APPLIED GRAPHICS TECHNOLOGIES INC
8-K/A, 1998-04-07
MAILING, REPRODUCTION, COMMERCIAL ART & PHOTOGRAPHY
Previous: BACOU USA INC, DEF 14A, 1998-04-07
Next: PATINA OIL & GAS CORP, DEF 14A, 1998-04-07



                       
THIS  DOCUMENT IS A COPY OF THE FORM 8-K/A FILED ON APRIL 2, 1998  PURSUANT TO A
RULE 201  TEMPORARY  HARDSHIP  EXEMPTION.  

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 8-K/A
                                 CURRENT REPORT


     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


               Date of Report (Date of earliest event reported):
                        April 1, 1998 (January 16, 1998)





                       APPLIED GRAPHICS TECHNOLOGIES, INC.
             (Exact name of Registrant as specified in its charter)

 


         DELAWARE                       0-28208                 13-3864004
(State or other jurisdiction of    (Commission File          (I.R.S. Employer
   incorporation or organization)       Number)             Identification No.)



28 WEST 23RD STREET, NEW YORK, NY                                10010
(Address of principal executive offices)                      (Zip Code)

Registrant's telephone number, including area code:   212-929-4111



<PAGE>


This  Current  Report on Form  8-K/A  amends the  Current  Report on Form 8-K of
Applied Graphics Technologies, Inc. ("AGT") dated January 30, 1998, for purposes
of providing the audited  financial  statements of Flying Color  Graphics,  Inc.
("FCG") and the unaudited pro forma financial information.

Item 7.  Financial Statements and Exhibits.

(a)   Financial statements of business acquired.



<PAGE>













INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
Flying Color Graphics, Inc.

We have audited the  accompanying  balance sheet of Flying Color Graphics,  Inc.
(the  "Company") as of December 31, 1997, and the related  statements of income,
stockholders'  equity,  and cash flows for the year 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 audit 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 audit provides a reasonable basis for our opinion.

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the financial  position of the Company at December 31, 1997,  and the
results  of its  operations  and its  cash  flows  for the  year  then  ended in
conformity with generally accepted accounting principles.




/s/ Deloitte & Touche LLP
March 24, 1998
New York, New York



<PAGE>


FLYING COLOR GRAPHICS, INC.
BALANCE SHEET
DECEMBER 31, 1997
(Dollars in Thousands)

ASSETS

CURRENT ASSETS:
Cash and cash equivalents                                 $          1,826
Accounts receivable, less allowances 
for doubtful accounts of $120                                        2,958
Inventories                                                            630
Prepaid expenses                                                        47
                                                             ----------------

          Total current assets                                       5,461
                                                             ----------------

OTHER ASSETS                                                            30
                                                             ----------------

PROPERTY AND EQUIPMENT - Net                                         5,006
                                                             ----------------

TOTAL ASSETS                                              $         10,497
                                                             ================

LIABILITIES AND STOCKHOLDER'S EQUITY

CURRENT LIABILITIES:

  Current portion of long-term debt                       $            423
  Due to stockholders                                                  369
  Accounts payable and accrued expenses                                481
  Accrued vacation pay and salaries                                    513
  Accrued profit-sharing contribution                                  230
  Other current liabilities                                            173
                                                             ----------------

          Total current liabilities                                  2,189
                                                             ----------------

NONCURRENT LIABLILITES
  Long-term debt                                                     1,059
  Other liabilities                                                     91
                                                             ----------------

          Total noncurrent liabilities                               1,150
                                                             ----------------

          Total liabilities                                          3,339
                                                             ----------------

COMMITMENTS - CONTINGENCIES (Notes 6 and 9)

STOCKHOLDERS' EQUITY:
  Common stock, no par value - 
      authorized, 500,000 shares; 
      issued and
    outstanding, 16,800 shares                                          17
Additional paid-in capital                                              55
Retained earnings                                                    7,086
                                                             ----------------

         Total stockholders' equity                                  7,158
                                                             ----------------

         TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY       $         10,497
                                                             ================

See Notes to Financial Statements




<PAGE>



FLYING COLOR GRAPHICS, INC.

STATEMENT OF INCOME
YEAR ENDED DECEMBER 31, 1997
(Dollars in Thousands)


NET SALES                                                 $         17,652
                                                 
COST OF SALES                                                       11,157
                                                             ----------------
                                                 
GROSS PROFIT                                                         6,495
                                                 
SELLING, GENERAL AND ADMINSTRATIVE EXPENSES                          3,913
                                                             ----------------
                                                 
OPERATING INCOME                                                     2,582
                                                 
OTHER INCOME (EXPENSE):                          
  Interest expense                                                    (172)
                                                             ----------------
                                                 
INCOME BEFORE PROVISION FOR INCOME TAXES                             2,410
                                                 
PROVISION FOR INCOME TAXES                                              56
                                                             ----------------
                                                 
NET INCOME                                                $          2,354
                                                             ================
                                                 
                                             

See notes to financial statements.



<PAGE>



FLYING COLOR GRAPHICS, INC.


STATEMENT OF STOCKHOLDERS' EQUITY
YEAR ENDED DECEMBER 31, 1997
(Dollars in Thousands)


                                                                 Additional
                                Common Stock       Paid-in        Retained
                                                   Capital        Earnings
                                --------------  --------------  --------------

BALANCE, JANUARY 1, 1997               $   17         $    55       $   6,407

Net Income                                                              2,354
Distributions                                                          (1,675)
                                --------------  --------------  --------------

BALANCE, DECEMBER 31, 1997             $   17            $ 55        $  7,086
                                ==============  ==============  ==============




See notes to financial statements.








<PAGE>


FLYING COLOR GRAPHICS, INC.

NOTES TO FINANCIAL STATEMENTS
YEAR ENDED DECEMBER 31, 1997
- --------------------------------------------------------------------------------


1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Nature of  Business  - Flying  Color  Graphics,  Inc.  (the  "Company")
         provides a variety of services to the graphic arts industry, including:
         stripping,  contacting, design, color separation,  proofing, scitex and
         desktop  publishing.   The  Company  also  performs  printing,  desktop
         training, computer retail sales, and Internet services. The Company has
         established  locations in Illinois at Pontiac,  Bloomington,  Champaign
         and Downers  Grove and in Indiana at  Indianapolis.  

         Use  of  Estimates  -  The  preparation  of  financial   statements  in
         conformity  with  generally  accepted  accounting  principles  requires
         management  to make  estimates  and  assumptions  that  affect  certain
         reported  amounts and  disclosures.  Accordingly,  actual results could
         differ from those estimates.

         Cash and Cash  Equivalents  - The Company  considers  all highly liquid
         debt instruments  purchased with original maturities of three months or
         less to be cash equivalents.

         Inventories  -  Inventories  of  films,  chemistry,   paper,  ink,  and
         composition supplies are stated at lower of cost (first-in,  first-out)
         or  current  market  value.   Work-in-process,   consisting  of  labor,
         materials,  and overhead on partially completed projects is recorded at
         cost  (specific  identification)  but not in excess  of net  realizable
         value.

         Property and  Equipment - Land,  buildings  and equipment are stated at
         cost.  Depreciation is computed principally on the straight-line method
         over the estimated  useful lives of the assets,  which  generally range
         from 3 years to 35 years.

         Revenue  Recognition  - Revenue is  recognized at the time projects are
         shipped to the customer.

         Income Taxes - The Company has elected to be taxed under the provisions
         of Subchapter S of the Internal Revenue Code.  Under those  provisions,
         the Company does not pay Federal  corporate income taxes on its taxable
         income.  Instead,  the stockholders  are liable for individual  Federal
         taxes on their  respective share of the Company's  taxable income.  For
         state income tax purposes,  the Company accounts for income taxes under
         the provisions of Statement of Financial  Accounting Standards ("SFAS")
         No. 109, "Accounting for Income Taxes."

         New Accounting  Pronouncements - In June 1997, the Financial Accounting
         Standards Board issued SFAS No. 131,  Disclosures  about Segments of an
         Enterprise  and Related  Information  ("SFAS  131"),  and SFAS No. 130,
         Reporting  Comprehensive  Income  ("SFAS  130").  SFAS 131  establishes
         standards  for  reporting  financial and  descriptive  information  for
         reportable  segments  on the same  basis  that is used  internally  for
         evaluating  segment  performance  and the  allocation  of  resources to
         segments.    SFAS   130    establishes    standards   for    presenting
         nonshareholder-related  items  that are  excluded  from net  income and
         reported  as  components  of  stockholders'  equity,  such  as  foreign
         currency  translation.  These statements are effective for fiscal years
         beginning  after  December 15, 1997.  The adoption of these  statements
         will not have a material effect on the Company's  results of operations
         or financial position.


<PAGE>




2.    INVENTORY

         The components of inventory at December 31, 1997 were as follows:

                                                         (Dollars in
                                                          Thousands)

          Work-in-process                           $        373
          Raw materials                                      257
                                                       ----------------

          Total                                     $        630
                                                       ================

3.    PROPERTY, PLANT AND EQUIPMENT

         The  components  of property,  plant and equipment at December 31, 1997
were as follows:

                                                         (Dollars in
                                                         Thousands)

          Land                                       $         210
          Building and building improvements                 1,547
          Machinery and trucks                               8,976
          Autos and trucks                                     286
                                                        ----------------

                                                            11,019

          Less accumulated depreciation                      6,013
                                                        ----------------

          Total                                      $       5,006
                                                        ================


4.       DUE TO STOCKHOLDERS
         The Company occasionally borrows funds from its various stockholders in
         the form of notes. These notes are due upon demand, are unsecured,  and
         bear interest at market rates.  Prior to July 1997, the annual interest
         rate was 8%. In July 1997,  the annual  interest  rate was increased to
         9.75% by mutual agreement of the  stockholders and the Company.  During
         1997,  the  Company  paid  $31,000  in  interest  on  demand  notes  to
         stockholders. At December 31, 1997, the balance of accrued interest was
         $7,000.


5.    LONG-TERM DEBT

         Long-term debt consists of the following:

                                                               (Dollars in
                                                                Thousands)

          7.25% - 9.00% Variable interest 
            rate note due 1998 - 2004                     $         623
          8.75% - 9.25% fixed rate notes due 1999                   859
                                                             ----------------

          Total                                                   1,482

          Less current portion                                      423
                                                             ----------------

          Total long-term debt                            $       1,059
                                                             ================

         Aggregate  maturities  principal  payments  on  long-term  debt  as  of
December 31, 1997 are as follows:

                                                               (Dollars in
                                                                Thousands)
                                                      
          1998                                            $         423
          1999                                                      166
          2000                                                      138
          2001                                                      149
          2002                                                      164
          Thereafter                                                442
                                                             ----------------
                                                      
                                                          $       1,482
                                                             ================
                                                     

         Based on  borrowing  rates  currently  available  for debt with similar
         terms  and  average  maturities,  the  fair  value of  long-term  debt,
         including the current portion, at December 31, 1997 is $1,389.


6.    LEASE COMMITMENTS

         Operating  Leases- Such lease  commitments are primarily for facilities
         and equipment.  Certain  facility  leases provide for rent  adjustments
         relating to changes in real estate  taxes and other  operating  leases.
         The  approximate  minimum rental  commitment at December 31, 1997 under
         noncancelable leases is as follows:

                                                       (Dollars in
                                                        Thousands)

          Year Ended December 31

          1998                                    $         125
          1999                                               73
          2000                                               63
          2001                                               66
          2002 and thereafter                                64
                                                     ----------------

                                                  $         391
                                                     ================


         The total rental expense  included in the income statement for the year
         ended December 31, 1997 is $126,000.
7.    EMPLOYEE BENEFIT PLANS

         The Company,  has established a profit-sharing  plan and trust covering
         both nonbargaining  employees and collective bargaining employees.  The
         amount of the  contributions  to the plan is at the  discretion  of the
         Company's Board of Directors. For the year ended December 31, 1997, the
         Board has approved a contribution of $230,000 for the plan. The Company
         also  has a  401(k)  employee  contribution  only  plan.  All  eligible
         employees are allowed to make pretax contributions to the plan.
8.    INCOME TAX EXPENSE

         The Company has elected to be taxed as an S-Corporation  which provides
         that, in lieu of corporate  Federal and certain state income taxes, the
         stockholders  are taxed on their  proportionate  share of the Company's
         taxable income. The provision for the Illinois state taxes for the year
         ended December 31, 1997 is $56,000.
9.    COMMITMENTS AND CONTINGENT LIABILITIES

         The Company is contingently liable as a result of transactions  arising
         in the  ordinary  course of business  and is involved in certain  legal
         proceedings  in which  damages and other  remedies  are sought.  In the
         opinion of Company management,  after review with counsel, the ultimate
         resolution  of these  matters  will not have a  material  effect on the
         Company's financial statements.
10.   CONCENTRATION OF CREDIT RISK

         Financial   instruments  that   potentially   subject  the  Company  to
         concentrations  of credit risk consist  principally of cash equivalents
         and trade  receivables.  The Company  maintains  cash balances and cash
         equivalents with high credit quality financial  institutions and limits
         the amount of credit  exposure to any one  financial  institution.  The
         Company provides credit to customers on an uncollateralized basis after
         evaluating  customer credit  worthiness.  The Company has two customers
         that comprise 17.7% and 16.7%, respectively, of its total sales for the
         year ended December 31, 1997. The Company's  customers are concentrated
         within the midwest region of the United States and are  concentrated in
         the publishing, printing and catalog retailing businesses.
11.   SUBSEQUENT EVENT

         In  January  1998,  Applied  Graphics  Technologies,  Inc.  ("AGT"),  a
         prepress company,  acquired substantially all of the assets and assumed
         certain  liabilities of the Company for approximately $22 million.  The
         purchase  price was paid for with  approximately  $18.9 million in cash
         and 68,103 shares of AGT's common stock.



<PAGE>


(b) Pro forma financial information.

                       APPLIED GRAPHICS TECHNOLOGIES, INC.
                         PRO FORMA FINANCIAL INFORMATION
                                   (Unaudited)


     The pro forma  consolidated  balance  sheets,  as of December 31, 1997, are
presented as if the acquisition of Flying Color Graphics, Inc ("FCG"), which was
consummated on January 16, 1998, and the proposed merger with Devon Group,  Inc.
("Devon")  (the  "Merger")  (collectively,   the  "business  combinations")  had
occurred on December 31, 1997.

     The pro forma  consolidated  statements  of  operations  for the year ended
December 31, 1997, are presented as if the business combinations had occurred on
January 1, 1997,  and also includes the receipt and related use of proceeds from
an offering of Applied  Graphics  Technologies,  Inc.  ("AGT")  Common  Stock in
September  1997 (the "1997  Offering")  to the extent used to fund the  business
combinations.

     The business combinations have been accounted for using the purchase method
of accounting.  Accordingly,  assets acquired and liabilities  assumed have been
recorded at their estimated fair values that are subject to further  refinement,
including appraisals and other analyses,  with appropriate  recognition given to
the  effect of current  interest  rates and income  taxes.  Management  does not
expect that the final  allocation of the purchase price for the acquisition will
differ materially from the preliminary allocations.

     The pro  forma  consolidated  financial  information  does not  purport  to
present  the  financial  position  or  results  of  operations  of AGT  had  the
transaction and events assumed therein occurred on the dates specified,  nor are
they necessarily indicative of the results of operations that may be achieved in
the future. The pro forma  consolidated  statements of operations do not reflect
potential cost savings and revenue  enhancements that management believes may be
realized  following the business  combinations.  No assurances can be made as to
the amount of cost savings or revenue  enhancements,  if any, that actually will
be realized.

     The pro  forma  consolidated  financial  information  is based  on  certain
assumptions  and  adjustments  described  in the  Notes to Pro  Forma  Financial
Information  and should be read in conjunction  therewith and with the financial
statements  and related  notes of AGT included in its 1997 Annual Report on Form
10-K and the financial  statements  and related notes of FCG included  elsewhere
herein.



<PAGE>
<TABLE>

                                                APPLIED GRAPHICS TECHNOLOGIES, INC.
                                           PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                                         December 31, 1997
                                                       (Dollars in Thousands)
                                                            (Unaudited)
<CAPTION>


                                                                                                                         Pro Forma
                                    Historical           Pro Forma       Pro Forma                      Pro Forma       Consolidated
                              ---------------------     Adjustments     Consolidated    Historical      Adjustments      (AGT, FCG
                                  AGT        FCG           (FCG)        (AGT and FCG)     Devon          (Devon)         and Devon)
                              ---------    --------     ------------    --------------  ----------     ------------     ------------
<S>                          <C>           <C>          <C>             <C>             <C>            <C>              <C>

ASSETS
CURRENT ASSETS
Cash and Marketable
 Securities                    $102,734     $ 1,826      $(18,913)(A)      $  85,647      $ 54,163       $ (80,000)(C)    $   27,125
                                                                                        
                                                                                                           (27,685)(C)
                                                                                                    
                                                                                                             (5,000)(C)
                                                                                                    
Trade Accounts Receivable - net  43,025       2,958                           45,983        58,939                           104,922
Inventory                         6,234         630                            6,864        28,182                            35,046
Other current assets             16,458          47                           16,505         8,583           11,074 (C)       36,162
                              ---------    --------     ------------    ------------     ---------      -----------      -----------
      Total current assets      168,451       5,461       (18,913)           154,999       149,867         (101,611)         203,255
Property, Plant and              
Equipment - net                  31,020       5,006                           36,026        29,003                            65,029

Intangible Assets - net          22,229                    14,899 (A)         37,128         9,226          310,010 (C)      356,364
                                                                                                    
Other Non-Current Assets          3,093          30                            3,123         6,254                             9,377
                              ---------     -------     ------------    ------------     ---------     ------------      -----------
                                                         
      TOTAL ASSETS             $224,793     $10,497       $(4,014)         $ 231,276     $194,350        $  208,399        $ 634,025
                              =========    ========     ============    ============     =========     ============      ===========

LIABILITIES AND STOCKHOLDERS'
   EQUITY
Current Liabilities            $ 37,283     $ 2,189          $500  (A)     $  39,972    $  29,235        $    9,000     $     78,207
Long-Term Liabilities             2,823       1,059          (656) (A)         3,226        2,901           140,765          146,892
Other                             1,190          91                            1,281        5,083            (5,000)(C)        1,364
                                                                                                   
Stockholders' Equity (N)        183,497       7,158          3,300 (A)       186,797      157,131           220,765          407,562
                                                            (7,158)(B)                                     (157,131)(D)
                                                                                                   
                              ---------    --------     ------------    ------------    ---------       -----------      -----------
      TOTAL LIABILITIES AND
       STOCKHOLDERS'EQUITY     $224,793     $10,497        $(4,014)        $ 231,276   $  194,350        $  208,399     $    634,025
                              =========    ========     ============    ============   ==========       ===========      ===========


<FN>

                                            See Notes to Pro Forma Financial Information
</FN>
</TABLE>



<PAGE>
<TABLE>


                                                APPLIED GRAPHICS TECHNOLOGIES, INC.
                                      PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                                    Year Ended December 31, 1997
                                           (Dollars in Thousands, Except Per-Share Data)
                                                            (Unaudited)
<CAPTION>
                                                                                                                    
                                                                                                                    Pro Forma
                                   Historical          Pro Forma      Pro Forma                      Pro Forma     Consolidated
                             ----------------------   Adjustments    Consolidated     Historical    Adjustments     (AGT, FCG
                                AGT         FCG          (FCG)       (AGT and FCG)      Devon         (Devon)        and Devon)
                             ----------    --------   -----------   --------------    ----------    ------------   ------------
<S>                          <C>           <C>        <C>           <C>               <C>           <C>            <C>
                                                                    
Revenues                     $  184,993    $ 17,652                   $    202,645    $ 240,131    $              $    442,776
                              ---------     -------                  --------------    --------     -----------    ------------
                                                                                                  
Gross Profit                     64,975       6,495                         71,470      101,505                        172,975
                              ---------     -------                  --------------    --------     -----------    ------------
   Selling, general and
    administrative expenses      39,442       3,899                         43,341       67,508                        110,849
   Other                          2,487                                      2,487                                       2,487
   Amortization of 
    intangibles                     737          14    $    372 (E)          1,123          641      7,750 (I)           9,514
                             ----------     -------    ----------    --------------    --------    -----------     ------------
   Total operating 
    expenses                     42,666       3,913         372             46,951       68,149      7,750             122,850
                             ----------     -------    ----------    --------------    --------    -----------     ------------
Operating Income                 22,309       2,582       (372)             24,519       33,356     (7,750)             50,125
Other income (expense)              398        (172)      (268)(F)            (42)        1,765     (9,150)(J)          (8,561)
                                                                                                    (1,134)(K)  
                             ----------     -------    ----------    --------------    --------    -----------     ------------

Income before provision
for income taxes                 22,707       2,410       (640)             24,477       35,121    (18,034)            41,564
Provision for income taxes        9,140          56        656 (G)           9,852       13,828     (4,139)(L)         19,541
                             ----------     -------    ----------    --------------    --------    -----------     ------------
Net income from 
 continuing operations        $  13,567     $ 2,354    $(1,296)          $  14,625     $ 21,293  $ (13,895)          $ 22,023
                             ==========     =======    ==========    ==============    ========    ===========     ============

Earnings per common share:
   Basic                      $    0.88                                  $   0.92                                    $   1.02
                             ==========                              ==============                               =============
   Diluted                    $    0.83                                  $   0.87                                    $   0.98
                             ==========                              ==============                               =============

Weighted average number of
 common shares:
    
   Basic                     15,475,000               377,000 (H)      15,852,000                  5,721,000(M)    21,573,000
                             ==========               ===========    ==============                ===========    =============
   Diluted                   16,430,000               377,000 (H)      16,807,000                  5,721,000(M)    22,528,000
                             ==========               ===========    ==============                ===========    =============




<FN>

                                            See Notes to Pro Forma Financial Information
</FN>
</TABLE>





<PAGE>


                       APPLIED GRAPHICS TECHNOLOGIES, INC.
                    NOTES TO PRO FORMA FINANCIAL INFORMATION


A. Acquisition of FCG:
   AGT acquired FCG for the following 
    consideration ($000's):
     Cash consideration paid                           $18,913                 
     Issuance of approximately 68,100 shares 
        of AGT Common Stock                              3,300
     Estimated transaction costs directly 
        identified with the acquisition                    500
                                                      --------
     Total acquisition cost                                            $ 22,713

   Fair value of net assets acquired:
     Historical net assets of FCG                       7,158
     Elimination of certain liabilities
        not assumed                                       656
   Fair value of net assets acquired                  --------             7,814
                                                                        --------
   Excess of cost over fair value on
      net assets acquired                                              $ 14,899
                                                                        ========

B. The Pro Forma  Adjustments  (FCG) include the  elimination  of  stockholders'
   equity of FCG ($7.2 million). 
C. The Merger:
   AGT will acquire Devon for the 
    following consideration ($000's):
     Cash                                            $ 80,000
     Borrowings under AGT's Revolving 
       Credit Facilities                              140,765
     Issuance of approximately 4.4 million 
       shares of AGT Common Stock                     220,765
     Estimated transaction costs directly
       identified with the Merger                       9,000
                                                     --------
        Total pro forma acquisition cost                               $450,530

   Fair value of net assets acquired:
     Historical net assets of Devon                  $157,131
     Fair value adjustments to assets
       acquired and liabilities assumed:
        Cash paid related to stock option 
          buy back                                    (27,685)
        Deferred tax benefit related to 
           stock buy back                              11,074
     Fair value of net assets acquired               ---------          140,520
     Excess of cost over fair value of                                ----------
       net assets acquired                                             $310,010
                                                                      ==========

         The Pro Forma  Adjustments  (Devon)  also  include  the  payment  of $5
     million of cash,  pursuant to the Merger  Agreement,  for certain  recorded
     liabilities  of Devon to be paid on or  prior  to the  consummation  of the
     Merger.

D. The Pro Forma  Adjustments  (Devon) include the elimination of  stockholders'
equity of Devon ($157.1 million).

E. The Pro Forma  Adjustments  (FCG)  reflect  the  effects of the  increase  in
   amortization  expense  due to the  increase in  goodwill  resulting  from the
   acquisition of FCG. Goodwill related to the FCG acquisition is amortized on a
   straight-line basis over the period to be benefited, which is estimated to be
   40 years.

F. The Pro Forma Adjustments (FCG) reflect the elimination of interest income of
   $268,000 on the portion of the proceeds of the 1997 Offering  assumed to have
   funded the FCG acquisition.  

                       APPLIED GRAPHICS TECHNOLOGIES, INC.
              NOTES TO PRO FORMA FINANCIAL INFORMATION - (Continued)

G. The Pro  Forma  Adjustments  (FCG) to the  provision  for  income  taxes  are
   comprised of ($000's): 

        Reversal of Historical (Provision) of

        AGT                                                            $(9,140)
        FCG                                                                (56)
                                                                    ----------
                                                                        (9,196)
        Pro Forma Provision (i)                                          9,852
                                                                    ----------
           Pro Forma Adjustments                                   $      656
                                                                    ==========
                                            
     (i)      The pro forma  provision  for income taxes was computed  using pro
              forma pre-tax amounts and AGT's effective tax rate of 40.25 %.

H. The Pro Forma  Adjustments  (FCG) to weighted average number of common shares
   consist of the following (000's):

         Shares issued as consideration for FCG                              68
         Shares issued in the 1997 Offering for which the 
          proceeds are assumed to have funded the FCG acquisition           309
                                                                            ---
              Pro Forma Adjustments                                         377
                                                                            ===

   The unaudited Pro Forma  Consolidated  Statements of Operations are presented
   as if the  business  combinations  took place at the  beginning of the period
   presented;   thus,  the  stock  issuance  referred  to  above  is  considered
   outstanding  as of the beginning of the period  presented for purposes of per
   share calculations.

I. The Pro Forma  Adjustments  (Devon)  reflect the  effects of the  increase in
   amortization  expense  due to the  increase in  goodwill  resulting  from the
   Merger.  Goodwill related to the Merger is amortized on a straight-line basis
   over the period to be benefited, which is estimated to be 40 years.

J. The Pro Forma Adjustments (Devon) reflect interest expense of $9.2 million on
   the $140.8 million of borrowings  under AGT's Revolving Credit Facility at an
   interest rate of 6.5%, which is the estimated  variable rate in effect on the
   date of the borrowing. Borrowings represent the estimated amount necessary to
   finance  the  remaining  purchase  price.  The  effect on pro forma  interest
   expense  assuming a 1/8%  variance  in the  variable  interest  rate would be
   $176,000.

   AGT  presently has a revolving  credit  facility in the amount of $60 million
   and a commitment from a financial institution to replace such facility with a
   $250 million credit facility.  Such commitment will expire June 15, 1998. AGT
   is also considering a convertible  debt financing  which, if obtained,  would
   affect the amount of Pro Forma Adjustments.

K. The Pro Forma Adjustments  (Devon) reflect the elimination of interest income
   of $1.1 million on the portion of the proceeds of the 1997  Offering  assumed
   to have funded the Merger.

L. The Pro Forma  Adjustments  (Devon) to the  provision  for  income  taxes are
   comprised  of $4.1  million of tax  benefits  as a result of the  increase in
   interest expense related to the additional  borrowings to fund the Merger and
   the elimination of interest income on the portion of the proceeds of the 1997
   Offering assumed to have funded the Merger.



                       APPLIED GRAPHICS TECHNOLOGIES, INC.
             NOTES TO PRO FORMA FINANCIAL INFORMATION - (Continued)

M. The Pro Forma Adjustments (Devon) to weighted average number of common shares
   consist of the following (000's):

    Shares issued as consideration for Devon                            4,415
    Shares issued in the 1997 Offering for which 
       the proceeds are assumed to have funded the Merger               1,306
                                                                      --------
             Pro Forma Adjustment                                       5,721  
                                                                      ========

   The unaudited Pro Forma  Consolidated  Statements of Operations are presented
   as if the  business  combinations  took place at the  beginning of the period
   presented;   thus,  the  stock  issuance  referred  to  above  is  considered
   outstanding  as of the beginning of the period  presented for purposes of per
   share calculations.

N. Stockholders'  equity as of  December  31,  1997  consists  of the  following
   ($000's):

                                                    Pro Forma       Pro Forma
                                                   Consolidated    Consolidated
                                   Historical         (FCG)      (FCG and Devon)
                                 -------------     -----------   ---------------

Preferred stock                   $      ---       $      ---      $       ---
Common stock                             178              179              223
Additional paid-in-capital           159,627          162,926          383,647
Unrealized investment loss               (31)            (31)             (31)
Retained earnings                     23,723           23,723           23,723
                                 =============    ===========    ===============
   Total stockholders' equity    $   183,497       $  186,797      $   407,562
                                 =============    ============   ===============






<PAGE>


(c)   Exhibits.

     23.   Consent of Deloitte & Touche LLP



<PAGE>


                                                    SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.


Dated:  April 1, 1998                              By:   /s/ Louis Salamone, Jr.

                                                   Louis Salamone, Jr.
                                                   Senior Vice President and
                                                    Chief Financial Officer



<PAGE>




                                                             Exhibit 23



INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference  in  Registration  Statement  No.
333-25059 of Applied Graphics Technologies, Inc. on Form S-8 of our report dated
March 24, 1998  relating to the financial  statements of Flying Color  Graphics,
Inc. appearing in this Form 8-K/A of Applied Graphics  Technologies,  Inc. filed
on April 1, 1998.


DELOITTE & TOUCHE LLP
New York, NY
March 31, 1998




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