RO) (S.D.N.Y.)), plaintiffs seek
          compensatory and punitive damages, as well as treble damages
          under RICO totaling $36 million. The defendants have counterclaimed 
          against some of the plaintiffs for contribution. Discovery in this 
          case remains to be concluded and no trial date has been set. In the 
          Ohio action brought in 1985 (The Highway Equipment Company, 
          et al. v. Alexander Howden Limited, et al. (Case No. 1-85-01667, 
          U.S. Bankruptcy Court, So. Dist. Ohio, Western Div.)), plaintiffs 
          seek compensatory and punitive damages, as well as treble damages 
          under RICO totaling $24 million. A directed verdict in the Company's 
          favor was affirmed on March 14, 1994 in a decision by the U.S. 
          District Court for the Southern District of Ohio. The plaintiffs have
          appealed this decision to the U.S. Court of Appeals for the
          Sixth Circuit.  Management of the Company believes there are
          valid defenses to all the claims that have been made with
          respect to these activities and the Company is vigorously
          defending the pending actions. These actions are covered under
          the Company's professional indemnity program, except for
          possible damages under RICO. The Company currently believes the
          reasonably possible loss that might result from these actions,
          if any, would not be material to the Company's financial
          position or results of operations.


                                         14
<PAGE>



          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                 Unaudited Notes to Financial Statements (continued)  
                ----------------------------------------------------

     11.  Contingencies (continued)

          In 1987, the Company sold Shand, its domestic underwriting
          management subsidiary. Prior to the sale, Shand and its subsidiaries 
          had provided underwriting management services for and placed 
          insurance and reinsurance with and on behalf of Mutual Fire. Mutual 
          Fire was placed in rehabilitation by the Courts of the Commonwealth 
          of Pennsylvania in December 1986. In February 1991, the
          rehabilitator filed a complaint in the Commonwealth court
          against Shand and the Company. The case was subsequently removed
          to the U.S. District Court for the Eastern District of
          Pennsylvania and is captioned Foster v. Alexander & Alexander
          Services Inc., 91 Civ. 1179. The complaint, which seeks
          compensatory and punitive damages, alleges that Shand and, in
          certain respects, the Company breached duties to and agreements
          with, Mutual Fire. The rehabilitator, through an expert's
          report, indicated that the alleged damages are approximately
          $234 million, a conclusion with which the Company, based on
          substantial arguments, strongly disagreed.

          On March 27, 1995, the Company, Shand and the rehabilitator
          entered into a settlement agreement which, if approved by the
          courts, would terminate the rehabilitator's litigation and
          release the Company and Shand from any further claims by the
          rehabilitator. Under the terms of the settlement, the Company
          paid $12 million in cash into an escrow account on April 1, 1995
          and issued a $35 million six-year zero-coupon note with a
          present value of $25.9 million, secured by a letter of credit,
          using a discounted rate of 9.3%.  The cash and note will be
          released from escrow 31 days after final court approval, which was
          given on May 10, 1995.  In addition, Shand is required to return 
          $4.6 million of trusteed assets to the rehabilitator and the 
          rehabilitator has eliminated any right of set-offs previously 
          estimated to be $4.7 million. The Mutual Fire settlement agreement
          includes certain features protecting the Company from potential 
          exposure to claims for contribution brought by third parties and 
          expenses arising out of such claims. Although the Company's 
          professional liability underwriters have denied coverage for the 
          Mutual Fire lawsuit, the Company has instituted a declaratory 
          judgment action attempting to validate coverage (Alexander & Alexander
          Services Inc. and Alexander & Alexander Inc. plaintiffs against those
          certain underwriters at Lloyd's, London, England subscribing to 
          insurance evidence by policy numbers 879/P. 31356 and 879/P. 35349 and
          Assicurazioni Generali, S.P.A., defendants No. 92 Civ. 6319 
          (F.D.N.Y.)). In the fourth quarter of 1994, the Company increased 
          its previously established reserves of $10 million based on an 
          estimated settlement amount, and recorded a pre-tax charge of $37.2
          million ($24.2 million after-tax or $0.55 per share).

          Under the 1987 agreement with the purchaser of Shand, the
          Company agreed to indemnify the purchaser against certain 
          contingencies, including, among others, (i) losses arising out of 
          pre-sale transactions between Shand or Shand's subsidiaries, on the 
          one hand, and Mutual Fire, on the other, and (ii) losses arising out
          of pre-sale errors or omissions by Shand or Shand's subsidiaries.  
          The Company's obligations under the indemnification provisions in 
          the 1987 sales agreement were not limited as to amount or duration.






                                         15
<PAGE>



          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                 Unaudited Notes to Financial Statements (continued)  
                ----------------------------------------------------

     11.  Contingencies (continued)

          Starting in late 1992, the purchaser of Shand has asserted a
          number of claims under both the Mutual Fire indemnification
          provision and the errors-and-omissions indemnification provision
          of the sales agreement. Most of those claims have been resolved
          by a series of settlement agreements, involving the settlement
          or release of (a) claims relating to reinsurance recoverables
          due to Shand's subsidiaries from Mutual Fire, (b) claims
          relating to deterioration of reserves for business written by
          Mutual Fire and ceded to Shand's subsidiaries, and (c) a number
          of errors-and-omissions claims by third-party reinsurers against
          Shand. Under the settlement agreement entered into in January
          1995, covering the errors-and-omissions claims by third-party
          reinsurers, the Company obtained a release and limitation of
          indemnification obligations relating to certain third-party
          errors-and-omissions claims, and restructured the contractual
          relationship with the purchaser so that the parties' future
          interests as to third-party claims are more closely aligned. The
          Company paid $14 million in cash, issued a five-year interest
          bearing note in the principal amount of $14 million and expects
          to pay a net contingent obligation of $4.5 million. In the
          fourth quarter of 1994, the Company recorded a pre-tax charge of
          $32.5 million ($21.1 million after-tax, or $0.48 per share)
          associated with this settlement. Notwithstanding these
          settlements, the limitation of certain contract obligations and
          the restructuring of the parties' relationship, some of the 
          Company's indemnification provisions under the 1987 agreement are 
          still in effect. As a result, there remains the possibility of 
          substantial exposure under the indemnification provisions of the 
          1987 agreement, although the Company, based on current facts and 
          circumstances, believes the possibility of a material loss 
          resulting from these exposures is remote.

          In November 1993, a class action suit was filed against the
          Company and two of its directors and officers, Tinsley H. Irvin 
          and Michael K. White, in the United States District Court for the 
          Southern District of New York under the caption Harry Glickman v. 
          Alexander & Alexander Services Inc., et al. (Civil Action No. 93 
          Civ. 7594). On January 6, 1995, the plaintiff filed a second
          amended complaint which, among other things, dropped Mr. White
          as a defendant.  The second amended complaint purports to assert
          claims on behalf of a class of persons who purchased the
          Company's Common Stock during the period May 1, 1991 to November
          4, 1993, alleging that during said period the Company's
          financial statements contained material misrepresentations as a 
          result of inadequate reserves established by the Company's
          subsidiary, Alexander Consulting Group Inc., for unbillable
          work-in-progress. The second amended complaint seeks damages in
          an unspecified amount, as well as attorneys' fees and other
          costs, for alleged violations of Sections 10(b) and 20(a) of the
          Securities Exchange Act of 1934. The defendants have filed a
          motion to dismiss the second amended complaint. Management of
          the Company believes there are valid defenses to the allegations
          set forth in the complaint and the Company intends to vigorously
          dispute this claim. The Company currently believes that this
          action is covered by the Company's insurance program and that
          the reasonably possible loss that might result, if any, would
          not be material to the Company's financial position or results
          of operations.

          These contingent liabilities involve significant amounts. While
          it is not possible to predict with certainty the outcome of such
          contingent liabilities, the applicability or availability of
          coverage for such matters under the Company's professional
          indemnity insurance program, or their financial impact on the
          Company, management currently believes that such impact will not
          be material to the Company's financial position. However, it is
          possible that future developments with respect to these matters
          could have a material effect on future interim or annual results
          of operations.

                                         16
<PAGE>



          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                 Unaudited Notes to Financial Statements (continued)  
                ----------------------------------------------------

     11.  Contingencies (continued)

          Under the AIG Agreement, the Company has agreed to make certain
          payments to AIG pursuant to indemnifications given with respect to 
          the Company's balance sheet as of March 31, 1994. Pursuant to an 
          amendment to the AIG Agreement, dated November 10, 1994, the 
          Company's potential exposures under the indemnification, 
          individually or in the aggregate, was limited to $10 million. 
          Pursuant to a second amendment, dated March 16, 1995, the 
          indemnification was further limited to cover only tax payments and 
          reserves in excess of recorded tax reserves as of March 31, 1994. 
          As a result of this indemnification, the Company has classified 
          $10 million of the proceeds from the issuance of the Series B 
          Convertible Preferred Shares outside stockholders' equity until 
          such time as the indemnification, if any, is satisfied or terminated.

     12.  Financial Instruments

          The Company enters into foreign exchange forward contracts and
          foreign exchange option agreements primarily to provide risk 
          management against existing firm commitments as well as anticipated 
          future exposures that will arise at its London-based specialist
          insurance and reinsurance broking operations. The exposures
          arise because a significant portion of the revenues of these
          operations are denominated in U.S. dollars, while their
          expenses are primarily denominated in U.K. pounds sterling.

          The Company generally sells forward U.S. dollars and purchases
          U.K. pounds sterling for periods of up to two years in the future. 
          Such contracts provide risk management against future anticipated
          transactions which are not firm commitments. In addition, the
          Company enters into foreign exchange contracts to manage market
          risk associated with foreign exchange volatility on intercompany
          loans and expected intercompany dividends. Finally, the Company
          enters into foreign exchange contracts to effectively offset
          existing contracts when anticipated exchange rate movements
          would benefit the Company.
          
          Gains and losses on contracts which are designated as hedges of
          firm commitments are deferred until the settlement dates.
          Contracts which are not designated as hedges are marked to market at 
          each balance sheet date and are included in other current assets or 
          liabilities, with the resulting gain or loss recorded as a component 
          of other operating expenses. The fair market value of all foreign
          exchange contracts at March 31, 1995 was $3.2 million.
          
          Foreign exchange options written by the Company are marked to
          market at each balance sheet date and the resulting gain or loss is
          recorded as a component of other operating expenses. Future cash 
          requirements may exist if the option is exercised by the holder. 
          Based on foreign exchange rates at March 31, 1995, these options 
          could have been exercised at a nominal cost to the Company.
          
          At March 31, 1995, the Company had approximately $89.2 million
          notional principal of forward exchange contracts outstanding, 
          primarily to exchange U.S. dollars into U.K. pounds sterling, and
          approximately $24.7 million notional principal outstanding,
          primarily to exchange U.K. pounds sterling into U.S. dollars. In
          addition, at March 31, 1995, the Company had no foreign exchange
          contracts outstanding related to intercompany loans.



                                         17
<PAGE>



          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                 Unaudited Notes to Financial Statements (continued)  
                ----------------------------------------------------

     12. Financial Instruments (continued)
          
         The Company has entered into interest rate swaps and forward
         rate agreements, which are accounted for as hedges, as a means
         to limit the earnings volatility associated with changes in
         short-term interest rates on its existing and anticipated
         fiduciary investments with maturities of three months or less. 
         These instruments are contractual agreements between the Company
         and financial institutions which exchange fixed and floating
         interest rate payments periodically over the life of the
         agreements without exchanges of the underlying principal
         amounts. The notional principal amounts of such agreements are
         used to measure the interest to be paid or received and do not
         represent the amount of exposure to credit loss. The Company
         records the difference between the fixed and floating rates of
         such agreements as a component of its fiduciary investment
         income. Interest rate swaps and forward rate agreements which
         relate to debt securities are marked to market in accordance
         with SFAS No. 115. At March 31, 1995, an unrealized loss of $0.4
         million on interest rate swaps and forward rate agreements which
         hedge existing and anticipated fiduciary investments with
         maturities of three months or less was reflected in fiduciary
         cash and equivalents in the Consolidated Balance Sheet.
          
         At March 31, 1995 and December 31, 1994 the Company had the
         following interest rate swaps and forward rate agreements in
         effect, by year of final maturity:
          
          
         <TABLE><CAPTION>
                                                        March 31, 1995                     
                                     ------------------------------------------------------
                
                                       Gross      Net Weighted      Gross     Net Weighted
                                     Receiving       Average       Paying        Average
                Year                   Fixed      Interest Rate     Fixed     Interest Rate
                ----                 ---------    -------------    ------     -------------
                <S>                  <C>          <C>              <C>        <C>
                1995                   $412.2          7.17%       $246.1          7.50%    
                1996                    295.3          7.33          32.1          8.85   
                1997                     98.0          6.65            -            -     
                1998                     10.0          8.00            -            -     
                                       ------          ----        ------          ----
                     Total             $815.5          7.18%       $278.2          7.66%
                                       ======          ====        ======          ====
                
                
<CAPTION>
                                                       December 31, 1994                   
                                     ------------------------------------------------------
                
                                       Gross      Net Weighted      Gross     Net Weighted
                                     Receiving       Average       Paying        Average
                Year                   Fixed      Interest Rate     Fixed     Interest Rate
                ----                 ---------    -------------    ------     -------------
                <S>                  <C>          <C>              <C>        <C>
                1995                   $457.0          6.84%       $257.0          6.83%    
                1996                    291.9          7.30          31.2          8.85   
                1997                     97.8          6.65            -            -     
                                       ------          ----        ------          ----
                     Total             $846.7          6.98%       $288.2          7.05%
                                       ======          ====        ======          ====
</TABLE>
  
         The Company generally enters into interest rate swap agreements
         with a final maturity of three years or less. The floating rate on
         these agreements is generally based upon the six-month LIBOR
         rate on the relevant six-month reset dates. The Company also
         generally uses six-month LIBOR as the floating rate index for
         its forward rate agreements. Forward rate agreements generally
         have a final maturity date that is less than two years.
          

                                         18
<PAGE>



          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                 Unaudited Notes to Financial Statements (continued)  
                ----------------------------------------------------

     12.  Financial Instruments (continued)
          
          In addition, as part of its interest rate management program,
          the Company utilizes various types of interest rate options, 
          including caps, collars, floors and interest rate guarantees. 
          The Company generally writes covered interest rate options under 
          which the Company receives a fixed interest rate.
          
          The options are marked to market at each balance sheet date,
          based on the Company's estimated cost to settle the options. The 
          estimated cost to settle the options, less any premium deferred by 
          the Company, is recognized as a reduction to fiduciary investment
          income in the period when such changes in market value occur. At
          March 31, 1995, the Company recognized a current liability of
          $0.5 million, representing the estimated cost to settle these
          options at that date.  The estimated cost to settle these
          options was $1.3 million at December 31, 1994.  The estimated
          cost to settle these agreements was determined by obtaining
          quotes from banks and other financial institutions which make a
          market in these instruments.
          
          At March 31, 1995 and December 31, 1994, the Company had the
          following written interest rate option agreements outstanding,
          by year of final maturity:
          
<TABLE><CAPTION>
                                                        March 31, 1995                     
                                     ------------------------------------------------------
                
                                       Gross      Net Weighted      Gross     Net Weighted
                                     Receiving       Average       Paying        Average
                Year                   Fixed      Interest Rate     Fixed     Interest Rate
                ----                 ---------    -------------    ------     -------------
                <S>                  <C>          <C>              <C>        <C>
                1995                   $16.0          5.27%         $ -            -  %   
                1996                    44.1          5.43%          10.0         4.60    
                1997                    16.0          8.50%           -            -      
                1998                    10.0          8.50            -            -   
                                       -----          ----          -----         ----
                     Total             $86.1          6.33%         $10.0         4.60%
                                       =====          ====          =====         ====
                
                
<CAPTION>
                                                       December 31, 1994                   
                                     ------------------------------------------------------
                
                                       Gross      Net Weighted      Gross     Net Weighted
                                     Receiving       Average       Paying        Average
                Year                   Fixed      Interest Rate     Fixed     Interest Rate
                ----                 ---------    -------------    ------     -------------
                <S>                  <C>          <C>              <C>        <C>
                1995                   $15.6          5.27%         $ -            -  %    
                1996                    43.4          5.42           10.0         4.60   
                                       -----          ----          -----         ----
                     Total             $59.0          5.38%         $10.0         4.60%
                                       =====          ====          =====         ====
</TABLE>






                                         19
<PAGE>



          Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                 Unaudited Notes to Financial Statements (continued)  
                ----------------------------------------------------

     12.  Financial Instruments (continued)

          The above financial instruments are purchased from large
          international banks and financial institutions with strong credit 
          ratings. Credit limits are established based on such credit ratings 
          and are monitored on a regular basis.  Management does not
          anticipate incurring any losses due to non-performance by these
          institutions. In addition, the Company monitors the market risk
          associated with these agreements by using probability analyses, 
          external pricing systems and information from banks and brokers.
          The following methods and assumptions were used in estimating
          the fair value of each class of financial instrument. The fair 
          values of short-term and long-term investments were estimated based 
          upon quoted market prices for the same or similar instruments. The
          fair value of long-term debt, including the current portion, was
          estimated on the basis of market prices for similar issues at
          current interest rates for the applicable period. The fair value
          of interest rate swaps and forward rate agreements was estimated
          by discounting the future cash flows using rates currently
          available for agreements of similar terms and maturities.  The
          fair value of foreign exchange forward contracts and foreign
          exchange option agreements was estimated based upon year-end
          exchange rates.  The fair value of interest rate options was
          estimated based upon market quotes of the cost to settle these
          agreements. The carrying amounts of the Company's other
          financial instruments approximate fair value due to their short-
          term maturities.
          
          The following table presents the carrying amounts and the
          estimated fair value of the Company's financial instruments that 
          are not carried at fair value.
          
<TABLE><CAPTION>
                                               As of March 31, 1995  As of December 31, 1994
                                               --------------------  -----------------------
                                              Carrying     Estimated  Carrying     Estimated
                                               Amount     Fair Value   Amount     Fair Value
                                              --------    ----------  --------    ----------
                <S>                           <C>         <C>         <C>         <C>
                Long-term debt, including 
                  current portion               $184.1      $182.3     $149.8       $146.4
                Foreign exchange forward 
                  contracts                        3.2         3.2        1.6          2.6
                Interest rate swaps and 
                  forward rate agreements         (0.4)       (2.4)      (2.8)        (8.2)
</TABLE>


















                                         20
<PAGE>



       Alexander & Alexander Services Inc. & Subsidiaries (the Company)
          Management's Discussion and Analysis of Financial Condition
                             and Results of Operations                 
        ---------------------------------------------------------------

          OVERVIEW

          The Company's insurance broking revenues are generally affected
          by premium rates charged by insurance companies in the property
          and casualty markets and the overall available market capacity. 
          Since the mid-to-late 1980s, commission and fee growth has been
          constrained due to soft pricing and excess capacity and the
          resultant intense competition among insurance carriers and
          brokers for market share.  Lower interest rates have reduced
          investment income earned on fiduciary funds.

          The Company's restructuring and related initiatives in part
          reflect management's view that insurance premium pricing will
          not improve significantly in the foreseeable future. Revenue
          growth will depend increasingly on the development of new
          products and services and new business generation.  In addition,
          interest rates are expected to increase moderately in the U.S.
          and U.K.

          Revenue growth from the Company's human resource management
          consulting operations was impacted by uncertainty over health
          care reform in the U.S. Many clients postponed or reduced
          planned employee benefit reviews while waiting to analyze the
          impact of the potential governmental health care proposals.  The
          Company anticipates moderate revenue growth in 1995 as
          corporations recognize that any such proposals are not likely to
          affect their efforts to redesign and streamline employee benefit
          packages.

          Overall comparable operating expenses are expected to decline in
          1995 resulting from implementing the plan of restructuring and
          other expense initiatives, including employee benefit cost
          reductions, stringent travel and entertainment policies,
          elimination of certain employee perquisites and the
          consolidation of vendor and supply management. The Company has
          estimated that approximately $100 million of expense savings
          will be realized from these efforts; however, approximately one-
          half of such savings will be offset by investments in new
          technology, products and personnel to support revenue growth as
          well as normal inflationary increases.

          SUMMARY

          The Company reported net income of $41.7 million, or $0.80 per
          share ($0.69 per share on a fully diluted basis)for the three
          months ended March 31, 1995. Included in the results is an
          after-tax gain of $20.8 million, or $0.47 per share, from the
          sale of Alexsis, the Company's U.S.-based third party
          administrator operation.

          In the first quarter of 1994, the Company reported a net loss of
          $4.4 million, or $0.15 per share on a primary and fully diluted
          basis.  These results include a $2.6 million after-tax charge,
          or $0.06 per share, for the cumulative effect of a change in
          accounting, principle relating to the adoption of SFAS No. 112,
          "Employers' Accounting for Postemployment Benefits."

          The following discussion and analysis of significant factors
          affecting the
          Company's operating results and liquidity and capital resources
          should be read in conjunction with the accompanying consolidated
          financial statements and related notes.








                                         21
<PAGE>



       Alexander & Alexander Services Inc. & Subsidiaries (the Company)
          Management's Discussion and Analysis of Financial Condition
                          and Results of Operations (continued)           
     ---------------------------------------------------------------------

          CONSOLIDATED

          Operating Revenues

          Consolidated operating revenues were $324.2 million for the
          first quarter of 1995, an increase of $1.2 million, or 0.4
          percent, from the corresponding period in 1994.  Revenue
          comparisons were impacted by both foreign currency fluctuations
          and the effects of dispositions. After adjusting for the effect 
          of these items, total revenues increased $17.2 million, or 5.9
          percent.

          Commissions and Fees

          Total commissions and fees were $308.3 million for the first
          quarter of 1995, a decrease of $3.5 million, or 1.1 percent,
          compared to the same period in 1994.  The sale of non-core
          operations reduced revenues in the comparable periods by $20.4
          million and foreign exchange rates had a positive impact of $4.4
          million. When adjusted for these items, total commissions and
          fees increased by $12.5 million, or 4.5 percent.

          Fiduciary Investment Income

          Investment income earned on fiduciary funds for the first
          quarter of 1995 increased by $4.7 million, or 42 percent, versus
          1994 levels primarily due to higher average investment levels,
          particularly in the U.K. and higher worldwide interest rates,
          particularly in the U.S. and U.K.

          The Company enters into interest rate swaps and forward rate
          agreements to limit the earnings volatility associated with changes 
          in short-term interest rates on its existing and anticipated 
          fiduciary investments with maturities of three months or less. In 
          addition, as part of its interest rate management program, the 
          Company utilizes various types of interest rate options, including 
          caps, collars, floors and interest rate guarantees.  These interest
          rate swap and forward rate agreements and interest rate options
          increased the Company's fiduciary investment income by $ 1 million and
          $ 0.2 million in the first three months of 1995 and 1994, 
          respectively.  For additional information relating to the Company's 
          interest rate financial instruments, see Note 12 of Unaudited Notes 
          to Financial Statements.

          Operating Expenses

          Consolidated operating expenses were $282.5 million for the
          first quarter of 1995, a decrease of $35.3 million or 11.1
          percent, versus the comparable quarter of 1994.  After adjusting
          for a $20.7 million decrease resulting from the sale of non-core
          operations and an unfavorable foreign currency adjustment of
          $2.6 million, operating expenses decreased $17.2 million, or 5.9
          percent.

          Salaries and Benefits

          Consolidated salaries and benefits decreased by $18.6 million,
          or 9.3 percent in the first quarter of 1995 versus the same
          period in 1994.  Excluding the $2.8 million unfavorable effect
          of changes in foreign exchange rates and an $11.8 million
          decrease resulting from operations sold, total salaries and
          benefits decreased $9.6 million versus 1994 levels. 
          Contributing to this decrease was a 9.7 percent decline in
          headcount, excluding the impact of sold operations, primarily
          due to early retirement programs and worldwide workforce
          reductions pursuant to the 1994 plan of restructuring.  Also
          reflected in the first quarter decrease were lower employee
          benefit costs resulting from the Company's expense reduction
          initiatives.




                                         22
<PAGE>



       Alexander & Alexander Services Inc. & Subsidiaries (the Company)
          Management's Discussion and Analysis of Financial Condition
                          and Results of Operations (continued)           
     ---------------------------------------------------------------------

          Other Operating Expenses

          Consolidated other operating expenses decreased by $16.7
          million, or 14.3 percent, in the first quarter of 1995 compared 
          to 1994. Excluding the favorable impact of changes in foreign exchange
          rates and dispositions of non-core businesses, other operating
          expenses decreased by $7.6 million in 1995 versus 1994.  This
          decline has resulted from implementing the 1994 plan of
          restructuring and other expense initiatives, including stringent
          travel and entertainment policies, elimination of certain
          employee perquisites and the consolidation of vendor supply
          management. 

          Other Income (Expenses)

          Investment Income

          Investment income earned on operating funds increased for the
          first quarter of 1995 by $2.9 million, or 145 percent.  The
          increase is primarily due to interest income earned on the
          remaining proceeds from the July 1994 sale of 8% Series B
          cumulative convertible preferred stock. 

          Interest Expense

          Interest expense increased by $1 million, or 28.6 percent, in the
          first quarter of 1995.  The increase is due to a higher average
          debt level resulting from the $50 million borrowing in mid-1994
          relating to a contract with a reinsurance company and the
          issuance of long-term notes payable upon settlement of the Shand
          contingencies in the first quarter of 1995. 

          Other

          Other non-operating income (expenses) consists of the following:

<TABLE><CAPTION>
                                                          Three Months Ended March 31,
                                                         -----------------------------
                                                                 1995       1994
                                                                 ----       ----
                <S>                                             <C>        <C>
                Gains on sales of businesses                    $ 30.6     $  - 
                Litigation costs                                  (0.1)     (2.5)
                Other                                             (0.1)     (0.7)
                                                                ------     -----
                                                                $ 30.4     $(3.2)
                                                                ======     =====
</TABLE>

          On February 28, 1995, the Company completed the sale of Alexsis,
          Inc., its U.S.-based third party claims administrator. The total
          proceeds from the sale were $47.1 million with a resulting pre-
          tax gain of $30.3 million ($20.8 million after-tax or $0.47 per
          share).  In January 1995, the Company sold its minority interest
          in a U.K. merchant bank for cash proceeds of $7.2 million and a
          pre-tax gain of $0.3 million.

          Litigation costs are associated primarily with the Mutual Fire 
          lawsuit described in Note 11 of the Unaudited Notes to Financial 
          Statements.

          Income Taxes

          The Company reported net tax expense of $26.5 million on pre-tax
          income of $72.5 million in the first quarter of 1995.  This rate
          is higher than the expected tax expense of $25.4 million based
          on the U.S. statutory rate of 35 percent,  primarily due to
          state and local income taxes and to certain expenses which are
          not deductible, including amortization of goodwill.  Partially
          offsetting these factors is the favorable impact of the amount
          of gain recognized on the sale of Alexsis for tax purposes as
          well as foreign tax rates lower than the U.S. statutory rate.

                                         23
<PAGE>



       Alexander & Alexander Services Inc. & Subsidiaries (the Company)
          Management's Discussion and Analysis of Financial Condition
                          and Results of Operations (continued)           
     ---------------------------------------------------------------------

          In the first quarter of 1994, the Company reported a tax benefit
          of $0.2 million on pre-tax income of $0.5 million.  This
          compares to an expected tax expense of $0.2 million at the U.S.
          rate of 35 percent.  The tax rate was favorably impacted by
          state and local tax benefits on losses generated in the U.S.
          operations as well as foreign tax rates lower than the U.S.
          statutory rate.  These factors were offset in part by
          amortization of goodwill and certain other non-deductible
          expenses.

          As discussed in Note 6 of the Unaudited Notes to Financial
          Statements, during 1994, the Company was advised that the Joint
          Committee on Taxation had approved the agreement reached in 1993
          by the Company and the Appeals Office of the Internal Revenue
          Service (IRS) on settlement of tax issues with respect to years
          1980 throught 1986.  Also during 1994, the Company reached an
          agreement with the IRS on settlement of the examination of years
          1987 through 1989.  On February 28, 1995, the Company paid the
          amounts due for years 1980 through 1989 and charged the tax and
          net interest totaling $35.6 million against previously
          established reserves.

          In 1994, the Company received a Notice of Proposed Adjustment
          from the IRS in connection with the examination of its 1990 and
          1991 U.S. federal income tax returns, proposing an increase in
          taxable income for the 1991 year which, if sustained, would
          result in additional tax liability estimated by the Company at
          $50 million.  This proposed adjustment relates to intercompany
          transactions involving the stock of a United Kingdom subsidiary.

          As discussed in Note 6 of the Unaudited Notes to Financial
          Statements, the Company disagrees with the IRS position on this
          issue.  Although the ultimate outcome of the matter cannot be
          predicted with certainty, the Company and its independent tax
          counsel believe there are meritorious defenses to the proposed
          adjustment and substantial arguments to sustain the Company's
          position and that the Company should prevail in the event this
          issue is litigated.

          A similar set of transactions occurred in 1993 for which the IRS
          could propose an increase in taxable income which would result
          in an additional tax liability estimated by the Company at $25
          million.  The Company's 1993 tax return is not currently under
          examination.  The Company believes it should prevail in the
          event this similar issue is raised by the IRS.  Accordingly, no
          provision for any liability with respect to the 1991 and 1993
          transactions has been made in the consolidated financial
          statements.

          The Company believes that its current tax reserves are adequate
          to cover its tax liabilities.

          Discontinued Operations

          In 1985, the Company discontinued its insurance underwriting
          operations. In 1987 the Company sold Sphere Drake Insurance Group 
          (Sphere Drake). The Sphere Drake sales agreement provides 
          indemnities by the Company to the purchaser for various potential 
          liabilities including provisions covering future losses on certain 
          insurance pooling arrangements from 1953 to 1967 between Sphere Drake
          and Orion Insurance Company (Orion), a U.K.-based insurance company,
          and future losses pursuant to a stop-loss reinsurance contract
          between Sphere Drake and Lloyd's Syndicate 701 (Syndicate 701).
          In addition, the sales agreement requires the Company to assume
          any losses in respect of actions or omissions by Swann & Everett
          Underwriting Agency (Swann & Everett), an underwriting
          management company previously managed by Alexander Howden Group
          plc (Alexander Howden).


                                         24
<PAGE>



       Alexander & Alexander Services Inc. & Subsidiaries (the Company)
          Management's Discussion and Analysis of Financial Condition
                          and Results of Operations (continued)           
     ---------------------------------------------------------------------

          The net liabilities of discontinued operations shown in the
          accompanying Consolidated Balance Sheets include insurance liabilities
          associated with the above indemnities, liabilities of insurance
          underwriting subsidiaries currently in run-off and other related
          liabilities.

          The insurance liabilities represent estimates of future claims
          expected to be made under occurrence-based insurance policies and
          reinsurance business written through Lloyd's and the London market 
          covering primarily asbestosis, environmental pollution, and latent 
          disease risks in the United States which are coupled with 
          substantial litigation expenses. These claims are expected to 
          develop and be settled over the next twenty to thirty years.

          Liabilities stemming from these claims cannot be estimated using
          conventional actuarial reserving techniques because the
          available historical experience is not adequate to support the
          use of such techniques and because case law, as well as
          scientific standards for measuring the adequacy of site cleanup
          (both of which have had, and will continue to have, a
          significant bearing on the ultimate extent of the liabilities)
          is still evolving.  Accordingly, the Company's independent
          actuaries have combined available exposure information with
          other data and have used various projection techniques to
          estimate the insurance liabilities, consisting principally of
          incurred but not reported losses.

          On July 1, 1994, the Company entered into a finite risk contract
          providing protection primarily for exposures relating to Orion, 
          Syndicate 701 and Swann & Everett. The contract provided for a 
          payment by the Company of $80 million ($50 million of which was 
          borrowed from the reinsurance company) to the reinsurance company 
          and for payment by the Company of the first $73 million of paid 
          claims. The contract entitles the Company to recover paid claims in
          excess of the Company's $73 million retention. At March 31,
          1995, the recoveries were limited to $110 million, which
          includes the Company's payment of $80 million. In addition,
          commencing December 31, 1996, depending on the timing and amount
          of paid loss recoveries under the contract, the Company may be
          entitled to receive a payment from the reinsurance company in
          excess of the amounts recovered for paid losses if the contract
          is terminated. The contract is accounted for under the deposit
          method of accounting and the accounting requirements for
          discontinued operations.

          Insurance liabilities in excess of recorded liabilities could
          develop in the future. Based on independent actuarial estimates of 
          the amount and timing of claim payments, it is reasonably possible
          that such additional liabilities of $191 million, net of
          estimated amounts recoverable for paid losses under the finite
          risk contracts of $117 million, could amount to $74 million.
          However, management currently believes that such additional
          insurance liabilities are not likely to develop.

          The Company believes that, based on current estimates, the
          established total net liabilities of discontinued operations are 
          sufficient to cover its exposures. However, there is no assurance 
          that further adverse development may not occur due to variables 
          inherent in the estimation processes and other matters described 
          above. The Company currently believes that the effect of such adverse
          development, if any, will not be material to the Company's
          financial position and results of operations.

                                         25
<PAGE>



       Alexander & Alexander Services Inc. & Subsidiaries (the Company)
          Management's Discussion and Analysis of Financial Condition
                          and Results of Operations (continued)           
     ---------------------------------------------------------------------

          Cumulative Effect Adjustments

          Effective January 1, 1994, the Company adopted SFAS No. 112,
          "Employers' Accounting for Postemployment Benefits." This statement 
          requires that certain benefits provided to former or inactive 
          employees after employment but prior to retirement, including 
          disability benefits and health care continuation coverage, be accrued
          based upon the employees' service already rendered. The cumulative
          effect of this accounting change was an after-tax charge of $2.6
          million or $0.06 per share in the first quarter of 1994. The
          increase to the annual cost of providing such benefits will not
          be significant.













































                                         26
<PAGE>



         Alexander & Alexander Services Inc. & Subsidiaries (the Company)
           Management's Discussion and Analysis of Financial Condition
                               and Results of Operations (continued)      
          ----------------------------------------------------------------

          SEGMENT INFORMATION

          Insurance Services

          Operating results for the Insurance Services segment of the
          Company's operations are summarized below:


<TABLE><CAPTION>
                                                          Three Months Ended March 31,
                                                          ----------------------------
                                                                1995        1994  
                                                                ----        ----
                <S>                                            <C>         <C>
                Operating revenues:
                  Risk management and insurance services
                    broking                                    $188.8      $194.9 
                  Specialist insurance and reinsurance
                    broking                                      68.7        67.8 
                  Fiduciary investment income                    15.8        11.1 
                                                               ------      ------
                      Total operating revenues                  273.3       273.8 
                Operating expenses                              226.8       255.4 
                                                               ------      ------
                Operating income                               $ 46.5      $ 18.4 
                                                               ======      ======
</TABLE>

          Risk Management and Insurance Services Broking Revenues

          Worldwide risk management and insurance services broking
          commissions and fees decreased $6.1 million, or 3.1 percent, for
          the first quarter of 1995 compared to 1994.  Reflected in this
          decrease are the net impact of sold operations which reduced
          revenues by $20.4 million and a favorable foreign exchange rate
          variance of $2.3 million.  After adjusting for these items,
          commissions and fees increased $12 million, or 7.4 percent.

          Contributing to this increase were seasonably higher revenues of
          $5.7 million in the European operations, particularly in Germany,
          France and the Netherlands.  Recently enacted tax legislation in
          Mexico also led to an acceleration in revenues of approximately
          $2 million.  Furthermore, increased revenues of $1.9 million,
          $0.8 million and $0.6 million were reflected in the results of
          the Asia-Pacific, Canada and U.S. operations, respectively, due
          to new business production and higher client retention levels.

          Specialist Insurance and Reinsurance Broking Revenues

          Total first quarter 1995 broking commissions and fees for the
          specialist insurance and reinsurance broking operations
          increased $0.9 million, or 1.3 percent, versus 1994 levels. 
          Changes in foreign exchange rates increased first quarter 1995
          broking revenues by $1.3 million.  The $3.8 million decline in
          the revenues of the Company's U.K. operations were substantially
          offset by an increase of $3.4 million in the revenues of its
          U.S. operations.

          The Company enters into foreign exchange forward contracts and
          foreign exchange option agreements primarily to provide risk 
          management against future exposures that arise at its London-based
          specialist insurance and reinsurance broking operations. The
          exposures arise because a significant portion of the revenues of
          these operations are denominated in U.S. dollars, while their
          expenses are primarily denominated in U.K. pounds sterling.  For
          additional information relating to the Company's foreign
          exchange financial instruments, see Note 12 of the Unaudited
          Notes to Financial Statements.


                                         27
<PAGE>



         Alexander & Alexander Services Inc. & Subsidiaries (the Company)
           Management's Discussion and Analysis of Financial Condition
                               and Results of Operations (continued)      
          ----------------------------------------------------------------

          Fiduciary Investment Income

          For the first quarter of 1995 investment income earned on
          fiduciary funds, held by the Company in connection with its
          broking services for the risk management and insurance services
          broking and the specialist and reinsurance broking operations
          was $7.5 million and $8.3 million, respectively, versus $5.8
          million and $5.3 million, respectively, for the comparable
          period in 1994.  Total Insurance Services investment income
          increased by $4.7 million, or 42.3 percent, versus 1994 levels.
          The increase was primarily due to higher average investment
          levels, particularly in the U.K., and higher worldwide interest
          rates, particularly in the U.S. and U.K.

          Operating Expenses

          Worldwide risk management and insurance services operating
          expenses for the first quarter of 1995 decreased $29.9 million,
          or 14.9 percent, versus the same period in 1994.  Foreign
          exchange rate changes, including hedging contracts gains and
          losses increased expenses by $1.4 million in 1995.  The net
          effect of sold operations reduced operating expenses by $20.7
          million in 1995.  After adjusting for these items, total
          operating expenses decreased $10.6 million, or 6.1 percent. 
          Contributing to this decline were reductions in the operating
          expenses of the U.S. and Canadian operations of $11.1 million
          and $0.9 million, respectively.  These decreases were the result
          of the aforementioned restructuring and other expense
          initiatives undertaken in 1994.  Partially offsetting these
          reductions to operating expenses were increases reported by the
          European and Asia-Pacific operations of $0.8 million and $1.2
          million, respectively, primarily due to acquisitions of small
          brokerage businesses.

          First quarter of 1995 operating expenses for the specialist and
          reinsurance broking operations increased $1.3 million, or 2.3
          percent, versus 1994.  Foreign exchange rate variances,
          including hedging gains and losses, negatively impacted expenses
          by $0.5 million in 1995.

          Human Resource Management Consulting

          Operating results for the Human Resource Management Consulting
          segment of
          the Company's operations are summarized below:


<TABLE><CAPTION>
                                                                 For the Month Ended
                                                                       March 31,     
                                                                 --------------------
                                                                   1995       1994   
                                                                 --------   --------
                <S>                                              <C>        <C>
                Operating revenues:
                  Commissions and fees                           $   50.8   $   49.1 
                  Fiduciary investment income                         0.1        0.1 
                                                                 --------   ---------
                     Total operating revenues                        50.9       49.2 
                                                                 --------   --------
                Operating expenses                                   49.8       53.0 
                                                                 --------   --------
                Operating income (loss)                          $    1.1   $   (3.8)
                                                                 ========   ========
</TABLE>

          Human resource management consulting commissions and fees
          increased by $1.7 million, or 3.5 percent, in the first quarter
          of 1995 compared to 1994.  The impact of changes in foreign
          exchange rates on such revenues was an increase of $0.7 million
          in 1995. The remaining increase was primarily attributable to higher
          consulting revenues in the Canadian and U.S. operations.

          Operating expenses decreased by $3.2 million, or 6 percent, for
          the first quarter of 1995 compared to 1994.  Reflected in this
          decrease was a $3.5 million reduction in the operating expenses
          of the U.S. operations, as a result of the aforementioned
          restructuring and other expense initiatives undertaken in 1994,
          partially offset by a $0.7 million unfavorable effect from
          changes in foreign exchange rates.

                                         28
<PAGE>



         Alexander & Alexander Services Inc. & Subsidiaries (the Company)
           Management's Discussion and Analysis of Financial Condition
                               and Results of Operations (continued)      
          ----------------------------------------------------------------

          LIQUIDITY AND CAPITAL RESOURCES

          At March 31, 1995, the Company's operating cash and cash
          equivalents totaled $209.3 million, a $39.4 million decrease over 
          the 1994 year-end balance.  In addition, the Company had $81.6 
          million of operating funds invested in short-term and long-term 
          investments at March 31, 1995, a $1.7 million decrease compared to 
          December 31, 1994.

          Operating Activities

          The Company's funds from operating activities consist primarily
          of net income adjusted for non-cash items, including depreciation and
          amortization, deferred income taxes, gains on sales of business and 
          changes in working capital balances. In addition, the net cash flows
          relating to discontinued operations are included.  In the first
          quarter of 1995, the Company's operating activities used $108.3
          million of operating funds.

          The 1994 charges for restructuring required $8.5 million of cash
          payments during the first quarter of 1995. The Company anticipates 
          that approximately $25.1 million of the remaining balance of $53.7
          million will be funded during the remainder of 1995.

          During the first quarter of 1995, the Company made a cash
          payment of $14 million, increased long-term debt by $19.8
          million and recorded a note receivable of $1.3 million under the
          terms of the settlement relating to Shand.  In accordance with
          the Mutual Fire settlement agreement, the Company increased
          long-term debt in the first quarter of 1995 by $25.9 million,
          representing the present value of a $35 million zero coupon
          note, secured by a letter of credit, using a discount rate of
          9.3%, and made a $12 million cash payment into an escrow account
          on April 1, 1995.  This activity was applied against the 1994
          special charges reserve and the Company's previously established
          reserves.

          As described in Note 6 of the Unaudited Notes to Financial
          Statements, during 1994, the Company was advised that the Joint
          Committee on Taxation had approved the agreement reached in 1993
          by the Company and the Appeals Office of the IRS on settlement
          of tax issues with respect to the years 1980 through 1986. Also
          during 1994, the Company reached an agreement with the IRS on
          settlement of the examination of years 1987 through 1989. In
          February 1995 the Company paid the amounts due for the years
          1980 through 1989 and charged the tax and net interest totaling
          $35.6 million against previously established reserves.

          Additionally, the Company paid approximately $40 million of
          performance-based incentive costs in the first quarter of 1995.

          Investing Activities

          The Company's net capital expenditures for property and
          equipment were $1.9 million and $4.5 million during the three
          months ended March 31, 1995 and 1994, respectively.  These
          expenditures decreased as a result of the Company's
          restructuring and other expense initiatives undertaken in 1994.

          As a result of the devaluation of the Mexico peso in late 1994,
          the Company's accumulated translation adjustment balance for its 
          Mexican operation reflected an unrealized loss of $ 6.2 million at
          December 31, 1994.  Further devaluation  of the Mexico peso during the
          first three months of 1995 has increased this unrealized loss to 
          $ 9.2 million at March 31, 1995.  However, the Company expects to 
          maintain its strategic investment in Mexico for the long-term and
          further anticipates that its Mexican operation will remain profitable.
          Accordingly, the Company does not consider its investment in Mexico to
          be permanently impaired.

          In January 1995, the Company received the remaining proceeds of
          $29.2 million from the November 1994 sale of the U.S.-based
          personal lines business.  In addition, the Company received $7.2
          million in January 1995 from the sale of its minority interest
          in a U.K. merchant bank and $47.1 million from the sale of
          Alexsis in February 1995.


                                         29
<PAGE>



         Alexander & Alexander Services Inc. & Subsidiaries (the Company)
           Management's Discussion and Analysis of Financial Condition
                               and Results of Operations (continued)      
          ----------------------------------------------------------------

          During 1995, the Company will also explore geographical market
          expansion and further industry specialization as well as consider
          possible niche and substantial strategic acquisitions. As part of 
          its evaluation of opportunities, the Company engages with interested 
          parties in discussions concerning possible transactions. The Company 
          has evaluated and is evaluating such opportunities and prospects and
          will continue to do so throughout 1995. The Company cannot predict 
          if any transaction will be consummated, nor the terms or form of 
          consideration required.

          Financing Activities

          The decline in cash dividend payments reflects the reduction in
          the Company's common stock dividend by 90 percent. The estimated
          1995 annualized savings from this action will approximate $10
          million for the comparable period. In addition, dividends on the
          Company's Series B Preferred Shares are payable in kind
          (additional preferred shares) until December 15, 1996 and
          thereafter, at the election by the Board of Directors, until
          December 15, 1999.

          Under the terms of the AIG Agreement, the declaration or payment
          of dividends on common stock in excess of prescribed amounts may
          require the Company to purchase all or part of the then outstanding 
          Series B Convertible Preferred Shares. Dividends on the Series B 
          Convertible Preferred Shares will reduce the amount of earnings 
          otherwise available for common stockholders by approximately $17 
          million in the first year after issuance, and by approximately $23
          million in the fifth year after issuance, assuming dividends on
          the Series B Convertible Preferred Shares were to be paid in
          kind throughout the first five years after issuance.

          On March 27, 1995, the Company's previously existing credit
          agreement was replaced by a new $200 million three-year facility
          with various banks which expires in March 1998.  The Company has
          full and immediate access to the $200 million credit line and
          has no borrowings outstanding under this agreement at March 31,
          1995.  See Note 10 of the Unaudited Notes to Financial
          Statements for further information regarding this credit
          agreement.

          Supplementing the credit agreement, the Company has unsecured
          lines of credit available for general corporate purposes totaling 
          $87.8 million, of which $84.9 million were unused at March 31, 1995.
          These lines consist of uncommitted cancellable facilities in
          foreign countries. If drawn, the lines bear interest at market
          rates and carry annual commitment fees of not greater than 1/2
          percent of the line.

          In March 1995, a U.S. subsidiary prepaid an unsecured $10
          million term loan due August 1995.

          Other

          In the first quarter of 1995, the Accumulated Translation
          Adjustments, which represent the cumulative effect of
          translating the Company's international operations to U.S.
          dollars, positively impacted total Stockholders' Equity by $5.9
          million. The increase resulted from the weakening of the U.S.
          dollar against most of the major currencies of the Company's
          overseas operations.




                                         30
<PAGE>



         Alexander & Alexander Services Inc. & Subsidiaries (the Company)
           Management's Discussion and Analysis of Financial Condition
                               and Results of Operations (continued)      
          ----------------------------------------------------------------

          At March 31, 1995, the Company has an accumulated deficit of
          $252.7 million. The Company's current financial position satisfies
          Maryland law requirements for the payment of dividends. At March 31,
          1995, the current maximum amount of unrestricted funds the Company
          has available to pay Common Stock dividends under Maryland law equaled
          approximately $ 250.2 million.  The Board of Directors will continue 
          to take into consideration the Company's financial performance and 
          projections, as well as the provisions of the AIG Agreement pertaining
          to dividends described in Note 11 of the Unaudited Notes to Financial 
          Statements, in connection with future decisions with respect to 
          dividends. In addition, no dividends may be declared or paid on the 
          Company's Common Stock unless an equivalent amount per share is 
          declared and paid on the dividend-paying shares associated with the 
          Class A and Class C Common stock.

          As described in Notes 7 and 11 of the Unaudited Notes to
          Financial Statements, the Company believes its most significant
          litigation matters and other contingencies have been settled.

          The Company believes that cash flow from operations, along with
          current cash balances, supplemented by the remaining proceeds
          from the sale of the Series B Convertible Preferred Shares and
          asset sales, will be sufficient to fund working capital as well
          as all other obligations on a timely basis. In the event
          additional funds are required, the Company believes it will have
          sufficient resources, including borrowing capacity, to meet such
          requirements.





































                                         31
<PAGE>



                            PART II.  OTHER INFORMATION
                 Alexander & Alexander Services Inc. & Subsidiaries
                 --------------------------------------------------

        Item 1. Legal Proceedings

          Reference is made to Part I, Note 11 of the Unaudited Notes to
          Financial Statements and to MD&A hereof as to the Company's discussion
          of the Mutual Fire litigation and related contingencies which is
          incorporated herein by reference in its entirety.


        Item 6. Exhibits and Reports on Form 8-K

          (a)  Exhibits

               Exhibit No.        Item
               -----------        ----

                 11.0            Statement  Re: Computation of per Common
                                 Share Earnings

                 27.0            Financial Data Schedule

          (b)  Current Reports on Form 8-K

               Current Report on Form 8-K was filed on March 15, 1995
               regarding (i) earnings for the year ended and the quarter ended
               December 31, 1994; (ii) completion of Sphere Drake
               transaction, (iii) settlement with the Shand/Evanston Group,
               Inc.; (iv) sale of the Company's minority interest in Noble
               Grossart Holdings Limited; (v) sale of Alexsis, Inc.; (vi)
               adoption of Non-Employee Director Deferred Compensation
               Program (the "NEDD Plan"); and (vii) election of E. Gerald
               Corrigan and Ronald A. Iles to the Company's board of
               directors.

               Current Report on Form 8-K was filed on March 28, 1995
               regarding (i) Company's new credit facility; (ii) settlement 
               of the Mutual Fire litigation and related disputes; and (iii)
               election of Edward F. Kosnik to the Company's board of
               directors.





























                                         32
<PAGE>



                                   SIGNATURE
                                   ---------





        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, on the
        15th day of May, 1995.







                         ALEXANDER & ALEXANDER SERVICES INC.
                         -----------------------------------
                                      (Registrant)



                         BY:/s/ Edward F. Kosnik              May 15, 1995 
                            ----------------------------------------------
                                Edward F. Kosnik              Date
                                Executive Vice President &
                                Chief Financial Officer




































                                         33
<PAGE>




                        ALEXANDER & ALEXANDER SERVICES INC.

                           Quarterly Report on Form 10-Q
                        For the Quarter Ended March 31, 1995

                                 INDEX TO EXHIBITS

        Certain exhibits to this Report on Form 10-Q have been
        incorporated by reference.  For a list of these Exhibits see Item
        6 hereof.  The following exhibits are being filed herewith:


        Exhibit                                                Page No.
        -------                                                --------

        11.0      Statement RE:  Computation of per Common
                  Share Earnings                                 35 

        27.0      Financial Data Schedule                        36



















































                                         34

                                                                    EXHIBIT 11.0

Statement RE:  Computation of per Common Share Earnings             
Alexander & Alexander Services Inc.

(in millions, except per share information)
<TABLE><CAPTION>

                                                                Three months ended
                                                                      March 31,
                                                            -------------------------
                                                                   1995        1994
                                                                  -------     -------
<S>                                                              <C>          <C>
PRIMARY
- --------
  Earnings (Loss) Attributable to Common Shareholders:
  ---------------------------------------------------
  Income (loss) before cumulative effect of change in accounting    $41.7       ($1.8)
  Cumulative effect of change in accounting                            -         (2.6)
                                                                 ---------    ---------
  Net income (loss)                                                  41.7        (4.4)
  Less: Preferred stock dividends                                    (6.2)       (2.1)
                                                                 ---------    ---------
  Earnings (loss) attributable to common shareholders               $35.5       ($6.5)
                                                                 =========    =========
  Average Common and Common Equivalent Shares Outstanding:
  --------------------------------------------------------
  Average common shares outstanding                                  44.2        43.5
  Add shares of common stock assumed issued on:
      Exercise of stock options                                       0.1          -
                                                                 ---------    ---------
  Average common and common equivalent shares outstanding            44.3        43.5
                                                                 =========    =========

FULLY DILUTED
- -------------
  Fully Diluted Earnings Per Share:
  ---------------------------------
  Income (loss) before cumulative effect of change in accounting    $41.7       ($1.8)
  Cumulative effect of change in accounting                            -         (2.6)
                                                                 ---------    ---------
  Net income (loss)                                                  41.7        (4.4)
  Less: Preferred stock dividends                                    (6.2)       (2.1)
                                                                 ---------    ---------
  Earnings (loss) attributable to common shareholders                35.5        (6.5)
  Add:Preferred stock dividends                                       6.2          -
      Interest on debentures                                          1.1          -
                                                                 ---------    ---------
  Net income available to common shareholders                       $42.8       ($6.5)
                                                                 =========    =========

  Average Common Shares Outstanding, Assuming Full Dilution:
  ----------------------------------------------------------
  Average common shares outstanding                                  44.2        43.5
  Add shares of common stock assumed issued on:
      Exercise of stock options                                       0.3          -
      Conversion of convertible debentures                            1.6          -
      Conversion of preferred stock                                  15.8          -
                                                                 ---------    ---------
  Average common shares outstanding, assuming full dilution          61.9        43.5
                                                                 =========    =========
</TABLE>

  Note:  Fully diluted earnings per share for the quarter ended March 31,1994
  was antidilutive; therefore, the amounts for primary and fully diluted
  earnings per share computations were the same.

                                        35



<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000003449
<NAME> ALEXANDER & ALEXANDER SERVICES INC.
<MULTIPLIER> 1,000,000
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               MAR-31-1995
<CASH>                                             799
<SECURITIES>                                       243
<RECEIVABLES>                                    1,200
<ALLOWANCES>                                        25
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 2,366
<PP&E>                                             411
<DEPRECIATION>                                     286
<TOTAL-ASSETS>                                   2,944
<CURRENT-LIABILITIES>                            2,092
<BONDS>                                              0
<COMMON>                                            42
                                0
                                          7
<OTHER-SE>                                         316
<TOTAL-LIABILITY-AND-EQUITY>                     2,944
<SALES>                                              0
<TOTAL-REVENUES>                                   324
<CGS>                                                0
<TOTAL-COSTS>                                      283
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   5
<INCOME-PRETAX>                                     73
<INCOME-TAX>                                        27
<INCOME-CONTINUING>                                 42
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                        42
<EPS-PRIMARY>                                      .80
<EPS-DILUTED>                                      .69

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission