ALEXANDER & ALEXANDER SERVICES INC
10-Q, 1996-08-14
INSURANCE AGENTS, BROKERS & SERVICE
Previous: ALDEN ELECTRONICS INC, 10-Q, 1996-08-14
Next: ALEXANDER & ALEXANDER SERVICES INC, S-3/A, 1996-08-14






                                    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 June 30, 1996

                                       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 Identification
    incorporation or organization)               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) 444-4500
                                                            -------------------
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 August 1,
1996 was 42,872,383.

The number of shares of Class A Common Stock, $.00001 par value, outstanding as
of August 1, 1996 was 1,811,120.

The number of shares of Class C Common Stock, $1 par value, outstanding as of
August 1, 1996 was 357,151.

No shares of Class D Common Stock, $1 par value, were outstanding as of August
1, 1996.



<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 and Six Months Ended June 30, 1996 and 1995...............2

        Condensed Consolidated Balance Sheets, as of
          June 30, 1996(Unaudited) and December 31, 1995..................3

        Unaudited Consolidated Statements of Cash Flows for the
          Six Months Ended June 30, 1996 and 1995.........................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...........................................36

    Item 4.  Submission of Matters to a Vote of Security Holders.........36

    Item 6.  Exhibits....................................................37



                                       1
<PAGE>



              Alexander & Alexander Services Inc. and Subsidiaries
                          PART I. FINANCIAL INFORMATION
                          -----------------------------
                          Item 1. Financial Statements
                 Unaudited Consolidated Statements of Operations
            For the Three and Six Months Ended June 30, 1996 and 1995
            ---------------------------------------------------------
                     (in millions, except per share amounts)

<TABLE>
<CAPTION>

                                                     Three Months Ended       Six Months Ended
                                                           June 30,                June 30,
                                                     ------------------      -----------------
                                                       1996       1995         1996      1995
                                                       ----       ----         ----      ----
<S>                                                 <C>         <C>           <C>     <C>
Operating revenues:
  Commissions and fees                                $319.3     $311.4       $619.0   $619.7
  Fiduciary investment income                           15.9       16.7         30.5     32.6
                                                      ------     ------       ------   ------
     Total                                             335.2      328.1        649.5    652.3
                                                      ------     ------       ------   ------

Operating expenses:
  Salaries and benefits                                191.2      186.4        375.0    368.5
  Other                                                105.9      102.5        207.9    202.9
                                                      ------     ------       ------   ------
     Total                                             297.1      288.9        582.9    571.4
                                                      ------     ------       ------   ------

Operating income                                        38.1       39.2         66.6     80.9
                                                      ------     ------       ------   ------

Other income (expenses):
  Investment income                                      3.0        4.4          7.1      9.3
  Interest expense                                      (3.9)      (5.0)        (7.9)    (9.5)
  Other                                                 (0.5)       2.4         (0.5)    32.8
                                                      ------     ------       ------   ------
     Total                                              (1.4)       1.8         (1.3)    32.6
                                                      ------     ------       ------   ------
Income before income taxes and
  minority interest                                     36.7       41.0         65.3    113.5
Income taxes                                            14.7       17.2         26.0     43.7
                                                      ------     ------       ------   ------

Income before minority interest                         22.0       23.8         39.3     69.8
Minority interest                                       (0.5)      (1.1)        (4.7)    (5.4)
                                                      ------     ------       ------   ------

Net income                                              21.5       22.7         34.6     64.4
Preferred stock dividends                               (6.6)      (6.3)       (13.2)   (12.5)
                                                      ------     ------       ------   ------

Earnings attributable to common
  shareholders                                        $ 14.9     $ 16.4       $ 21.4   $ 51.9
                                                      ======     ======       ======   ======

PER SHARE INFORMATION:
- ----------------------
Primary earnings per share                            $ 0.33     $ 0.37       $ 0.48   $ 1.17
                                                      ======     ======       ======   ======
Average common and common equivalent shares
  outstanding                                           45.2       44.6         45.1     44.4
                                                      ======     ======       ======   ======

Fully diluted earnings per share                      $ 0.33     $ 0.36       $ 0.48   $ 1.06
                                                      ======     ======       ======   ======
Average common shares outstanding, assuming
  full dilution                                         45.2       57.0         45.1     56.9
                                                      ======     ======       ======   ======

Cash dividends per common share                       $0.025     $0.025       $0.050   $0.050
                                                      ======     ======       ======   ======
</TABLE>


                 See accompanying notes to financial statements.


                                       2


<PAGE>



              Alexander & Alexander Services Inc. and Subsidiaries
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
                      Condensed Consolidated Balance Sheets
                 June 30, 1996 (Unaudited) and December 31, 1995
                 -----------------------------------------------
                                  (in millions)

                                                      June 30,      December 31,
                                                        1996            1995
                                                      --------      ------------
ASSETS

Current assets:
  Cash and cash equivalents:
     Operating                                        $  232.2        $  241.2
     Fiduciary                                           663.0           496.4
  Short-term investments:
     Operating                                            10.7            11.3
     Fiduciary                                           261.2           224.9
  Premiums and fees receivable (less
   allowance for doubtful accounts
   of $20.6 in 1996 and $20.5 in 1995)                 1,375.9         1,292.8
  Deferred income taxes                                   18.6            20.0
  Other current assets                                    75.0            85.4
                                                      --------        --------
        Total current assets                           2,636.6         2,372.0

Property and equipment - net                             119.9           126.4
Intangible assets - net                                  221.3           210.7
Deferred income taxes                                    107.1           102.1
Long-term operating investments                           30.3            30.9
Other                                                    116.8           100.3
                                                      --------        --------
                                                      $3,232.0        $2,942.4
                                                      ========        ========
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Premiums payable to insurance companies             $2,075.6        $1,810.4
  Short-term debt                                         11.2            19.1
  Current portion of long-term debt                        8.0             9.3
  Deferred income taxes                                    9.3             9.4
  Accrued compensation and related benefits               42.6            81.8
  Income taxes payable                                    42.7            24.7
  Other accrued expenses                                 146.9           165.8
                                                      --------        --------
       Total current liabilities                       2,336.3         2,120.5
                                                      --------        --------

Long-term liabilities:
  Long-term debt                                         152.4           126.2
  Deferred income taxes                                   18.7            15.6
  Net liabilities of discontinued operations              30.3            33.4
  Other                                                  246.7           234.1
                                                      --------        --------
       Total long-term liabilities                       448.1           409.3
                                                      --------        --------

Commitments and contingent liabilities
 (Notes 3, 6 and 9)

8% Series B cumulative convertible preferred
  stock contingency (Note 9)                              10.0            10.0
                                                      --------        --------








                 See accompanying notes to financial statements.

                                   -Continued-

                                       3
<PAGE>


              Alexander & Alexander Services Inc. and Subsidiaries
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
                Condensed Consolidated Balance Sheets (continued)
                 June 30, 1996 (Unaudited) and December 31, 1995
                 -----------------------------------------------
                                  (in millions)

<TABLE>
<CAPTION>

                                                                   June 30,          December 31,
                                                                     1996                1995
                                                                 ------------        ------------
<S>                                                              <C>                  <C>
Stockholders' equity:
 Preferred stock, authorized 15,000,000 shares, $1 par value:
   Series A junior participating preferred
     stock, issued and outstanding, none                           $     -             $     -
   $3.625 Series A convertible preferred stock,
     issued and outstanding, 2,300,000 shares,
     liquidation preference of $115 million                              2.3                2.3
   8% Series B cumulative convertible preferred
     stock, issued and outstanding, 4,658,047 and
     4,477,170 shares, respectively, liquidation
     preference of $233 million and $224 million,
     respectively                                                        4.7                4.5
 Common stock, authorized 200,000,000 shares, $1 par
   value; issued and outstanding 42,872,279
   and 42,259,282 shares, respectively                                  42.9               42.3
 Class A common stock, authorized 26,000,000 shares,
   $.00001 par value; issued and outstanding
   1,811,121 and 1,920,821 shares, respectively                           -                  -
 Class C common stock, authorized 11,000,000 shares,
   $1 par value; issued and outstanding
   357,151 and 361,092 shares, respectively                              0.4                0.4
 Class D common stock, authorized 40,000,000 shares,
   $1 par value; issued and outstanding, none                             -                  -
 Paid-in capital                                                       650.1              638.1
 Accumulated deficit                                                  (208.3)            (227.5)
 Unrealized investment gains - net of income taxes                       5.4                5.6
 Accumulated translation adjustments                                   (59.9)             (63.1)
                                                                    --------           --------
     Total stockholders' equity                                        437.6              402.6
                                                                    --------           --------
                                                                    $3,232.0           $2,942.4
                                                                    ========           ========
</TABLE>













                                       4


<PAGE>


              Alexander & Alexander Services Inc. and Subsidiaries
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
                 Unaudited Consolidated Statements of Cash Flows
                 For the Six Months Ended June 30, 1996 and 1995
                 -----------------------------------------------
                                  (in millions)

                                                        Six Months Ended
                                                            June 30,
                                                       ------------------
                                                       1996          1995
                                                       ----          ----
Cash provided (used) by:

Operating activities:
  Income from continuing operations                   $  34.6       $  64.4
  Adjustments to reconcile to net cash
    provided (used) by operating activities:
      Depreciation and amortization                      24.6          22.4
      Deferred income taxes                               1.0          17.1
      Gains on dispositions of subsidiaries
         and other assets                                  -          (32.0)
      Other                                               7.2           6.3

  Changes in assets and liabilities (net of 
   effects from acquisitions and
    dispositions):
      Premiums and fees receivable                      (79.9)        (67.7)
      Prepaid expenses and other current assets          15.7         (15.5)
      Other non-current assets                          (12.7)        (10.3)
      Premiums payable to insurance companies           259.3         231.4
      Accounts payable                                   (2.1)         (7.5)
      Other current liabilities                         (50.2)        (93.4)
      Other long-term liabilities                        17.9          (3.7)
      Net fiduciary cash and cash equivalents
         and short-term investments                    (201.4)       (181.5)
  Discontinued operations                                (6.2)        (12.5)
                                                      -------       -------

  Net cash provided (used) by operating
    activities                                            7.8         (82.5)
                                                      -------       -------

Investing activities:
  Net purchases of property and equipment               (10.3)         (7.5)
  Purchases of businesses                               (20.7)         (2.0)
  Proceeds from sales of subsidiaries and
    other assets                                          0.2          87.8
  Purchases of operating investments                    (15.3)        (85.8)
  Sales and maturities of operating investments          16.9          89.2
                                                      -------       -------

      Net cash provided (used) by investing
         activities                                     (29.2)         81.7
                                                      -------       -------











                 See accompanying notes to financial statements.

                                   -Continued-




                                       5
<PAGE>


              Alexander & Alexander Services Inc. and Subsidiaries
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
           Unaudited Consolidated Statements of Cash Flows (Continued)
                 For the Six Months Ended June 30, 1996 and 1995
                 -----------------------------------------------
                                  (in millions)

                                                          Six Months Ended
                                                              June 30,
                                                         ------------------
                                                          1996        1995
                                                          ----        ----

Financing activities:
  Cash dividends                                        $  (6.4)    $  (6.4)
  Proceeds from issuance of short-term debt                 4.9         0.1
  Payments of short-term debt                             (10.7)       (0.6)
  Proceeds from issuance of long-term debt                 30.1         0.4
  Repayments of long-term debt                             (8.1)      (30.2)
  Issuance of common stock                                  1.2         0.1
                                                        -------     -------

      Net cash provided (used) by financing
          activities                                       11.0       (36.6)
                                                        -------     -------

Effect of exchange rate changes on operating
  cash and cash equivalents                                 1.4         4.9
Operating cash and cash equivalents at
  beginning of year                                       241.2       248.7
                                                        -------     -------
Operating cash and cash equivalents at end
  of period                                             $ 232.2     $ 216.2
                                                        =======     =======

Supplemental cash flow information:
 Cash paid during the period for:
     Interest                                           $   5.6     $   9.1
     Income taxes                                           2.3        59.9

Non-cash investing and financing activities:
  Notes payable issued for contingency
    settlements                                         $    -      $  45.7
  Series B cumulative convertible preferred
    stock dividends-in-kind                                 9.0         8.4
  Common stock issued for employee benefit and
    stock plans                                             2.4         2.1
  Common stock issued for non-employee stock
    plans                                                   0.2         0.3
















                 See accompanying notes to financial statements.




                                       6
<PAGE>


       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
                     Unaudited Notes to Financial Statements
                     ---------------------------------------
                   (in millions, except per share information)

1.   Interim Financial Presentation

     Unless otherwise indicated, all amounts are stated in millions of U.S.
     dollars. In the opinion of the Company, all adjustments, consisting only of
     normal recurring accruals, necessary for a fair presentation have been 
     included in the consolidated financial statements. The results of 
     operations for the first six months of the year are not necessarily 
     indicative of results for the year.

2.   Acquisitions and Dispositions

     Acquisitions
     In the first six months of 1996, the Company acquired or invested in
     several brokerage and consulting operations, primarily in the Asia/Pacific
     region, for combined purchase prices approximating $26.5 million. The
     Company paid a total of $20.4 million at closing and accounted for these
     acquisitions as purchase transactions. The acquisitions are expected to
     produce about $30 million in annualized revenues.

     Dispositions

     On February 28, 1995, the Company completed the sale of Alexsis, Inc., its
     U.S.-based third party claims administrator for total cash proceeds of
     $47.1 million resulting in a pre-tax gain of $30.3 million, ($20.8 million
     after-tax or $0.47 per share). Adjustments, including post closing
     adjustments pursuant to the agreement, resulted in a final reported pre-tax
     gain of $28.7 million, ($18.7 million after-tax or $0.42 per share) for the
     year ended December 31, 1995.

     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.

3.   Income Taxes

     On August 6, 1996, the Company received a technical advice memorandum
     ("TAM"), issued by the IRS National Office, favorable to the Company with
     respect to the federal income tax consequences of certain 1991 intercompany
     transactions involving the stock of a U.K. subsidiary. The Company and its
     independent tax counsel expect that the IRS District Director's Office will
     adopt the TAM and will withdraw its proposal to increase taxable income for
     the year 1991 with respect to this issue. The potential additional tax
     liability, excluding interest and penalties, associated with this issue had
     been estimated by the Company at $50 million. The examination of the
     Company's 1990 and 1991 federal income tax returns will come to a
     conclusion with the disposition of this issue.














                                       7
<PAGE>




       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

3.   Income Taxes (continued)

     Based upon the favorable TAM relating to the 1991 transactions, the Company
     does not expect IRS examiners to take issue with the Company's reporting of
     a similar series of transactions that occurred in 1993. The IRS commenced
     its examination of the tax years 1992 through 1994 in July 1996. The
     potential additional tax liability, excluding interest and penalties,
     associated with the 1993 transactions had been estimated by the Company at
     $25 million.

     No provision for any potential liability with respect to the 1991 and 1993
     transactions had been made in the consolidated financial statements.

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

4.   Employees' Retirement Plans and Benefits

     Effective January 1, 1996, the Company adopted Statement of Financial
     Accounting Standards (SFAS) No. 123, "Accounting for Stock Based
     Compensation". The Company has elected to continue to measure compensation
     costs using APB Opinion No. 25 and accordingly will provide the disclosures
     required by SFAS No. 123 in its Annual Report on Form 10-K for the year
     ended December 31, 1996.

5.   Stock Option and Incentive Plans

     Worldwide Employee Savings-Related Stock Purchase Plan
     The Company's Worldwide Employee Savings-Related Stock Purchase Plan 
     (Worldwide Employee Purchase Plan) was approved by the Board of Directors 
     and became effective as of May 16,1996. Under the Worldwide Employee 
     Purchase Plan eligible employees outside the U.S. may purchase up to an 
     aggregate 750,000 shares of the Company's Common Stock. At the end of the 
     5-year offering period, participants can elect to purchase from the 
     contributions saved, shares of the Company's Common Stock at a 15 percent 
     discount of the closing price of the Common Stock reported on the New York
     Stock Exchange on the first date of the 5-year offering period. 534,000 
     shares have been subscribed to as of June 30, 1996. Non-U.S. employees who
     are "executive officers" of the Company, as that term is defined pursuant 
     to Section 16 of the Securities Exchange Act of 1934, participate in a 
     subplan of the Employee Discount Stock Purchase Plan with similar terms.

     1995 Long-Term Incentive Plan Amendment
     On May 16, 1996 an amendment to the 1995 Long-Term Incentive Plan (1995
     LTIP) was approved by stockholders. The 1995 LTIP provided that no more
     than 940,000 restricted shares may be used for Restricted Stock Awards and
     Bonus Equity Plan Awards (BEP). The amendment excluded BEP Awards from the
     940,000 restricted share limitation, but does not increase the number of
     shares authorized under the 1995 LTIP.












                                       8
<PAGE>


       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

6.   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 Limited (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:

                                                   As of            As of
                                               June 30, 1996  December 31, 1995
                                               -------------  -----------------

     Liabilities:
       Insurance liabilities                      $251.3          $257.1
       Other                                        13.8            14.9
                                                  ------          ------
        Total liabilities                          265.1           272.0
                                                  ------          ------

     Assets:
       Recoverable under finite risk contracts:
          Insurance liabilities                    125.2           126.4
          Premium adjustment                         9.8             9.8
       Reinsurance recoverables                     53.3            51.6
       Cash and investments                         27.4            27.2
       Other                                         7.9             9.3
                                                  ------          ------
        Total assets                               223.6           224.3
                                                  ------          ------

     Total net liabilities of discontinued
       operations                                   41.5            47.7
       Less current portion classified as
         other accrued expenses                     11.2            14.3
                                                  ------          ------

     Remainder classified as net liabilities
       of discontinued operations                 $ 30.3          $ 33.4
                                                  ======          ======


     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.








                                       9
<PAGE>


       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

6.   Discontinued Operations (continued)

     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 clean-up (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 relevant industry 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 insurance pool 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
     June 30, 1996, based on an estimate by an independent actuarial firm, the
     Company had accrued $12.9 million of the deductible.

     On July 1, 1994, the Company entered into an insurance-based financing
     contract (finite risk contract) with the reinsurance company providing
     protection primarily for exposures relating to Orion, Syndicate 701 and
     Swann & Everett. The contract provided for the payment by the Company of
     $80 million, $50 million of which was borrowed from 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 June 30, 1996, recoveries were
     limited to $118.9 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,
     all of which are under the Company's control, to terminate that contract.

     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.




<PAGE>


       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

6.   Discontinued Operations (continued)


     Changes in the total net liabilities of discontinued operations for the six
     months ended June 30, 1996 are as follows:

     Beginning balance                   $ 47.7
       Claims and expense payments         (6.2)
       Other                                 -
                                          -----
     Ending Balance                      $ 41.5
                                         ======

     While the insurance liabilities set forth above represent the Company's
     best estimate of the probable liabilities within a range of independent
     actuarial estimates of reasonably probable loss amounts, there is no
     assurance that further adverse developments may not occur due to variables
     inherent in the estimation processes and other matters described above.
     Based on independent actuarial estimates of a range of reasonably possible
     loss amounts, liabilities could exceed recorded amounts by approximately
     $170 million. However, in the event of such adverse developments, based on
     independent actuarial estimates of pay-out patterns, up to approximately
     $130 million of this excess would be recoverable under the finite risk
     contracts.

     The Company believes that, based on current estimates, the established
     total net liabilities of discontinued operations are sufficient to cover
     its exposures.



























                                       11

<PAGE>


       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)


7.   Investments

     At June 30, 1996, net unrealized holding gains totaled $5.4 million, net of
     deferred income taxes of $1.8 million, and are reported as a separate
     component of Stockholders' Equity.

     At June 30, 1996 and December 31, 1995, the amortized cost and estimated
     fair value of the Company's debt and equity securities and related
     financial instruments used to hedge such investments are summarized below:

<TABLE>
<CAPTION>

                                                    June 30, 1996
                                    --------------------------------------------
                                                  Gross       Gross    Estimated
                                    Amortized   Unrealized  Unrealized   Fair
                                      Cost        Gains       Losses     Value
                                    ---------   ----------  ---------- --------
<S>                                <C>          <C>         <C>        <C>
     U.S. Government agencies/
        state issuances             $      -    $     -     $      -    $     -
     Other interest-bearing
        securities                      171.4         -            -       171.4
     Mortgage-backed securities           5.8         -            -         5.8
     Equity securities                    3.8        7.1           -        10.9
     Financial instruments - used
        as hedges                          -         0.7         (0.6)       0.1
                                    ---------   --------    ---------   --------
          Total                     $   181.0   $    7.8    $    (0.6)  $  188.2
                                    =========   ========    =========   ========
</TABLE>

<TABLE>
<CAPTION>

                                                  December 31, 1995
                                    --------------------------------------------
                                                  Gross       Gross    Estimated
                                    Amortized   Unrealized  Unrealized   Fair
                                      Cost        Gains       Losses     Value
                                    ---------   ----------  ---------- ---------
<S>                                <C>          <C>         <C>        <C>
     U.S. Government agencies/
        state issuances             $     2.7   $     -     $      -    $   2.7
     Other interest-bearing
        securities                      138.1         -            -      138.1
     Mortgage-backed securities            -          -            -         -
     Equity securities                    3.1        6.5           -        9.6
     Financial instruments - used
        as hedges                          -         1.3         (0.2)      1.1
                                    ---------   --------    ---------   -------
          Total                     $   143.9   $    7.8    $    (0.2)  $ 151.5
                                    =========   ========    =========   =======
</TABLE>

   The above debt and equity securities and financial instruments used as hedges
   are classified in the Consolidated Balance Sheets as follows:

                                        June 30, 1996         December 31, 1995
                                        -------------         -----------------
     Cash and cash equivalents:
       Operating                            $ 21.8                $ 34.1
       Fiduciary                             138.8                  73.1
     Short-term investments:
       Operating                                -                    0.3
       Fiduciary                               3.0                  18.8
     Long-term operating investments          24.6                  25.2
                                            ------                ------
           Total                            $188.2                $151.5
                                            ======                ======










                                       12
<PAGE>


       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

7.   Investments (continued)

     At June 30, 1996 and December 31, 1995, the amortized cost and estimated
     fair value of debt securities by contractual maturity are summarized below:

                                                       June 30, 1996
                                                ---------------------------
                                                                 Estimated
                                                Amortized           Fair
                                                   Cost            Value
                                                ---------        ---------
     Due in one year or less                    $   162.1        $  162.1
     Due after one year through five years            0.2             0.2
     Due after five years through ten years           5.1             5.1
     Due after ten years                              4.0             4.0
                                                ---------        --------
                                                    171.4           171.4
     Mortgage-backed securities                       5.8             5.8
                                                ---------        --------
       Total debt securities                    $   177.2        $  177.2
                                                =========        ========



                                                     December 31, 1995
                                                ---------------------------
                                                                 Estimated
                                                Amortized           Fair
                                                   Cost            Value
                                                ---------        ----------
     Due in one year or less                    $   120.8        $  120.8
     Due after one year through five years            4.8             4.8
     Due after five years through ten years          10.2            10.2
     Due after ten years                              5.0             5.0
                                                ---------        --------
                                                    140.8           140.8
     Mortgage-backed securities                        -               -
                                                ---------        -------
       Total debt securities                    $   140.8        $  140.8
                                                =========        ========


     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.

8.   Debt

     The Company has a $200 million three year credit facility with various
     banks, which expires in March 1998. The agreement provides for unsecured
     borrowings and for the issuance of up to $100 million of letters of credit,
     and contains various covenants, including minimum consolidated net worth,
     maximum leverage and minimum cash flow requirements. Interest rates charged
     on amounts drawn on this credit agreement are dependent upon the Company's
     credit ratings, the duration of the borrowings and the Company's choice of
     one of a number of indices, including the prime lending rate, certificate
     of deposit rates, the federal funds rate and LIBOR. As of June 30, 1996, a
     $10 million letter of credit has been issued and $60 million of unsecured
     borrowings were outstanding under the agreement. In July 1996, the $10
     million letter of credit was cancelled.












                                       13
<PAGE>


       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

8.   Debt (continued)

     In March 1996, the Company obtained a $10 million, short term bank loan
     which was subsequently repaid in April 1996.

     As part of the October 1995 agreement for the purchase of JIB, the Company
     paid a promissory note totaling $10.6 million in April, 1996. During the
     second quarter of 1996, the October 1996 promissory note was revalued to $6
     million in accordance with the revenue retention criteria for the former
     JIB offices stipulated in the purchase agreement.

     In April 1996, the Company paid the first installment of $5.8 million on
     the Mutual Fire zero-coupon note. (See Note 9 of the Unaudited Notes to
     Financial Statements).

     In May 1996, the Company issued a $2.7 million, 9 percent two year note,
     relating to an acquisition in the Asia/Pacific region. This note is 
     contingent upon future results of the acquired business. (See Note 2 of the
     Unaudited Notes to Financial Statements).

9.   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. The remaining claim asserting
     these allegations is pending in a suit filed in New York. In an 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 certain of the
     plaintiffs for contribution. Discovery in this case remains to be concluded
     and no trial date has been set. 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
     action. This action is 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 this action,
     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)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

9.   Contingencies (continued)

     In 1987, the Company sold Shand Morahan & Company (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 Marine & Inland
     Insurance Company (Mutual Fire). Mutual Fire was placed in rehabilitation
     by the Courts of the Commonwealth of Pennsylvania in December 1986. In
     February 1991, the rehabilitator commenced an action captioned Foster v.
     Alexander & Alexander Services Inc., 91 Civ. 1179 (E.D.Pa.). The complaint,
     which sought compensatory and punitive damages, alleged that Shand, and in
     certain respects, the Company breached duties to and agreements with,
     Mutual Fire. The rehabilitator sought damages estimated at approximately
     $234 million.

     On March 27, 1995, the Company, Shand and the rehabilitator entered into a
     settlement agreement which was approved by the courts and which terminated
     the rehabilitator's litigation and released the Company and Shand from any
     further claims by the rehabilitator. Under the terms of the settlement, the
     Company paid $12 million in cash and issued a $35 million six-year
     zero-coupon note. In addition, in 1995 Shand returned $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. In April 1996 the Company paid the
     first installment on the zero-coupon note in the amount of $5.8 million.

     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. v. Those Certain
     Underwriters at Lloyd's of London, subscribing to insurance evidence by
     policy numbers 879/P. 31356 and 879/P. 35349 and Assicurazioni Generali,
     S.P.A., No. 92 Civ. 6319 (F.D.N.Y.)). All required documents in this case
     have been submitted to the Court, and the Company is awaiting a decision on
     the matter.

     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)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

9.   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. During
     1995, 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 potential
     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 expected to pay a contingent obligation of $4.5 million.
     In June 1995, the $14 million note payable was prepaid in whole. The
     remaining contingent note payable of $4.5 million was paid in full in
     September 1995.

     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 then 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 this 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.

     In response to the second amended complaint, the Company filed a motion to
     dismiss. On March 4, 1996, the Court entered an order granting the
     Company's motion to dismiss the action and plaintiff was denied leave to
     replead. Following plaintiff's filing a notice of appeal, the parties
     entered into a stipulation withdrawing the appeal, which was entered by the
     court on June 17, 1996, thereby terminating the litigation.

     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)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

9.   Contingencies (continued)

     Under the Series B Convertible Preferred Stock Purchase Agreement, as
     amended, the Company has agreed to make certain payments to the purchaser
     pursuant to indemnifications given with respect to tax payments and
     reserves in excess of recorded tax reserves as of March 31, 1994. The
     Company's potential exposures under the indemnification, individually or in
     the aggregate, are limited to $10 million. 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.

10.  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 with settlements 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 foreign exchange forward contracts 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
     forward contracts at June 30, 1996 was an asset of $1.1 million and a
     liability of $0.1 million as of December 31, 1995.

     At June 30, 1996, the Company had $84.7 million notional principal of
     forward exchange contracts outstanding, primarily to exchange U.S. dollars
     into U.K. pounds sterling, and $30.2 million notional principal
     outstanding, primarily to exchange U.K. pounds sterling into U.S. dollars.

     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. At June 30, 1996, the Company had
     $20 million notional principal of written foreign exchange options
     outstanding. Based on foreign exchange rates at June 30, 1996 and December
     31, 1995, the Company recognized a current liability of $0.5 million and
     $0.6 million, respectively, consisting of unamortized premiums and the
     estimated cost to settle these options on those dates.









                                       17
<PAGE>


       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

10.  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. 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 held as investments by the Company are marked to
     market in accordance with SFAS No. 115. At June 30, 1996, an unrealized
     gain of $0.1 million on interest rate swaps and forward rate agreements
     which hedge existing fiduciary investments was reflected in fiduciary cash
     and equivalents in the Consolidated Balance Sheet.

     At June 30, 1996 and December 31, 1995 the Company had the following
     interest rate swaps and forward rate agreements in effect, by year of final
     maturity:


                                            June 30, 1996
                        ------------------------------------------------------

                          Gross      Net Weighted      Gross     Net Weighted
                        Receiving       Average       Paying        Average
   Year                   Fixed      Interest Rate     Fixed     Interest Rate
   ----                 ---------    -------------    ------     -------------
   1996                 $  161.0        6.07%         $111.0          5.54%
   1997                    553.0        6.55            65.0          6.03
   1998                    238.5        6.97              -            -
   1999                     65.4        6.37              -            -
                        --------        ----          ------          ----
        Total           $1,017.9        6.56%         $176.0          5.72%
                        ========        ====          ======          ====


                                          December 31, 1995
                        ------------------------------------------------------

                          Gross      Net Weighted      Gross     Net Weighted
                        Receiving       Average       Paying        Average
   Year                   Fixed      Interest Rate     Fixed     Interest Rate
   ----                 ---------    -------------    ------     -------------
   1996                   $390.3          7.38%       $471.7          6.27%
   1997                    203.2          6.68          40.0          5.90
   1998                    182.9          7.08            -            -
                          ------          ----        ------          ----
        Total             $776.4          7.13%       $511.7          6.24%
                          ======          ====        ======          ====

     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
     reset dates. Forward rate agreements generally have a final maturity date
     that is less than two years, and use six-month LIBOR as the floating rate
     index.

     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.






                                       18
<PAGE>


       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

10.  Financial Instruments (continued)

     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. The Company recognized a current liability
     of $0.7 million and $0.3 million, representing the estimated cost to settle
     these options at June 30, 1996 and December 31, 1995, respectively. 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 June 30, 1996 and December 31, 1995, the Company had the following
     written interest rate option agreements outstanding, by year of final
     maturity:

                                            June 30, 1996
                        ------------------------------------------------------

                          Gross      Net Weighted      Gross     Net Weighted
                        Receiving       Average       Paying        Average
   Year                   Fixed      Interest Rate     Fixed     Interest Rate
   ----                 ---------    -------------    ------     -------------
   1996                   $ 33.2         5.66%         $  -           -  %
   1997                     71.0         6.68             -           -
   1998                     61.0         7.05             -           -
                          ------         ----          -----         ----
        Total             $165.2         6.61%         $  -           -  %
                          ======         ====          =====         ====


                                          December 31, 1995
                        -----------------------------------------------------

                          Gross      Net Weighted      Gross     Net Weighted
                        Receiving       Average       Paying        Average
   Year                   Fixed      Interest Rate     Fixed     Interest Rate
   ----                 ---------    -------------    ------     -------------
   1996                   $43.2          5.41%         $10.0         4.60%
   1997                    15.5          8.50             -           -
   1998                    10.0          8.50             -           -
                          -----          ----          -----         ----
        Total             $68.7          6.54%         $10.0         4.60%
                          =====          ====          =====         ====

     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 period-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.







                                       19
<PAGE>


       Alexander & Alexander Services Inc. and Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
                    Item 1. Financial Statements (continued)
               Unaudited Notes to Financial Statements (continued)
               ---------------------------------------------------
                   (in millions, except per share information)

10.  Financial Instruments (continued)

     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 June 30, 1996    As of December 31, 1995
                                   -------------------    -----------------------
                                  Carrying     Estimated   Carrying     Estimated
                                   Amount     Fair Value    Amount     Fair Value
                                   -------    ----------   --------    ----------
<S>                                <C>        <C>           <C>         <C>
     Long-term debt, including
       current portion              $160.4      $158.5      $135.6       $135.8
     Interest rate swaps and
       forward rate agreements          -          2.1          -           5.1

</TABLE>





























                                       20
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations
      ------------------------------------------------------------------

     OVERVIEW
     --------

     Alexander & Alexander Services Inc. (the "Company") provides professional
     risk management consulting, insurance brokerage and human resource
     management consulting services from offices in more than 80 countries. The
     Company's principal industry segments are (i) insurance services, comprised
     of risk management and insurance broking services and specialist and
     reinsurance broking, and (ii) human resource management consulting.

     The Company's insurance services revenues are generally derived from
     commissions and fees and can be affected by pricing and seasonality. The
     Company's insurance broking revenues are generally impacted by overall
     available market capacity and premium rates charged by insurance companies.
     Insurance broking commissions and fee growth continue to be constrained,
     particularly in North America and the London-based specialist and
     reinsurance operations, due to soft pricing and excess market capacity and
     the resultant intense competition among insurance carriers and brokers for
     market share. These market conditions are becoming increasingly evident in
     the risk management and insurance broking operations in the U.K.,
     Continental Europe and in other parts of the world. Soft market conditions
     were prevalent in the first half of 1996 and are expected to continue in
     most insurance coverages throughout 1996. In addition, an increasing number
     of companies are securing competitive bids for their insurance needs
     resulting in higher account turnover rates.

     Moderate revenue growth is expected from the Company's human resource
     management consulting operations during 1996, excluding the impact of the
     transfer of a business unit to the insurance services segment.

     The timing and realization of revenues are also affected by the timing of
     renewal cycles in different parts of the world and lines of business. This
     produces a degree of seasonality in the Company's results. Broking revenues
     for risk management and insurance broking services are strongest during the
     first quarter for Continental Europe and strongest in the U.S. and
     Asia-Pacific during the fourth quarter. Specialist and reinsurance broking
     revenues are strongest in the first and second quarters. Revenues for human
     resource management consulting are typically strongest in the fourth
     quarter and weakest in the first quarter.

     In addition to commissions and fees, the Company derives revenues from
     investment income earned on fiduciary funds. Contributing to the decline in
     investment income is lower average interest rates during the second quarter
     of 1996 versus the same period in 1995. There is also pressure from
     insurance companies to shorten the time that fiduciary funds are held prior
     to remittance to carriers. The approximate six percent decline in
     investment income earned on fiduciary funds during the first six months of
     1996 compared to 1995 is anticipated to continue for the full year.

     The Company anticipates operating margins for its insurance broking
     operations to remain under considerable pressure and are unlikely to
     improve for the foreseeable future. Future earnings growth will be
     dependent on both revenue growth from the development of new products and
     services, new business generation and selective acquisitions, and the
     continued emphasis on expense reductions.






                                       21
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     OVERVIEW (CONTINUED)
     --------------------

     The Company will continue to evaluate domestic and international
     geographical market expansion possibilities and further industry
     specialization. Furthermore, the Company is considering additional possible
     niche and substantial strategic acquisitions relating to its core
     businesses, as well as other opportunities in the financial services
     industry. As part of its evaluation of opportunities, the Company engages
     with interested parties in discussions concerning possible transactions.
     The Company will continue to evaluate such opportunities and prospects.
     However, the Company cannot predict if any transaction will be consummated,
     nor the terms or form of consideration required. Nor can the Company
     predict, if any such transaction is consummated, what the financial
     benefit, if any, will be to the Company.

     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.

     THREE MONTHS ENDED JUNE 30, 1996 VS. 1995
     -----------------------------------------

     CONSOLIDATED RESULTS
     --------------------

     The Company reported net income of $21.5 million, or $0.33 per share on
     consolidated operating revenues of $335.2 million for the three months
     ended June 30, 1996. Fully diluted earnings per share for the quarter were
     also $0.33.

     For the same period of 1995, the Company reported net income of $22.7
     million, or $0.37 per share on consolidated operating revenues of $328.1
     million. Fully diluted earnings per share for the quarter were $0.36.

     Operating Revenues
     ------------------

     Consolidated operating revenues for the second quarter of 1996 were $335.2
     million compared to $328.1 million for the same period in 1995, an increase
     of $7.1 million or 2.2 percent. Excluding the impact of foreign exchange
     fluctuations, total revenues increased by $12.4 million, or 3.8 percent,
     primarily due to acquisitions.

     Commissions and Fees

     Total commissions and fees for the second quarter of 1996 were $319.3
     million compared to $311.4 million for the same period in 1995, an increase
     of $7.9 million or 2.5 percent. Excluding the negative impact of foreign
     exchange rates, total commissions and fees increased by $12.9 million, or
     4.1 percent, of which approximately $16 million is attributable to
     acquisitions. The offsetting decrease is due primarily to weak pricing
     conditions.

     Fiduciary Investment Income

     Investment income earned on fiduciary funds for the second quarter of 1996
     decreased by $0.8 million, or 4.8 percent, versus 1995 levels primarily due
     to lower average interest rates, particularly in the U.K. and Canada.












                                       22
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     THREE MONTHS ENDED JUNE 30, 1996 VS. 1995 (CONTINUED)
     -----------------------------------------------------

     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 $1.2 million
     in the second quarter of 1996 and $0.2 million in the same period in 1995.
     For additional information relating to the Company's interest rate
     financial instruments, see Note 10 of Unaudited Notes to Financial
     Statements and Note 12 of Audited Notes to Financial Statements in the
     Company's Annual Report on Form 10-K for the year ended December 31, 1995.

     Operating Expenses

     Consolidated operating expenses for the second quarter of 1996 were $297.1
     million compared to $288.9 million for the same period in 1995, an increase
     of $8.2 million or 2.8 percent. Excluding the impact of favorable foreign
     exchange fluctuations of $6.3 million, total operating expenses increased
     $14.5 million or 5 percent, primarily due to acquisitions. Total expenses
     were essentially flat compared to the prior year quarter after adjusting
     for the estimated impact of these acquisitions.

     Salaries and Benefits

     Consolidated salaries and benefits for the second quarter of 1996 were
     $191.2 million compared to $186.4 million for the same period in 1995, an
     increase of $4.8 million or 2.6 percent. After adjusting for changes in
     foreign exchange rates, consolidated salaries and benefits increased by $8
     million, or 4.3 percent, versus the comparable quarter in 1995.
     Acquisitions increased salaries and benefits by approximately $10 million.

     Offsetting this increase was the decline in headcount from approximately
     11,700 at June 30, 1995 to approximately 11,300 at June 30, 1996, excluding
     an increase of approximately 700 people due to acquisitions in the fourth
     quarter of 1995 and first half of 1996, as well as a reduction in employee
     benefit costs and lower incentive compensation, primarily in the U.S. and
     U.K.

     Other Operating Expenses

     Consolidated other operating expenses increased by $3.4 million, or 3.3
     percent in the second quarter of 1996 compared to 1995. Excluding the
     favorable impact of changes in foreign currency rates, including hedging
     contract gains and losses, total other operating expenses increased $6.5
     million, or 6.3 percent, for the comparable period, including approximately
     $5 million from acquisitions.

     Contributing to this increase is higher goodwill amortization and other
     expenses relating to the acquisitions and increased costs associated with
     the Company's ongoing investment in information technology. Partially
     offsetting this increase was a decrease in insurance costs primarily
     relating to the Company's professional indemnity programs.

     OTHER INCOME (EXPENSES)

     Investment Income

     Investment income earned on operating funds decreased in the second quarter
     of 1996 by $1.4 million, or 31.8 percent over the comparable period in
     1995. The decrease is primarily due to a reduction in average investment
     balances and lower interest rates, particularly in the U.S.



                                       23
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     THREE MONTHS ENDED JUNE 30, 1996 VS. 1995 (CONTINUED)
     -----------------------------------------------------

     Interest Expense

     Interest expense decreased by $1.1 million, or 22 percent, in the second
     quarter of 1996 versus 1995. The decrease is primarily due to the Company's
     redemption and subsequent funding of the 11% convertible subordinated
     debentures with borrowings at more favorable rates under the long term
     credit facility.

     Other

     Other Income (expense) decreased by $2.9 million for the second quarter of
     1996 versus 1995. The 1995 results include pre-tax gains of $1.4 million
     for the sale of two small operations.

     Income Taxes

     The Company's effective tax rate for the second quarter was 40.1 percent of
     income before taxes in 1996 and 41.9 percent in 1995. The effective tax
     rates are higher than the U.S. statutory rate of 35 percent primarily due
     to U.S. state and local income taxes and to the nondeductibility of certain
     expenses, including entertainment and amortization of goodwill, in various
     jurisdictions in which the Company does business. Partially offsetting
     these factors was the favorable impact of foreign tax rates which were
     lower than the U.S. statutory rate.


     SEGMENT INFORMATION

     INSURANCE SERVICES

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


                                               Three Months Ended June 30,
                                               ---------------------------
                                                     1996        1995
                                                     ----        ----
     Operating revenues:
       Risk management and insurance services
         broking                                    $196.5      $187.2
       Specialist insurance and reinsurance
         broking                                      69.1        70.8
       Fiduciary investment income                    15.8        16.6
                                                    ------      ------
           Total operating revenues                  281.4       274.6
     Operating expenses                              241.3       229.9
                                                    ------      ------
     Operating income                               $ 40.1      $ 44.7
                                                    ======      ======

     Risk Management and Insurance Services Broking Revenues

     Worldwide risk management and insurance services broking commissions and
     fees were $196.5, an increase of $9.3 million, or 5 percent, for the second
     quarter of 1996 versus 1995. Excluding the impact of an unfavorable foreign
     exchange rate variance of $3.3 million, revenues increased by $12.6 million
     or 6.7 percent.

     The increase is primarily due to the effect of acquisitions, which
     approximated $16 million, and revenue gains in the Company's U.K.
     operations and Asia/Pacific regions. Excluding acquisitions, revenues were
     lower in the North American operations.








                                       24
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     THREE MONTHS ENDED JUNE 30, 1996 VS. 1995 (CONTINUED)
     -----------------------------------------------------

     Specialist Insurance and Reinsurance Broking Revenues
     -----------------------------------------------------

     Total second quarter 1996 broking commissions and fees for the specialist
     insurance and reinsurance broking operations decreased $1.7 million, or 2.4
     percent, versus 1995 levels. Changes in foreign exchange rates decreased
     second quarter broking revenues by $1.1 million. After adjusting for the
     effect of changes in foreign exchange rates, commissions and fees decreased
     $0.6 million or 0.8 percent. This decrease was primarily due to shortfalls
     in the U.K. due to lower premium rates.

     Fiduciary Investment Income

     For the second quarter of 1996 investment income earned on fiduciary funds
     held by the Company was $15.8 million versus $16.6 million for the
     comparable period in 1995, a decrease of $0.8 million, or 4.8 percent. The
     decrease was primarily due to lower average interest rates, particularly in
     the U.K. and Canada.

     Operating Expenses

     Operating expenses were $241.3 million for the second quarter of 1996, an
     increase of $11.4 million versus the comparable period in 1995. Excluding
     the impact of foreign exchange rate changes, including hedging and
     contracts gains and losses of $5.8 million, operating expenses increased
     $17.2 million, or 7.5 percent on a comparable basis due mainly to an
     approximate $14 million impact from acquisitions.


     HUMAN RESOURCE MANAGEMENT CONSULTING

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

                                                      Three Months Ended
                                                            June 30,
                                                      ------------------
                                                        1996       1995
                                                      --------   --------
     Operating revenues:
       Commissions and fees                           $   53.7   $   53.4
       Fiduciary investment income                         0.1        0.1
                                                      --------   --------
          Total operating revenues                        53.8       53.5
     Operating expenses                                   49.1       50.5
                                                      --------   --------
     Operating income                                 $    4.7   $    3.0
                                                      ========   ========

     Human resource management consulting commissions and fees of $53.7 million
     increased by $0.3 million, or 0.6 percent, in the second quarter of 1996
     compared to the same period in 1995. After adjusting for the effects of
     changes in foreign exchange rates and the impact of the transfer of a
     business unit to the U.S. risk management and insurance services
     operations, these revenues increased by $2.5 million, or 4.8 percent. This
     increase is primarily attributable to revenue gains in the U.S. and U.K.
     operations and the 1996 acquisitions of two small operations in Australia
     and Sweden.

     Operating expenses decreased by $1.4 million, or 2.8 percent, for the
     second quarter of 1996 compared to 1995. After adjusting for the effect of
     changes in foreign exchange rates and the transfer of a business unit,
     operating expenses increased by $1.1 million or 2.3 percent. This increase
     was primarily attributable to the U.K. operations and the 1996
     acquisitions.










                                       25
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     SIX MONTHS ENDED JUNE 30, 1996 VS. 1995
     ---------------------------------------

     CONSOLIDATED RESULTS

     The Company reported net income of $34.6 million, or $0.48 per share on
     consolidated operating revenues of $649.5 million for the six months ended
     June 30, 1996. Fully diluted earnings per share for the six months ended
     June 30, 1996 were also $0.48.

     For the six months ended June 30, 1995, the Company reported net income of
     $64.4 million, or $1.17 per share, on consolidated operating revenues of
     $652.3 million. Fully diluted earnings per share for the six months ended
     June 30, 1995 were $1.06. 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.

     Operating Revenues

     Consolidated operating revenues were $649.5 million for the first half of
     1996, a decrease of $2.8 million, or 0.4 percent, from the corresponding
     period in 1995. Revenue comparisons were impacted by both foreign currency
     fluctuations and the effect of dispositions. After adjusting for the effect
     of these items, total revenues increased $15 million, or 2.3 percent,
     primarily due to acquisitions.

     Commissions and Fees

     Total commissions and fees were $619 million for the first half of 1996, a
     decrease of $0.7 million, or 0.1 percent, compared to the same period in
     1995. After adjusting for the negative impact of foreign exchange rates and
     the impact of operations sold in 1995, total commissions and fees increased
     by $16.5 million, or 2.7 percent. This increase is due primarily to the
     addition of approximately $26 million from acquisitions offset by the
     impact of soft market conditions.

     Fiduciary Investment Income

     Investment income earned on fiduciary funds for the first half of 1996
     decreased by $2.1 million, or 6.4 percent, versus 1995 levels primarily due
     to lower average investment levels, particularly in the U.K. and lower
     worldwide interest rates, particularly in the U.K. and Canada.

     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 $1.7 million
     in the first six months of 1996 and $1.2 million in the same period in
     1995. For additional information relating to the Company's interest rate
     financial instruments, see Note 10 of Unaudited Notes to Financial
     Statements and Note 12 of Audited Notes to Financial Statements in the
     Company's Annual Report on Form 10-K for the year ended December 31, 1995.








                                       26
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     SIX MONTHS ENDED JUNE 30, 1996 VS. 1995 (CONTINUED)
     ---------------------------------------------------

     Operating Expenses

     Consolidated operating expenses were $582.9 million for the first half of
     1996, an increase of $11.5 million or 2 percent, versus the comparable
     first six months of 1995. After adjusting for the $6.5 million favorable
     effect of changes in foreign currency rates, including hedging and
     contracts gains and losses, and the impact of operations sold in 1995,
     operating expenses increased by $25.8 million, or 4.6 percent. The increase
     is attributable to acquisitions which increased operating expenses by
     approximately $26 million.

     Salaries and Benefits

     Consolidated salaries and benefits increased by $6.5 million, or 1.8
     percent in the first six months of 1996 versus the same period in 1995.
     Excluding the $3.9 million favorable effect of changes in foreign exchange
     rates and the 1995 dispositions, total salaries and benefits increased $15
     million, or 4.1 percent, versus 1995 levels. This increase is primarily due
     to the impact of acquisitions of approximately $17 million.

     Offsetting this increase was a decline of 3.3 percent in headcount, from
     approximately 11,700 at June 30, 1995 to approximately 11,300 at June 30,
     1996 after excluding an increase of approximately 700 people due to
     acquisitions in the fourth quarter of 1995 and first half of 1996, as well
     as a reduction in employee benefit costs primarily in the U.S. and U.K. and
     a decrease in incentives attributable to profit performance.

     Other Operating Expenses

     Consolidated other operating expenses increased by $5 million, or 2.5
     percent, in the first six months of 1996 compared to 1995. Excluding the
     favorable impact of changes in foreign exchange rates, including hedging
     contracts gains and losses, and operations sold in 1995, other operating
     expenses increased $10.8 million, or 5.4 percent, in 1996 versus 1995. This
     increase is attributable to the effect of acquisitions, which increased
     expenses approximately $9 million and additional costs associated with the
     Company's ongoing investment in information and technology.

     OTHER INCOME (EXPENSES)

     Investment Income

     Investment income earned on operating funds decreased for the first half of
     1996 by $2.2 million, or 23.7 percent. The decrease is primarily
     attributable to lower interest rates and a reduction in the average
     investment balances.

     Interest Expense

     Interest expense decreased by $1.6 million, or 16.8 percent, in the first
     six months of 1996 versus 1995. The decrease is primarily due to the
     Company's redemption and subsequent funding of the 11% convertible
     subordinated debentures with borrowings at more favorable rates under the
     long term credit facility.









                                       27
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     SIX MONTHS ENDED JUNE 30, 1996 VS. 1995 (CONTINUED)
     ---------------------------------------------------

     Other

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

                                               Six Months Ended June 30,
                                               -------------------------
                                                    1996       1995
                                                    ----       ----
     Gains on sales of businesses                   $  -       $32.0
     Other                                           (0.5)       0.8
                                                    -----      -----
                                                    $(0.5)     $32.8

     Other non-operating income (expense) decreased $33.3 million for the first
     six months of 1996. The 1995 results include the pre-tax gain on the sale
     of Alexsis, Inc., the Company's U.S.-based third party claims
     administrator, totaling $30.3 million ($20.8 million after-tax or $0.47 per
     share). In addition, the 1995 results include gains resulting from the sale
     of two small operations and a U.K. merchant bank, totaling $1.4 million and
     $0.3 million, respectively.

     Income Taxes
 
     The Company's effective tax rate for the first half of the year was 39.8
     percent in 1996 and 38.5 percent in 1995. The effective tax rates are
     higher than the U.S. statutory rate of 35 percent primarily due to U.S.
     state and local income taxes and to the nondeductibility of certain
     expenses, including entertainment and amortization of goodwill, in the
     various jurisdictions in which the Company does business. Partially
     offsetting these factors in the first half of both 1996 and 1995 was the
     favorable impact of foreign tax rates which were lower than the U.S.
     statutory rate. In the first half of 1995 the rate was also favorably
     affected by the amount of gain recognized for tax purposes on the sale of
     Alexsis.

     As discussed in Note 3 of Unaudited Notes to Financial Statements, the
     Company expects the Internal Revenue Service to withdraw a previously
     proposed adjustment to the Company's 1991 taxable income with respect to
     certain intercompany transactions involving the stock of a United Kingdom
     subsidiary.

     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 Limited (Alexander Howden).

     In 1994, Orion, which has financial responsibility for sharing certain of
     the insurance pool 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 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.




                                       28
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     SIX MONTHS ENDED JUNE 30, 1996 VS. 1995 (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 relevant industry 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 with a
     reinsurance company, 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, 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 June 30,
     1996, the recoveries were limited to $118.9 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.

     While the insurance liabilities represent the Company's best estimate of
     the probable liabilities within a range of independent actuarial estimates
     of reasonably probable loss amounts, there is no assurance that further
     adverse developments may not occur due to variables inherent in the
     estimation processes and other matters described above. Based on
     independent actuarial estimates of a range of reasonably possible loss
     amounts, liabilities could exceed recorded amounts by approximately $170
     million. However, in the event of such adverse developments, based on the
     independent actuarial estimate of pay out patterns, up to approximately
     $130 million of this excess would be recoverable under the finite risk
     contracts.

     The Company believes that, based on current estimates, the established
     total net liabilities of discontinued operations are sufficient to cover
     its exposures.











                                       29
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     SIX MONTHS ENDED JUNE 30, 1996 VS. 1995 (CONTINUED)
     ---------------------------------------------------

     SEGMENT INFORMATION

     INSURANCE SERVICES

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

                                                Six Months Ended June 30,
                                                -------------------------
                                                     1996      1995
                                                     ----      ----
     Operating revenues:
       Risk management and insurance services
         broking                                    $380.3    $376.0
       Specialist insurance and reinsurance
         broking                                     135.9     139.5
       Fiduciary investment income                    30.4      32.4
                                                    ------    ------
           Total operating revenues                  546.6     547.9
     Operating expenses                              474.6     456.7
                                                    ------    ------
     Operating income                               $ 72.0    $ 91.2
                                                    ======    ======

     Risk Management and Insurance Services Broking Revenues

     Worldwide risk management and insurance services broking commissions and
     fees increased $4.3 million, or 1.1 percent, for the first half of 1996
     compared to 1995. After adjusting for the unfavorable foreign exchange rate
     variance of $3.2 million and the impact of operations sold in 1995,
     commissions and fees increased $19 million, or 5.2 percent.

     This increase was due to an approximate increase of $26 million for
     acquisitions and revenue gains in the U.K. and Asia/Pacific operations. The
     U.K. increase was a result of higher overrider commissions and the
     Asia/Pacific increase was a result of strong new business. Offsetting these
     increases were lower revenues due to soft pricing, particularly in the
     North American operations.

     Specialist Insurance and Reinsurance Broking Revenues

     For the first six months of 1996 total broking commissions and fees for the
     specialist insurance and reinsurance broking operations decreased $3.6
     million, or 2.6 percent, versus 1995 levels. Changes in foreign exchange
     rates decreased 1996 broking revenues by $1.6 million. After adjusting for
     the effect of foreign exchange rates, commissions and fees decreased $2
     million, or 1.4 percent. Decreased revenues of $3.1 million in the
     Company's international operations were partially offset by a $1.1 million
     increase in the U.S. operations. The international operations decrease
     included a revenue shortfall of $2.8 primarily due to unfavorable market
     conditions resulting in premium rate reductions on most classes of
     business.

     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 10 of the Unaudited Notes to
     Financial Statements.










                                       30
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     SIX MONTHS ENDED JUNE 30, 1996 VS. 1995 (CONTINUED)
     ---------------------------------------------------

     Fiduciary Investment Income

     For the first six months of 1996 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 $30.4 million versus $32.4 million for
     the comparable period in 1995, a decrease of $2 million, or 6.2 percent.
     The decrease was primarily due to lower average investment levels and lower
     worldwide interest rates, particularly in the U.S., U.K. and Canada.

     Operating Expenses

     Worldwide risk management and insurance services operating expenses for the
     first half of 1996 increased $18.9 million, or 5.5 percent, versus the same
     period in 1995. After adjusting for foreign exchange rate changes,
     including hedging contracts gains and losses, and the 1995 dispositions,
     total operating expenses increased $29.1 million, or 8.7 percent, primarily
     due to acquisitions which increased expenses approximately $26 million.
     Additionally, increases were reported in the Latin American and
     Asia/Pacific operations, $1.7 million and $9.9 million, respectively. The
     increase in Latin America was primarily due to increased staff costs in
     Mexico and Brazil. The Asia/Pacific variance included the impact of
     inflation and higher costs related to the expansion of operations.

     For the first six months of 1996 operating expenses for the specialist and
     reinsurance broking operations decreased $1 million, or 0.9 percent, versus
     1995. Foreign exchange rate variances, including hedging gains and losses,
     negatively impacted expenses by $3.4 million in 1996. After adjusting for
     foreign exchange rate variances, total operating expenses increased $2.4
     million, or 2.1 percent. Contributing to the 1996 increase were the
     international operations primarily due to increased staff costs. Partially
     offsetting the increase was a decrease in the U.K. operations primarily due
     to a reduction in incentives.

     HUMAN RESOURCE MANAGEMENT CONSULTING

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

                                                       For the Six Months Ended
                                                               June 30,
                                                       ------------------------
                                                        1996            1995
                                                       ------          ------
     Operating revenues:
       Commissions and fees                            $  102.8        $  104.2
       Fiduciary investment income                          0.1             0.2
                                                       --------        --------
         Total operating revenues                         102.9           104.4
     Operating expenses                                    96.3           100.3
                                                       --------        --------
     Operating income                                  $    6.6        $    4.1
                                                       ========        ========

     Human resource management consulting commissions and fees decreased by $1.4
     million, or 1.3 percent, in the first half of 1996 compared to 1995.
     Excluding the impact of changes in foreign exchange rates and the impact of
     the transfer of a business unit to the U.S. risk management and insurance
     services operations, commissions and fees increased $2.9 million, or 2.9
     percent. The increased revenues were spread throughout geographic regions
     with $1.1 million, $1 million and $0.5 million in the U.K., U.S. and other
     international operations, respectively.

     Operating expenses decreased by $4 million, or 4 percent, for the first six
     months of 1996 compared to 1995. After adjusting for the effect of changes
     in foreign exchange rates and the transfer of a business unit, operating
     expenses increased $0.6 million or 0.6 percent. This increase was
     primarily attributable to the 1996 acquisitions of two small operations in
     Australia and Sweden.


                                       31
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     LIQUIDITY AND CAPITAL RESOURCES
     -------------------------------

     At June 30, 1996, the Company's operating cash and cash equivalents totaled
     $232.2 million, a $9 million decrease compared to the 1995 year-end
     balance. In addition, the Company had $41 million of operating funds
     invested in short-term and long-term investments at June 30, 1996, a $1.2
     million decrease compared to December 31, 1995.

     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, and gains on sales of business. The
     net cash flows relating to discontinued operations and changes in working
     capital balances are also included. In the first six months of 1996, the
     Company's operating activities provided $7.8 million of operating funds.

     The Company paid approximately $71 million for the 1995 performance year
     and $47 million for the 1994 performance year of incentives in the first
     six months of 1996 and 1995, respectively.

     Investing Activities

     The Company's net capital expenditures for property and equipment were
     $10.3 million and $7.5 million during the six months ended June 30, 1996
     and 1995, respectively. These expenditures increased primarily as a result
     of the Company's worldwide investment in technology, particularly in the
     U.S. and Asia/Pacific region, coupled with leasehold improvements in the
     U.S. due to the consolidation of real estate space.

     In the first six months of 1996, the Company acquired or invested in
     several brokerage and consulting operations, primarily in the Asia/Pacific
     region, with a total of $20.4 million paid at closing.

     Financing Activities

     On June 11, 1996 in accordance with the terms of the 1995 Jardine purchase
     agreement, the Company reduced the remaining $8.1 million note payable due
     in October 1996 to $6 million.

     In May 1996, the Company issued a $2.7 million, 9 percent two year note,
     relating to an acquisition in the Asia/Pacific region. (See Note 2 of the
     Unaudited Notes to Financial Statements).

     In April 1996, the Company announced a stock repurchase program which
     allows for the repurchase of up to two million shares of the Company's
     common stock that will be used to fund the Company's equity based
     compensation and employee benefit plans. No shares have been repurchased
     under this program.

     During the first quarter of 1996, the Company borrowed $30 million under
     its long-term revolving credit agreement.

     Other

     The Company's accumulated translation adjustment balance for its Mexican
     operations reflected an unrealized loss of $8.1 million at June 30, 1996.
     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 impaired.







                                       32
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)
     -------------------------------------------

     During the first six months of 1996, 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 $3.2 million. The increase reflects the
     strengthening of the U.K. pound against the U.S. dollar.

     At June 30, 1996, the Company had an accumulated deficit of $208.3 million.
     The Company's current financial position satisfies Maryland law
     requirements for the payment of dividends. At June 30, 1996, the current
     maximum amount of unrestricted funds the Company has available to pay
     Common Stock dividends under Maryland law equaled approximately $322.6
     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 9
     of Unaudited Notes to Financial Statements, in connection with future
     decisions with respect to dividend declarations. 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.

     The Company believes that cash flow from operations, along with current
     cash balances, 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.

     INFORMATION CONCERNING FORWARD-LOOKING STATEMENTS
     -------------------------------------------------

     The Company has made and may from time to time make forward-looking
     statements concerning future financial results or events or conditions that
     may affect its future financial results. Forward-looking statements are
     made based upon management's expectations, assumptions, judgments and
     beliefs concerning future developments and global economic, industry and
     financial market conditions, and their potential effect upon the Company.
     There can be no assurance that these future conditions and developments
     will be in accordance with management's expectations or that the effect of
     future conditions and developments on the Company will be those anticipated
     by management.

     The Company cautions that the assumptions that form the basis for
     forward-looking statements concerning future financial results, or events
     or conditions that may affect such results, are based on many factors that
     are beyond the Company's ability to control or estimate precisely,
     including future market conditions and the behavior of competitors and
     other market participants. Among the factors, in addition to other possible
     factors not listed, that could affect actual results and cause such results
     to differ materially from those anticipated in such forward-looking
     statements are the following:

     ECONOMIC CONDITIONS

     The insurance brokerage industry is affected by changes in national,
     international and local economic conditions as well as in client
     preferences and spending patterns. Factors such as inflation and changes in
     worldwide interest rates and monetary fluctuations may affect the Company's
     clients and the markets in which the Company operates and its ability to
     finance needed capital expenditures.





                                       33
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     INFORMATION CONCERNING FORWARD-LOOKING STATEMENTS (CONTINUED)
     -------------------------------------------------------------

     GOVERNMENT REGULATION AND LICENSING

     The global insurance brokerage industry is affected by the adoption of new,
     and by changes in, trade, monetary, accounting and fiscal policies, laws
     and regulations such as trade restrictions and prohibitions, as well as
     other activities of federal and local governments, agencies and similar
     organizations. The Company's ability to conduct business may be precluded,
     temporarily suspended or otherwise adversely affected as a result of any
     such changes or activities.

     In addition, the activities of the Company related to insurance broking and
     human resource management consulting services are subject to licensing
     requirements and extensive regulation under the laws of the United States
     and its states, territories and possessions, as well as the laws of other
     countries in which the Company's subsidiaries conduct business. These laws
     and regulations vary from jurisdiction to jurisdiction. The appropriate
     regulatory authorities generally have wide discretionary authority in
     adopting, amending and implementing such regulations. In addition, certain
     of the Company's activities are governed by the rules of the Lloyd's of
     London insurance market and other similar organizations. Compliance with
     such licensing and regulatory requirements and the restructuring and
     reorganization of Lloyd's of London may increase the Company's cost of
     doing business or change the manner in which the Company is permitted to
     operate.

     COMPETITION

     The insurance brokerage industry is intensely competitive with respect to
     broking commissions, fee growth, personnel and the quality of service
     provided. There is keen competition within the industry on a local,
     national and international level, not only to gain new clients but also to
     retain existing clients. In addition, the Company is subject to loss of
     business due to the growing alternative markets and to loss of personnel to
     its competitors.

     MARKET CONDITIONS

     The insurance brokerage industry is affected by periods of soft pricing and
     excess market capacity which, in recent years, has resulted in a downward
     pressure on premium rates and intense competition among insurance carriers
     and brokers for market share. The occurrence of catastrophic events can
     change loss ratios and, subsequently, pricing, thereby affecting a broker's
     contingent commissions and overriders. The Company's revenues, expenses and
     associated hedging programs are also affected by the general level of
     interest rates and the income earned on fiduciary funds as well as changes
     in foreign currency exchange rates. The timing of renewal cycles in
     different parts of the world and lines of business produces seasonality in
     its results.

     CONTINGENCIES

     The Company's financial results are affected by the costs and other effects
     of claims and lawsuits from both private and governmental parties, which
     may 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, as well as
     claims relating to the Company's discontinued operations and tax matters,
     which may affect its operations and administrative expenses. The Company is
     also subject to the risk of losses from the potential uncollectibility of
     insurance and reinsurance claims and advances on behalf of clients and
     indemnifications connected with the sales of certain businesses.




                                       34
<PAGE>

        Alexander & Alexander Services Inc. & Subsidiaries (the Company)
                    PART I. FINANCIAL INFORMATION (continued)
                    -----------------------------
      Item 2. Management's Discussion and Analysis of Financial Condition
                            and Results of Operations (continued)
      ------------------------------------------------------------------

     INFORMATION CONCERNING FORWARD-LOOKING STATEMENTS (CONTINUED)
     -------------------------------------------------------------

     GROWTH PLANS

     The Company plans to explore geographical market expansion as well as
     strategic and niche acquisitions relating to its core business. There can
     be no assurance that the Company will be able to achieve its growth
     objectives or consummate any acquisition or joint venture opportunities it
     may pursue or if a transaction is consummated, what the financial benefit,
     if any, will be to the Company. Growth in certain markets or products can
     impact the historical quarterly comparisons of earnings based on insurance
     renewal cycles.

     RESTRUCTURING/COST SAVING EFFORTS

     The Company's future earnings will be affected by its ability to effectuate
     additional internal consolidation and other cost savings initiatives and
     its investment in new technology, products and personnel.

     While the Company periodically reassesses material trends and uncertainties
     affecting its results of operations and financial condition in connection
     with its preparation of management's discussion and analysis of results of
     operations and financial condition contained in its quarterly and annual
     reports, the Company undertakes no obligation to publicly update or revise
     any particular forward-looking statement in light of future events.





























                                       35
<PAGE>


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

 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 Glickman
   litigation and related contingencies which is incorporated herein by
   reference in its entirety.

 ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

   The Company's Annual Meeting of Stockholders was held on May 18, 1996. At the
   meeting, the Company's stockholders acted upon the following matters:

   All fourteen nominees for director named in the Company's Proxy Statement,
   dated April 11, 1996, were elected to the Board of Directors to hold office
   until the next Annual Meeting of Stockholders and until their respective
   successors are elected and qualified. The vote for election of directors was
   as follows:

                                              FOR                   WITHHELD
                                              ---                   --------

   H. Furlong Baldwin                      39,670,956                567,088
   Robert E. Boni                          39,666,147                571,897
   W. Peter Cooke                          39,645,000                593,044
   E. Gerald Corrigan                      39,639,417                598,627
   Joseph L. Dionne                        39,683,815                554,229
   Gerald R. Ford                          39,620,633                617,411
   Peter C. Godsoe                         39,638,271                599,773
   Angus M.M. Grossart                     39,645,721                592,323
   Maurice H. Hartigan II                  39,671,974                566,070
   James B. Hurlock                        39,668,462                569,582
   Ronald A. Iles                          39,660,805                577,239
   Edward F. Kosnik                        39,679,249                558,795
   Vincent R. McLean                       39,637,754                600,290
   James D. Robinson III                   37,575,881              2,662,163
   Frank G. Zarb                           39,663,723                574,321

   There were no abstentions or broker non-votes with respect to the election 
   of directors.

   The proposal to ratify the appointment of Deloitte & Touche LLP as
   independent auditors of the Company for 1996 was duly adopted. The vote was
   as follows: 39,891,983 votes were cast for adoption of the proposal; 277,405
   votes were cast against the adoption of the proposal; and there were 68,656
   abstentions and broker non-votes with respect to the proposal.

   The proposal to approve and adopt the First Amendment to the Company's 1995
   Long-Term Incentive Plan was duly adopted. The vote was as follows:
   33,465,964 votes were cast for adoption of the proposal; 6,530,609 votes were
   cast against the adoption of the proposal; and there were 241,471 abstentions
   and broker non-votes with respect to the proposal.
















                                       36
<PAGE>


               Alexander & Alexander Services Inc. & Subsidiaries
                     PART II. OTHER INFORMATION (continued)
                     --------------------------------------

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 July 16, 1996 containing the
       Company's information concerning its forward looking statements.


































                                       37
<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 14th day of August, 1996.







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



                           BY: /s/ Richard P. Sneeder, Jr. August 14, 1996
                               -----------------------------------------------
                                   Richard P. Sneeder, Jr. Date
                                   Vice President & Controller


































                                       38
<PAGE>



                       ALEXANDER & ALEXANDER SERVICES INC.

                          Quarterly Report on Form 10-Q
                       For the Quarter Ended June 30, 1996

                                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                                                 40

27.0           Financial Data Schedule                                  41

































                                       39




                                                                   EXHIBIT 11




                                                              (UNAUDITED)


                       Alexander & Alexander Services Inc.
                    Computation of per Common Share Earnings
                Three and Six Months Ended June 30, 1996 and 1995
                   (in millions except per share information)

<TABLE>
<CAPTION>


                                                Three Months Ended  Six Months Ended
                                                      June 30,           June 30,
                                                  ---------------    --------------
                                                  1996       1995    1996        1995
                                                  ----       ----    ----        ----

PRIMARY
- -------

  Earnings Attributable to Common
  --------------------------------------
  Shareholders:
  -------------
<S>                                             <C>         <C>     <C>        <C>
  Net income                                     $ 21.5    $ 22.7   $ 34.6     $ 64.4
  Less:  Preferred stock dividends                 (6.6)     (6.3)   (13.2)     (12.5)
                                                 ------    ------   ------     ------
  Earnings attributable to common
    shareholders                                 $ 14.9    $ 16.4   $ 21.4     $ 51.9
                                                 ======    ======   ======     ======

  Average Common and Common Equivalent Shares
  -------------------------------------------
  Outstanding:
  ------------
  Average common shares outstanding                45.1      44.3     45.0       44.3
  Add shares of common stock assumed issued on
    exercise of stock options                       0.1       0.3      0.1        0.1
                                                 ------    ------   ------     ------
  Average common and common equivalent shares
    outstanding                                    45.2      44.6     45.1       44.4
                                                 ======    ======   ======     ======

FULLY DILUTED
- -------------

  Fully Diluted Earnings Per Share:
  ---------------------------------
  Net income                                     $ 21.5    $ 22.7   $ 34.6      $ 64.4
  Less:  Preferred stock dividends                 (6.6)     (6.3)   (13.2)      (12.5)
                                                 ------    ------   ------      ------
  Earnings attributable to common
    shareholders                                   14.9      16.4     21.4        51.9
  Add:  Series B preferred stock dividends          0.0       4.2      0.0         8.4
                                                 ------    ------   ------      ------
  Net income available to common shareholders    $ 14.9    $ 20.6   $ 21.4      $ 60.3
                                                 ======    ======   ======      ======

  Average Common Shares Outstanding, Assuming
  -------------------------------------------
  Full Dilution:
  --------------
  Average common shares outstanding                45.1      44.3     45.0        44.3
  Add shares of common stock assumed issued on:
    Exercise of stock options                       0.1       0.3      0.1         0.3
    Conversion of Series B preferred stock          0.0      12.4      0.0        12.3
                                                 ------    ------   ------      ------
  Average common shares outstanding, assuming
    full dilution                                  45.2      57.0     45.1        56.9
                                                 ======    ======   ======      ======


</TABLE>







<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                             895
<SECURITIES>                                         0
<RECEIVABLES>                                    1,376
<ALLOWANCES>                                        25
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 2,637
<PP&E>                                             389
<DEPRECIATION>                                     269
<TOTAL-ASSETS>                                   3,232
<CURRENT-LIABILITIES>                            2,336
<BONDS>                                              0
                                0
                                          7
<COMMON>                                            43
<OTHER-SE>                                         387
<TOTAL-LIABILITY-AND-EQUITY>                     3,232
<SALES>                                              0
<TOTAL-REVENUES>                                   650
<CGS>                                                0
<TOTAL-COSTS>                                      583
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   8
<INCOME-PRETAX>                                     65
<INCOME-TAX>                                        26
<INCOME-CONTINUING>                                 35
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                        35
<EPS-PRIMARY>                                     0.48
<EPS-DILUTED>                                     0.48
        

</TABLE>


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