WATSON WYATT & CO
10-K, 1997-09-29
MANAGEMENT CONSULTING SERVICES
Previous: MUNICIPAL INVT TR FD MON PYMT SER 529 DEFINED ASSET FDS, 497, 1997-09-29
Next: NUVEEN ARIZONA PREMIUM INCOME MUNICIPAL FUND INC, NSAR-B, 1997-09-29



                                                                          
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
 
                                    FORM 10-K
(Mark One)
[X]  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES  EXCHANGE
     ACT OF 1934 (FEE REQUIRED)

     FOR  THE FISCAL YEAR ENDED JUNE 30, 1997
                                       OR
[ ]  TRANSITION  REPORT  PURSUANT  TO SECTION 13 OR 15 (d) OF THE  SECURITIES
     EXCHANGE  ACT OF 1934 (NO FEE  REQUIRED)   
     For the  transition  period  from  _______ to _______



                        Commission File Number: 0-20724
                             WATSON WYATT & COMPANY
             (Exact name of registrant as specified in its charter)

            Delaware                                       53-0181291
 (State or other jurisdiction of                (I.R.S. Employer Identification
          organization)                                       No.)
                                             
                            6707 DEMOCRACY BOULEVARD
                                    SUITE 800
                               BETHESDA, MD 20817
           (Address of Principal executive offices including zip code)
                                 (301) 581-4600
              (Registrant's telephone number, including area code)

- --------------------------------------------------------------------------------
        SECURITIES TO BE REGISTERED PURSUANT TO SECTION 12(B)OF THE ACT:

       TITLE OF EACH CLASS                    NAME OF EACH EXCHANGE ON WHICH
       TO BE SO REGISTERED                    EACH CLASS IS TO BE REGISTERED

              NONE                                        NONE

        SECURITIES TO BE REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:

  COMMON STOCK, $1.00 PAR VALUE               OUTSTANDING AT SEPTEMBER 29, 1997
        (TITLE OF CLASS)                                17,736,687 SHARES

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 [ ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

The  aggregate  market value of the Common Stock held by  non-affiliates  of the
Registrant is $82,753,943.  The aggregate market value was computed by using the
formula book value of the stock (calculated in accordance with the bylaws) as of
September 29, 1997.
                       Documents Incorporated by Reference

The  registrant's  definitive  proxy  statement  for its 1997 annual  meeting of
shareholders  (which is to be filed  pursuant to General  Instruction  G of Form
10-K not later than October 28, 1997),  is  incorporated  by reference into Part
III of this Form 10-K.

<PAGE>

PART I

ITEM 1.  BUSINESS.

GENERAL

Watson  Wyatt  &  Company,   together  with  its  affiliates  and   consolidated
subsidiaries,  (collectively,  "Watson Wyatt" or "the Company"),  provides human
resource  and  employee  benefits  consulting  and  administrative/recordkeeping
services. The Company also provides a broad range of services in risk management
and general insurance and investment consulting,  and derives fees from sales of
surveys and licensing of software.  The Company works with  organizations of all
sizes,  from the  largest  multinationals  to  public  employers  and  nonprofit
institutions.

Founded in 1946,  Watson Wyatt is owned almost entirely by its active employees.
The Company is incorporated in Delaware, and its principal executive offices are
located at 6707  Democracy  Boulevard,  Bethesda,  MD 20817.  Together  with its
affiliates, it operates globally as Watson Wyatt Worldwide.

GLOBAL OPERATIONS

Watson Wyatt provides services in the United States,  Canada, Asia and the South
Pacific, Europe, Africa, Latin America and the Caribbean.

Watson  Wyatt  Worldwide  continues  to expand  geographically  with new offices
recently opened in Bangkok, Beijing, Delhi, Johannesburg, Mumbai, Sao Paulo, Sri
Lanka, and Zurich.

Together Watson Wyatt Worldwide employs approximately 4,500 associates.  Of this
total,  the Company  employs  approximately  3,240  full-time  associates in the
following geographic areas:

North America                              2,640
Asia Pacific                                 520
Latin America                                 80
                                          ------
                                           3,240
                                          ======  

None  of  the  Company's   associates  are  subject  to  collective   bargaining
agreements. The Company believes relations with associates are good.

For geographic  segment  information,  see Note 12 of Notes to the  Consolidated
Financial Statements.

PRINCIPAL SERVICES

Watson Wyatt provides a vast array of employee  benefit and related  services to
clients.   While  the  Company  groups  services  into  functional   categories,
management  believes its primary strength is the ability to deliver its services
without boundaries to meet the requirements of its clients. Services provided by
the Company include:

RETIREMENT  CONSULTING:  Analysis,  design and  implementation of client defined
benefit retirement programs, including actuarial services and required reporting
of plan contributions and funding levels,  and defined  contribution plan design
and related  services  comprised  44%, 46% and 48% of fees in fiscal years 1997,
1996, and 1995, respectively.

                                      -2-
<PAGE>

COMPENSATION AND COMMUNICATIONS  CONSULTING:  Compensation plan design, benefits
communication, and organization effectiveness comprised 13%, 12% and 11% of fees
in fiscal years 1997, 1996 and 1995, respectively.

GROUP, HEALTH CARE AND FLEXIBLE BENEFITS CONSULTING:  Analysis,  plan design and
implementation  of client  organizations'  group health care,  flexible benefits
programs,  and  consulting  with  providers of health care services to help them
deliver services on a more efficient and  cost-effective  basis comprised 8%, 8%
and 9% of fees in fiscal years 1997, 1996 and 1995, respectively.

OTHER  STRATEGIC  CONSULTING  SERVICES:  Watson  Wyatt  provides  other types of
strategic  consulting  services,  which individually  represent less than 10% of
total fees, and which accounted in the aggregate for 35%, 34% and 32% of fees in
fiscal  years  1997,  1996  and  1995,  respectively.   These  services  include
consulting in the areas of risk management,  investment  consulting,  outsourced
benefits  administration,  international  benefits consulting,  and research and
surveys.

Prior  year   percentages   have  been   recalculated   to  conform  to  current
classification.

COMPETITION

The human resource consulting business, including all of the Company's principal
services,  is highly competitive and has relatively low barriers to entry. There
is no substantial  difference between the competitive  position of the Company's
overall business as compared to its individual lines of business.  The Company's
competitors  include other human resource  consulting firms,  insurance brokers,
general  management  consultants,  public  accounting firms and, to some extent,
mutual  funds and other  financial  institutions,  particularly  in the  defined
contribution recordkeeping area. The human resource consulting field includes as
many as ten principal  competitors  who offer services in the United States and,
in several cases, internationally.  BUSINESS INSURANCE ranks Watson Wyatt as the
third largest employee benefit consulting firm in the world.

Although competition is based primarily upon quality of service and availability
of key  consulting  resources,  in recent years in some aspects of the business,
price  has  become a more  significant  competitive  factor.  Other  competitive
factors of increasing  importance are the quality and effectiveness of available
technology and software and the ability to serve multinational clients.

AFFILIATES

On April 1, 1995,  the Company (then The Wyatt  Company or "Wyatt")  transferred
its United  Kingdom  operations  to R. Watson & Sons  ("Watsons"),  an actuarial
consulting  partnership  based in the United Kingdom,  and received a beneficial
interest  in Watsons  and a 10%  interest  in a defined  profit pool of Watsons.
Wyatt also  transferred  its Continental  European  operations to a newly formed
holding  company owned by Wyatt and Watsons in exchange for 50.1% of its shares.
On July 1, 1996, Wyatt and Watsons changed their names to Watson Wyatt & Company
and Watson  Wyatt  Partners,  respectively.  While both  remain  separate  legal
entities, the companies are operating together as Watson Wyatt Worldwide.

On March 31, 1996,  the Company  transferred  the outsourced  employee  benefits
administration  operations  of Wyatt  PREFERRED  CHOICE (R) ("WPC"),  to a newly
formed limited liability  company,  Wellspring  Resources,  LLC  ("Wellspring").
Wellspring,  which is owned 50% by Watson Wyatt and 50% by State Street Bank and
Trust Company ("State Street"), provides outsourced benefits and human

                                      -3-
<PAGE>

resources  administration.  In connection with the formation of Wellspring,  the
Company retained three  pre-existing long term  administrative and recordkeeping
contracts and  contracted  with  Wellspring to service those clients  ("Retained
Clients")  (see  Note  13  of  Notes  to  Consolidated   Financial  Statements).
Wellspring's financial statements are included as Exhibit 25 to this Form 10-K.

ITEM 2.  PROPERTIES.

Watson Wyatt Worldwide operates in approximately 97 offices in cities throughout
the world. With minor  exceptions,  operations are carried out in leased offices
under  operating  leases  which  normally do not exceed 10 years in length.  The
Company  does not  anticipate  difficulty  in meeting  its space  needs at lease
expiration  or if  additional  space  is  required  earlier.  The  Company  also
evaluates  office  relocation on an ongoing basis to meet changing  needs in its
markets while minimizing its occupancy expense.

The fixed assets owned by Watson Wyatt  represented  approximately  11% of total
assets at June 30, 1997 and consisted  primarily of computer  equipment,  office
furniture and leasehold improvements.


ITEM 3.  LEGAL PROCEEDINGS.

Watson Wyatt is from time to time a defendant in various lawsuits which arise in
the  ordinary  course of  business.  These  disputes  typically  involve  claims
relating to employment  matters or the rendering of professional  services.  The
management  of the Company does not believe that any such  currently  pending or
threatened  litigation  is  likely  to have a  material  adverse  effect  on the
business or financial condition of Watson Wyatt.


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

There were no matters  submitted to a vote of security holders during the fourth
fiscal quarter.


PART II

ITEM 5. MARKET PRICE OF AND  DIVIDENDS  ON THE  REGISTRANT'S  COMMON  EQUITY AND
RELATED STOCKHOLDER MATTERS. 

MARKET INFORMATION; HOLDERS

There is no established  public trading market for the Common Stock,  nor is any
likely to  develop,  since the  transferability  of all shares of the  Company's
Common Stock is restricted. Ownership of the Company's Common Stock is generally
limited to directors, full-time and certain part-time associates of the Company,
its subsidiaries and affiliates, and corporations, partnerships, associations or
other entities designated by the Board of Directors with which the Company has a
business affiliation and the employees thereof. In addition, all shareholders of
the  Company,  prior to selling any shares of the  Company's  Common  Stock to a
third party,  must first offer such shares to the Company.  As of September  24,
1997,  there  were  2,121  registered  holders of the  Company's  Common  Stock.
Transfers of the  Company's  Common  Stock are made at a Formula Book Value,  as
defined,  and the current Formula Book Value per share is calculated pursuant to
the  Company's  bylaws  to be  $5.30  per  share at June 30,

                                      -4-
<PAGE>

1997,  as further  described  in the  Consolidated  Financial  Statements.  This
Formula Book Value reflects an increase of  approximately  7.3% from the Formula
Book Value of $4.94 per share at June 30, 1996.

DIVIDENDS

The  Company's  credit  facility   requires  it  to  observe  certain  covenants
(including  requirements  as to minimum  net  worth)  that  affect  the  amounts
available  for  the  declaration  or  payment  of  dividends.   Under  the  most
restrictive of these  covenants,  approximately  $11.7 million was available for
the  declaration  or payment of dividends as of June 30, 1997. No dividends have
been declared by the Company since fiscal year 1991. The declaration and payment
of  dividends  by the Company is at the  discretion  of the  Company's  Board of
Directors and depends on numerous factors,  including,  without limitation,  the
Company's net  earnings,  financial  condition,  availability  of capital,  debt
covenant  limitations,   and  other  business  needs  of  the  Company  and  its
subsidiaries and affiliates.

ITEM 6.  SELECTED CONSOLIDATED FINANCIAL DATA.

The  following  table sets forth  selected  consolidated  financial  data of the
Company as of and for each of the years in the five year  period  ended June 30,
1997. The selected consolidated  financial data as of June 30, 1997 and 1996 and
for each of the years in the three year  period  ended June 30, 1997 are derived
from the audited  consolidated  financial statements of Watson Wyatt included in
this Form 10-K.  The selected  consolidated  financial data as of June 30, 1995,
1994,  1993,  and for each of the years  ended June 30,  1994 and 1993 have been
derived  from  audited  consolidated  financial  statements  of Watson Wyatt not
included in this Form 10-K.

The  transfer  of the  Company's  UK and  European  operations,  as  more  fully
described  in Item 1,  occurred  in the  fourth  quarter  of  fiscal  1995.  The
formation of  Wellspring  at the end of the third quarter of fiscal 1996 is also
described in Item 1. Since the dates of inception,  these transactions have been
accounted for in accordance with the equity method.

The selected  consolidated  financial  data should be read in  conjunction  with
Watson  Wyatt's   consolidated   financial  statements  and  notes  thereto  and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  included  in Item 7 in this Form 10-K.  Amounts  are in  thousands,
except per share data.


                                      -5-
<PAGE>
<TABLE>
<CAPTION>

                                                                              Year ended June 30,
                                                      -------------------------------------------------------------------- 
Statement of Operations Data:                            1997          1996           1995          1994           1993
                                                         ----          ----           ----          ----           ----
<S>                                                          <C>           <C>            <C>           <C>            <C>

Fees                                                  $  510,998    $  492,513     $  474,521    $  433,441     $  410,121
Loss from affiliates                                      (6,174)       (2,275)          (576)         (547)          (144)
Income before income taxes, minority interest and          
    cumulative effect of a change in accounting            1,954        18,688          5,625        12,717          5,644
Cumulative effect of a change in accounting                    -             -           (800)            -              -
                                                                                         
Net income                                                   898         9,355            849         5,636            963
Earnings per share                                    $     0.05    $     0.51     $     0.05    $     0.29    $      0.05
                                                                                                   
Dividends per share                                            -             -              -             -              -
Weighted average shares
    outstanding (in thousands)                            17,438        18,516         19,248        19,160         18,302

                                                                                     June 30,
                                                      --------------------------------------------------------------------
Balance Sheet Data:                                      1997          1996           1995          1994           1993
                                                         ----          ----           ----          ----           ----

Investment in affiliates                              $   52,516    $   41,195     $   18,783    $      383    $       930
                                                                                                        
Deferred software and development costs                   32,869        35,746         28,979        12,479          9,401
                                                                                               
Total assets                                             331,778       320,819        286,622       266,786        242,994
Redeemable Common Stock                                   96,091        90,214         86,275        87,612         82,557
                                                                                                   
Formula Book Value
    per share (1)                                     $     5.30    $     4.94     $     4.51    $     4.44    $      4.11
                                                                                                    
Shares outstanding (in thousands)                         18,130        18,262         19,130        19,732         20,087
                                                                                                

</TABLE>
- -----------
(1)As  described  more fully in Note 10 of Notes to the  Consolidated  Financial
Statements,  effective  with the fiscal  year ended June 30,  1997,  the Company
modified its bylaws for calculating Formula Book Value per share.


ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

YEAR ENDED JUNE 30, 1997 COMPARED TO YEAR ENDED JUNE 30, 1996

The Company generated net income in fiscal year 1997 of $0.9 million compared to
net  income  in fiscal  year 1996 of $9.4  million.  The  primary  factor in the
reduction of net income,  as further  explained  below,  is the sublease loss of
$12.1 million resulting from the relocation of offices,  which will be more than
offset  by  future  rent  savings.  Revenue  growth  of $18.5  million  outpaced
inflation,  but the  improvement was offset by expense growth during the period.
Increases in expenses are attributable to increased  compensation costs of $10.7
million for associates, higher costs for professional and subcontracted services
of $6.5  million  and  increased  occupancy  and  communications  costs  of $8.2
million.

Fee revenue  reached  $511.0  million in fiscal year 1997,  an increase of $18.5
million,  or 4%, from $492.5  million in fiscal  year 1996.  Revenue  growth has
occurred across all major lines of business and all geographic regions. 

                                      -6-
<PAGE>

For the year,  salaries and employee  benefit  expenses were $252.3 million,  an
increase of $10.7  million  from fiscal year 1996 due  primarily to increases in
base salaries and associate bonuses.

Occupancy and communications expense increased $8.2 million in 1997. The Company
relocated  its  corporate  and some  operating  offices to lower  cost  suburban
facilities in 1997 recognizing sublease losses of $12.1 million.  This charge is
offset primarily by savings in other occupancy and office expenses.

Professional and subcontracted services were $82.8 million for fiscal year 1997,
an increase of $6.5 million,  or 9%, from fiscal year 1996. This net increase is
due to the increased payments to Wellspring for outsourcing services provided to
the Retained Clients. In fiscal year 1996, payments to Wellspring,  representing
one fiscal  quarter of activity,  were $10.8 million  whereas the full year cost
incurred  in fiscal  year 1997 was $40.3  million,  representing  an increase of
$29.5  million.  This increase was offset by decreased  payments to  independent
software contractors of $13.0 million which are now incurred by Wellspring and a
further  reduction  of $5.0  million  for costs  incurred in fiscal year 1996 by
WPC-Minneapolis  which was sold in fiscal year 1996 and other  decreases of $5.0
million.

Other costs of providing  services decreased $1.3 million in 1997 as the Company
controlled general office expenditures.

General and administrative  expenses for fiscal year 1997 were $45.7 million, an
increase of $7.0 million or 18% from fiscal year 1996 due to increased  spending
on marketing and strategic planning initiatives.

Depreciation  and  amortization  decreased  $0.4  million in fiscal year 1997 to
$26.0  million.  This decrease is primarily due to the disposal of assets in the
prior year and lower levels of capital expenditures in the current fiscal year.

Loss from  affiliates  for the year is primarily  affected by the results of the
Company's  affiliate,  Wellspring  (See  Note 3 of  Notes  to  the  Consolidated
Financial  Statements).  As previously reported,  Wellspring was formed in March
1996  as a  successor  to  the  Company's  prior  outsourced  employee  benefits
administration business, Wyatt PREFERRED CHOICE(R). Wellspring provides benefits
administration outsourcing services and renders services to the Retained Clients
on behalf of the Company.  (See Part 1, Item 1 and Notes 1  ("Deferred  Software
and  Development  Costs")  and  13  of  Notes  to  the  Consolidated   Financial
Statements).

During fiscal year 1997, Wellspring experienced software development and systems
implementation  delays.  The combination of delayed  revenues  arising from late
systems   implementations  for  clients,  as  well  as  unanticipated  operating
expenses,  resulted in a  significantly  higher  investment  in the  outsourcing
business  than had been  anticipated.  During  fiscal  year  1997,  the  Company
invested  $17.0 million in Wellspring  and made certain  guarantees on behalf of
Wellspring  as more  fully  described  in Note 14 of Notes  to the  Consolidated
Financial Statements. The $17.0 million invested in fiscal year 1997 brought the
Company's   total  capital   contribution  to  $36.75  million  (State  Street's
cumulative investment being at an equal level) or $6.75 million in excess of the
cumulative  partner  capital  to which  each of  State  Street  and the  Company
committed when the Wellspring joint venture was formed.

The Company  anticipates  that in fiscal year 1998  Wellspring will require cash
resources of $15.1 million, and that its share of Wellspring's  operating losses
will be $5.7 million.  As described above, the level of investment  required has
exceeded  expectations  due to systems and software delays and higher  operating
costs,  both  of  which  conditions,   the  Company  believes,  have  also  been
experienced by Wellspring's


                                      -7-
<PAGE>

competitors  in  this  emerging  business.   Wellspring  has  recently  achieved
operating   milestones,   including  completion  of  both  Retained  Client  and
Wellspring  client  implementations  and a  successful  acceptance  test  on its
"NextGen" operating system.

The Company and State Street have indicated their intention to fund Wellspring's
cash  requirements as needed.  Additionally  the Company has received  inquiries
from interested third parties as to potential  investments in Wellspring.  These
discussions are in preliminary stages and the Company cannot, therefore,  assess
the probable outcome.

The Company  anticipates  that in fiscal  year 1998 the  Retained  Clients  will
require $3.5 million of cash resources, substantially improved from the negative
cash flow to the Company from these  contracts of $21.0  million in fiscal 1997,
primarily due to the completion of two major client implementations in the first
quarter of fiscal  year 1998.  The Company  anticipates  losses  totalling  $8.3
million for the Retained Client operations in fiscal year 1998 compared with the
$17.3  million  loss  incurred  in fiscal  year 1997.  The  Company's  remaining
investment  in the Retained  Clients is described in Note 1 ("Deferred  Software
and Development Costs") of Notes to the Consolidated Financial Statements.

The information  concerning Wellspring and the Retained Clients in the preceding
three paragraphs includes "forward-looking statements" within the meaning of the
Private  Securities  Legislation  Reform Act of 1995. Any such  "forward-looking
statements" are not guarantees of future  performance.  The Company's ability to
realize such "forward-looking  statements" is subject to risks and uncertainties
which could cause actual results to differ  materially  from those  described in
such   "forward-looking   statements."  Such  risks  and  uncertainties  include
Wellspring's  ability to put NextGen into  operation,  to meet scheduled  client
implementations,  to control  development  costs, and to control operating costs
for both the Wellspring clients and the Retained Clients.

Income before income taxes,  minority  interest and the  cumulative  effect of a
change in  accounting  was $2.0 million in fiscal year 1997.  The  provision for
income taxes of $.9 million  reflects a 45%  effective  tax rate  compared to an
effective tax rate of 49% in fiscal year 1996. The decrease in the effective tax
rate is due to increased tax credits in 1997.

YEAR ENDED JUNE 30, 1996 COMPARED TO YEAR ENDED JUNE 30, 1995

The Company generated net income in fiscal year 1996 of $9.4 million compared to
net income in fiscal year 1995 of $0.8 million.  The  improvement is due largely
to  increases  in  associate  utilization  and new  client  growth.  The rate of
increased  revenues has outpaced both  inflation  and expense  growth during the
period. Fiscal year 1996 results also include a postretirement  curtailment gain
of $1.7 million,  net of tax, arising primarily from participants who joined new
plans of the Company's affiliate.  Fiscal year 1995 results include an after tax
charge  of  $0.8  million  related  to the  cumulative  effect  of a  change  in
accounting for postemployment benefits.

Fee revenue  reached  $492.5  million in fiscal year 1996,  an increase of $18.0
million,  or 4%, from $474.5  million in fiscal  year 1995.  Revenue  growth has
occurred  across  most lines of  business,  including  the  outsourced  benefits
administration  business  and the  Company's  Asia/Pacific  operations.  Average
billable  hours per associate  increased as compared with the last year.  Fiscal
year 1995 results  include fee revenues of $30.0 million related to the European
operations prior to their transfer to the Watsons affiliate and the newly formed
holding company, Watson Wyatt Holdings (Europe) Limited (WWHE) on April 1, 1995.
Excluding the effect of this transfer,  fee revenue  increased  $48.0 million or
11% from 1995 to 1996.

                                      -8-
<PAGE>

For fiscal  year 1996,  salaries  and  employee  benefit  expenses  were  $241.6
million,  a decrease of $7.1 million from fiscal year 1995.  The decrease is due
to the transfer of the European  operations in the fourth quarter of fiscal year
1995, $17.0 million, and the sale of the Minneapolis  outsourcing center and the
formation of Wellspring in the third quarter of fiscal year 1996, $10.0 million,
offset by normal salary increases and higher associate bonuses.

Occupancy and communication  expenses for fiscal year 1996 were $64.0 million, a
decrease  of $9.5  million,  or 13% from the prior  year.  The  decrease  is due
primarily to the transfer of the Company's European operations to WWHE.

Professional and subcontracted services were $76.2 million for fiscal year 1996,
an increase of $19.6  million,  or 35%,  from fiscal year 1995.  The increase is
primarily due to software  subcontractor  costs related to outsourcing  benefits
administration at WPC.

For fiscal  year 1996,  other  costs of  providing  services,  including  travel
expense,  decreased $1.4 million,  or 5%, from fiscal year 1995 to $25.2 million
due in part to nonrecurring  expenses in 1995 relating to the  affiliation  with
Watsons.

General and  administrative  expenses  for fiscal year 1996 were $38.7  million,
down $2.7 million or 6% from fiscal year 1995. The expenses for fiscal year 1995
were higher due to certain  nonrecurring  expenses  incurred in  completing  the
affiliation with Watsons. Also, earlier in fiscal year 1996, the Company reduced
general and  administrative  staff and related costs,  which is reflected in the
decrease between years.

Depreciation  and  amortization  increased  $4.9  million in fiscal year 1996 to
$26.3  million.  This  increase is  primarily  due to new client  administrative
systems placed in service during fiscal year 1996.

Income before income taxes,  minority  interest and the  cumulative  effect of a
change in accounting  was $18.7 million in fiscal year 1996,  which  generated a
provision  for income  taxes of $9.2  million.  This  compares to income  before
income taxes and minority interest of $5.6 million,  and an income tax provision
of $3.8 million in fiscal year 1995.

LIQUIDITY AND CAPITAL RESOURCES

The Company relies primarily on funds from operations and short-term  borrowings
as its sources of liquidity.  The Company  believes  that it has access to ample
financial resources to finance its growth, meet its commitments to affiliates as
well as support ongoing  operations.  The Company's cash and cash equivalents at
June 30, 1997 totaled $26.3 million, compared to $21.7 million at June 30, 1996.
The Company did not have any outstanding borrowings at June 30, 1997 or 1996.

CASH FROM  OPERATIONS.  The Company's  annual  pattern of cash flow is generally
stable  and  typically  does not  fluctuate  widely  between  operating  cycles.
Operating  cash flow for the Company,  however,  totaled  $49.0 million in 1997,
compared to $73.0 million in the preceding  year with the decrease due primarily
to lower net income of $8.5  million  and tax  payments  of $11.9  million.  The
Company  continued its focus on billing and collection  practices in fiscal year
1997 to strengthen the role of working capital management in its profit goals.

                                      -9-
<PAGE>

The  Company's  foreign  operations  do not  materially  impact its liquidity or
capital  resources.  At June 30, 1997, $6.1 million of the total cash balance of
$26.3  million was held outside of North  America,  all of which the Company has
the  ability  to  readily  access,  if  necessary.   There  are  no  significant
repatriation  restrictions  or adverse  economic  consequences  associated  with
repatriation. The foreign operations are substantially self-sufficient,  and the
Company does not anticipate any material future funding  requirements  for these
operations.  Likewise,  the Company does not  anticipate the need to access such
cash under its line of credit.

There was no reduction in available  foreign operating losses as a result of the
transfer of the European operating subsidiaries to WWHE in 1995, and such losses
remain available to the Company.  For financial statement purposes,  the Company
has not  recognized  any  income  tax  benefits  for  these net  operating  loss
carryforwards due to the uncertainty associated with their eventual realization.

Due to the  nature of the  Company's  operations  (billing  and  collecting  for
services within each country in that country's local currency),  the Company has
little  foreign  currency  transaction  risk.  Therefore,  the  Company  has not
implemented a formal hedging policy or program.  Any foreign currency risk would
be primarily  associated  with  the  Company's   investments  in  its  non-U.S.
subsidiaries.  The Company has  evaluated the cost of hedging this balance sheet
exposure,  and  concluded  that the  cost  exceeds  the benefit  relative to the
associated level of exposure.

The Company's ratio of current assets to current liabilities  increased slightly
between fiscal years 1997 and 1996 at 1.2 and 1.1, respectively.

CASH FROM  INVESTING  ACTIVITIES.  Investing  activity  cash  outflow  was $42.3
million in 1997,  versus $58.2 million in 1996. The decrease is primarily due to
decreased fixed asset purchases net of lower proceeds from sales of fixed assets
and lower investments in software development and affiliates.

Anticipated  commitments  of funds for fiscal year 1998 are  estimated  at $39.0
million,  which includes expected  purchases of fixed assets, 50% of the capital
requirements of Wellspring,  and 50.1% of the capital  requirements of WWHE. The
company expects operating cashflows to provide for the Company's cash needs.

The Company has an $80.0  million  revolving  credit line with a group of banks.
The line is currently  scheduled to mature in January 2001.  Fifty-five  million
dollars of the credit line is available  to the Company as revolving  credit for
operating needs, subject to certain borrowing  limitations.  The remaining $25.0
million is available to secure loans to associates  from financial  institutions
for the purchase of Redeemable  Common Stock made available  under the Company's
stock purchase  program.  At June 30, 1997,  $40.6 million of the credit line is
available to the Company as revolving credit for operations.

CASH FROM FINANCING ACTIVITIES. Financing activity cash outflow was $1.2 million
in 1997, versus $4.0 million in 1996, due to the net of sales and repurchases of
the Company's Redeemable Common Stock.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

The financial  statements and supplementary data are included as Item 14 of this
report.

                                      -10-
<PAGE>

ITEM  9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE.

There are no  changes  in  accountants  or  disagreements  with  accountants  on
accounting principles and financial disclosures required to be disclosed in this
Item 9.


PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The response to this item will be included in a definitive proxy statement filed
within 120 days  after the end of the  Registrant's  fiscal  year,  which  proxy
statement is incorporated herein by this reference.


ITEM 11.  EXECUTIVE COMPENSATION.

The response to this item will be included in a definitive proxy statement filed
within 120 days  after the end of the  Registrant's  fiscal  year,  which  proxy
statement is incorporated herein by this reference.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

The response to this item will be included in a definitive proxy statement filed
within 120 days  after the end of the  Registrant's  fiscal  year,  which  proxy
statement is incorporated herein by this reference.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

The response to this item will be included in a definitive proxy statement filed
within 120 days  after the end of the  Registrant's  fiscal  year,  which  proxy
statement is incorporated herein by this reference.


PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.
                                                                           Page
a)  Financial Information                                                  ----

(1) Consolidated Financial Statements of Watson Wyatt & Company

    Report of Independent Accountants                                      F-1

    Financial Statements:

      Consolidated Statements of Operations for
      the three years ended June 30, 1997                                  F-2

      Consolidated Balance Sheets at June 30, 1997 and 1996                F-3

                                       -11-
<PAGE>

      Consolidated Statements of Cash Flows for the three
      years ended June 30, 1997                                            F-4

      Consolidated Statements of Changes in Permanent
      Shareholders' Equity for the three years ended June 30, 1997         F-5

      Notes to Consolidated Financial Statements                   F-6 to F-25

(2) Consolidated Financial Statement Schedule for the three years
    ended June 30, 1997

    Report of Independent Accountants on Financial Statement Schedule     F-26

    Valuation and Qualifying Accounts and Reserves (Schedule II)          F-27

    All other schedules are omitted because they are not applicable or the
    required information is shown in the financial statements or notes thereto.

    Financial  statements  of 50% or less  owned  entities  and  unconsolidated
    subsidiaries have been omitted, with the exception of Wellspring Resources,
    LLC  which  is  filed  with  this  Form  10-K,   because  the  registrant's
    proportionate share of the income from continuing  operations before income
    taxes  from such companies is less than 20% of the  respective  consolidated
    amount.  Total  assets  of  each  such  company  is  less  than  20% of the
    respective consolidated amounts, and the investment in and advances to each
    company is less than 20% of consolidated total assets.

(3) Unaudited Supplementary Data
      Not required.

b)  Reports on Form 8-K
      None.

c)  Exhibits

3.1     Restated Certificate of Incorporation of Watson Wyatt & Company(4)
3.2     Restated Bylaws (as amended through August 1997)(5)
4       Form of Certificate Representing Common Stock(1)
10.1    Third Amended and Restated Credit and Security Agreement, dated
        January 5, 1996(3)
10.2    First Amendment to The Third Amended and Restated Credit and Security
        Agreement, dated June 14, 1996(4)
- ----------
(1)     Incorporated by reference from Registrant's Initial Statement on Form 10
        (File No. 0-20724), filed on October 13, 1992

(2)     Incorporated by reference from Registrant's Amended Registration
        Statement on Form 10A (File No. 0-20724), filed on December 30, 1994.

(3)     Incorporated by reference from Registrant's Quarterly Report on Form
        10-Q for the quarterly period ended March 31, 1996(File No. 0-20724),
        filed on May 13, 1996.

(4)     Incorporated by reference from Registrant's Annual Report on Form 10-K
        for the fiscal year ended June 30, 1996 (file no. 0-20724), filed on
        September 16, 1996

(5)     Filed herewith
                                  -12-
<PAGE>


10.3    Second Amendment to The Third Amended and Restated Credit and Security
        Agreement, dated as of April 30, 1997(5)
21      Subsidiaries of Watson Wyatt & Company(5)
23      Consent of the Company's Independent Accountants(5)
24      Consent of Wellspring's Independent Accountants(5)
99      Wellspring Resources, LLC Financial Statements(5)
- ----------
(5)     Filed herewith

                                      -13-
<PAGE>

SIGNATURES


Pursuant to the  requirements of Section 13 or 15(d) 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.


                                   WATSON WYATT & COMPANY
                                   (Registrant)


Date:September 29,  1997       By: /S/ A.W. Smith, Jr.
                                   ----------------------------
                                   A.W. Smith, Jr.
                                   President and Chief Executive Officer



Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the date indicated.

SIGNATURE                          TITLE                              DATE
- ---------                          -----                              ----
/S/ A.W. Smith, Jr.
- ------------------------------     President, Chief Executive         9/29/97
A.W. Smith, Jr.                    Officer and Director

/S/ Paul R. Daoust           
- ------------------------------     Executive Vice President, Chief    9/29/97
Paul R. Daoust                     Operating Officer and Director

/S/ Barbara L. Landes          
- ------------------------------     Vice President and Chief           9/29/97
Barbara L. Landes                  Financial Officer

/S/ Carl D. Mautz           
- ------------------------------     Controller                         9/29/97
Carl D. Mautz

/S/ Walter W. Bardenwerper           
- ------------------------------     Director                           9/29/97
Walter W. Bardenwerper

/S/ Charles A. Clemens           
- ------------------------------     Director                           9/29/97
Charles A. Clemens

                                      -14-
<PAGE>

SIGNATURE                          TITLE                              DATE
- ---------                          -----                              ----
           
- ------------------------------     Director                           9/29/97
John J.  Gabarro

/S/ John J. Haley                          
- ------------------------------     Director                           9/29/97
John J. Haley

                           
- ------------------------------     Director                           9/29/97
Gary T. Hallenbeck

/S/ Ira T. Kay                          
- ------------------------------     Director                           9/29/97
Ira T. Kay

/S/ Brian E. Kennedy                          
- ------------------------------     Director                           9/29/97
Brian E. Kennedy

/S/ Robert D. Masding                          
- ------------------------------     Director                           9/29/97
Robert D. Masding

                           
- ------------------------------     Director                           9/29/97
R. Michael McCullough

/S/ John A. Steinbrunner                          
- ------------------------------     Director                           9/29/97
John A. Steinbrunner

                           
- ------------------------------     Director                           9/29/97
A. Grahame Stott

                                      -15-
<PAGE>



    


                        REPORT OF INDEPENDENT ACCOUNTANTS





To the Board of Directors and
Shareholders of Watson Wyatt & Company

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated statements of operations, of cash flows and of changes in permanent
shareholders'  equity present fairly,  in all material  respects,  the financial
position  of Watson  Wyatt & Company and its  subsidiaries  at June 30, 1997 and
1996,  and the results of their  operations and their cash flows for each of the
three years in the period  ended June 30, 1997,  in  conformity  with  generally
accepted   accounting   principles.   These   financial   statements   are   the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which require that we plan and perform the audit to obtain  reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.





/S/ PRICE WATERHOUSE LLP
- ------------------------
PRICE WATERHOUSE LLP

Washington, D.C.
July 23, 1997


                                      F-1
<PAGE>
<TABLE>
<CAPTION>
 
                                                   WATSON WYATT & COMPANY
                                           CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (THOUSANDS OF U.S. DOLLARS, EXCEPT PER SHARE AMOUNTS)

                                                                                 Year Ended June 30,
                                                                  --------------------------------------------------
                                                                      1997               1996                1995
                                                                  ------------       ------------        -----------
<S>                                                              <C>                <C>                 <C>

Fees                                                             $     510,998      $     492,513       $    474,521

Costs of providing services:
     Salaries and employee benefits                                    252,302            241,648            248,708
     Occupancy and communications                                       72,155             63,955             73,449
     Professional and subcontracted services                            82,782             76,243             56,594
     Other                                                              23,898             25,211             26,650
                                                                  ------------       ------------        -----------
                                                                       431,137            407,057            405,401

General and administrative expenses                                     45,696             38,656             41,313
Depreciation and amortization                                           25,993             26,348             21,442
                                                                  ------------       ------------        -----------
                                                                       502,826            472,061            468,156

Income from operations                                                   8,172             20,452              6,365

Other:
     Interest income                                                     1,462              1,441              1,343
     Interest expense                                                   (1,506)              (930)            (1,507)
Loss from affiliates                                                    (6,174)            (2,275)              (576)
                                                                  ------------       ------------        -----------

Income before income taxes, minority interest and
     cumulative effect of a change in accounting                         1,954             18,688              5,625

Provision for (benefit from) income taxes:
     Current                                                             4,149             15,781              2,492
     Deferred                                                           (3,260)            (6,578)             1,357
                                                                  ------------       ------------        -----------
                                                                           889              9,203              3,849
                                                                  ------------       ------------        -----------

Income before minority interest and cumulative
     effect of a change in accounting                                    1,065              9,485              1,776

Minority interest in net income of consolidated subsidiaries              (167)              (130)              (127)
                                                                  ------------       ------------        -----------
                                                                           898              9,355              1,649
Cumulative effect of a change in accounting for
     postemployment benefits, net of tax benefit of $1,000                   -                  -               (800)
                                                                  ------------       ------------        -----------

Net income                                                       $         898      $       9,355       $        849
                                                                  ============       ============        ===========


Earnings per share                                               $        0.05      $        0.51       $       0.09
Cumulative effect of a change in accounting                               0.00               0.00              (0.04)
                                                                  ------------       ------------        -----------
Net income per share                                             $        0.05      $        0.51       $       0.05
                                                                  ============       ============        ===========
</TABLE>


               See notes to the consolidated financial statements.
                                       F-2

<PAGE>
<TABLE>
<CAPTION>

                                                WATSON WYATT & COMPANY
                                             CONSOLIDATED BALANCE SHEETS
                                             (THOUSANDS OF U.S. DOLLARS)

                                                                                       June 30,             June 30,
                                                                                         1997                 1996
                                                                                    ------------         -------------
                                                        Assets
<S>                                                                                <C>                   <C>    

Cash and cash equivalents                                                          $      26,257        $       21,694
Receivables from clients: 
     Billed, net of allowances of $2,525 and $5,161                                       67,393                71,431
     Unbilled                                                                             56,368                53,122
                                                                                    ------------         -------------
                                                                                         123,761               124,553

Other current assets                                                                       7,287                 6,936
                                                                                    ------------         -------------
     Total current assets                                                                157,305               153,183

Investment in affiliates                                                                  52,516                41,195
Fixed assets                                                                              37,045                36,466
Deferred income taxes                                                                     39,025                41,983
Deferred software and development costs                                                   32,869                35,746
Other intangible assets                                                                    2,661                 3,820
Other assets                                                                              10,357                 8,426
                                                                                    ------------         -------------

                                                                                  $      331,778        $      320,819
                                                                                    ============         =============

                                 Liabilities, Redeemable Common Stock, and Permanent Shareholders' Equity

Accounts payable and accrued liabilities                                          $      103,823        $       88,203
Income taxes payable                                                                       3,563                11,362
Deferred income taxes                                                                     28,612                34,830
                                                                                    ------------         -------------
     Total current liabilities                                                           135,998               134,395

Accrued retirement benefits                                                               86,697                81,141
Deferred rent and accrued lease losses                                                    14,938                 9,904
Other noncurrent liabilities                                                               9,908                10,635

Minority interest in subsidiaries                                                            351                   362

Redeemable Common Stock - $1 par value:
     25,000,000 shares authorized;
     18,130,429 and 18,261,963 issued
     and outstanding; at redemption value                                                 96,091                90,214

Permanent shareholders' equity:
Adjustment for redemption value greater than amounts paid in by shareholders             (37,674)              (37,549)
Retained earnings                                                                         24,633                30,677
Cumulative translation gain                                                                  836                 1,040

Commitments and contingencies (Note 14)
                                                                                    ------------         -------------

                                                                                  $      331,778        $      320,819
                                                                                    ============         =============

</TABLE>




               See notes to the consolidated financial statements.
                                       F-3

<PAGE>
<TABLE>
<CAPTION>
                                                   WATSON WYATT & COMPANY
                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                (THOUSANDS OF U.S. DOLLARS)


                                                                                          Year ended June 30,
                                                                           ---------------------------------------------------
                                                                                1997               1996                1995
                                                                           ------------       -------------       ------------
<S>                                                                         <C>               <C>                 <C>

Cash flows from operating activities:
     Net income                                                            $        898       $       9,355       $        849
     Adjustments to reconcile net income to net cash
     provided by operating activities:
         Provision for doubtful receivables from clients                          6,853              11,667              5,982
         Depreciation                                                            13,816              14,805             15,479
         Amortization of deferred software and development costs
             and other intangible assets                                         12,176              11,543              5,963
         Change in deferred income taxes                                         (3,260)             (6,578)               303
         Loss from affiliates                                                     6,174               2,275                576
         Minority interest in net income of consolidated subsidiaries               167                 130                127
         (Increase) decrease in assets:
             Receivables from clients                                            (6,061)              1,143            (17,619)
             Income taxes receivable                                               -                  2,055             (2,055)
             Other current assets                                                  (351)                 30               (778)
             Other assets                                                        (1,930)             (1,904)            (2,015)
         Increase (decrease) in liabilities:
             Accounts payable and accrued liabilities                            17,846              12,785             12,539
             Income taxes payable                                                (7,799)             10,926             (2,190)
             Accrued retirement benefits                                          5,556               7,104              8,975
             Deferred rent and deferred lease losses                              5,034              (3,004)               399
             Other noncurrent liabilities                                          (727)                605              7,364
         Other                                                                      656                  99               (433)
                                                                             ----------        ------------        -----------
         Net cash provided by operating activities                               49,048              73,036             33,466
                                                                             ----------        ------------        -----------

Cash flows from investing activities:
     Sale of short-term investments                                                 -                   -                2,530
     Purchases of fixed assets                                                  (15,548)            (21,672)           (18,780)
     Proceeds from sales of fixed assets and investments                            446               8,160                533
     Acquisitions                                                                (1,169)             (2,445)              (604)
     Investment in software and development costs                                (7,597)            (17,568)           (21,645)
     Investment in affiliates                                                   (18,404)            (24,687)            (7,879)
                                                                             ----------        ------------        -----------
         Net cash used in investing activities                                  (42,272)            (58,212)           (45,845)
                                                                             ----------        ------------        -----------

Cash flows from financing activities:
     Issuances of Redeemable Common Stock                                        15,414              10,274              7,188
     Repurchases of Redeemable Common Stock                                     (16,604)            (14,270)           (10,144)
                                                                             ----------        ------------        -----------
         Net cash used in financing activities                                   (1,190)             (3,996)            (2,956)
                                                                             ----------        ------------        -----------

Effect of exchange rate changes on cash                                          (1,023)               (994)               936
                                                                             ----------        ------------        -----------

Increase (decrease) in cash and cash equivalents                                  4,563               9,834            (14,399)

Cash and cash equivalents at beginning of period                                 21,694              11,860             26,259
                                                                             ----------        ------------        -----------

Cash and cash equivalents at end of period                                  $    26,257       $      21,694       $     11,860
                                                                             ==========        ============        ===========
</TABLE>



               See notes to the consolidated financial statements.
                                       F-4

<PAGE>
<TABLE>
<CAPTION>

                             WATSON WYATT & COMPANY
      CONSOLIDATED STATEMENTS OF CHANGES IN PERMANENT SHAREHOLDERS' EQUITY
                           (THOUSANDS OF U.S. DOLLARS)

                                                                                                         Excess of Redemption
                                                                                      Cumulative          Value Over Amounts
                                                                Retained              Translation             Paid in by
                                                                Earnings                 Gain                Shareholders
                                                              -------------        ----------------        ---------------
<S>                                                          <C>                  <C>                     <C>

Balance at June 30, 1994                                     $       30,344       $             694       $        (37,866)

Net income                                                              849                      -                      -
Effect of repurchases of 2,221,419 shares of
     common stock (various prices per share)                         (4,306)                     -                   4,306
Foreign currency translation adjustment                                  -                    1,036                     -
Adjustment of redemption value for change
     in formula book value per share                                     -                       -                  (1,619)
                                                              -------------        ----------------        ---------------

Balance at June 30, 1995                                     $       26,887       $           1,730       $        (35,179)

Net income                                                            9,355                      -                      -
Effect of repurchases of 3,146,899 shares of
     common stock (various prices per share)                         (5,565)                     -                   5,565
Foreign currency translation adjustment                                  -                     (690)                    -
Adjustment of redemption value for change
     in formula book value per share                                     -                       -                  (7,935)
                                                              -------------        ----------------        ---------------

Balance at June 30, 1996                                     $       30,677       $           1,040       $        (37,549)

Net income                                                              898                      -                      -
Effect of repurchases of 3,258,203 shares of
     common stock (various prices per share)                         (6,942)                     -                   6,942
Foreign currency translation adjustment                                  -                     (204)                    -
Adjustment of redemption value for change
     in formula book value per share                                     -                       -                  (7,067)
                                                              -------------        ----------------        ---------------

Balance at June 30, 1997                                     $       24,633       $             836       $        (37,674)
                                                              =============        ================        ===============

</TABLE>













               See notes to the consolidated financial statements.
                                       F-5


<PAGE>
                                    
                                                        
                             WATSON WYATT & COMPANY

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
   (Tabular Amounts in Thousands of Dollars Except Share and Percentage Data)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE  OF THE  BUSINESS  -  Watson  Wyatt  &  Company  ("Watson  Wyatt"  or the
"Company"),  together  with its  subsidiaries,  is a  diversified  international
company  engaged in the  business of  providing  professional  services on a fee
basis,  primarily in the employee  benefit and  compensation  field, but also in
other  areas  of  specialization  such as  risk  management,  insurance  company
consulting and asset services.  Substantially all of the Company's stock is held
by or for the benefit of employees.  On July 1, 1996, The Wyatt Company  changed
its name to Watson Wyatt & Company.

On March 31, 1996,  the Company  transferred  its employee  outsourced  benefits
administration  operations including certain deferred systems development costs,
to  a  newly  formed  limited  liability  company,   Wellspring  Resources,  LLC
("Wellspring").  Wellspring,  which is owned 50% by the Company and 50% by State
Street Bank and Trust  Company  ("State  Street"),  provides  benefits and human
resources administration outsourcing services. The transfer included $15,407,000
of deferred software development costs substantially incurred in anticipation of
this transaction,  transaction costs of $2,834,000 and the sale of $3,800,000 of
fixed assets. In conjunction with the Wellspring transfer, the Company also sold
its rights to contracts and fixed assets for its Minneapolis benefit outsourcing
center directly to State Street for $3,500,000.  No gain or loss was recorded on
either transaction, (See also Notes 3, 13 and 14).

USE OF  ESTIMATES -  Preparation  of financial  statements  in  conformity  with
generally accepted  accounting  principles requires management to make estimates
and  assumptions  that affect the  reported  amounts of assets and  liabilities,
disclosures  of contingent  assets and  liabilities at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting  period.  Actual results could differ from those estimates.  Estimates
are used when accounting for revenue,  allowance for uncollectible  receivables,
deferred software and development costs, investments in affiliates, depreciation
and amortization, asset write-downs, employee benefit plans and taxes.

PRINCIPLES  OF  CONSOLIDATION  - The  consolidated  financial  statements of the
Company  include  the  accounts  of  the  Company  and  its  majority-owned  and
controlled   subsidiaries   after  elimination  of  intercompany   accounts  and
transactions. Investments in affiliated companies over which the Company has the
ability to exercise  significant  influence  are  accounted for using the equity
method.

RECLASSIFICATIONS - Certain amounts previously  presented have been reclassified
to conform to the current presentation.

CASH AND CASH  EQUIVALENTS  - The Company  considers  short-term,  highly liquid
investments with original  maturities of 90 days or less to be cash equivalents.
The Company had an overnight repurchase  agreement with a financial  institution
of $17,200,000 at June 30, 1997 and $15,500,000 at June 30, 1996.

RECEIVABLES  FROM CLIENTS - Billed  receivables  from  clients are  presented at
their  billed  amount  less  an  allowance  for  doubtful   accounts.   Unbilled
receivables are stated at their estimated net realizable value.

                                      F-6
<PAGE>

REVENUE RECOGNITION - For consulting services, fees from clients are recorded as
services are performed and are  presented  net of write-offs  and  uncollectible
amounts.  Under certain long-term contracts for administrative and recordkeeping
services, implementation fees are deferred until services become operational and
are then  recognized  ratably over the remaining  life of the initial  contract.
Total current and non-current  deferred  implementation fees were $9,043,000 and
$7,259,000 at June 30, 1997 and 1996, respectively.  Fees for administrative and
recordkeeping operations are recognized as earned by the Company.

DEFERRED  SOFTWARE AND DEVELOPMENT COSTS - Labor and other direct costs incurred
to develop  software and systems are deferred on the Company's  balance  sheets.
Deferred software costs include costs primarily associated with products used in
providing services to clients. Deferred system development costs include certain
pre-operational  costs,  primarily  systems  development and enhancement  costs,
which are specifically  identifiable and associated with long-term contracts for
outsourcing and  recordkeeping  services.  Deferred software costs are amortized
over the useful lives of the products  ranging usually from three to five years.
Deferred  systems  development  costs are  amortized  ratably over the estimated
remaining  life  of  the  respective  contract  (excluding  renewals)  upon  the
commencement  of  services  under the  contract.  Accumulated  amortization  was
$21,325,000 and $18,871,000 at June 30, 1997 and June 30, 1996, respectively.

The Company assesses impairment  quarterly on individual  contracts by comparing
probable  undiscounted future cash flows with the net book value of the deferred
costs. Losses so identified are then measured as the difference between net book
value of the deferred costs and the  discounted  present value of the cash flows
and are recorded when identified. Permanent impairment of $3.7 million on two of
three contracts for  administrative  and  recordkeeping  services was recognized
during  fiscal  year 1997 and is  included  in  Professional  and  subcontracted
services, (See also Note 13). This impairment resulted from changes in estimated
future cash flows primarily related to third party vendor costs.

OTHER INTANGIBLE  ASSETS - Other intangible assets consist primarily of goodwill
related to the excess cost over net assets of purchased  companies.  Goodwill is
generally  amortized on a  straight-line  basis over ten to fifteen  years.  The
Company regularly assesses the recoverability of unamortized  goodwill and other
long-lived assets by comparing the probable  undiscounted future cash flows with
the net book value of the underlying assets.  Accumulated  amortization of other
intangible  assets was $12,201,000 and $11,931,000 at June 30, 1997 and June 30,
1996, respectively.

EMPLOYEE RECEIVABLES - The Company had outstanding employee receivables included
in other current and noncurrent  assets of $3,505,000 and $4,474,000 at June 30,
1997 and June 30, 1996, respectively, related primarily to employee relocations.

FOREIGN CURRENCY TRANSLATION - Gains and losses on foreign currency transactions
are recognized  currently in the consolidated  statements of operations.  Assets
and  liabilities  of the  Company's  subsidiaries  outside the United States are
translated into the reporting currency, the U.S. dollar, based on exchange rates
at the balance sheet date.  Revenue and expenses of the  Company's  subsidiaries
outside  the  United  States are  translated  into U.S.  dollars at the  average
exchange rates during the year. Gains and losses on translation of the Company's
equity interests in its subsidiaries  outside the United States are not included
in the  consolidated  statements of operations  but are reported  separately and
accumulated  as  the  cumulative  translation  gain  or  loss  within  permanent
shareholders' equity in the consolidated balance sheets.

                                      F-7
<PAGE>

FAIR VALUE OF FINANCIAL  INSTRUMENTS - The carrying amount of the Company's cash
and cash  equivalents,  short-term  investments,  receivables  from  clients and
accounts payable and accrued liabilities  approximates fair value because of the
short maturity and ready liquidity of those instruments. The Company's policy is
to estimate the fair value of its notes payable, if any, by discounting required
future cash flows under such notes using  interest  rates at which similar types
of borrowing  arrangements could be currently  obtained by the Company.  At June
30, 1997 and June 30,  1996,  the Company had no amounts  outstanding  under its
note payable. The Company knows of no event of default which would require it to
satisfy the  guarantees  described  in Notes 9 and 14, and  therefore,  the fair
value of these contingent liabilities is considered immaterial.

CONCENTRATION OF CREDIT RISK - Financial  instruments which potentially  subject
the Company to concentrations of credit risk consist principally of certain cash
and cash equivalents,  short-term  investments and receivables from clients. The
Company invests its excess cash with high credit quality financial institutions.
Concentrations  of credit  risk with  respect to  receivables  from  clients are
limited due to the  Company's  large  number of customers  and their  dispersion
across many industries and geographic regions.

EARNINGS PER SHARE - The  computation  of  earnings  per share is based upon the
weighted average number of shares of Redeemable Common Stock  outstanding.  The
number of shares (in thousands) used in the computation is 17,438 in fiscal year
1997, 18,516 in fiscal year 1996, and 19,248 in fiscal year 1995.


NOTE 2 - CASH FLOW INFORMATION

Net cash provided by operating activities in the consolidated statements of cash
flows includes cash payments for:

                                                 Year Ended June 30,
                                   ------------------------------------------
                                       1997           1996              1995
                                       ----           ----              ---- 
Interest expense and bank fees     $     1,506    $       930       $     1,507
Income taxes paid                  $    11,947    $     2,800       $     6,955


                                      F-8
<PAGE>

NOTE 3 - INVESTMENTS IN AFFILIATES

Entities accounted for under the equity method are:

                                                              June 30,
                                         Ownership  ---------------------------
                                         Interest      1997             1996
                                         --------      ----             ----

Watson Wyatt Holdings (Europe) Limited     50.1%    $      7,614    $     7,585
Watson Wyatt Partners                      10.0%          12,582         10,366
Wellspring Resources, LLC                  50.0%          31,894         22,833
Professional Consultants Insurance 
     Company, Inc.                         22.5%             426            411
                                                    ------------    -----------
     Total investment in affiliates                 $     52,516    $    41,195
                                                    ============    ===========




On April 1, 1995, the Company  transferred its United Kingdom (U.K.)  operations
to Watson Wyatt  Partners,  formerly R. Watson & Sons ("Watsons"),  an actuarial
partnership based in the U.K., and received a beneficial interest in Watsons and
a 10% interest in a defined profit pool of Watsons. The Company also transferred
its Continental  European  operations to a newly formed holding company,  Watson
Wyatt  Holdings  (Europe)  Limited  (WWHE),  jointly owned and controlled by the
Company  and  Watsons,  in  exchange  for  50.1% of its  shares.  The  Company's
historical basis in the assets and liabilities carried over.

The Company  accounts  for its  interest in Watsons  using the equity  method of
accounting  because it is an  investment in a general  partnership.  The Company
accounts  for its  interest in WWHE and  Wellspring  using the equity  method of
accounting because it exercises significant influence, but does not control, the
operations of the entities.

At June 30, 1997,  the  Company's  investment  in WWHE,  Watsons and  Wellspring
exceeded the Company's  share of the  underlying  net  assets  by $6,772,000 due
primarily to the  capitalization  of external  transaction costs incurred by the
Company.  This basis  differential  is being  amortized over periods of 10 to 15
years (See also Notes 13 and 14).

The Company's pre-tax loss from affiliates includes the following:

                                               Year ended June 30,
                                     -----------------------------------------
                                        1997          1996           1995
                                        ----          ----           ---- 

Wellspring                           $    (6,087)  $    (1,408)  $          -
All others                                   827          (231)          (510)
                                     ------------  ------------  -------------
Equity investment losses                  (5,260)       (1,639)          (510)
                                                        
Amortization of basis differential          (914)         (636)           (66) 
                                     ------------  ------------  -------------
Loss from affiliates                 $    (6,174)  $    (2,275)  $       (576)
                                     ============  ============  =============

                                      F-9
<PAGE>

Combined  summarized  balance  sheet  information  at June 30 for the  Company's
affiliates follows:

                                       1997                      1996
                                       ----                      ----
                                           50% or                      50% or
                           Unconsolidated Less Owned Unconsolidated  Less Owned
                            Subsidiaries   Entities   Subsidiaries    Entities  
                            ------------   --------   ------------    --------
Current assets                 $  12,487  $ 130,948    $  15,713     $ 101,434
Noncurrent assets                  1,972     61,157        2,058        33,560
                               ---------  ---------    ---------     ---------
     Total assets              $  14,459  $ 192,105    $  17,771     $ 134,994
                               =========  =========    =========     =========

Current liabilities            $   7,820  $  47,983    $  15,340     $  33,688
Noncurrent liabilities            13,561     21,990       11,715        13,476
Shareholders' equity              (6,922)   122,132       (9,284)       87,830
                               ---------  ---------    ---------     ---------
     Total liabilities &       
     shareholders' equity      $  14,459  $ 192,105    $  17,771     $ 134,994 
                               =========  =========    =========     ========= 
                               


The Company's  operating results include its proportionate  share of income from
equity investments from the dates of investment.  Combined summarized  operating
results for the years ended June 30, reported by the affiliates follow:

<TABLE>
<CAPTION>


                                              1997                             1996                             1995
                                              ----                             ----                             ----
                                 Unconsolidated    50% or less    Unconsolidated    50% or less    Unconsolidated    50% or less
                                  Subsidiaries   Owned Entities    Subsidiaries   Owned Entities    Subsidiaries    Owned Entities
                                  ------------   --------------    ------------   --------------    ------------    --------------
<S>                                          <C>           <C>            <C>            <C>             <C>             <C>

Revenue                               $   29,410    $  182,529     $   20,082      $  127,531       $   19,208       $   90,129
Operating expenses                        31,443       152,203         23,493         100,073           20,730           66,820
                                      ----------    ----------     ----------      ----------       ----------       ----------
Income(loss) before tax               $   (2,033)   $   30,326     $   (3,411)     $   27,458       $   (1,522)      $   23,309
                                      ==========    ==========     ==========      ==========       ==========       ==========

Net income (loss)                     $   (2,220)   $   29,996     $   (3,249)     $   27,761       $   (1,562)      $   23,503
                                      ==========    ==========     ==========      ==========       ==========       ==========
</TABLE>


NOTE 4 - FIXED ASSETS

Furniture, fixtures, equipment, and leasehold improvements are recorded at cost,
and  presented  net of  accumulated  depreciation  or  amortization.  Furniture,
fixtures and equipment  are  depreciated  using  straight-line  and  accelerated
methods over lives ranging from three to seven years. Leasehold improvements are
amortized  on a  straight-line  basis over the shorter of the  assets'  lives or
lease terms.

                                      F-10
<PAGE>

The components of fixed assets are:

                                                   June 30,
                                          --------------------------
                                              1997            1996
                                              ----            ----   
Furniture, fixtures and equipment         $  105,704      $  110,117
Leasehold improvements                        23,688          22,098
                                          ----------      ----------
                                             129,392         132,215
Less: accumulated depreciation
      and amortization                       (92,347)        (95,749)
                                          ----------      ----------

      Net fixed assets                    $   37,045      $   36,466
                                          ==========      ==========


NOTE 5 - PENSION AND PROFIT SHARING PLANS

The  noncurrent  portions of accrued costs  related to the  Company's  principal
retirement plans are:

                                                             June 30,
                                                   --------------------------
                                                       1997              1996
                                                       ----              ----  
Reserves for defined benefit retirement plans      $   42,212      $   38,916
Reserves for Canadian Separation Allowance Plan         6,229           5,966
Reserves for postretirement benefits other             
     than pensions                                     38,256          36,259
                                                   ----------      ----------
     Accrued retirement benefits                   $   86,697      $   81,141
                                                   ==========      ==========


DEFINED BENEFIT PLANS

The Company sponsors both qualified and non-qualified  non-contributory  defined
benefit pension plans covering  substantially  all of its associates.  Under the
Company's principal plans (U.S.,  Canada, and Hong Kong),  benefits are based on
the number of years of service and the associates' compensation during the three
highest paid consecutive years of service. Consolidated pension plan expense for
the Company's  principal  defined  benefit plans for fiscal years 1997, 1996 and
1995 amounted to $6,595,000, $10,952,000 and $10,027,000 respectively.

Contributions  are  limited to amounts  that are  currently  deductible  for tax
purposes,  and the excess of expense over such contributions and direct payments
under  non-qualified plan provisions is accrued.  At June 30, 1997 and 1996, the
Company's non-qualified plans had accumulated benefits in excess of related plan
assets.

As of  January 1,  1997,  changes  were made to the U.S.  pension  program.  The
pension plan  definition  of  compensation  was revised to include  overtime and
annual bonuses. The pension benefit formula was changed to integrate with Social
Security  benefits on a step-rate  basis. The total years of service included in
the benefit calculation were reduced from 28-1/3 years to 25 years.

                                      F-11
<PAGE>

The following  table sets forth the principal  plans' funded status as reflected
in the consolidated balance sheets:

<TABLE>
<CAPTION>
                                    
                                                      June 30, 1997                        June 30, 1996
                                            -------------------------------        -------------------------------
                                            Assets Exceed      Accumulated         Assets Exceed     Accumulated
                                             Accumulated        Benefits            Accumulated       Benefits
                                               Benefits       Exceed Assets           Benefits      Exceed Assets
                                               --------       -------------           --------      -------------
<S>                                                  <C>                <C>                <C>           <C>

Actuarial present value of benefit
  obligations:
Vested benefit obligation                    $  162,769        $   32,689          $  150,510        $   15,499
                                             ==========        ==========          ==========        ==========
Accumulated benefit obligation               $  184,582        $   36,239          $  170,959        $   17,786
                                             ==========        ==========          ==========        ==========

Projected benefit obligation for
  service rendered to date                      225,987            69,258             220,052            43,670
Plan assets at fair value, primarily
 marketable equity securities                   322,485                 -             271,000                 -
                                             ----------        ----------          ----------        ----------
Projected benefit obligation (less than)
  in excess of plan assets                      (96,498)           69,258             (50,948)           43,670
Remaining unrecognized transition
  obligation                                       (576)             (598)               (708)             (661)
Unrecognized prior service cost (benefit)        15,385           (27,676)              4,086           (11,274)
Unrecognized net gain subsequent
  to transition                                  78,635               885              49,346             5,117
                                             ----------        ----------           ---------        ----------
Accrued pension obligation (benefit)         $   (3,054)       $   41,869           $   1,776        $   36,852
                                             ==========        ==========           =========        ==========
</TABLE>



Net  periodic  pension  cost for the  principal  plans  included  the  following
components:

                                                   Year ended June 30,
                                           -----------------------------------  
                                              1997         1996        1995
                                              ----         ----        ----
Service cost - benefits earned during
    the period                             $   16,962   $   16,601  $   14,134
Interest cost on projected benefit            
    obligation                                 19,651       18,425      15,951  
Amortization of unrecognized net obligation
    and other deferred amounts                 26,860       24,798      17,738
Actual return on plan assets                  (56,877)     (48,872)    (37,796)
                                           ----------   ----------   ---------
Net periodic pension cost                  $    6,596   $   10,952   $  10,027
                                           ==========   ==========   =========
                                                   


During fiscal year 1996, the Company sold its  Minneapolis  benefit  outsourcing
center  and  transferred  the  employee  benefits   administrative   outsourcing
operations of WPC to a newly formed  limited  liability  company.  In connection
with  this   transaction,   the  Company   recognized  a  curtailment   gain  of
approximately  $2,919,000,  which is included in the  accompanying  statement of
operations  for fiscal  year  1996,  but is  excluded  from the  previous  table
detailing net periodic pension cost.

                                      F-12
<PAGE>


During fiscal year 1995, the Company suspended its U.K. pension plan as a result
of the  transaction  with  Watsons.  The  suspension  of the U.K.  pension  plan
resulted in a curtailment loss of approximately $2,600,000, which is included in
the  accompanying  statement of operations for fiscal year 1995, but is excluded
from the previous table detailing net periodic pension cost.

During  fiscal year 1995,  the Company  had certain key  executive  retirements.
These  retirements  resulted in a net loss of  approximately  $346,000 in fiscal
year 1995 associated with settlements of the U.S. pension plan.

Assumptions  used in the  valuation  for the  U.S.  plan,  which  comprises  the
majority of the principal defined benefit pension plans, include:

                                                          June 30,
                                              ----------------------------------
                                              1997          1996           1995
                                              ----          ----           ----
Discount rate, projected benefit obligation    7.5%          7.5%           7.5%
Discount rate, net periodic pension cost       7.5%          7.5%           8.0%
Rate of increase in compensation levels        5.8%          5.8%           5.8%
Expected long-term rate of return on assets   10.0%          9.5%           9.5%



Based upon an analysis of recent experience,  anticipated future experience, and
market and economic factors,  the Company changed certain actuarial  assumptions
used in its pension valuations for fiscal years 1997, 1996, and 1995. Changes in
actuarial  assumptions  from  fiscal  year  1996 to fiscal  year 1997  decreased
pension expense by approximately  $1,182,000.  Changes in actuarial  assumptions
from  fiscal  year  1995 to  fiscal  year  1996  increased  pension  expense  by
approximately $1,039,000. Changes in actuarial assumptions from fiscal year 1994
to fiscal year 1995 decreased pension expense by approximately $4,358,000.

DEFINED CONTRIBUTION PLANS

The  Company  sponsors  a  profit  sharing  plan  which  provides   benefits  to
substantially   all  U.S.   associates   and  to  which  the  Company  can  make
discretionary    irrevocable   annual   contributions   and   matches   employee
contributions.  The Profit  Sharing Plan was changed in 1997 to The Savings Plan
with a company  match of 50% of the first 6% of total pay (which  includes  base
salary,  overtime and annual  performance  based  bonuses) on  associate  401(k)
contributions.  Vesting  of the  Company  match  occurs  after 3  years  for new
employees  and is 100% for all  employees  hired  before  January 1,  1997.  The
expense in fiscal year 1997 for the match was $2.0 million.  The Company made no
profit sharing contributions during fiscal years 1997, 1996 or 1995. The Company
also  sponsors  a Canadian  Separation  Allowance  Plan  (CSAP)  which  provides
benefits to substantially all Canadian associates.  The CSAP is an unfunded book
reserve  arrangement;  as such,  the amounts due to associates are recorded as a
liability in the  consolidated  balance sheets of the Company.  CSAP expense for
fiscal years 1997, 1996 and 1995 amounted to $414,000,  $509,000,  and $679,000,
respectively.

                                      F-13
<PAGE>

NOTE 6 -  BENEFITS OTHER THAN PENSIONS

HEALTH CARE BENEFITS

The  Company   sponsors  a   contributory   health  care  plan  which   provides
hospitalization,   medical  and  dental  benefits  to  substantially   all  U.S.
associates.   The  Company  accrues  a  liability  for  estimated  incurred  but
unreported  claims based on projected  use of the plan as well as paid claims of
prior periods.  The liability totaled $2,195,000 and $1,867,000 at June 30, 1997
and  1996,  respectively,  and is  included  in  accounts  payable  and  accrued
liabilities in the consolidated balance sheets.

POSTEMPLOYMENT BENEFITS

The Company  provides  certain  postemployment  health  care and life  insurance
benefits for terminated or inactive  associates  other than  retirees.  Prior to
fiscal year 1995, the Company  recognized  these expenses as they were reported.
Effective July 1, 1994, the Company  adopted  Statement of Financial  Accounting
Standards (SFAS) No. 112, "Employers'  Accounting for Postemployment  Benefits,"
which  requires  that the  Company  estimate  and accrue  future  benefits.  The
cumulative effect upon adoption of SFAS No. 112, which relates to years prior to
fiscal year 1995, was an expense of $1,800,000  ($800,000 after-tax or $0.04 per
share).

POSTRETIREMENT BENEFITS

The Company provides certain health care and life insurance benefits for retired
associates. The principal plans cover associates in the U.S. and Canada who have
met  certain  eligibility  requirements.   The  Company's  principal  plans  are
unfunded.

Effective January 1, 1997, premiums paid on the retiree medical plan are tied to
the retiree's  years of service.  The Company  contribution is capped at 200% of
1997 per capita claims cost.  Benefits  have been  redefined to ensure a retiree
benefit comparable to the Watson Wyatt Plan for active employees.

                                      F-14
<PAGE>

The following  table sets forth the principal  plans' status as reflected in the
consolidated balance sheets:

                                                              June 30,
                                                    --------------------------
                                                       1997              1996
                                                       ----              ----  
Accumulated postretirement benefit obligation:
   Retirees                                         $   12,453      $   13,142
   Fully eligible active plan participants               1,918           5,987
   Other active plan participants                       15,661          17,608
                                                    ----------      ----------
   Accumulated postretirement benefit obligation        30,032          36,737
Unrecognized prior service cost (benefit)                1,563          (3,831)
Unrecognized net gain subsequent to transition           8,367           4,842
Unrecognized transition obligation                        (792)           (930)
                                                    ----------      ----------
   Accrued postretirement benefit obligation        $   39,170      $   36,818
                                                    ==========      ==========


Net periodic  postretirement  benefit cost for the principal  plans included the
following components:

                                                        Year ended June 30,
                                                   ----------------------------
                                                     1997      1996      1995
                                                     ----      ----      ----
Service cost - benefits earned during the period   $  1,891  $  3,881  $  2,145
Interest cost on accumulated postretirement
   benefit obligation                                 1,987     2,685     2,038
Net amortization of prior service cost and net gain
   subsequent to transition                            (685)      138      (935)
Amortization of transition obligation over 20 years      50       347       349
                                                   --------  --------   -------
   Net periodic postretirement benefit cost        $  3,243  $  7,051   $ 3,597
                                                   ========  ========   =======

                                      F-15
<PAGE>

Assumptions  used in the  valuation  for the  U.S.  plan,  which  comprises  the
majority of the principal plans, include:
<TABLE>
<CAPTION>


                                                                                       June 30,
                                                                             -----------------------------
                                                                             1997        1996         1995
                                                                             ----        ----         ---- 
<S>                                                                            <C>         <C>         <C>

Health care cost trend rate, accumulated benefit obligation:
   Pre-65 benefits  (decreasing to 5.0% for 2004 and thereafter)              9.1%        9.8%       10.6%
   Post-65 benefits (decreasing to 5.0% for 2007 and thereafter)              8.3%        8.8%        9.9%
Health care cost trend rate, net periodic postretirement benefit cost:
   Pre-65 benefits  (decreasing to 5.0% for 2004 and thereafter)              9.8%       10.6%       11.3%
   Post-65 benefits (decreasing to 5.0% for 2007 and thereafter)              8.8%        9.4%        9.9%
Discount rate, accumulated benefit obligation                                 7.5%        7.5%        7.5%
Discount rate, net periodic postretirement benefit cost                       7.5%        7.5%        8.0%
</TABLE>


Based on an analysis of market and economic trends,  the Company changed certain
actuarial  assumptions used in determining net periodic  postretirement  benefit
cost in fiscal years 1997, 1996 and 1995. Changes in actuarial  assumptions from
fiscal  year  1996 to  fiscal  year  1997  decreased  expense  by  approximately
$3,182,000 in fiscal year 1997. The effect was to increase net income for fiscal
year 1997 by  approximately  $1,877,000 or $.11 per share.  Changes in actuarial
assumptions  from  fiscal  year 1995 to fiscal  year 1996  increased  expense by
approximately  $259,000 in fiscal year 1996. The effect was to reduce net income
for fiscal year 1996 by  approximately  $121,000  or $.01 per share.  Changes in
actuarial  assumptions  from  fiscal  year  1994 to fiscal  year 1995  decreased
expense  by  approximately  $869,000  in fiscal  year  1995.  The  effect was to
increase net income for fiscal year 1995 by  approximately  $420,000 or $.02 per
share.

An  increase  in the  assumed  health care cost trend rate by 1% each year would
have the following effect on the principal plans:
<TABLE>
<CAPTION>

                                                                           Year ended June 30,
                                                                     ------------------------------ 
                                                                        1997      1996      1995
                                                                        ----      ----      ----  
<S>                                                                  <C>        <C>        <C>    
Increase in accumulated postretirement benefit obligation            $  1,441   $  5,242   $  5,503
Increase in service and interest cost components of net
    periodic postretirement benefit cost                             $    260   $  1,301   $    677

</TABLE>


                                      F-16
<PAGE>


NOTE 7 - ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

Accounts payable and accrued liabilities consist of:

                                                             June 30,
                                                   ---------------------------
                                                      1997             1996
                                                      ----             ---- 
Accounts payable and accrued liabilities           $   47,902       $   33,697
Accrued salaries and bonuses                           33,221           32,141
Current portion of reserves for principal defined
    benefit retirement plans                            1,351            3,220
Current portion of reserves for postretirement
    benefits other than pensions                          891              559
Accrued vacation                                       12,260           12,183
Deferred fee income - current portion                   8,198            6,403
                                                   ----------       ----------
Total accounts payable and accrued liabilities     $  103,823       $   88,203
                                                   ==========       ==========



NOTE 8 - LEASES

The Company leases office space and various  computer  equipment under operating
lease agreements with terms generally  ranging from one to 10 years. The Company
has entered into sublease  agreements  for some of its leased space.  The rental
expense was  $42,079,000,  $45,749,000,  and  $51,604,000 for fiscal years 1997,
1996 and 1995,  respectively.  Sublease income was $1,702,000,  $1,810,000,  and
$2,868,000  for fiscal  years  1997,  1996 and 1995,  respectively.  Future cash
outlays for operating  lease  commitments  and cash inflows for sublease  income
are:

                                               Lease           Sublease
                                            Commitments         Income
                                            -----------         ------
                    1998                    $   42,863       $    2,024
                    1999                        36,217            1,353
                    2000                        34,489            1,358
                    2001                        30,675            1,216
                    2002                        24,857              966
              thereafter                        35,782                -
                                            ----------       ----------
                                            $  204,883       $    6,917
                                            ==========       ==========



As a result of  relocations  and the  subleasing  of excess  office  space,  the
Company  recognized  lease  termination  losses  of  approximately  $12,100,000,
$500,000, and $1,200,000 in fiscal years 1997, 1996, and 1995, respectively.

                                      F-17
<PAGE>

NOTE 9 - NOTE PAYABLE

The Company has an $80 million revolving credit line with a group of banks at an
interest rate which varies with the prime rate. The credit facility requires the
Company to observe certain covenants  (including  requirements as to minimum net
worth and other  financial  and  restrictive  covenants)  and is  secured by the
Company's  receivables.  The current  line is  currently  scheduled to mature on
January 5, 2001. Of the credit line,  $55 million is available to the Company as
revolving credit for operating needs, subject to certain borrowing  limitations.
The  remaining  $25 million is  available  to secure  loans to  associates  from
financial  institutions  for  the  purchase  of  Redeemable  Common  Stock  made
available under the Company's  stock purchase  program.  The Company  guarantees
these loans to its  shareholders,  the aggregate  outstanding  balances of which
totaled  $20,920,000  and  $17,534,000 at June 30, 1997 and 1996,  respectively.
Shares totaling 5,718,000 and 4,800,000 of the Company's Redeemable Common Stock
were  pledged by  shareholders  to secure these loans at June 30, 1997 and 1996,
respectively.



NOTE 10 - REDEEMABLE COMMON STOCK

Substantially all of the Company's Redeemable Common Stock is held by or for the
benefit of its employees and,  pursuant to the Company's  bylaws,  is subject to
certain restrictions. In connection with these restrictions, the Company has the
following  rights and  obligations  regarding  purchases and sales of its common
stock:

a)   The Company has the first  option to purchase,  or to designate  associates
     who are eligible to purchase, any shares offered for sale by a shareholder.
     Shares  not  purchased  by the  Company  or its  designees  may be  sold to
     identified  transferees,  subject  to  the  restrictions  contained  in the
     bylaws.

b)   Upon the  termination  of employment,  bankruptcy of a shareholder,  or the
     imposition  of a lien or  attachment  on any stock,  the shares held by the
     shareholder or subject to attachment are considered to be offered for sale.
     In these  circumstances,  the Company is  obligated  to  purchase  any such
     shares.


Pursuant  to the  Company's  bylaws,  the price for all  purchases  and sales of
Redeemable  Common  Stock is the  formula  book value per share  (defined in the
bylaws  as  "Formula  Book  Value")  of such  stock  as of the  last  day of the
preceding  year.  Additional  amounts may be paid for  purchases  of  Redeemable
Common Stock reflecting the pro rata  appreciation in the formula book value per
share from the last day of the preceding year to the end of the current year and
pro rata dividends paid during the year. Formula Book Value as used herein means
the Net  Book  Value of the  Corporation's  Common  Stock  as of June 30,  1996,
increased  or  decreased  by net  income or  losses,  and all other  GAAP  basis
increases or decreases to Net Book Value occurring after June 30, 1996, adjusted
to (i) spread the economic  impact of certain real estate  sublease  losses over
the remaining  life of the sublease;  and (ii)  eliminate  annual changes in the
Currency  Translation  Adjustment  ("CTA")  occurring  after June 30, 1996.  The
Formula Book Value per share was $5.30 at June 30, 1997. In prior years, the Net
Book  Value was  defined in the bylaws as the sum of  Redeemable  Common  Stock,
adjustments for redemption  value greater than amounts paid in by  shareholders,
retained  earnings,   and  cumulative   translation   adjustment,   adjusted  by
compensation  survey items.  The Formula Book Value per share, as defined above,
was $4.94 and $4.51 at June 30, 1996 and 1995,  respectively.  Redeemable Common
Stock is equal to the number of shares  outstanding  multiplied  by the  Formula
Book Value per share.

                                      F-18
<PAGE>

The following schedule computes the Formula Book Value per share at June 30:
<TABLE>
<CAPTION>

                                                           1997            1996           1995
                                                           ----            ----           ----
<S>                                                     <C>             <C>           <C>

Consolidated net worth (as defined in the Company's
      bylaws)                                           $   84,091      $   84,382    $   79,713
Adjustment for the compensation survey items:
      50% of consolidated income received
      from compensation survey business                      5,915           5,915         6,524
Add:  Adjustment for after tax affect of lease losses        6,003             N/A           N/A
                                                        ----------      ----------    ----------
Formula Book Value of Redeemable Common Stock           $   96,009      $   90,297    $   86,237
                                                        ==========      ==========    ==========

Number of shares of Redeemable Common Stock outstanding     18,130          18,262        19,130
                                                        ==========      ==========    ==========

Formula Book Value per share of Redeemable Common Stock $     5.30      $     4.94    $     4.51
                                                        ==========      ==========    ==========
</TABLE>
                                      F-19
<PAGE>


In view of the Company's  obligation to repurchase its Redeemable  Common Stock,
the Securities  and Exchange  Commission  requires that the redemption  value of
outstanding shares be classified as Redeemable Common Stock and not be portrayed
as permanent capital. The changes in this balance for the three years ended June
30, 1997 were as follows:


                                            Number of                Redeemable
                                              Shares                Common Stock
                                              ------                ------------
Balance at June 30, 1994                    19,732,423             $     87,612

Redemption of shares                        (2,221,419)                 (10,143)

Issuance of shares                           1,618,702                    7,187

Adjustment of redemption values for
   change in formula book vaue per share         -                        1,619
                                           -----------             ------------
Balance at June 30, 1995                    19,129,706             $     86,275
                                           ===========             ============
Redemption of shares                        (3,146,899)                 (14,270)

Issuance of shares                           2,279,156                   10,274

Adjustment of redemption value for
  change in formula book value per share             -                    7,935

Balance at June 30, 1996                    18,261,963             $     90,214
                                          ============             ============

Redemption of shares                        (3,258,203)                 (16,604)

Issuance of shares                           3,126,670                   15,414

Adjustment of redemption value for
  change in formula book value per share             -                    7,067
                                          ------------             ------------
Balance at June 30, 1997                    18,130,430             $     96,091
                                          ============             ============




The Company  sponsors a Stock  Purchase  Plan (SPP) which allows  virtually  all
associates to become shareholders.  For the fiscal year ended June 30, 1997, the
Company paid each associate  purchasing stock $.50 per share purchased under the
SPP.  For fiscal  years  ended 1996 and 1995,  the Company  paid each  associate
purchasing  stock  $1.00 per share  purchased  under the SPP.  This  resulted in
expense for fiscal years 1997,  1996,  and 1995 of $1,300,000,  $1,700,000,  and
$1,600,000, respectively.

                                      F-20
<PAGE>


NOTE 11 - INCOME TAXES

The provision for income taxes is based upon reported income before income taxes
and includes deferred income taxes resulting from differences between assets and
liabilities  recognized  for  financial  reporting  purposes  and  such  amounts
recognized  for income tax  purposes.  The Company  measures  deferred  taxes by
applying  currently  enacted tax laws,  recognizes  deferred tax assets if it is
more likely than not that a benefit will be  realized,  and provides a valuation
allowance  on deferred  tax assets to the extent that it is more likely than not
that a benefit will not be realized.

The components of the income tax provision  before the cumulative  effect of any
accounting change include:

                                               Year ended June 30,
                                       ------------------------------------
                                          1997         1996          1995
                                          ----         ----          ----
Current tax expense (benefit):
        U.S.                          $    1,699   $   11,415   $   (1,269)
        State and local
                                             966        2,735          659
        Foreign
                                           1,484        1,631        3,102
                                      ----------   ----------   ----------
                                      $    4,149   $   15,781   $    2,492
                                      ----------   ----------   ----------

Deferred tax expense (benefit):
        U.S.                          $   (4,002)  $   (4,579)  $    1,101
        State and local
                                          (1,396)      (1,298)          92
        Foreign
                                           2,138         (701)         164
                                      ----------   ----------   ----------
                                      $   (3,260)  $   (6,578)  $    1,357
                                      ----------   ----------   ----------

Total provision for income taxes      $      889   $    9,203   $    3,849
                                      ==========   ==========   ==========
                                             


                                      F-21
<PAGE>

Deferred income tax assets  (liabilities)  included in the consolidated  balance
sheets at June 30, 1997 and June 30, 1996 are comprised of the following:


                                                         June 30,
                                               -----------------------------   
                                                   1997             1996
                                                   ----             ----
Cash method of accounting for U.S. income
     tax purposes                              $   (23,468)     $   (34,061)
Amortization of deferred software and
     development costs                              (3,470)          (4,351)
Foreign temporary difference                        (1,036)            (975)
Partnership income                                  (4,289)            (744)
Other                                                   (9)            (144)
                                               -----------      -----------
  Gross deferred tax liabilities                   (32,272)         (40,275)
                                               -----------      -----------
Accrued retirement benefits                         36,619           36,177
Non-deductible foreign expenses                      1,172            1,172
Difference between book and tax depreciation        (2,576)           1,704
Amortization of deferred rent                        3,419            4,313
Foreign temporary difference                         1,281            1,306
Foreign net operating loss carryforwards             2,530            2,159
Other                                                3,942            3,928
                                               -----------      -----------
     Gross deferred tax assets                      46,387           50,759
                                               -----------      -----------

     Deferred tax assets valuation allowance        (3,702)          (3,331)
                                               -----------      -----------
     Net deferred tax asset                    $    10,413      $     7,153
                                               ===========      ===========

The  Company  has  foreign tax credit  carryforwards  for U.S.  tax  purposes of
$441,000.  At June 30, 1997, the Company has unused loss  carryforwards  for tax
purposes in various jurisdictions  outside the U.S. amounting to $6,171,000,  of
which $3,804,000 can be indefinitely  carried forward under local statutes.  The
majority of the remaining loss carryforwards  will expire, if unused,  after the
end of fiscal year 2002.  The valuation  allowance  applies to the tax effect of
the foreign net operating loss carryforwards ($2,530,000), and the tax effect of
nondeductible   foreign  expenses   ($1,172,000)  for  which   realizability  is
considered uncertain.

The net change in the  valuation  allowance  of $371,000 in fiscal year 1997 and
$1,080,000 in fiscal year 1996 are due primarily to the tax effect of the change
in foreign net operating losses and non-deductible foreign expenses.

                                      F-22
<PAGE>

Domestic and foreign  components of income before taxes,  minority  interest and
cumulative  effect of a change in  accounting  for each of the three years ended
June 30, are follows:

                                 1997           1996          1995
                                 ----           ----          ----

          Domestic           $   (4,803)    $   11,477     $    6,817
          Foreign                 6,757          7,211         (1,192)
                             ----------     ----------     ----------

                             $    1,954     $   18,688     $    5,625
                             ==========     ==========     ==========

The  reported  income tax  provision  differs  from the amounts  that would have
resulted  had the  reported  income  before  income taxes been taxed at the U.S.
federal  statutory rate. The principal  reasons for the differences  between the
actual amounts provided and those which would have resulted from the application
of the U.S. federal statutory tax rate are as follows:


                                                      Year ended June 30,
                                               ------------------------------
                                                  1997       1996       1995
                                                  ----       ----       ----
Calculated income tax provision at U.S.
     federal statutory tax rate of 35%         $   684     $ 6,541    $ 1,969
(Reduction) increase resulting from:
     Results of non-U.S. affiliates taxed
          at other than statutory rates           (463)        120       (759)
     Losses of non-U.S. affiliates for which
          no current benefit is available          599         792      1,043
     State income taxes, net of federal tax
          benefit                                 (430)        620        336
     Non-deductible amortization and other
          expenses                                 700       1,668      1,183
     Tax credits                                  (258)       (311)      (207)
     Other                                          57        (227)       284
                                               -------     -------    -------
Income tax provision before cumulative
     effect of a change in accounting          $   889     $ 9,203    $ 3,849
                                               =======     =======    =======


                                      F-23
<PAGE>

NOTE 12 - GEOGRAPHIC SEGMENT INFORMATION

The following  table  presents  segment  information  for U.S. and  consolidated
foreign   operations   including  Canada,   Latin  America,   and  Asia  Pacific
subsidiaries. Summary financial information follow:
<TABLE>
<CAPTION>

                                                            Year ended June 30,
                                               ------------------------------------------
<S>                                            <C>              <C>             <C>  
                                                  1997            1996             1995
                                                  ----            ----             ----
U.S. Operations
   Fees                                        $  421,595      $  413,757      $  405,821
   Cost of Providing Services                     268,124         245,368         241,777
   Depreciation and amortization                   18,016          23,084          23,860
   Income from operations before               ----------      ----------      ----------  
     General and Administrative Expenses       $  130,387      $  144,529      $  146,028
                                               ----------      ----------      ----------

Foreign Operations
   Fees                                        $   89,403      $   78,756      $   68,700
   Cost of Providing Services                     163,013         161,689         163,624
   Depreciation and amortization                    2,909           2,488           3,426
                                               ----------      ----------      ----------
   Income from operations before
     General and Administrative Expenses       $  (76,519)     $  (85,421)     $  (98,350)
                                               ----------      ----------      ----------

All Operations
   Fees                                        $  510,998      $  492,513      $  474,521
   Cost of Providing Services                     431,137         407,057         405,401
   Depreciation and amortization                   21,442          25,993          26,348
                                               ----------      ----------      ----------            
   Income from operations before
     General and Administrative Expenses       $   53,868      $   59,108      $   47,678
                                               ----------      ----------      ----------

   General and Administrative Expenses         $   45,696      $   38,656      $   41,313
                                               ----------      ----------      ----------
Income from operations                         $    8,172      $   20,452      $    6,365
                                               ==========      ==========      ==========
                                                                 
 
                                                              As of June 30,
                                               ------------------------------------------
                                                  1997            1996             1995
                                                  ----            ----             ----   

Total Assets:
   U.S. Operations                             $  306,779      $  300,472      $  267,677
   Foreign Operations                              24,999          20,347          18,945
                                               ----------      ----------      ----------
                                                                
   All Operations                              $  331,778      $  320,819      $  286,622
                                               ==========      ==========      ==========
</TABLE>


General and Administrative expenses include corporate functions primarily in the
U.S.

                                      F-24
<PAGE>

NOTE 13 - RELATED PARTY TRANSACTIONS

In connection  with the formation of  Wellspring,  Watson Wyatt  retained  three
contracts  for  administrative  and  recordkeeping  services  and  entered  into
agreements whereby  Wellspring  provides the services to those clients on behalf
of the Company for a fee equal to the cost of servicing those clients.  Expenses
charged to the Company by Wellspring  for such services for fiscal 1997 and 1996
were  $40,313,000 and $10,829,000,  respectively.  At June 30, 1997, the Company
owed Wellspring  $11,009,000 for such services. At June 30, 1996 Wellspring owed
the Company $736,000 (See also Notes 1 and 14).


NOTE 14 - COMMITMENTS AND CONTINGENT LIABILITIES

The Company is a defendant in certain  lawsuits  arising in the normal course of
business,  some of which  are in their  earliest  stages.  Management  currently
foresees no material  liability  resulting from such litigation,  and management
believes  that  the  Company  carries  adequate   insurance,   above  reasonable
deductibles, against any foreseeable outcome of such litigation.

As of  June  30,  1997,  the  Company  had  outstanding  letters  of  credit  of
$2,225,000.

The Company  guarantees certain leases for office premises and equipment for one
of its affiliates.  Minimum remaining payments  guaranteed under these leases at
June 30, 1997 total  $73,200,000,  which expire at various  dates  through 2007.
These leases are also jointly and severally guaranteed by the Company's partner.
In addition,  the Company guarantees its affiliate's obligation to a customer in
the event of termination  without cause. The amount of the guarantee at June 30,
1997 is $5,310,000. This amount declines monthly beginning in September 1997 and
expires in 2002.

It is not practical to estimate  fair value of these  guarantees;  however,  the
Company  believes the  likelihood of significant  loss from these  guarantees is
remote.

Anticipated  commitments  of  funds  for  fiscal  year  1998  are  estimated  at
$39,000,000,  and include expected purchases of fixed assets, 50% of the capital
requirements of Wellspring, and 50.1% of the capital requirements of WWHE. It is
the intention of the Company to fund  Wellspring's and WWHE's cash  requirements
as needed (See also Notes 3 and 13).



                                      F-25
<PAGE>


                      REPORT OF INDEPENDENT ACCOUNTANTS ON
                          FINANCIAL STATEMENT SCHEDULE



To the Board of Directors and
Shareholders of  Watson Wyatt & Company

Our audits of the consolidated  financial  statements  referred to in our report
dated July 23,  1997  appearing  on page F-1 of the Form 10-K also  included  an
audit of the  Financial  Statement  Schedule  listed in item  14(a) of this Form
10-K. In our opinion,  the Financial  Statement Schedule presents fairly, in all
material  respects,  the  information set forth therein when read in conjunction
with the related consolidated financial statements.




/S/ PRICE WATERHOUSE LLP
- ------------------------
PRICE WATERHOUSE LLP

Washington, D.C.
July 23, 1997


                                      F-26
<PAGE>


                             WATSON WYATT & COMPANY

                                   SCHEDULE II
                 VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                             (THOUSANDS OF DOLLARS)
<TABLE>
<CAPTION>



                        Balance  at   Additions     Additions                    Balance at
                         Beginning     Charged      charged to                    End of
       Description        of Year    against fees  other accounts  Deductions      Year
       -----------      -----------  ------------  --------------  ----------    ----------

                                     Year Ended June 30, 1997
                                     ------------------------
<S>                       <C>          <C>          <C>             <C>           <C>

Allowance for doubtful
   accounts               $5,161       $6,853       $    -          $(9,489)       $2,525
Valuation allowance for
   deferred tax assets     3,331            -          371(1)             -         3,702


                                     Year ended June 30, 1996
                                     ------------------------

Allowance for doubtful
   accounts                1,508       11,667            -           (8,014)        5,161

Valuation allowance for
   deferred tax assets     2,251            -        1,080(1)             -         3,331


                                     Year ended June 30, 1995
                                     ------------------------

Allowance for doubtful
   accounts                1,026        5,982            -           (5,500)        1,508

Valuation allowance for
   deferred tax assets    $5,209          $ -         $235(1)       $(3,193)(2)    $2,251
</TABLE>


- ----------

(1)  Represents   current  year  net  operating  loss   carryforwards   and  the
     nondeductible  foreign  expenses  for  which  realizability  is  considered
     uncertain.

(2)  Represents  expiring net operating loss  carryforwards and reduction of net
     operating  loss  carryforwards  resulting  from  the  transfer  of  certain
     subsidiaries to a newly formed entity.

                                      F-27





                             WATSON WYATT & COMPANY

                                 RESTATED BYLAWS
             (INCLUDES CHANGES APPROVED THROUGH AUGUST 22, 1997)


                                 * * * * * *


                             SHAREHOLDERS' MEETINGS

Section 1.1 PLACE OF MEETINGS.  All meetings of the  shareholders may be held at
such  place and time as shall be stated in the  notice of the  meeting,  or in a
duly executed waiver of notice thereof.

Section 1.2 ANNUAL MEETINGS.  An annual meeting of shareholders shall be held in
each year on a date and at a time  determined  by the Board of Directors and set
forth in the notice of such meeting.  At such annual meeting,  the  shareholders
shall  elect a Board of  Directors  and  transact  such  other  business  as may
properly be brought before the meeting.

Section  1.3  SHAREHOLDERS'  LIST.  At least ten days before  every  election of
directors, a complete list of the shareholders entitled to vote at said election
arranged in  alphabetical  order,  with the  residence of each and the number of
voting shares held by each, shall be prepared by the Secretary.  Such list shall
be open for said ten days to the  examination of any  shareholder  during normal
business  hours at the place  where the  election is to be held or at such other
place in the city  where  the  election  is to be held as is  designated  by the
Secretary and is specified in the notice for such meeting, and shall be produced
and kept at the time and place of election  during the whole time  thereof,  and
subject to the inspection of any shareholder who may be present.

Section 1.4 SPECIAL  MEETINGS.  Special  meetings of the  shareholders,  for any
purpose  or  purposes,  unless  otherwise  prescribed  by the  Delaware  General
Corporation  Law as amended  from time to time (the  "DGCL") or by the  Restated
Certificate of  Incorporation,  shall be called by the President or Secretary at
the  request  in  writing of a  majority  of the Board of  Directors,  or at the
request in  writing  of  shareholders  owning  ten  percent  (10%) of the entire
capital stock of the  Corporation  issued and  outstanding and entitled to vote.
Such request shall state the purpose or purposes of the proposed meeting.

Section 1.5 NOTICE OF MEETINGS. Written notice of a meeting of the shareholders,
stating the time and place and object thereof, shall be served upon or mailed to
each  shareholder  entitled  to vote  thereat at such  address as appears on the
books  of the  Corporation  at least 10 but not  more  than 60 days  before  the
meeting.

Section  1.6  QUORUM.  The  holders  of a  majority  of  the  stock  issued  and
outstanding  and entitled to vote thereat,  present in person or  represented by
proxy,  shall be requisite and shall  constitute a quorum at all meetings of the
shareholders for the transaction of business except as otherwise provided by the
DGCL, by the Restated  Certificate of Incorporation  or by these Bylaws.  In the
event that a separate  vote by class of stock may be required  at such  meeting,
holders  of the  majority  of each such class of stock  issued  and  outstanding
entitled to vote thereat,  present in person or represented  by proxy,  shall be
requisite and shall constitute a quorum.  If, however,  such quorum shall not be
present or  represented  at any meeting of the  shareholders,  the  shareholders
entitled to vote thereat,  present in person or represented by proxy, shall have
power to  adjourn  the  meeting  from time to time,  without  notice  other than
announcement at the

<PAGE>

meeting,  until a quorum  shall be present or  represented.  Any such  adjourned
meeting as to which there may be a new record date, or which has been  adjourned
for more than 30 days, shall be subject to the notice  requirements as set forth
in Section  1.5 hereof.  At such  adjourned  meeting at which a quorum  shall be
present or  represented  any  business may be  transacted  which might have been
transacted at the meeting as originally notified.

Section 1.7  VOTING.  When a quorum is present at any  meeting,  the vote of the
holders of stock  representing  a majority of the voting power present in person
or represented  by proxy shall decide any question  brought before such meeting,
unless the question is one upon which by express provision of the DGCL or of the
Restated  Certificate of  Incorporation  or of these Bylaws, a different vote is
required  in which case such  express  provision  shall  govern and  control the
decision of such question.  Each shareholder  shall have the number of votes for
each share of stock having voting power,  registered in his name on the books of
the   Corporation,   as  is  provided  for  in  the  Restated   Certificate   of
Incorporation.  Except where the transfer  books of the  Corporation  shall have
been  closed  or a  date  shall  have  been  fixed  as a  record  date  for  the
determination of its  shareholders  entitled to vote, no share of stock shall be
voted on at any election of directors  which shall have been  transferred on the
books of the Corporation twenty days next preceding such election of directors.

Section 1.8 PROXIES. At any meeting of the shareholders every shareholder having
the right to vote shall be entitled to vote in person,  or by proxy appointed by
an  instrument  in writing (or other means  permitted by the DGCL) and bearing a
date not more than three years  prior to said  meeting,  unless said  instrument
provides for a longer period.

Section 1.9.  MAJORITY  CONSENT.  Whenever the vote of shareholders at a meeting
thereof is required or permitted to be taken in  connection  with any  corporate
action by the DGCL or the Restated Certificate of Incorporation or these Bylaws,
the meeting and vote of  shareholders  may be dispensed  with, if the holders of
the  outstanding  stock  having not less than the  minimum  number that would be
necessary  to  authorize  or take such action at a meeting if such  meeting were
held,  shall  consent  in  writing  to such  corporate  action  being  taken  in
accordance with the DGCL.

                                    DIRECTORS

Section 2.1 NUMBER AND TENURE OF DIRECTORS.  The number of directors which shall
constitute  the  whole  Board  shall  not be less  than 7 nor more  than 25,  as
determined  by the Board of  Directors.  The  directors  shall be elected at the
Annual Meeting of Shareholders, except as provided in Section 2.3. Each director
elected shall hold office until his successor is elected and  qualified,  except
that  for any  director  who is an  employee  of the  Corporation  or any of its
affiliates at the time of election to the Board it shall be a qualification  for
service as a director  that such  director  shall remain so employed so that the
term of any such director shall automatically terminate upon termination of such
director's  employment  with the  Corporation  or such affiliate for any reason,
unless the Board, by majority vote,  shall otherwise  determine.  Directors need
not be shareholders.

Section 2.2 PLACE OF MEETING.  Meetings of the Board of Directors  shall be held
at such place  either  within or without the State of  Delaware or by  telephone
conference  call as shall be specified in the  respective  notices or waivers of
notice of such meetings.

Section 2.3 VACANCIES. If the office of any director or directors becomes vacant
by reason of death,  resignation,  retirement,  disqualification,  removal  from
office,  or  otherwise,  or a new  directorship  is  created,  a majority of the
remaining  directors,  though  less than a quorum,  may

<PAGE>

choose a  successor  or  successors,  or a  director  to fill the newly  created
directorship,  who shall hold  office for the  unexpired  term or until the next
election of directors.

Section 2.4 GENERAL POWERS.  The property and business of the Corporation  shall
be managed by its Board of  Directors  which may exercise all such powers of the
Corporation and do all such lawful acts and things as are not, by the DGCL or by
the  Restated  Certificate  of  Incorporation  or by these  Bylaws,  directed or
required to be exercised or done by the shareholders. The Board of Directors may
exercise  the  hereinbefore  described  powers,  and any  duly  constituted  and
authorized  committee of the Board of Directors may exercise such powers as have
been  delegated  to it by the  Board of  Directors,  without  a  meeting  by the
unanimous execution of an instrument in writing.

Section 2.5 COMMITTEES OF DIRECTORS. The Board of Directors may designate one or
more  committees,  each  committee to consist of two or more of the directors of
the  Corporation  which,  to the extent  provided by  resolution of the Board of
Directors,  shall have and may  exercise the powers of the Board of Directors in
the  management  of the  business  and affairs of the  Corporation;  but no such
committee  shall  have the power or  authority  in  reference  to the  following
matters:  (a) approving or adopting,  or recommending to the  stockholders,  any
action or matter expressly  required by the DGCL to be submitted to shareholders
for  approval  or  (b)  adopting,   amending  or  repealing  any  bylaw  of  the
Corporation.  Such committees shall have such name or names as may be determined
from time to time by  resolution  adopted by the Board of  Directors  and,  when
required  by the Board,  shall keep  regular  minutes of their  proceedings  and
report the same to the Board. The Board of Directors may appoint persons who are
not directors to serve on Board committees, provided that to the extent any such
committee exercises powers of the Board of Directors that have been specifically
delegated  to it,  such  committee  shall act  solely by vote of  members of the
committee who are also members of the Board of Directors.

Section 2.6  COMPENSATION  OF DIRECTORS.  Directors who are employees  shall not
receive any stated  salary for their  services as  directors,  but,  pursuant to
normal corporate expense reimbursement policies, shall receive reimbursement for
expenses of attendance at such meetings;  provided that nothing herein contained
may be construed to preclude any Director  from serving the  Corporation  in any
other capacity and receiving compensation therefore.

Section 2.7 ANNUAL  MEETING.  The annual meeting of the Board of Directors shall
be held immediately following and at the same place as the annual meeting of the
shareholders,  or at such  time and  place as may be  specified  or fixed by the
Board of  Directors,  the Chairman of the Board,  if any,  the  President or the
Secretary in the notice of such meeting or waiver thereof.

Section 2.8 NOTICES OF BOARD OF DIRECTORS  MEETINGS;  SPECIAL MEETINGS.  Special
meetings  of the Board of  Directors  may be held at any time on the call of the
Chairman of the Board,  if any, or the President or at the request in writing of
any six (6) directors.  Notice of any regular or special meeting, unless waived,
shall be given by mail or facsimile  or courier to each  director at his address
as the same appears on the records of the  Corporation not less than one (1) day
prior  to the day on  which  such  meeting  is to be held if such  notice  is by
facsimile or courier,  and not less than five (5) business days prior to the day
on which the meeting is to be held if such notice is by mail.  If the  Secretary
shall  fail or refuse to give such  notice,  then the notice may be given by the
officer or any one of the  directors  making the call.  Any such  meeting may be
held at such place as the Board may fix from time to time or as may be specified
or fixed in such  notice or waiver  thereof.  Notice may be waived in writing by
any director,  either  before or after the meeting.  Any meeting of the Board of
Directors shall be a legal meeting without any notice thereof having been given,
if all the directors shall be present thereat,  and no notice of a meeting shall
be required to be given to any director who shall attend such meeting.

<PAGE>

Section 2.9 QUORUM AND MANNER OF ACTING.  Except as otherwise  provided in these
Bylaws, a majority of the total number of directors shall constitute a quorum at
any regular or special  meeting of the Board of  Directors.  Except as otherwise
provided by the DGCL or by the Restated Certificate of Incorporation as amended,
or by these  Bylaws,  the act of a  majority  of the  directors  present  at any
meeting at which a quorum is present shall be the act of the Board of Directors.
In the absence of a quorum, a majority of the directors  present may adjourn the
meeting from time to time until a quorum be had. Notice of any adjourned meeting
need not be given.

Section  2.10  NOTICES.  Whenever  under  the  provisions  of the DGCL or of the
Restated Certificate of Incorporation or of these Bylaws,  notice is required to
be given to any  director  or  shareholder,  it shall not be  construed  to mean
personal notice, but such notice may be given in writing, by mail, by depositing
the same in a post office or letter box, in a post-paid  sealed  wrapper,  or by
facsimile or courier,  addressed to such director or shareholder at such address
as appears on the books of the  Corporation,  and such notice shall be deemed to
be given at the time when the same shall be thus mailed or sent by  facsimile or
courier.

Section  2.11  WAIVERS OF NOTICE.  Whenever  any notice is  required to be given
under  the   provisions  of  the  DGCL  or  of  the  Restated   Certificate   of
Incorporation,  or of these Bylaws,  a waiver  thereof in writing  signed by the
person or persons  entitled  to said  notice,  whether  before or after the time
stated therein, or such person's or persons' attendance at such meeting,  unless
such attendance is for the express purpose of objecting, at the beginning of the
meeting,  to the transaction of any business because the meeting is not lawfully
called or convened, shall be deemed equivalent thereto.

                                    OFFICERS

Section  3.1  OFFICERS  DESIGNATED.  The  officers of the  Corporation  shall be
elected by the Board of Directors at its annual meeting or any special  meeting.
They may  include a  Chairman  of the Board and  shall  include a  President,  a
Secretary,  and such other officers as the Board of Directors may determine. One
person may hold any two of said  offices  except the  offices of  President  and
Secretary.

Section 3.2 TENURE OF OFFICE.  The officers of the Corporation shall hold office
until  the next  annual  meeting  of the  Board of  Directors  and  until  their
respective  successors  are  chosen and  qualified,  except (a) that the term of
office of any officer who is an employee of the Corporation shall  automatically
terminate upon  termination of such officer's  employment by the Corporation for
any reason and (b) in case of the officer's prior resignation, death or removal.
The Board of  Directors  may also remove any officer at any time with or without
cause  by the  vote of a  majority  of the  directors  in  office  at the  time.
Subordinate  officers  appointed by the President in accordance with Section 3.4
may be removed by the President.

Section 3.3 POWERS AND DUTIES OF OFFICERS. The officers of the Corporation shall
have such  powers  and duties in the  management  of the  Corporation  as may be
prescribed by the Board of Directors or delegated by the  President  and, to the
extent  not so  provided,  as  generally  pertain to their  respective  offices,
subject to the control of the Board of Directors.

Section 3.4  SUBORDINATE  OFFICERS,  ETC. The President of the  Corporation  may
appoint  such  Assistant  Vice  Presidents,  Assistant  Secretaries,   Assistant
Treasurers,  or other Officers,  and such agents as the President may determine,
to hold office for such  period,  and with such  authority  and to perform  such
duties as the President may from time to time determine.

<PAGE>

Section 3.5  RESIGNATIONS.  Any officer may resign at any time by giving written
notice to the Board of  Directors or to the  President  or the  Secretary of the
Corporation.  Any such  resignation  shall  take  effect  at the time  specified
therein;  and,  unless  otherwise  specified  therein,  the  acceptance  of such
resignation shall not be necessary to make it effective.

Section 3.6 VACANCIES. A vacancy in the office of President or Secretary for any
reason must be filled. A vacancy in any other office may be filled.  Any vacancy
which is filled  shall be filled  for the  unexpired  portion of the term in the
same  manner in which an officer to fill said  office may be chosen  pursuant to
Sections 3.1, 3.2 and 3.4.


                                 SHARES OF STOCK

Section 4.1 REGULATIONS. Subject to the terms of any contract of the Corporation
and the DGCL,  the Board of Directors may make such rules and  regulations as it
may  deem  expedient  concerning  the  issue,   transfer,  and  registration  of
certificates and uncertificated shares evidencing the ownership of shares of the
stock  of the  Corporation,  including  the  issue  of new  certificates  or the
registration on the Corporation's  books of uncertificated  shares,  for lost or
destroyed  certificates,  and including the  appointment of transfer  agents and
registrars.

Section 4.2 TRANSFER OF SHARES. The Corporation may from time to time enter into
an agreement or agreements with one or more of its shareholders  restricting the
transferability  of its stock in accord  with the general  corporate  purpose to
have its stock  owned by persons  actively  engaged in the  corporate  business.
Subject to the terms of any such  agreement,  shares of the capital stock of the
Corporation  shall be transferable on the books of the Corporation by the holder
thereof in person or by his duly authorized attorney, upon (i) the surrender and
cancellation  of a  certificate  or  certificates  for a like  number of shares;
and/or (ii) upon registration on the books of the Corporation of the transfer of
the respective  uncertificated  shares and the transmittal to the new registered
owner,  any former  registered  owner,  and any applicable  pledgee of a written
statement  advising of such  transfer  (as  required  pursuant to the DGCL).  As
against  the  Corporation  a transfer of shares can be made only on the books of
the  Corporation  and in the manner  hereinabove  provided,  and the Corporation
shall be  entitled  to treat  the  registered  holder  of any share as the owner
thereof and shall not be bound to recognize  any  equitable or other claim to or
interest in such share on the part of any other person,  whether or not it shall
have express or other notice thereof, save as expressly provided by the DGCL. In
the event shares of the  Corporation are held by an Employee Trust under Section
[9.3],  no  transfer  on the  books  of the  Corporation  shall  be made if said
transfer  would cause a violation  of any  provision  of Title I of the Employee
Retirement  Income Security Act of 1974 or the prohibited  transaction  rules of
Section 4975 of the Internal Revenue Code of 1986, as amended.

Section  4.3 DATE FOR  DETERMINATION  OF  SHAREHOLDERS  OF RECORD.  The Board of
Directors of the Corporation  shall have the power to fix in advance a date as a
record date for the determination of shareholders  entitled to notice of, and to
vote at, any meeting of  shareholders  of the  Corporation,  and any adjournment
thereof; or entitled to receive the payment of any dividend; or the date for the
allotment  of  rights,  or the date when any  rights in respect of any change or
conversion or exchange of capital stock of the Corporation  shall go into effect
or in connection  with  obtaining the consent of  shareholders  for any purpose.
Notwithstanding  the transfer of any stock on the books of the Corporation after
any such  record date fixed as  aforesaid,  only such  shareholders  as shall be
shareholders as of such record date shall be entitled notice of, and to vote at,
such meeting and any adjournment  thereof,  to receive payment of such dividend,
or to receive such allotment of rights,  or to exercise such rights,  or to give
such  consent,  as the case may be.  If

<PAGE>

the Board of Directors  shall fail to determine the record date for  determining
shareholders  entitled to notice of, and to vote at, any meeting of shareholders
of the Corporation, such date shall be established as provided by the DGCL.

                            MISCELLANEOUS PROVISIONS

Section  5.1 FISCAL  YEAR.  The fiscal  year of the  Corporation  shall end on
June 30th of each year.

Section  5.2 BOOKS.  The books of the  Corporation  may be kept  (subject to any
provision contained in the DGCL) within or without the State of Delaware at such
place  or  places  as may be  designated  from  time  to time  by the  Board  of
Directors.

Section 5.3 FACSIMILES. Any copy, facsimile  telecommunication or other reliable
reproduction of a writing,  transmission or signature may be substituted or used
in lieu of the  original  writing,  transmission  or  signature  for any and all
purposes  for which the original  writing,  transmission  or signature  could be
used, provided that such copy, facsimile telecommunication or other reproduction
shall be a complete reproduction of the entire original writing, transmission or
signature, as the case may be.

Section 5.4 DEPOSITORIES.  The Board of Directors, the Chairman of the Board, if
any, the President, and such other officers as may be delegated authority by the
Board of  Directors  or one of the  foregoing  officers,  and each of them,  may
designate the banks,  trust companies,  or other  depositories in which shall be
deposited from time to time, the money or securities of the Corporation.  In the
case of a designation by the aforementioned officers, any such designation shall
require the approval of two of such officers, one of whom shall be the Treasurer
or the Vice President and Chief Financial Officer.

Section 5.5 CHECKS,  DRAFTS,  NOTES, ETC. All checks, drafts or other orders for
the payment of money and all notes or other evidences of indebtedness  issued in
the name of the Corporation shall be signed by such officer or officers or agent
or agents as shall from time to time be  designated by the Board of Directors or
as shall be  designated  by any two of the  Chairman of the Board,  if any,  the
President,  and the Executive Vice President or Chief Financial Officer, if any,
or one of the  foregoing  officers and another  officer  elected by the Board of
Directors pursuant to Section 3.1 hereof.

Section 5.6  CONTRACTS,  ETC., HOW EXECUTED.  Except as in the Bylaws  otherwise
provide,  the Board of Directors may authorize any officer,  agent or agents, to
enter into any contract or execute and deliver any instrument in the name and on
behalf of the  Corporation,  and such  authority  may be general or  confined to
specific instances.

Section  5.7  STOCK IN OTHER  CORPORATIONS.  Any  shares  of stock in any  other
corporation  which  may  from  time to time  be held by the  Corporation  may be
represented and voted at any meeting of  shareholders of such other  corporation
by the  President,  the Treasurer or the Secretary of the  Corporation or by any
other person or persons thereunto authorized by Board of Directors or designated
by  the  President,  or  by  any  proxy  designated  by  written  instrument  of
appointment executed in the name of this Corporation by its President or by such
officers as may be  designated by him and attested by the Secretary or Assistant
Secretary.

<PAGE>

Section 5.8  INDEMNIFICATION.

(a)  Each person who was or is a party or is threatened to be made a party to or
     is  involved in any  action,  suit or  proceeding  or  alternative  dispute
     resolution   procedure,   whether  civil,   criminal,   administrative   or
     investigative  (hereinafter a "proceeding"),  by reason of the fact that he
     or she,  or a person of whom he or she is the legal  representative,  is or
     was a director  or officer of the  Corporation  or is or was a director  or
     officer serving at the request of the  Corporation as a director,  manager,
     officer, partner, trustee, employee or agent of another corporation or of a
     partnership,  limited  liability  company,  joint  venture,  trust or other
     enterprise, including service with respect to employee benefit plans, shall
     be indemnified  and held harmless by the  Corporation to the fullest extent
     authorized by the laws of Delaware as the same now or may  hereafter  exist
     (but,  in the case of any  change,  only to the  extent  that  such  change
     authorizes the Corporation to provide broader  indemnification  rights than
     said law permitted the Corporation to provide prior to such change) against
     all costs, charges, expenses,  liabilities and losses (including attorneys'
     fees, judgments, fines, ERISA excise taxes or penalties and amounts paid or
     to be paid in settlement) reasonably incurred or suffered by such person in
     connection therewith and such indemnification shall continue as to a person
     who has ceased to be a director  or officer  and shall inure to the benefit
     of his or her heirs, executors and administrators. Until such time as there
     has been a final judgment to the contrary, a person shall be presumed to be
     entitled  to be  indemnified  under  this  Section  5.8(a).  The  right  to
     indemnification  conferred  in this Section  shall be a contract  right and
     shall include the right to be paid by the Corporation the expenses incurred
     in defending any such proceeding in advance of its final  disposition  upon
     receipt  by the  Corporation  of an  undertaking,  by or on  behalf of such
     director  or  officer,  to  repay  all  amounts  so  advanced  if it  shall
     ultimately be determined that the director or officer is not entitled to be
     indemnified under this Section or otherwise. The Corporation may, by action
     of its Board of Directors,  provide indemnification to employees and agents
     of the  Corporation  with  the  same  scope  and  effect  as the  foregoing
     indemnification of directors and officers.

(b)  If a claim under  subsection (a) of this Section is not paid in full by the
     Corporation  within  thirty days after a written claim has been received by
     the Corporation the claimant may at any time thereafter  bring suit against
     the  Corporation  to  recover  the  unpaid  amount  of the  claim  and,  if
     successful in whole or in part,  the claimant  shall also be entitled to be
     paid the expense of  prosecuting  such claim.  It shall be a defense to any
     action  (other  than an action  brought  to  enforce  a claim for  expenses
     incurred in defending any  proceeding  in advance of its final  disposition
     where the required  undertaking has been tendered to the Corporation)  that
     the  claimant  has failed to meet a  standard  of  conduct  which  makes it
     permissible  to  indemnify  the claimant  for the amount  claimed,  but the
     burden of proving such  defense  shall be on the  Corporation.  Neither the
     failure of the Corporation  (including its Board of Directors,  independent
     legal counsel,  or its shareholders) to have made a determination  prior to
     the  commencement  of such action that  indemnification  of the claimant is
     permissible in the circumstances because he or she has met such standard of
     conduct,  nor an actual  determination  by the  Corporation  (including its
     Board of Directors,  independent legal counsel,  or its shareholders)  that
     the claimant has not met such standard of conduct,  nor the  termination of
     any proceeding by judgment, order, settlement, conviction or upon a plea of
     nolo  contendere  or its  equivalent,  shall be a defense  to the action or
     create a  presumption  that the  claimant  has failed to meet the  required
     standard of conduct.

(c)  The right to  indemnification  and the  payment  of  expenses  incurred  in
     defending a  proceeding  in advance of its final  disposition  conferred in
     this Section shall not be exclusive of any other right which any person may
     have or hereafter acquire under any

<PAGE>

     statute,  provision of the Restated  Certificate of  Incorporation,  Bylaw,
     agreement, vote of shareholders or disinterested directors or otherwise.

(d)  The Corporation may maintain  insurance,  at its expense, to protect itself
     and any director,  manager, officer, partner, trustee, employee or agent of
     the  Corporation or another  corporation,  partnership,  limited  liability
     company,  joint  venture,  trust or other  enterprise  against any expense,
     liability or loss,  whether or not the Corporation  would have the power to
     indemnify  such  person  against  such  expense,  liability  or loss  under
     Delaware law.


(e)  To the  extent  that  any  director,  officer,  employee  or  agent  of the
     Corporation  is by reason of such  position,  or a  position  with  another
     entity at the request of the Corporation,  a witness in any proceeding,  he
     or she shall be  indemnified  against all costs and  expenses  actually and
     reasonably  incurred  by him or her or on his or her  behalf in  connection
     therewith.

(f)  Notwithstanding  any amendment of this section which may have been approved
     by the  shareholders,  this  section may be added to,  altered,  amended or
     repealed pursuant to Section 5.9 of these Bylaws.

(g)  Any amendment,  repeal or  modification of any provision of this Section by
     the  shareholders or the directors of the  Corporation  shall not adversely
     affect any right or protection of a director or officer of the  Corporation
     existing at the time of such amendment, repeal or modification.

Section 5.9 AMENDMENT OF BYLAWS.  Except for Section 9 of these Bylaws (which by
its terms may be altered,  amended or repealed only upon the affirmative vote of
holders of stock possessing at least 80% of the outstanding  voting rights),  in
accordance  with authority  expressly  contained in the Restated  Certificate of
Incorporation,  these Bylaws may be added to, altered, amended, or repealed, and
new or other  Bylaws may be made and  adopted by vote of a majority of the Board
of Directors at any regular or special  meeting of the Board,  and without prior
notice of intent so to do.

Sections  6 - 8 [RESERVED]


                        RESTRICTION ON TRANSFERS OF STOCK


Section 9.1 RESTRICTION ON STOCK. Except for (i) transfers to the Corporation or
to trusts, personal holding companies or other entities satisfying the terms and
conditions of Section 9.2 or 9.3 below, (ii) reversions from trusts described in
Section 9.2 to the grantors  thereof or their estates,  or (iii)  transfers from
personal holding  companies or similar entities  described in Section 9.2 to the
sole  shareholders  there of, no present or future  shareholder  shall transfer,
whether by way of sale, gift, hypothecation, trust distribution, will, intestacy
or any other disposition,  any shares of any class of capital stock ("Stock") in
the Corporation now owned or hereafter acquired by such shareholder  (including,
without  limitation,  shares of Stock  acquired  upon  conversion or exchange of
other shares of Stock),  without  first  giving the  Corporation  prior  written
notice  of his  intention  to so  dispose  of such  Stock.  Said  notice  to the
Corporation  ("Disposition  Notice") shall state the terms and conditions of the
proposed disposition, including the names of the transferees, the purchase price
and payment terms, if any, the type of disposition,  and the number

<PAGE>

of  shares  to  be  transferred  ("Offered  Shares").  A  shareholder  giving  a
Disposition Notice is herein sometimes called an "Offering Stockholder".

(a)  The Corporation shall have the option for a period of thirty days following
     the receipt of a Disposition Notice from an Offering  Stockholder to buy on
     such Closing Date, as is determined by the President or Secretary,  part or
     all of the Offered  Shares at the price per share  determined in accordance
     with Section 9.5 of this Section 9, provided that the  Corporation  may buy
     less than all of the Offered Shares if the balance of the Offered Shares is
     contemporaneously  purchased by Eligible  Purchasers (or otherwise disposed
     of in accordance with these Bylaws) or if the Offering  Stockholder  elects
     to accept offers by the Corporation and/or Eligible  Purchasers to purchase
     less than all of the  Offered  Shares  and to  retain  the  balance  of the
     Offered Shares.  If the Corporation  does not elect to purchase all Offered
     Shares,  within  thirty days after  receipt of the  Offering  Stockholder's
     Disposition Notice, it shall forward to the Offering  Stockholder a list of
     the  names  and  addresses  of  all  Eligible  Purchasers  together  with a
     description  of their  respective  rights to  purchase  Offered  Shares not
     initially purchased by the Corporation.

     The Offering  Stockholder  shall within  fifteen days after receipt of such
     list of Eligible Purchasers offer to sell the balance of the Offered Shares
     to such Eligible  Purchasers in accordance with their respective  rights to
     purchase set forth in such list.

(b)  Elections  by  Eligible   Purchasers  to  purchase   Offered  Shares  under
     subsection  (a) hereof  shall be by written  notice  delivered  both to the
     Corporation  and to the Offering  Stockholder  within thirty days following
     the receipt of the offer to sell from the Offering  Stockholder as provided
     in Section 9.1(a) hereof.


(c)  The  Corporation  shall have the further option to buy or furnish  Eligible
     Purchasers  for any Offered  Shares not  initially  to be  purchased by the
     Corporation or by Eligible  Purchasers under  subsections (a) or (b) hereof
     within 120 days following  receipt by the  Corporation  of the  Disposition
     Notice.


(d)  The Offered Shares,  if any, not purchased under  subsections  (a), (b), or
     (c) of this Section 9.1 may be disposed of within 150 days after receipt by
     the Corporation of the Disposition  Notice, but only to persons and only on
     the terms and conditions set forth in the Disposition  Notice.  Any Offered
     Shares not so transferred  within such 150-day period may not thereafter be
     transferred, except upon compliance with the terms of this Section 9 of the
     Bylaws  and as if they  had not  been  previously  offered  hereunder.  Any
     attempt to transfer any Stock of the  Corporation in  contravention  of the
     provisions  of this  Section  9 shall be null and  void and  without  legal
     effect,  except that such attempted  transfer shall constitute a continuing
     offer to sell all such Stock  under  Section  9.1(a)  hereof.  The price at
     which such Stock may be purchased by the Corporation or Eligible Purchasers
     shall be  determined  pursuant to Section 9.5 of this Section 9; such Stock
     will be deemed to have been offered at the date of the attempted  transfer;
     and,  for  purposes  hereof,  such  attempted  transfer  shall be deemed to
     constitute the giving of a Disposition  Notice under Section 9.1, but there
     shall be no limitations  on the time periods  within which the  Corporation
     and/or  Eligible  Purchasers  shall be required to  exercise  their  rights
     hereunder.

<PAGE>

Section 9.2  REVOCABLE TRUSTS; PERSONAL HOLDING CORPORATIONS.

(a)  Anything in this Section 9 to the contrary notwithstanding, any shareholder
     may, with the approval of the Board of Directors or such  officer(s) as may
     be designated  by the Board of Directors for such purpose,  transfer any or
     all Stock of the  Corporation  now owned or hereafter  acquired by him to a
     revocable  trust for the sole  benefit  of  himself  during  his  lifetime,
     provided that:

      (i)   the trust instrument  acknowledges  that the Stock is held subject
            to the terms and conditions of these Bylaws;

      (ii)  the trust, by its terms, provides that on the first to occur of:

                        (A)   the termination of the trust,

            (B)   the  ceasing of the  shareholder  to act as sole  trustee of
                  the trust, or

            (C)   any  event  described  in  Section  9.4  with  respect  to the
                  settlor,  all stock of the Corporation  then held by the trust
                  will either revert to the  shareholder  or be offered for sale
                  by the same procedure as set forth in Section 9.1 hereof.

      (iii) the  shareholder  is the sole  trustee  of said  trust and the trust
            grants to the  shareholder  and to no other person,  corporation  or
            other entity full powers as trustee with respect to all Stock of the
            Corporation  at any time  held by the  Trust,  including  powers  to
            attend  all  meetings  of  shareholders,  vote such  shares and give
            proxies with respect thereto, make all decisions with respect to the
            trust's sale or purchase thereof,  including the power to direct the
            sale of some or all of the Stock of the  Corporation at any time for
            any reason deemed valid by said shareholder;

      (iv)  a copy of the trust,  as from time to time amended,  is at all times
            kept  on file by the  Trustee  thereof  with  the  Secretary  of the
            Corporation; and

      (v)   the trust, by its terms, provides that any amendment that in any way
            affects the Stock of the Corporation held by the trust or any of the
            provisions  relating  to  such  Stock  set  forth  in  subparagraphs
            [(a)](i)  through [d](iv) above,  must be approved in advance by the
            President,  Treasurer or Secretary  of the  Corporation  or shall be
            null and void and of no effect with respect to such Stock.

(b)  Personal Holding  Corporations.  Anything in this Section 9 to the contrary
     notwithstanding,  any non-U.S.  resident  shareholder of the  Corporation's
     stock (for purposes of this  paragraph,  the  "Shareholder")  may, with the
     approval of the Board of Directors or such  officer(s) as may be designated
     by the Board of Directors  for such  purpose,  transfer any or all Stock of
     the  Corporation  now issued or  hereafter  acquired  by him (or direct the
     Corporation  to  issue  stock  allocated  by the  Corporation  to him) to a
     personal holding corporation  incorporated under the laws of a jurisdiction
     outside of the United  States which  corporation  is  wholly-owned  by such
     Shareholder  (or such similar entity under the laws of the  jurisdiction in
     which  such   Shareholder  is  domiciled  which  is  wholly-owned  by  such
     Shareholder and which is approved by the General Counsel of the Corporation
     in his discretion), provided that:

<PAGE>

     (i)  One  hundred  percent  (100%)  of the stock of such  personal  holding
          corporation  is owned solely by the  Shareholder  (or the ownership of
          such other  similar  approved  entity is one  hundred  percent  (100%)
          vested in the Shareholder) and no person,  corporation or other entity
          other  than the  Shareholder  shall  have any  rights or  powers  with
          respect to the  ownership,  control or  direction of any stock of such
          personal  holding  corporation or other similar approved entity or any
          stock of the  Corporation  at any time held by such  personal  holding
          corporation  or other  similar  approved  entity,  including,  without
          limitation,  any right to attend meetings of  shareholders,  vote such
          shares or give proxies with respect thereto;

     (ii) the  Articles  of  Incorporation,  Bylaws  and any  other  charter  or
          governing  documents of such  personal  holding  corporation  or other
          similar  approved  entity contain  restrictions on the transfer of its
          stock which have  substantially  the same effect as the stock transfer
          restrictions contained in these Bylaws, and are approved in writing by
          the General Counsel of the  Corporation,  are not amended without such
          approval,  and certified or notarized  copies thereof are at all times
          kept on file with the Secretary of the Corporation;

     (iii)all  stock  certificates  of  the  personal  holding  corporation  (or
          similar documents  evidencing ownership of such other similar approved
          entity)  contain a legend  identifying  the existence of such transfer
          restrictions;

     (iv) such personal  holding  corporation or similar  approved  entity shall
          agree in  writing  with  the  Corporation  not to  issue or allot  any
          additional stock of any class to anyone other than the Shareholder;

     (v)  the Shareholder and the personal holding  corporation or other similar
          approved  entity  agree with the  Corporation  in  writing,  in a form
          approved by the  General  Counsel of the  Corporation,  that they will
          abide  by  all  of  the  terms   restricting   the   transfer  of  the
          Corporation's  stock  as set  forth in  these  Bylaws  (as they may be
          amended  from  time to time)  and that  they  will take or cause to be
          taken all steps which may be  required  in order to assure  compliance
          with the  stock  transfer  restrictions  contained  in  these  Bylaws,
          including  an  agreement  not to  transfer  the stock of the  personal
          holding  corporation  (or other  evidence  of  ownership  of a similar
          approved entity); and

     (vi) the personal holding  corporation (or similar approved entity) and the
          Shareholder shall agree in writing with each other and the Corporation
          that, upon the first to occur of:

          (A)  any  event   described   in  Section  9.4  with  respect  to  the
               Shareholder;

          (B)  the  bankruptcy,  insolvency,  dissolution  (either  voluntary or
               involuntary),  sale or merger of the personal holding corporation
               or other similar approved  entity,  or the sale or attempted sale
               of any of its stock,  other than in accordance with these Bylaws,
               or its assets,  or the  imposition  of any lien upon the stock of
               the  Corporation  or other assets  owned by the personal  holding
               corporation or other similar approved entity; or

          (C)  the amendment of the Articles of Incorporation,  Bylaws, or other
               charter  or  governing   documents  of  such   personal   holding
               corporation or other similar approved entity,  which amendment is
               not approved in writing by
<PAGE>

               the General Counsel of the  Corporation,  or any breach of any of
               the  provisions  of   subparagraphs   (i)  through  (v)  of  this
               subsection;

            all stock of the  Corporation  then  owned by the  personal  holding
            corporation  or other similar  approved  entity will be deemed to be
            offered for sale by the same  procedures as set forth in Section 9.1
            hereof.

Section  9.3  EMPLOYEE  TRUSTS.  Anything  in  this  Section  9 to the  contrary
notwithstanding,  Stock of the  Corporation  may be owned by one or more  trusts
maintained  exclusively for the benefit of employees of the  Corporation  and/or
any of its present or future  subsidiaries  and either  qualified  under Section
401(a)  or  501(a)  of the  Internal  Revenue  Code  of 1986  (or any  successor
statute),  or approved by the Board of  Directors of the  Corporation,  provided
that:

(a)   upon the occurrence of any event  specified in Section 9.4 with respect to
      any  employee  who is then a  beneficiary  of such trust,  the trust shall
      offer for sale in accordance  with the terms and provisions of Section 9.4
      hereof:

      (i)   all Stock of the  Corporation,  if any,  allocated to the separate
            account of such employee under the trust's terms; and

      (ii)  a pro rata  portion  of all  Stock of the  Corporation  held by such
            trust and not allocated to the separate  accounts of  beneficiaries,
            such pro rata  portion  to be based  upon such  actuarial  and other
            considerations  as the  trustees  of the  trust  and  the  Board  of
            Directors of the Corporation  shall,  in their absolute  discretion,
            deem appropriate.

Section 9.4 DEATH, TERMINATION OF EMPLOYMENT, BANKRUPTCY, LIENS. On the death of
a shareholder,  or upon the termination of a  shareholder's  employment with the
Corporation or any subsidiary of the Corporation, whether said termination be by
retirement,  voluntary or involuntary  termination,  or for any other reason, or
upon the  Corporation  receiving  actual  knowledge  that a  shareholder  or any
personal holding  corporation or similar approved entity as described in Section
9.2 has become  bankrupt or suffered or permitted the  imposition of any lien or
attachment  on any Stock of the  Corporation  owned by such  shareholder  or any
trust,  personal  holding company or other similar approved entity holding Stock
for his benefit, whichever first occurs ("Determination Date"), all Stock of the
Corporation then owned by such shareholder or his representative or held for his
benefit  in any  trust,  personal  holding  company  or other  entity  permitted
hereunder  shall be deemed  offered for sale and to  constitute  Offered  Shares
subject to  purchase by the same  procedure  as set forth in Section 9.1 of this
Section 9, excepting  that,  purchase of such shares shall occur on such Closing
Date (not more than 245 days after the Determination  Date), as the President or
Secretary shall determine with payment to be made in accordance with Section 9.6
hereof.  Any of  such  shares  of  Stock  not  elected  to be  purchased  by the
Corporation or by Eligible  Purchasers  within 245 days after the  Determination
Date shall be  purchased  by the  Corporation  unless and to the extent that the
Corporation  is  prohibited  from  doing so by the DGCL.  For  purposes  of this
Section 9.4,  notwithstanding  any other  provision of this Bylaw, a shareholder
shall be deemed to own all Stock  transferred  by him to a trust  satisfying the
terms and  conditions  of Section  9.2 hereof and such trust shall have the same
obligations  with respect to the sale of such Stock hereunder as the shareholder
would have had if the Stock had not been transferred to said trust.

<PAGE>

Section 9.5  PURCHASE PRICE.

(a)  The Purchase Price for any Stock of the Corporation  shall be determined in
     accordance  with this Section 9.5,  excepting that if a Disposition  Notice
     given under  Section 9.1 indicates an intention to make a bona fide sale of
     Stock for value, then the Purchase Price for any Stock which is the subject
     of such  notice  (including  Stock which is being  offered  pursuant to the
     terms of  Section  9.2 or 9.3)  shall  equal  the  price  set forth in such
     notice,  if  such  price  is  lower  than  the  Purchase  Price  determined
     hereunder.

(b)  Except as provided in  subparagraph  (a) hereof and subject to subparagraph
     (e)  hereof,  the  Purchase  Price for any Stock  purchased  by an Eligible
     Purchaser  on or after July 1, 1996 shall be the Formula Book Value of such
     Stock as of the last day of the  Corporation's  fiscal year coincident with
     or next preceding the Closing Date with respect to such purchase.

(c)  Except as provided in subparagraph  (a) hereof,  the Purchase Price for any
     Stock purchased by the Corporation hereunder shall be determined as follows
     (subject  to  appropriate   adjustment  to  reflect  stock  splits,   stock
     dividends, combinations of shares and similar recapitalizations):

               The Purchase Price (P) per share for purchases by the Corporation
               with a date of Disposition  Notice or a Determination  Date on or
               after July 1, 1990 shall be determined by the following formula:

                        P= [B x(l +(r x  n/12))]  +(d x n/12)
               B = Formula  Book  Value of such  Stock as of the last day of the
               Corporation's  fiscal year  coincident with or next preceding the
               date of Disposition  Notice under Section 9.1 or a  Determination
               Date under Section 9.4, whichever is applicable;

               r = the actual percentage  increase,  if any, in the Formula Book
               Value  of such  Stock  as of the  last  day of the  Corporation's
               fiscal year during which such Disposition Notice or Determination
               Date occurs over the Formula Book Value as of the last day of the
               Corporation's prior fiscal year;

               n = the number of  completed  months  between (1) the last day of
               the  Corporation's  fiscal year coincident with or next preceding
               such Disposition  Notice or Determination  Date, and (2) the date
               of such Disposition Notice or such Determination Date,  whichever
               is applicable; and

               d = The dividend,  if any, per share  declared for such Stock for
               the  fiscal  year  during  which  such   Disposition   Notice  or
               Determination  Date  occurs  (unless  the  shareholder   actually
               receives the dividend for such year, in which case d = 0).

(d)  If, and only if, the Closing Date for the purchase by the Corporation or an
     Eligible  Purchaser  of any Stock  under  Section  9.4  hereof is more than
     thirty (30) days after the Determination Date, the Corporation will pay the
     selling shareholder interest on the amount of the Net Book Value denoted as
     "B" in the  formula set forth in  subparagraph  (c) hereof at the Loan Rate
     (as described in Section 9.6(b)(iii) hereof) from the Determination Date to
     the Closing Date.

(e)  Except  as  provided  in  subparagraph  (a)  hereof,  with  respect  to any
     purchases of Stock by an Eligible  Purchaser from a shareholder  other than
     the Corporation, the Corporation

<PAGE>

     will pay the selling  shareholder an amount which is equal to "P" minus "B"
     in the formula set forth in subparagraph (c) hereof.

Section 9.6  PAYMENT.

(a)  The Purchase Price for Stock of the Corporation  purchased  hereunder by an
     Eligible  Purchaser  shall be paid in cash on the Closing Date,  subject to
     Section  9.5(e)  hereof,  except as the  purchaser and seller may otherwise
     agree.

      (b.i) Payments by the  Corporation  of the portion of the  Purchase  Price
            representing the pro rata increase, if any, in the Net Book Value of
            the  Stock  and  the pro  rata  dividend  may be  made  in  multiple
            installments as may be determined by the President or Secretary from
            time-to-time,  but no such  installment  shall  be made  later  than
            eighteen  (18) months  after the Closing  Date except as provided in
            subparagraph (b)(ii) hereof.

      (b.ii)Notwithstanding  the provisions of subparagraph  (b)(i) hereof,  the
            Purchase Price for Stock of the Corporation  purchased  hereunder by
            the Corporation may be paid, at the option of the  Corporation,  (i)
            all in  cash,  or (ii)  twenty-five  percent  (25%)  in cash and the
            balance  in a  non-negotiable  promissory  note  of the  Corporation
            payable over a period of not more than three (3) years following the
            Closing  Date,  no part of such note to be paid in the same calendar
            year in which the  stock is  purchased  unless  such note is paid in
            full within such  calendar  year,  such note to bear interest on the
            unpaid balance thereof at the Loan Rate (as hereinafter defined), or
            (iii) on such other terms as seller and the Corporation may agree in
            writing.

      (b.iii) "Loan Rate"  shall mean the  interest  rate for Wyatt  shareholder
            loans in effect at such bank or banks as the Board of Directors, the
            President or the  President's  designee shall have approved for such
            loans  on the  date of  issue  of a note  pursuant  to  subparagraph
            (b)(ii) hereof, or the Determination Date pursuant to Section 9.5(d)
            hereof, or 10% per annum, whichever is lower.

Section 9.7 ENDORSEMENT ON STOCK  CERTIFICATES.  All  certificates  representing
Stock  of  the  Corporation  shall  be  conspicuously  endorsed  with  a  legend
substantially as follows:

      "THE SHARES REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER
      THE SECURITIES ACT OF 1933. THE SHARES REPRESENTED BY THIS CERTIFICATE ARE
      SUBJECT TO AND MAY NOT BE SOLD,  TRANSFERRED,  ASSIGNED,  HYPOTHECATED  OR
      OTHERWISE DISPOSED OF EXCEPT UNDER THE CIRCUMSTANCES  SPECIFIED IN SECTION
      9. OF THE BYLAWS OF THE CORPORATION,  A COPY OF WHICH MAY BE OBTAINED FROM
      THE  SECRETARY  OF  WATSON  WYATT & COMPANY  WHO WILL MAIL A COPY  THEREOF
      WITHOUT  CHARGE TO THE HOLDER  HEREOF  WITHIN 5 DAYS OF A WRITTEN  REQUEST
      THEREFOR."

Section 9.8  [RESERVED]

<PAGE>

Section 9.9  DEFINITIONS.

(a)  The term  "Eligible  Purchasers",  as used  herein,  shall  mean any of the
     following persons or entities:

      (i)   full-time   employees   or  regular   part-time   employees  of  the
            Corporation or its subsidiaries  who satisfy criteria  approved from
            time-to-time by the Board of Directors;

      (ii)  a partner  engaged  full-time  in a  partnership  practice  of any
            affiliate or subsidiary, if applicable, of the Corporation;

      (iii) a  director  of  the   Corporation   or  any   subsidiary  of  the
            Corporation;

      (iv)  a corporation,  partnership, association, or other entity with which
            the  Corporation  has  an  affiliated  business   relationship,   as
            designated from time to time by the Board of Directors; or

      (v)   full-time   employees   or  regular   part-time   employees  of  any
            corporation,  partnership,  association,  or other entity with which
            the   Corporation  has  an  affiliated   business   relationship  as
            designated  from  time to time by the  Board  of  Directors  and who
            satisfy  criteria  approved  from  time  to  time  by the  Board  of
            Directors.

     The Board of Directors  shall  designate which persons in the categories of
     persons  set forth above  shall be deemed to be  Eligible  Purchasers  with
     respect to any particular transaction. Designation as an Eligible Purchaser
     in  connection  with any offer and sale shall not create or imply any right
     to be so designated  in  connection  with any other offer or sale or, if so
     designated, to be designated on the same terms and conditions.

(b)  Net Book Value of Common Stock as used herein  shall mean the  consolidated
     net book value of the Common  Stock of the  Corporation  determined,  on an
     accrual basis, by generally accepted  accounting  principles except that in
     computing such Net Book Value as of June 30, 1984, or any subsequent fiscal
     year end,  consolidated assets of the Corporation  consisting of subscriber
     lists,  computer  software and data banks used  principally in compensation
     survey  or  related  businesses  carried  on  by  the  Corporation  or  any
     subsidiary  shall be valued at 50% of the  Consolidated  income received by
     the  Corporation  in respect of such  business  during the fiscal year then
     ended.  Formula  Book Value as used herein shall mean the Net Book Value of
     the Corporation's  Common Stock as of June 30, 1996, increased or decreased
     by net income or losses, and all other GAAP basis increases or decreases to
     Net Book Value  occurring  after June 30, 1996,  adjusted to (i) spread the
     economic  impact of certain real estate  sublease losses over the remaining
     life of the sublease;  and (ii)  eliminate  annual  changes in the Currency
     Translation  Adjustment ("CTA") occurring after June 30, 1996. Formula Book
     Value shall be determined by the independent  certified public  accountants
     of the Corporation from the Corporation's  consolidated financial statement
     prepared  on  an  accrual  basis  in  accordance  with  generally  accepted
     accounting principles as certified by such accountants, except as described
     above.  Such  determinations  shall  be  conclusive  and  binding  upon the
     Corporation and all holders of stock.

(c)  The term "Closing Date"  hereunder  shall mean the time  established by the
     President or Secretary pursuant to Section 9.1, 9.4 or 9.5 hereof.

<PAGE>

(d)   The  term  "Corporation"  as used  herein  in  Section  9 shall  mean  the
      Corporation,   a  Subsidiary,  or  an  Affiliate  as  defined  in  ARTICLE
      FOURTEENTH of the Restated Certificate of Incorporation.

Section 9.10  BENEFIT.  The rights and  restrictions  contained  herein shall be
binding upon and inure to the benefit of all present and future  shareholders of
the Corporation, their heirs, executors, administrators, successors and assigns.

Section 9.11 AMENDMENT.  Except as provided below,  this Section 9 of the Bylaws
of the Corporation may be altered, amended or repealed only upon the affirmative
vote of the holders of Stock  possessing at least 80% of the outstanding  voting
rights of the capital stock of the  Corporation,  voting as one aggregate class.
If any such  alteration,  amendment  or  repeal  affects  any  class or  classes
adversely,  then,  in addition  to the  affirmative  vote  required  above,  the
affirmative vote of holders of at least a majority of the outstanding  shares of
each class so affected,  voting separately as a class, shall be required, unless
the effect of such alteration,  amendment or repeal is adverse to all classes on
a substantially  equivalent basis.  Notwithstanding the foregoing, any amendment
to this Section 9 of the Bylaws of the Corporation describing the Purchase Price
of any class of Stock hereafter  authorized  shall require only such affirmative
vote of shareholders as Section 242 of the DGCL, as then in effect,  requires to
amend the Corporation's  Restated  Certificate of Incorporation to authorize the
issuance of such class.




                               SECOND AMENDMENT
                                       TO
                           THIRD AMENDED AND RESTATED
                          CREDIT AND SECURITY AGREEMENT


      THIS SECOND  AMENDMENT TO THIRD  AMENDED AND RESTATED  CREDIT AND SECURITY
AGREEMENT (this "Second Amendment"), dated as of April 30, 1997, is entered into
among Watson Wyatt & Company (formerly known as The Wyatt Company) (d/b/a Watson
Wyatt Worldwide) ("Wyatt"),  Watson Wyatt Investment Consulting,  Inc. (formerly
known as Wyatt Investment  Consulting,  Inc.) ("WWIC" and,  together with Wyatt,
the "Companies"), NationsBank, N.A. ("NationsBank"), as a Bank and as Agent (the
"Agent") for the Banks,  and the Banks identified as such on the signature pages
hereto (the "Banks"). Terms used but not otherwise defined herein shall have the
meanings provided in the Credit Agreement (as defined below).

                                    RECITALS

      A. The Companies, as Borrowers,  the Banks and the Agent entered into that
certain Third Amended and Restated Credit  Agreement dated as of January 5, 1996
(as amended and supplemented from time to time, the "Credit Agreement") and that
certain  Consent and  Agreement  dated as of March 6, 1996 (the  "Consent"  and,
together with the Credit Agreement, the "Agreements").

      B.    Effective March 31, 1996, Wyatt entered into the Wellspring Joint
Venture.

      C.  Wellspring  Joint Venture is in the final stages of negotiating a five
year services  agreement with Federal Express  Corporation  ("Federal  Express")
scheduled  to commence  September 1, 1997.  As a condition to entering  into the
agreement, Federal Express is requesting a separate guaranty from Wyatt and from
State  Street  Bank and Trust  Company,  for the  benefit  of  Wellspring  Joint
Venture, in the amount of $5,310,000 each (the "Federal Express Guaranty").

      D. The Companies  have requested that the Banks agree to modify certain of
the covenants  and  agreements  contained in the Credit  Agreement to permit the
Federal Express Guaranty.

      E.    The Banks have agreed to execute and deliver this Second
Amendment on the terms and conditions set forth herein.


<PAGE>


                                    AGREEMENT

      NOW,  THEREFORE,  IN  CONSIDERATION  of the  premises  and other  good and
valuable  consideration,   the  receipt  and  sufficiency  of  which  is  hereby
acknowledged, the parties hereto agree as follows:

      1.    Amendment.

      Section  7.2(a) of the Credit  Agreement  is hereby  amended by  replacing
subsection (iv) thereof in its entirety with the following:

            (iv)   guaranty   and  other   contingent   obligations,   excluding
      contingencies arising out of office and equipment leases and the Guaranty,
      which shall not be greater than  $7,500,000 in the aggregate at the end of
      any fiscal quarter.

      2.    Condition Precedent.  This Second Amendment shall not be
effective until the Agent has received copies of this Second Amendment duly
executed by the Companies and the Majority Banks.

      3. Liens.  The Companies affirm the liens and security  interests  created
and granted in the Credit  Agreement and the other Loan Documents and agree that
this Second  Amendment shall in no manner  adversely affect or impair such liens
and security interests.

      4.  Representations  and  Warranties.  Each Company hereby  represents and
warrants  to the Banks and the Agent that (a) no Event of  Default or  Incipient
Default exists and is continuing  under the Credit  Agreement except as is being
waived  pursuant  to  paragraph  1  above;  (b)  such  Company  has  no  claims,
counterclaims,  offsets,  credits  or  defenses  to the Loan  Documents  and the
performance  of its  obligations  thereunder,  or if such  Company  has any such
claims, counterclaims, offsets, credits or defenses to the Loan Documents or any
transaction  related  to  the  Loan  Documents,  the  same  are  hereby  waived,
relinquished  and released in consideration of the Majority Banks' execution and
delivery of this Second Amendment;  and (c) since the date of the last financial
statements of the Companies  delivered to the Banks, no material  adverse change
has occurred in the business,  financial  condition,  operations or prospects of
such Company other than as previously disclosed to the Banks.

      5.    No Other Changes.  Except as expressly modified and amended in
this Second Amendment, all of the terms, provisions and conditions of the
Credit Agreement and the other Loan Documents shall remain unchanged.

      6.    Counterparts.  This Second Amendment may be executed in any
number of counterparts and by the parties hereto in separate counterparts,
each of which when so executed and delivered shall be deemed to be an
original and all of which taken together shall constitute one and the same
instrument.

<PAGE>

      7. ENTIRETY. THIS SECOND AMENDMENT AND THE OTHER LOAN DOCUMENTS EMBODY THE
ENTIRE  AGREEMENT  BETWEEN THE PARTIES AND  SUPERSEDE ALL PRIOR  AGREEMENTS  AND
UNDERSTANDINGS,  IF ANY,  RELATING  TO THE  SUBJECT  MATTER  HEREOF.  THESE LOAN
DOCUMENTS  REPRESENT  THE FINAL  AGREEMENT  BETWEEN  THE  PARTIES AND MAY NOT BE
CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL AGREEMENTS
OF THE PARTIES.

                 [Remainder of Page Intentionally Left Blank]


<PAGE>


      IN WITNESS WHEREOF, the parties hereto have executed this Second Amendment
as of the date first above written.


                                            COMPANIES

                                            WATSON WYATT & COMPANY (f/k/a
                                            The Wyatt Company) (d/b/a Watson
                                            Wyatt Worldwide)


ATTEST:   /S/Eric B. Schweizer              By:   /S/Barbara L. Landes
          Name: Eric B. Schweizer                 Name: Barbara L. Landes
          Title: Treasurer                       Title: V.P. Finance and CFO


                                            WATSON WYATT INVESTMENT
                                            CONSULTING, INC. (f/k/a Wyatt
                                            Investment Consulting, Inc.)

WITNESS:  /S/Elaine S. Wiggins              By:   /S/Walter W. Bardenwerper
          Name: Elaine S. Wiggins                 Name: Walter W. Bardenwerper
          Title: Notary Public                    Title: Secretary



                             [Signatures Continued]


<PAGE>



                                            BANKS

                                            NATIONSBANK, N.A., as Agent
                                            and as a Bank

                                            By: /S/Elizabeth S. Duff
                                            Name: Elizabeth S. Duff
                                            Title: Vice President


                                            THE FIRST NATIONAL BANK OF
                                            CHICAGO (successor in interest to
                                            NBD Bank)

                                            By: /S/Amy L. Golz
                                            Name: Amy L. Golz
                                            Title: Vice President


                                            MELLON BANK, N.A.

                                            By: /S/J. Michael Troutman
                                            Name: J. Michael Troutman
                                            Title: Vice President




                 LIST OF SUBSIDIARIES OF WATSON WYATT & COMPANY
                             WATSON WYATT & COMPANY
                          SUBSIDIARIES AND AFFILIATES
                                                                    OWNERSHIP BY
COUNTRY         COMPANY NAME                                         THE COMPANY
- -------         ------------                                        ------------
United States   Watson Wyatt Investment Consulting, Inc.                100%
  (including    Wellspring Resources LLC(14)                            50%
  Puerto Rico)  Wyatt Data Services, Inc.                               100%
                Wyatt Preferred Choice, L.L.C.                          100%
                Wyatt Asset Services, Inc.                              100%
                Watson Wyatt & Company II                               100%
                Watson Wyatt International, Inc.                        100%
                Wyatt Software Services, Inc.                           100%
Argentina       Watson Wyatt Argentina S.A. (4)                         100%
Australia       Watson Wyatt Australia Pty Ltd                          100%
                WyComp Pty. Limited(15)                                 100%
Barbados        Watson Wyatt (Barbados) Limited(4)                      100%
                Watson Wyatt Management (Barbados) Limited(4)           100%
Belgium         G&H Consulting Actuaries B.V.(6)                        100%
                Watson Wyatt S.A.                                       50.10%
Brazil          Watson Wyatt Brasil Ltda. (9)                           99%
Canada          Watson Wyatt Company Limited                            100%
China           Watson Wyatt China Ltd.                             being formed
Colombia        Watson Wyatt Colombia S.A. (4)                          100%
France          Watson Wyatt S.A.R.L.                                   50.10%
Germany         Watson Wyatt GmbH                                       50.10%
                Wyatt Bode Grabner GmbH(10)                             50%
Hong Kong       Watson Wyatt Hong Kong Limited(4)                       100%
                Watson Wyatt Systems Limited (13)                       100%
India           Watson Wyatt India Private Limited(5)                   60%
Indonesia       P.T. Wyatt Purbajaga(3)                                 60%
Italy           Watson Wyatt S.r.l.                                     50.10%
Japan           Watson Wyatt K.K. (4)                                   100%
Malaysia        Watson Wyatt (Malaysia) Sdn. Bhd. (4)                   100%
Mauritius       Watson Wyatt Holdings (Mauritius) Limited(11)           100%
Mexico          Watson Wyatt Mexico, S.A. de C.V. (4)                   100%
Netherlands     Watson Wyatt B.V.                                       50.10%
New Zealand     Retirement Advisory Services (NZ) Limited               100%
                Retirement Trustees NZ Limited                          100%
                Watson Wyatt New Zealand Limited4                       100%
Philippines     Watson Wyatt Philippines, Inc. (2)                      40%
Shanghai        Watson Wyatt Shanghai                               being formed
Singapore       Watson Wyatt Singapore Pte. Ltd. (4)                    100%
Spain           Watson Wyatt de Espana, S.A.                            50.10%
Sri Lanka       Watson Wyatt Lanka (Private) Limited(12)                100%
Sweden          Watson Wyatt AB                                         50.10%
Switzerland     Watson Wyatt SA                                         50.10%
Thailand        Watson Wyatt Thailand Limited                       being formed
U.K.            Graham & Company Limited(7)                             100%
                PCL (1991) Limited(7)                                   100%
                PCL Limited(7)                                          100%
                The Wyatt Company (UK) Limited(7)                       100%
                The Wyatt Company Holdings Limited(4)                   100%
                Watson Wyatt Holdings (Europe) Limited                  50.10%
                Watson Wyatt International Pension Trustees, Ltd.       50.10%
                Watson Wyatt Limited                                    50.10%
                Wyatt Financial Services Limited(7)                     100%
                Wyatt Pension Plan Trustee Limited(7)                   100%
- ----------
(1)   Includes direct and indirect ownership by Watson Wyatt & Company
(2)   Other 60% held by Philippine nationals; nominee shareholders
(3)   Name change pending
(4)   100% held by Watson Wyatt International, Inc.
(5)   Joint Venture; Other 40% held by ABC Consultants Private, Limited
(6)   100% held by Watson Wyatt SA (Switzerland subsidiary)
(7)   100% held by The Wyatt Company Holdings Limited
(8)   Owned beneficially 100% by Watson Wyatt & Company
(9)   Other 1% held by Wyatt Data Services, Inc.
(10)  Other 50% held by Drs. Bode and Grabner
(11)  60% held by Watson Wyatt International, Inc.; 20% held by each of Watson
        Wyatt Hong Kong Limited and Watson Wyatt Company Limited
(12)  100% held by Watson Wyatt Singapore Pte. Ltd.
(13)  100% held by Watson Wyatt Hong Kong Limited
(14)  Joint Venture; Other 50% held by State Street Bank & Trust Company
(15)  100% held by Watson Wyatt Australia Pty. Ltd.





                                                                      Exhibit 23
                       CONSENT OF INDEPENDENT ACCOUNTANTS



We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statement on Form S-8  (33-317553) of Watson Wyatt & Company of our report dated
July 23, 1997  appearing  on page F-1 of this Form 10-K.  We also consent to the
incorporation  by reference of our report on the Financial  Statement  Schedule,
which appears on page F-26 of this Form 10-K.



/S/ PRICE WATERHOUSE LLP
- ------------------------
PRICE WATERHOUSE LLP

Washington, D.C.
September 24, 1997











                                    






                                                                      Exhibit 24
                       CONSENT OF INDEPENDENT ACCOUNTANTS



We consent to the incorporation by reference  in the Registration  Statement  of
Form  S-8  (33-317553)  pertaining  to the Wyatt  Stock  Purchase Plan of Watson
Wyatt and  Company,  formerly  the Wyatt  Company,  of our report dated July 18,
1997,  with respect to the  financial  statements  of  Wellspring  Resources LLC
included  in Form 10-K of Watson  Wyatt and  Company for the year ended June 30,
1997.


/S/ Ernst & Young LLP
- ---------------------
Ernst & Young LLP

Jacksonville, Florida
September 24, 1997











<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                                   1,000
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              Jun-30-1997
<PERIOD-START>                                 Jul-01-1996
<PERIOD-END>                                   Jun-30-1997
<CASH>                                              26,257
<SECURITIES>                                             0
<RECEIVABLES>                                      126,286
<ALLOWANCES>                                         2,525
<INVENTORY>                                              0
<CURRENT-ASSETS>                                   157,305
<PP&E>                                             129,392
<DEPRECIATION>                                      92,347
<TOTAL-ASSETS>                                     331,778
<CURRENT-LIABILITIES>                              135,998
<BONDS>                                            111,543
                                    0
                                              0
<COMMON>                                            18,130
<OTHER-SE>                                          65,756
<TOTAL-LIABILITY-AND-EQUITY>                       331,778
<SALES>                                                  0
<TOTAL-REVENUES>                                   510,998
<CGS>                                              431,137
<TOTAL-COSTS>                                      502,826
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                   1,506
<INCOME-PRETAX>                                      1,954
<INCOME-TAX>                                           889
<INCOME-CONTINUING>                                  1,605
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                           898
<EPS-PRIMARY>                                          .05
<EPS-DILUTED>                                            0
        


</TABLE>

 

                             Financial Statements

                            Wellspring Resources LLC

                          Year ended June 30, 1997 and
                        Three Months ended June 30, 1996
                       with Report of Independent Auditors



<PAGE>


                            Wellspring Resources LLC

                              Financial Statements

                          Year ended June 30, 1997 and
                        Three Months ended June 30, 1996





                                    Contents

Report of Independent Auditors..............................................1

Audited Financial Statements

Balance Sheets..............................................................2
Statements of Operations....................................................3
Statements of Changes in Partners' Equity...................................4
Statements of Cash Flows....................................................5
Notes to Financial Statements...............................................6



<PAGE>












                         Report of Independent Auditors

Board of Directors
Wellspring Resources LLC

We have audited the accompanying balance sheets of Wellspring Resources LLC (the
Company) as of June 30, 1997 and 1996, and the related statements of operations,
and cash  flows for the  twelve  and  three  month  periods  then  ended.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audit.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of the Company at June 30, 1997
and 1996,  and the results of its  operations  and its cash flows for the twelve
and three month  periods  then ended,  in  conformity  with  generally  accepted
accounting principles.


/S/ Ernst & Young LLP
- ---------------------
Ernst & Young LLP
Jacksonville, Florida
July 18, 1997


                                      -1-
<PAGE>


                            Wellspring Resources LLC

                                 Balance Sheets

<TABLE>
<CAPTION>


                                                                                          June 30
ASSETS                                                                            1997              1996
                                                                              -------------     -------------
<S>                                                                                     <C>               <C>

Current assets:
   Cash and cash equivalents                                                   $  3,159,664      $  6,326,590
   Receivables from clients                                                       3,077,787                 -
   Receivable from affiliates, net                                               11,009,153        11,248,157
   Deferred client implementation costs - current portion, net of
     accumulated amortization                                                     3,133,109                 -
   Other current assets                                                             135,595           143,048
                                                                              -------------     -------------
Total current assets                                                             20,515,308        17,717,795

Fixed assets, net of accumulated depreciation                                     9,883,020         6,001,699
Deferred software development costs, net of accumulated amortization
                                                                                 37,157,057        16,309,000
Deferred client implementation costs - non-current, net of accumulated
  amortization                                                                   10,595,776         3,794,883
Other intangible assets, net of accumulated amortization                            500,000           916,667
                                                                              =============     =============
Total assets                                                                    $78,651,161       $44,740,044
                                                                              =============     =============

LIABILITIES AND PARTNERS' EQUITY 
Current liabilities:
   Accounts payable and accrued liabilities                                     $11,220,020      $  7,858,200
   Deferred revenue - current portion                                             1,699,124                 -
                                                                              -------------     -------------
Total current liabilities                                                        12,919,144         7,858,200

Non-current liabilities:
   Deferred revenue - non-current portion                                         6,961,094           235,000
   Accrued retirement benefits                                                      306,168                 -
                                                                              -------------     -------------
Total non-current liabilities                                                     7,267,262           235,000

   Commitments and contingent liabilities

                                                                              -------------     -------------
Total liabilities                                                                20,186,406         8,093,200

Partners' equity
   Partners' contributions                                                       73,500,000        39,462,000
   Retained (deficit)                                                           (15,035,245)       (2,815,156)
                                                                              -------------     -------------
Total partners' equity                                                           58,464,755        36,646,844
                                                                              -------------     -------------
Total liabilities and partners' equity                                          $78,651,161       $44,740,044
                                                                              =============     =============

</TABLE>

SEE ACCOMPANYING NOTES.

                                      -2-

<PAGE>


                            Wellspring Resources LLC

                            Statements of Operations


<TABLE>
<CAPTION>

                                                                          Three 
                                                                          Months
                                                     Year ended           ended 
                                                      June 30,           June 30,
                                                        1997               1996
                                                   -------------       -------------
<S>                                                          <C>                 <C>

Client Fees                                          $45,088,170         $10,829,487

Operating costs:
   Salaries and benefits                              23,038,910           4,853,592
   Subcontracted services                             20,014,717           6,025,063
   Occupancy and communications                        5,908,028             879,377
   Office expense                                      3,862,196             914,145
   Depreciation                                        1,792,082             966,490
   Amortization                                        2,312,767              83,333
                                                   -------------       -------------
Total operating costs                                 56,928,700          13,722,000
                                                   -------------       -------------

Loss from operations                                 (11,840,530)         (2,892,513)

Non-operating  income (expense):
   Interest income                                       206,257              77,357
   Interest expense                                     (585,816)                  -
                                                   =============       =============
Net loss                                            $(12,220,089)        $(2,815,156)
                                                   =============       =============


</TABLE>

SEE ACCOMPANYING NOTES.

                                      -3-

<PAGE>


                            Wellspring Resources LLC

                    Statements of Changes in Partners' Equity

<TABLE>
<CAPTION>

                                         Total
                                       Retained            Partners'          Partners'
                                       (Deficit)         Contributions         Equity
                                    -------------        -------------     -------------
<S>                                           <C>                  <C>               <C>

Balance at April 1, 1996            $           -         $          -      $          -
                                                

Net loss                               (2,815,156)                   -        (2,815,156)

Partners' contributions                         -           39,462,000        39,462,000
                                    -------------        -------------      ------------

Balance at June 30, 1996               (2,815,156)          39,462,000        36,646,844

Net loss                              (12,220,089)                   -       (12,220,089)

Partners' contributions                         -           34,038,000        34,038,000
                                    -------------        -------------      ------------

Balance at June 30, 1997             $(15,035,245)         $73,500,000       $58,464,755
                                    =============        =============      ============

</TABLE>


SEE ACCOMPANYING NOTES.

                                      -4-

<PAGE>


                            Wellspring Resources LLC

                            Statements of Cash Flows

<TABLE>
<CAPTION>

                                                                                                     Three
                                                                                                     Months      
                                                                                Year ended           Ended             
                                                                                  June 30,          June 30,
                                                                                    1997              1996
                                                                               -------------     --------------
                                                                               -------------     --------------
<S>                                                                                      <C>                <C>

Cash flows from operating activities
Net loss                                                                        $(12,220,089)      $(2,815,156)
Adjustments to reconcile net loss to net cash used in operating activities:
     Depreciation                                                                  1,792,082           966,490
     Amortization of software development costs, implementation costs and
       intangible assets                                                           2,312,767            83,333
     Change in working capital                                                       836,659        (3,533,005)
                                                                               -------------     -------------
Net cash used in operating activities                                             (7,278,581)       (5,298,338)

Cash flows from investing activities
Purchases of fixed assets                                                         (5,673,404)       (6,968,189)
Investment in software development                                               (21,949,159)      (17,309,000)
Investment in client implementations                                              (2,303,782)       (3,559,883)
                                                                               -------------     -------------
Net cash used in investing activities                                            (29,926,345)      (27,837,072)

Cash flows from financing activities
Capital contributions from affiliates                                             34,038,000        39,462,000
                                                                               -------------     --------------
Net cash provided by financing activities                                         34,038,000        39,462,000
                                                                               -------------     --------------

Net (decrease) increase in cash and cash equivalents                              (3,166,926)        6,326,590
Cash and cash equivalents at beginning of period                                   6,326,590                 -
                                                                               =============     =============
Cash and cash equivalents at end of period                                      $  3,159,664      $  6,326,590
                                                                               =============     =============

</TABLE>

                                      -5-

SEE ACCOMPANYING NOTES.


<PAGE>


                            Wellspring Resources LLC

                          Notes to Financial Statements

                                  June 30, 1997


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF BUSINESS

Wellspring  Resources  LLC (the  Company) was formed on April 1, 1996 as a joint
venture of Watson  Wyatt  Worldwide  (Wyatt) and State  Street  Global  Advisors
(State  Street)  with equal  ownership.  The  Company  previously  operated as a
separate  division of Wyatt under the name of Wyatt Preferred  Choice (WPC). The
Company  operates  principally  as an employee  benefits  outsourcing  firm with
ranges of services including  administration and processing of corporate savings
plans, defined benefit and contribution plans, and health and welfare plans.

The Company  was created  with the Wyatt  contribution  of software  development
costs related to WPC,  along with an equal  contribution  consisting of cash and
certain fixed assets from State Street.  The Company,  from its  inception,  has
focused on building  and  maintaining  its own client base as well as  servicing
certain contractual  relationships owned by Wyatt. The Company has leveraged the
use of the contributed  software technology to service its own client base which
it continues to build.

The Company,  operating as a limited  liability  partnership,  is a pass-through
entity which  incurs no federal  income  taxes;  however,  it is  obligated  for
payments of various state income taxes and ad valorem taxes which ultimately are
passed to the joint venture partners.

ACCOUNTING PERIODS

The Company's two accounting periods referred to hereafter are the twelve months
ended June 30, 1997 and the three months ended June 30, 1996.

USE OF ESTIMATES

Preparation  of financial  statements  in  conformity  with  generally  accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities, disclosures of contingent
assets and liabilities at the date of the financial  statements and the reported
amounts of revenues and expenses  during the reporting  period.  Actual  results
could  differ  from those  estimates.  Estimates  are used when  accounting  for
revenue, deferred software and development costs, depreciation and amortization,
asset write-downs and employee benefit plans.


                                      -6-
<PAGE>




                            Wellspring Resources LLC

                    Notes to Financial Statements (continued)






1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

REVENUE RECOGNITION

Fees  related  to  long-term  contracts  for  administrative  and  recordkeeping
services are recognized as income when earned based on terms of the contract.

CASH AND CASH EQUIVALENTS

The Company  considers  short-term,  highly  liquid  investments  with  original
maturities of 90 days or less to be cash equivalents.

RECEIVABLES FROM CLIENTS

Billed  receivables  from clients are  presented at their billed  amount less an
allowance for doubtful  accounts,  if any.  Unbilled  receivables  are stated at
their  estimated net realizable  value.  The Company has determined that none of
its  receivables  were  uncollectible  as of June 30,  1997 and 1996.  The total
amount of  unbilled  receivables  at June 30, 1997 was  $792,262;  there were no
unbilled receivables at June 30, 1996.

DEFERRED SOFTWARE DEVELOPMENT COSTS

Deferred software development costs includes costs associated with products that
are under  development  by the Company for use in providing  services to current
and future clients. Deferred software development costs includes certain systems
development and enhancement costs, which are specifically identifiable and which
will be associated with long-term  contracts for  outsourcing and  recordkeeping
services.  Deferred software development costs will be amortized over the useful
lives of the products.

The  Company had  invested  $38,256,057  and  $16,309,000  in deferred  software
development at June 30, 1997 and 1996, respectively. Accumulated amortization of
deferred software development costs was $1,099,000 at June 30, 1997.
There was no accumulated amortization at June 30, 1996.

                                      -7-

<PAGE>


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

The Company  assesses the  potential  for  impairment  of its deferred  software
development  assets based upon whether it is probable that  undiscounted  future
cash flows will be less than the net book value of the deferred  costs.  At June
30, 1997 and 1996, management does not believe that any such impairment exists.

DEFERRED CLIENT IMPLEMENTATION COSTS AND REVENUES

The Company incurs costs  associated  with converting  and/or creating  employee
databases  which are  required  for  providing  services  to its  clients.  Such
pre-operational  costs are deferred  until the  initiation of  operations  (on a
client/service  specific basis).  Upon  commencement of a service for a specific
client all  deferred  implementation  costs  associated  with such  service  are
ratably amortized over the remaining life of the contract governing the specific
client service.

The  Company  had  invested   $14,523,883  and  $3,794,883  in  deferred  client
implementation  costs  at June  30,  1997 and  1996,  respectively.  Accumulated
amortization  of deferred client  implementation  costs was $797,100 at June 30,
1997. There was no accumulated amortization at June 30, 1996.

The Company  receives fee revenues  from its clients for the  implementation  of
contracts.  The  recognition  of such fees is also  deferred  until the  related
contracts become operational. Deferred fee income was $8,660,218 and $235,000 at
June 30, 1997 and 1996, respectively.

The Company  assesses  the  potential  for  impairment  of its  deferred  client
implementation assets based upon whether it is probable that undiscounted future
cash flows will be less than the net book value of the deferred  costs.  At June
30, 1997 and 1996, management does not believe that any such impairment exists.

OTHER INTANGIBLES

The Company's other  intangibles  include  purchased  employee  benefit software
packages from Wyatt. Accordingly, the $1,000,000 original cost of these packages
had  accumulated  amortization  of $500,000  and $83,333 as of June 30, 1997 and
1996, respectively.

                                      -8-

<PAGE>


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of the Company's cash and cash equivalents, receivables from
clients and accounts  payable and accrued  liabilities  approximates  fair value
because of the short maturity and ready liquidity of those instruments.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially subject the Company to concentrations of
credit risk consist principally of certain cash and cash equivalents, short-term
investments and receivables from clients. The Company invests its excess cash in
high credit quality financial institutions.

The  Company  has  relatively  few  customers  that make up its  customer  base.
Concentrations of credit risk with respect to receivables from those clients are
reduced due to the credit worthiness of the customer base.

2. FIXED ASSETS

Furniture, fixtures, equipment, and leasehold improvements are recorded at cost,
and  presented  net of  accumulated  depreciation  or  amortization.  Furniture,
fixtures and equipment are depreciated using the straight-line method over lives
ranging from three to seven years.  Leasehold  improvements  are  amortized on a
straight-line  basis over the shorter of the assets' lives or  underlying  lease
terms.

The components of fixed assets are:

                                                              June 30
                                                        1997           1996
                                                   -------------  -------------

 Furniture, fixtures and equipment                    $8,942,315     $6,813,836
  Leasehold improvements                               3,699,278        154,353
                                                   -------------  -------------
                                                      12,641,593      6,968,189
  Less accumulated depreciation and amortization      (2,758,573)      (966,490)
                                                   =============  =============
                                                      $9,883,020     $6,001,699
                                                   =============  =============


                                      -9-

<PAGE>


3. EMPLOYEE BENEFIT PLANS

PENSION PLAN

The Company has a qualified  defined  benefit  pension plan that is available to
substantially  all of its  employees.  This  plan,  formed on  January  1, 1997,
succeeds a defined  benefit  plan from Wyatt which  covered  employees  that had
previously been employees of the Company and WPC.

Pension  benefits  are  based  on a  multi-variable  formula  which  takes  into
consideration  age,  years of  service,  and  average  compensation  levels with
compensation  increases  projected  at 5% and the benefit  liability  discounted
currently at 7.5%.  Employees are eligible for benefits  upon  retirement at age
65. As of June 30,  1997,  the  Company  had no  retirement  benefits  currently
payable to eligible participants and accordingly, had no plan assets nor funding
as of the end of this period.  However,  the accrued  liability for the plan was
$306,168  which was comprised of an accumulated  benefit  obligation of $259,919
and a vested benefit obligation of $46,249.

LONG TERM SAVINGS PLAN

Effective  January 1, 1997, the Company sponsored a deferred savings plan set up
as a  401(k).  Under  this  plan,  the  Company  matches  up to 50% of  employee
contributions made subject to a maximum of 3% of their compensation. The Company
incurred $325,976 in expenses for this plan during fiscal year 1997.

Contributions  are  limited to amounts  that are  currently  deductible  for tax
purposes.

OTHER NONQUALIFIED PLANS

At June 30, 1997, the Company had  established  nonqualified  plans  including a
salary  deferral plan and a defined  benefit plan.  Effective  upon  retirement,
benefits will be paid  according to these plans which are  otherwise  subject to
certain limitations imposed by the Internal Revenue Code.

No contributions  were made during 1996,  however,  contributions of $61,996 for
the salary deferral plan was made for 1997.

                                      -10-

<PAGE>


4. SELF INSURANCE RESERVES

The Company  provides certain medical and dental benefits to its employees at no
cost.  These benefits had  previously  been provided by Wyatt up to December 31,
1996.  Expense  for the  medical  benefits  and dental  benefits  provided  were
$1,494,506  and  $377,603  for  the  periods  ended  June  30,  1997  and  1996,
respectively.  As the Company is self insured for these benefits up to a certain
amount,  reserve for claims development is estimated for reported and unreported
claims and is reflected as a liability in the accompanying financial statements.
The Company has specific case  indemnification for individual losses that exceed
$160,000 up to a $1,000,000  maximum.  As of June 30, 1997,  the  liability  for
reported and unreported claims was estimated at $595,540.

5. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

Accounts payable and accrued liabilities consist of:

                                                              June 30
                                                        1997           1996
                                                   -------------  -------------
                                                   

  Accounts payable and accrued liabilities          $  7,433,988     $6,734,251
  Accrued salaries and bonuses                         2,363,636        413,016
  Accrued vacation                                       826,856        710,933
  Self insurance reserves                                595,540              -
                                                   =============   ============
  Total accounts payable and accrued liabilities    $ 11,220,020     $7,858,200
                                                   =============   ============

                                      -11-

<PAGE>


6. LEASES

The Company leases office space and various  computer  equipment under operating
lease  agreements  with terms ranging from one to ten years.  The rental expense
was $4,849,248 and $341,007 for fiscal years 1997 and 1996, respectively. Future
minimum lease payments for operating lease commitments are:

                                                 LEASE 
          YEARS ENDING JUNE 30                COMMITMENTS
          --------------------              ----------------

                   1998                      $  7,659,054
                   1999                         8,845,669
                   2000                         9,296,342
                   2001                         9,071,949
                   2002                         6,823,480
                   Thereafter                  30,002,877
                                            =================
                                              $71,699,371
                                            =================

7. RELATED PARTIES

The Company's  Board of Managers is comprised of officers and management of both
Wyatt and State  Street as well as the  Company's  Chief  Executive  Officer who
serves as its Chairman.  Due to the spin-off of Wyatt's previous division,  WPC,
the Company was reliant on various Wyatt financial  reporting  processes through
the end of fiscal year 1997. The Company was charged  approximately  $78,000 for
these services during fiscal year 1997.

Capital  contributed  by Wyatt and State  Street at June 30,  1997 and 1996 were
$73,500,000  and  $39,462,000,  respectively.  Of  the  $39,462,000  of  capital
contributed at June 30, 1996, $12,060,117 was receivable from State Street which
is included in receivable  from  affiliates in the balance sheet. As of June 30,
1997, all of the capital contributed had been funded.

Under an agreement  between the Company and Wyatt, the Company provides services
to certain  clients whose  contracts were retained by Wyatt.  The client service
agreement  provides  (in part) that the  Company  may bill Wyatt for 100% of the
costs associated with providing services to the retained clients. As of June 30,
1997, Wyatt owed the Company  $11,009,153 for retained client  services.  Client
fees  and  cost  billed  to  Wyatt  amounted  to  $40,313,000  and  $10,829,000,
respectively, in 1997 and 1996.

                                      -12-

<PAGE>


8. COMMITMENTS AND CONTINGENT LIABILITIES

The Company is currently negotiating  settlement of a long standing dispute over
the pricing of certain services from one of its major service  providers.  As of
June 30, 1997, the Company has recognized its liability to the service  provider
to the extent of the Company's position in the negotiations.  Should the dispute
be settled in favor of the service provider,  the Company could be exposed to as
much as  $2,200,000  in  additional  liability to the service  provider.  Of the
$2,200,000,  approximately  $1,900,000 would be recoverable from Wyatt under the
client services agreement.


                                      -13-


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