IMATION CORP
10-Q, 1999-11-12
COMPUTER PROCESSING & DATA PREPARATION
Previous: STERILE RECOVERIES INC, 10-Q, 1999-11-12
Next: WAXMAN USA INC, 10-Q, 1999-11-12





================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                ----------------

                                    FORM 10-Q

_X_ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1999 OR

___ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 FOR THE TRANSITION PERIOD FROM ___________ TO ___________.



                         COMMISSION FILE NUMBER: 1-14310

                                 ---------------

                                  IMATION CORP.
             (Exact name of registrant as specified in its charter)

        DELAWARE                                         41-1838504
(State or other jurisdiction of                       (I.R.S. Employer
incorporation or organization)                        Identification No.)

                                 1 IMATION PLACE
                            OAKDALE, MINNESOTA 55128
                    (Address of principal executive offices)

                                 (651) 704-4000
              (Registrant's telephone number, including area code)

                  --------------------------------------------


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 the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date: 36,453,071 shares of Common
Stock, par value $0.01 per share, were outstanding at October 29, 1999.


================================================================================

<PAGE>


                                  IMATION CORP.
                                      INDEX


                                                                         PAGE(S)
                                                                         -------

PART I.         FINANCIAL INFORMATION

      ITEM 1.   CONSOLIDATED FINANCIAL STATEMENTS

                Consolidated Statements of Operations
                for the three and nine months ended
                September 30, 1999 and 1998                                3

                Condensed Consolidated Balance Sheets as
                of September 30, 1999 and December 31, 1998                4

                Condensed Consolidated Statements of Cash
                Flows for the nine months ended
                September 30, 1999 and 1998                                5

                Notes to Consolidated Financial Statements                6-11

                Report of Independent Accountants                          12

      ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                FINANCIAL CONDITION AND RESULTS OF
                OPERATIONS                                               13-21

PART II.        OTHER INFORMATION                                        21-22

SIGNATURE                                                                  23

EXHIBIT INDEX                                                              24


                                       2
<PAGE>


                          PART I. FINANCIAL INFORMATION

                                  IMATION CORP.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                     (In millions, except per share amounts)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                       Three months ended          Nine months ended
                                          September 30,              September 30,
                                    -----------------------     -----------------------
                                       1999          1998         1999          1998
                                    ---------     ---------     ---------     ---------
<S>                                 <C>           <C>           <C>           <C>
Net revenues                        $   346.0     $   331.7     $ 1,041.4     $   992.6
Cost of goods sold                      235.1         216.3         719.9         670.2
                                    ---------     ---------     ---------     ---------
  Gross profit                          110.9         115.4         321.5         322.4

Operating expenses:
  Selling, general and
   administrative                        69.1          94.2         220.2         276.8
  Research and development               19.1          22.6          57.2          65.1
  Restructuring                            --         (13.2)           --         (16.8)
                                    ---------     ---------     ---------     ---------
    Total                                88.2         103.6         277.4         325.1

Operating income (loss)                  22.7          11.8          44.1          (2.7)

Other income and expense:
  Interest expense                        0.5           3.1           1.4           9.3
  Other, net                             (0.8)         (0.9)         (3.9)          1.7
                                    ---------     ---------     ---------     ---------
    Total                                (0.3)          2.2          (2.5)         11.0

Income (loss) from continuing
  operations before taxes                23.0           9.6          46.6         (13.7)

Income tax provision (benefit)            9.2           4.0          18.6          (5.8)
                                    ---------     ---------     ---------     ---------
Income (loss) from continuing
  operations                             13.8           5.6          28.0          (7.9)

Discontinued operations:
Income from operations of
  discontinued businesses,
  net of taxes                             --           7.8           4.6          28.1
Loss on disposal of discontinued
  businesses, net of taxes               (3.0)           --          (3.0)           --
                                    ---------     ---------     ---------     ---------
Net income                          $    10.8     $    13.4     $    29.6     $    20.2
                                    =========     =========     =========     =========
Earnings(loss) per common share-
  basic:
    Continuing operations           $    0.38     $    0.14     $    0.74     $   (0.20)
    Net income                      $    0.29     $    0.34     $    0.79     $    0.51

Earnings(loss) per common share-
  diluted:
    Continuing operations           $    0.37     $    0.14     $    0.74     $   (0.20)
    Net income                      $    0.29     $    0.34     $    0.78     $    0.51

Weighted average basic
  shares outstanding                     36.5          39.5          37.6          39.3
                                    =========     =========     =========     =========
Weighted average diluted
  shares outstanding                     37.1          39.6          37.8          39.4
                                    =========     =========     =========     =========
</TABLE>

THE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN INTEGRAL PART
OF THESE STATEMENTS.


                                       3
<PAGE>


                                  IMATION CORP.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                     (In Millions, Except Per Share Amounts)

<TABLE>
<CAPTION>
                                                              September 30,
                                                                  1999       December 31,
                                                               (Unaudited)       1998
                                                              -------------  ------------
<S>                                                             <C>           <C>
ASSETS
Current assets
  Cash and equivalents                                          $   167.2     $    64.2
  Accounts receivable - net                                         257.1         326.3
  Inventories                                                       215.9         263.7
  Other current assets                                              134.9         265.7
                                                                ---------     ---------
      Total current assets                                          775.1         919.9

Property, plant and equipment - net                                 211.0         233.8
Other assets                                                        155.6         159.6
                                                                ---------     ---------
      Total assets                                              $ 1,141.7     $ 1,313.3
                                                                =========     =========


LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
  Accounts payable                                              $   115.6     $   128.9
  Accrued payroll                                                    40.5          30.3
  Short-term debt                                                    12.1          25.2
  Other current liabilities                                         200.9         228.8
                                                                ---------     ---------
      Total current liabilities                                     369.1         413.2

Other liabilities                                                    51.4         106.3
Long-term debt                                                        1.2          32.7

Shareholders' equity
  Preferred stock, $0.01 par value, authorized 25
    million shares, none issued and outstanding                        --            --
  Common stock, $0.01 par value, authorized 100
    million shares, 42.9 million issued                               0.4           0.4
  Additional paid-in capital                                      1,028.4       1,027.7
  Accumulated deficit                                               (97.0)       (123.9)
  Unearned ESOP shares                                              (22.3)        (27.6)
  Cumulative translation adjustments                                (76.2)        (68.5)
  Treasury stock, at cost, 5.6 million and 1.9
    million shares as of September 30, 1999
    and December 31, 1998, respectively                            (113.3)        (47.0)
                                                                ---------     ---------
      Total shareholders' equity                                    720.0         761.1
                                                                ---------     ---------
      Total liabilities and shareholders' equity                $ 1,141.7     $ 1,313.3
                                                                =========     =========
</TABLE>


THE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN INTEGRAL PART
OF THESE STATEMENTS.


                                        4
<PAGE>


                                  IMATION CORP.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (In Millions)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                 Nine months ended
                                                                   September 30,
                                                               ---------------------
                                                                 1999         1998
                                                               --------     --------
<S>                                                            <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                     $   29.6     $   20.2
Adjustments to reconcile net income to net
  cash provided by operating activities:
  Depreciation and amortization                                    68.9         96.2
  Deferred income taxes                                           (14.7)        21.4
  Restructuring                                                      --        (16.8)
  Inventory, accounts receivable and payable changes                8.7          6.7
  Other working capital changes                                   (23.0)       (33.4)
  Other                                                           (14.4)       (48.6)
                                                               --------     --------
Net cash provided by operating activities                          55.1         45.7

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                                            (46.5)       (49.6)
  Capitalized software                                               --        (56.5)
  Proceeds from sale of businesses                                201.9         38.0
  Other                                                             3.1          4.7
                                                               --------     --------
Net cash provided by (used in) investing activities               158.5        (63.4)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Net change in short-term debt                                   (10.6)         0.3
  Other borrowings of debt                                           --         95.6
  Other repayments of debt                                        (31.8)      (150.2)
  Purchases of treasury stock                                     (76.3)          --
  Decrease in unearned ESOP shares                                  5.0          8.4
  Exercise of stock options and other                               8.2          1.3
                                                               --------     --------
Net cash used in financing activities                            (105.5)       (44.6)

Effect of exchange rate changes on cash                            (5.1)        (3.6)
                                                               --------     --------

Net change in cash and equivalents                                103.0        (65.9)
Cash and equivalents - beginning of period                         64.2        103.5
                                                               --------     --------
Cash and equivalents - end of period                           $  167.2     $   37.6
                                                               ========     ========
</TABLE>


THE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN INTEGRAL PART
OF THESE STATEMENTS.


                                       5
<PAGE>


                                  IMATION CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1. FINANCIAL STATEMENTS

The interim consolidated financial statements are unaudited but, in the opinion
of management, reflect all adjustments necessary for a fair presentation of
financial position, results of operations and cash flows for the periods
presented. Except as otherwise disclosed herein; these adjustments consist of
normal, recurring items. The results of operations for any interim period are
not necessarily indicative of results for the full year. The consolidated
financial statements and notes are presented as permitted by the requirements
for Form 10-Q and do not contain certain information included in the Company's
annual consolidated financial statements and notes. This Form 10-Q should be
read in conjunction with the Company's consolidated financial statements and
notes included in its 1998 Annual Report on Form 10-K. Certain balance sheet
amounts in the prior year's financial statements have been reclassified to be
consistent with the current period's presentation.


2. EARNINGS PER SHARE

Basic earnings per share is calculated using the weighted average number of
shares outstanding during the period adjusted for ESOP shares not committed.
Diluted earnings per share is computed on the basis of the weighted average
basic shares outstanding plus the dilutive effect of outstanding stock options
using the "treasury stock" method. The following table sets forth the
computation of the weighted average basic and diluted shares outstanding:

                                 Three Months Ended        Nine Months Ended
                                   September 30,             September 30,
(In millions)                    1999         1998         1999         1998
                                ------       ------       ------       ------

Weighted average
 shares outstanding               37.4         40.8         38.6         40.7

Weighted average ESOP
  shares not committed            (0.9)        (1.3)        (1.0)        (1.4)
                                ------       ------       ------       ------

Weighted average
  basic shares outstanding        36.5         39.5         37.6         39.3

Dilutive effect of
  employee stock options           0.6          0.1          0.2          0.1
                                ------       ------       ------       ------

Weighted average diluted
  shares outstanding              37.1         39.6         37.8         39.4
                                ======       ======       ======       ======


                                       6
<PAGE>


3. SUPPLEMENTAL BALANCE SHEET INFORMATION

                                           September 30,
                                                1999        December 31,
(In millions)                               (Unaudited)         1998
                                           ------------     ------------

Inventories
  Finished goods                           $      148.0     $      166.4
  Work in process                                  22.3             48.8
  Raw materials and supplies                       45.6             48.5
                                           ------------     ------------
    Total inventories                      $      215.9     $      263.7
                                           ============     ============

Property, plant and equipment
  Property, plant and equipment            $      975.4     $    1,354.6
  Less accumulated depreciation                  (764.4)        (1,120.8)
                                           ------------     ------------
    Property, plant and equipment - net    $      211.0     $      233.8
                                           ============     ============

The September 30, 1999 amounts exclude the Photo Color Systems business assets,
which were sold August 2, 1999. (See Note 6 to the Consolidated Financial
Statements.)


4. COMMITMENTS AND CONTINGENCIES

Discussion of legal matters is cross-referenced to this Form 10-Q, Part II, Item
1, Legal Proceedings, and should be considered an integral part of the
Consolidated Financial Statements and Notes.


5. RESTRUCTURING

In the fourth quarter of 1997 and in 1998, the Company recorded charges for the
restructuring of its worldwide operations in order to improve the Company's
competitive position, to focus resources on areas of strength and on growth
opportunities, and to reduce costs and eliminate unnecessary structure.

The following table represents the cumulative activity related to the Company's
1997 and 1998 restructuring programs:

(In millions)                   Program      Cumulative     September 30, 1999
                                Amounts         Usage             Balance
                                -------        -------            -------
Severance                       $  62.6        $ (46.4)           $  16.2
Asset impairments                  55.3          (55.3)                --
Other                              38.9          (31.9)               7.0
                                -------        --------           -------
Total                           $ 156.8        $(133.6)           $  23.2
                                =======        ========           =======

During the nine months ended September 30, 1999 the Company made cash payments
of $20.3 million related to the restructuring programs, compared to $28.7
million paid in the same period of 1998. Remaining severance payments related to
employee separations are expected to be made throughout the remainder of 1999
and early 2000. Since initiation of the programs, total headcount has been
reduced by approximately 2,050.

During the third quarter of 1998, the Company recorded a $26.2 million benefit
in the restructuring line of the Statement of Operations as an adjustment of
restructuring charges recorded in the fourth quarter of 1997. Also in the


                                       7
<PAGE>


third quarter of 1998, the Company approved and recorded an additional
restructuring charge of $13 million.


6. DISPOSAL OF MEDICAL IMAGING AND PHOTO COLOR SYSTEMS SEGMENT

On November 30, 1998, the Company sold its worldwide Medical Imaging Systems
businesses (the "Medical Imaging Sale") to Eastman Kodak Company ("Kodak").
Excluded from the Medical Imaging Sale was the Company's medical imaging/photo
color manufacturing facility in Ferrania, Italy (the "Ferrania Facility"), at
which the Company agreed to manufacture wet laser x-ray film and hardware
pursuant to an exclusive supply agreement (the "Ferrania Supply Agreement") with
Kodak. In exchange for retaining the Ferrania Facility, Kodak agreed to pay the
Company up to $25 million at such time as it was sold.

On August 2, 1999, the Company closed on the sale of its worldwide Photo Color
Systems business, together with the Ferrania Facility, the Ferrania Supply
Agreement and certain other associated businesses, to Schroder Ventures, through
its wholly owned affiliate, Ferrania Lux, S.A.R.L. The Company will lease
certain manufacturing space to the purchaser and provide administrative services
during a transition period. In connection with this transaction, the Company
recorded a loss of $3.0 million, net of taxes, in the Company's third quarter
Statement of Operations. The transaction is expected to be finalized by early
2000, when audits of the closing balance sheet will be completed, and is
ultimately expected to generate after-tax cash of approximately $50 million, $25
million of which arises out of the Medical Imaging Sale as described above.

Kodak has challenged the Company's claim for the full $25 million as well as
claims for other amounts which the Company believes are due from Kodak in
connection with the Medical Imaging Sale. The Company has retained cash, as
reflected in its financial statements, which it collected on behalf of Kodak in
an amount approximately equal to the disputed items. While the Company cannot
predict with certainty the ultimate outcome of these disputed items, it believes
its positions are supported by the applicable contractual terms.

As a result of the sale of the Photo Color Systems business and the
manufacturing facility in Ferrania, Italy, the Company has completed the
disposition of its Medical Imaging and Photo Color Systems segment. As such, the
Company's Consolidated Statements of Operations present Photo Color Systems and
the Medical Imaging Systems businesses as discontinued operations.


                                       8
<PAGE>


The results of discontinued operations for the three and nine month periods
ended September 30, 1999 and 1998 were as follows:

<TABLE>
<CAPTION>
                                            Three months ended       Nine months ended
                                              September 30,            September 30,
                                            1999         1998        1999         1998
                                          --------     --------    --------     --------
<S>                                       <C>          <C>         <C>          <C>
Net revenues                              $     --     $  189.1    $  124.7     $  564.7
Income before taxes                             --         19.0         9.3         56.7
Income tax provision                            --         11.2         4.7         28.6
                                          --------     --------    --------     --------
Income from discontinued
  operations, net of taxes                      --          7.8         4.6         28.1
Loss on disposal of discontinued
  businesses, including operating
  losses of $4.9 million during
  phase-out period (less applicable
  income tax benefits of $7.1 million)        (3.0)          --        (3.0)          --
                                          --------     --------    --------     --------
Total discontinued operations             $   (3.0)    $    7.8    $    1.6     $   28.1
                                          ========     ========    ========     ========
Earnings(loss) per common share-
  basic                                   $  (0.09)    $   0.20    $   0.05     $   0.71
Earnings(loss) per common share-
  diluted                                 $  (0.08)    $   0.20    $   0.04     $   0.71
</TABLE>


7. COMPREHENSIVE INCOME

Comprehensive income for the three and nine month periods ended September 30,
1999 and 1998 were as follows:

<TABLE>
<CAPTION>
                                            Three months ended       Nine months ended
                                              September 30,            September 30,
(In millions)                               1999         1998        1999         1998
                                          --------     --------    --------     --------
<S>                                       <C>          <C>         <C>          <C>
Net income                                $   10.8    $   13.4    $   29.6     $   20.2

Changes in cumulative
  translation adjustments                      7.9        12.9        (7.7)        11.3
                                          --------    --------    --------     --------
Comprehensive
  income                                  $   18.7    $   26.3    $   21.9     $   31.5
                                          ========    ========    ========     ========
</TABLE>


8. SEGMENT INFORMATION

The Company's continuing businesses are organized, managed and internally
reported as three segments differentiated primarily by their products and
services, but also by the markets they serve. These segments, whose results are
shown below, are Data Storage and Information Management, providing removable
data storage media, services and solutions for use in the mobile and desktop,
network and enterprise data center markets; Color Technologies (formerly Product
Technologies), whose principle products include printing and color proofing
systems, printing films and plates for the graphic arts


                                       9
<PAGE>


marketplace, and carbonless paper, such as multi-part business forms; and
Digital Solutions and Services, which provides 24-hour technical service and
support for equipment sold by the Company as well as by other third party
equipment vendors, digital workflow solutions principally in the areas of color
and data management, and document imaging products for large format engineering
documentation.

<TABLE>
<CAPTION>
                                                                                    (1)Divested
Business                                 Data                          Digital       Businesses,
Segment                           Storage and                        Solutions       Corporate,
Information            Third      Information             Color            and        Other and
(In millions)        Quarter       Management      Technologies       Services      Unallocated        Total
- -------------------------------------------------------------------------------------------------------------
<S>                     <C>            <C>                <C>            <C>               <C>        <C>
Net revenues            1999           $235.7             $81.2          $27.4             $1.7       $346.0
                        1998            172.8             105.7           35.8             17.4        331.7
- -------------------------------------------------------------------------------------------------------------
Operating               1999            $16.0              $8.4          $(0.5)           $(1.2)       $22.7
    income(loss)        1998             (6.3)             12.2            1.7              4.2         11.8
- -------------------------------------------------------------------------------------------------------------

<CAPTION>
                                                                                    (1)Divested
Business                Nine             Data                          Digital       Businesses,
Segment               Months      Storage and                        Solutions       Corporate,
Information               to      Information             Color            and        Other and
(In millions)           Date       Management      Technologies       Services      Unallocated        Total
- -------------------------------------------------------------------------------------------------------------

Net revenues            1999           $693.3            $255.9          $87.9             $4.3     $1,041.4
                        1998            506.3             316.0          110.8             59.5        992.6
- -------------------------------------------------------------------------------------------------------------
Operating               1999            $22.4             $27.5          $(1.8)           $(4.0)       $44.1
    income(loss)        1998            (25.4)             32.3           (2.4)            (7.2)        (2.7)
- -------------------------------------------------------------------------------------------------------------
</TABLE>

(1)   Includes results for the CD ROM business until divested in quarter 3,
      1998, restructuring adjustments ($13.2 million and $16.8 million of income
      in the third quarter of 1998, and the nine months ended September 30,
      1998, respectively), general overhead which was previously allocated to
      the Medical Imaging and Photo Color businesses, and certain other costs
      not allocated to business segments.

Intersegment revenues are not material. Except for asset reductions in Color
Technologies as a result of the Photo Color Systems business sale, total assets
by segment have not changed materially from December 31, 1998. See Note 6 to the
consolidated financial statements regarding the sale of the Photo Color Systems
business and related discontinued operations Financial Statement presentation.


9. DERIVATIVES AND HEDGING

In September of 1998, the Financial Accounting Standards Board(FASB) issued SFAS
No. 133, Accounting for Derivative Instruments and Hedging Activities. This
standard establishes accounting and reporting standards for derivative
instruments and hedging activities. In July 1999, the FASB issued SFAS No. 137,
ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES - DEFERRAL OF THE
EFFECTIVE DATE OF FASB STATEMENT NO. 133, which defers the effective date of
SFAS No. 133 one year. Accordingly, the Company must adopt SFAS No. 133 no later
than January 1, 2001. Adoption of this standard is not expected to have a
material impact on the financial statements of the Company.


                                       10
<PAGE>


                                      ****

PricewaterhouseCoopers LLP, the Company's independent accountants, has performed
a review of the unaudited interim consolidated financial statements included
herein and their report thereon accompanies this filing. This report is not a
"report" within the meaning of Sections 7 and 11 of the 1933 Act and the
independent accountants liability under Section 11 does not extend to it.


                                       11
<PAGE>


                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders of Imation Corp.:

We have reviewed the accompanying condensed consolidated balance sheet of
Imation Corp. (the "Company") as of September 30, 1999, and the related
consolidated statements of operations for the three and nine months ended
September 30, 1999 and 1998 and condensed consolidated statements of cash flows
for the nine months ended September 30, 1999 and 1998. These consolidated
financial statements are the responsibility of the Company's management.

We conducted our reviews in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures to
financial data and making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
the expression of an opinion regarding the financial statements taken as a
whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the accompanying consolidated financial statements for them to be in
conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet as of December 31, 1998, and the
related consolidated statements of operations, shareholders' equity and cash
flows for the year then ended (not presented herein); and in our report dated
February 8, 1999, we expressed an unqualified opinion on those consolidated
financial statements. In our opinion, the information set forth in the
accompanying condensed consolidated balance sheet as of December 31, 1998, is
fairly stated in all material respects in relation to the consolidated balance
sheet from which it has been derived.

                                     /s/ PricewaterhouseCoopers LLP
                                     PricewaterhouseCoopers LLP


Minneapolis, Minnesota
October 28, 1999


                                       12
<PAGE>


                                  IMATION CORP.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


GENERAL OVERVIEW

Imation Corp. (the Company) began operations as an independent, publicly held
company on July 1, 1996 when Minnesota Mining and Manufacturing Company (3M)
spun off substantially all of the businesses previously operated within its data
storage and imaging systems groups.

With the sale of the Photo Color Systems business and the Ferrania, Italy,
manufacturing facility, the Company has completed the disposition of its Medical
Imaging and Photo Color Systems segment and therefore, these operations are
presented in the Company's Statements of Operations as discontinued operations.
Management's discussion and analysis of the results of operations focuses on the
Company's continuing operations.


RESULTS OF OPERATIONS

COMPARISON OF THREE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998

Net revenues from continuing operations for the third quarter of 1999 were
$346.0 million, an increase of $14.3 million, or 4.3 percent, from the same
period in 1998. Solid volume increases were partially offset by price declines
and a slight negative effect of changes in currency exchange rates.

Data Storage and Information Management revenues grew 36 percent, with growth in
all three of its major customer markets: mobile and desktop, network and
enterprise data center. Color Technologies revenues declined 23 percent driven
primarily by the plates and film business. Digital Solutions and Services
revenues declined by $8.4 million driven primarily by the anticipated slowing of
the Company's more mature Document Imaging business.

Gross profit from continuing operations in the third quarter of 1999 was $110.9
million, or 32.1 percent of revenues, compared with the third quarter of 1998
which was $115.4 million, or 34.8 percent of revenues. Improved volume growth
and productivity improvements were off-set by the negative effects of continuing
price erosion and changes in product mix.

Selling, general and administrative (SG&A) expenses from continuing operations
in the third quarter of 1999 were $69.1 million, or 20 percent of revenues.
Comparable SG&A expenses in the third quarter of 1998 were $94.2 million, or
28.4 percent of revenues. SG&A expenses declined 27 percent, or $25.1 million,
reflecting the combined impact of a number of items: the Company's restructuring
program reduced headcount from continuing operations; the Company's investment
in SuperDisk sales promotions peaked in the second quarter of 1998 and has
subsequently declined; the Company's information technology (IT) spending has
declined; and Kodak and Schroder Ventures transitional services payments in 1999
offset certain SG&A costs. The Company anticipates that the amount of
transitional services provided in future quarters will decline which will
negatively impact SG&A expenses. Actions


                                       13
<PAGE>


will be taken to offset this situation; however, the Company does not anticipate
being able to fully offset the financial impact of the loss of this source of
funding. While the Company cannot currently predict with certainty the timing or
dollar impact, SG&A expenses, as a percentage of revenues, may be negatively
impacted by 1 to 2 percentage points over the next 12 to 15 months due to
reduced transitional services.

Research and development (R&D) costs from continuing operations totaled $19.1
million, or 5.5 percent of revenues in the third quarter of 1999, compared with
$22.6 million, or 6.8 percent in the same period in 1998. This decrease reflects
the impact of the Company's restructuring programs. Management continues to
expect ongoing R&D investment as a percent of total revenues to range from 5-7
percent during the next several years.

During the third quarter of 1998, the Company recorded a $26.2 million benefit
in the restructuring line of the Statement of Operations as an adjustment of the
restructuring charge in 1997. Also, in the third quarter of 1998, the Company
approved and recorded an additional restructuring charge of $13 million,
primarily related to asset write-downs, reflecting further portfolio
rationalizations.

Operating income from continuing operations for the third quarter of 1999 was
$22.7 million compared to $11.8 million for the same period last year. This
improvement is due to the factors discussed above.

Third quarter 1999 interest expense from continuing operations was $0.5 million,
compared to $3.1 million in the same quarter last year. This decrease was driven
by the use of proceeds from the sale of the Medical Imaging Systems business in
the fourth quarter of 1998 to reduce debt.

Net other income and expense in the third quarter of 1999 totaled $0.8 million
of income, primarily related to $2.1 million of interest earned on cash invested
and offset by the negative impacts of foreign currency transactions. In the same
period of 1998, net other income and expense was $0.9 million of income,
primarily related to $0.4 million of interest income.

The continuing operations tax rate for the quarter was approximately 40 percent,
an improvement of 8 percentage points from 1998's full-year tax rate of
approximately 48 percent from all operations. The continuing operations tax rate
for the quarter reflects the benefit of the divestiture of the Photo Color
Systems business and Ferrania, Italy, manufacturing plant. The Company's current
estimate of the full year's tax rate from continuing operations is 40 percent.

Income from continuing operations in the third quarter of 1999 was $13.8
million, or $0.38 per basic share and $0.37 per diluted share, compared with
income from continuing operations of $5.6 million, or $0.14 per basic and
diluted share, for the same period in 1998 for the reasons discussed above.


COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998

On a year to date basis, net revenues from continuing operations were $1,041.4
million, an increase of $48.8 million or 4.9 percent from the same period in
1998. Solid volume increases were partially offset by price declines and a
slight negative effect of changes in currency exchange rates.


                                       14
<PAGE>


Data Storage and Information Management revenues grew 37 percent, with growth in
all three of its major customer markets. Color Technologies revenues declined 19
percent driven primarily by the plates and film business. Digital Solutions and
Services revenues declined by $22.9 million driven primarily by the anticipated
slowing of the Company's more mature Document Imaging business.

Gross profit from continuing operations for the first nine months of 1999 was
$321.5 million or 30.9 percent of revenues. This compares with $322.4 million,
or 32.5 percent of revenues in 1998. Volume growth and productivity improvements
were offset by price reductions and changes in product mix.

Selling, general and administrative (SG&A) expenses for the first nine months of
1999 were $220.2 million, or 21.1 percent of revenues. This compares with $276.8
million, or 27.9 percent of revenues in the first nine months of 1998. As
discussed in the comparison of three month results above, the reduction in SG&A
expenses results from a number of factors including a reduction in SuperDisk
promotional costs, headcount reductions, reduced IT spending, and transitional
services payments. Additionally, the first nine months of 1999 benefited from a
first quarter $3.5 million gain on the sale of a facility in Bracknell, United
Kingdom, and a second quarter $21 million gain from the settlement of a business
dispute, offset by an $18 million write-off of certain capitalized software
costs.

Research and development costs totaled $57.2 million, or 5.6 percent of
revenues, in the first nine months of 1999, down from $65.1 million, or 6.6
percent of revenues in the same period in 1998. This decrease reflects the
impact of the Company's restructuring programs.

The Company recorded a $16.8 million benefit in the restructuring line of the
Statement of Operations in the first nine months of 1998. The Company recorded a
$3.6 million benefit in the second quarter of 1998 reflecting final adjustments
of the restructuring reserves established in the fourth quarter of 1995 in
connection with the Company's spin-off from 3M. In addition, the company also
recorded a $13.2 million net benefit in the third quarter of 1998 reflecting a
$26.2 million adjustment to the reserve established in the fourth quarter of
1997, offset by a $13.0 million additional restructuring charge.

Operating income from continuing operations for the first nine months of 1999
was $44.1 million, or 4.2 percent of revenues. This represents a $46.8 million
improvement over the operating loss of $2.7 million in the same period of 1998.
This improvement is due to the factors discussed above.

Year to date interest expense from continuing operations was $1.4 million,
compared to $9.3 million in the same period last year. This decrease was driven
by the use of proceeds from the sale of the Medical Imaging Systems business to
reduce debt.

Net other income and expense in the first nine months of 1999 totaled $3.9
million of income, primarily related to $6.9 million in interest income. This
compares to $1.7 million of expense in the comparable period of 1998. Interest
income of $3.1 million in the first nine months of 1998 was offset by the
negative impact of foreign currency transactions.


                                       15
<PAGE>


The continuing operations tax rate for the first nine months of 1999 was
approximately 40 percent, an improvement of 8 percentage points from 1998's
full-year tax rate of approximately 48 percent from all operations. The year to
date rate reflects the benefit of the divestiture of the Photo Color Systems
business and Ferrania, Italy, manufacturing plant. The Company's current
estimate of the full year tax rate from continuing operations is 40 percent.

Year to date income from continuing operations in 1999 was $28.0 million, or
$0.74 per basic and dilutive share. The loss from continuing operations in the
comparable period of 1998 was $7.9 million, or ($0.20) per basic and dilutive
share for the reasons discussed above.


FINANCIAL POSITION

The Company had 2.9 months of inventory on hand at September 30, 1999, down from
3.2 months as of December 31, 1998 due to both operational improvements and the
disposal of the Photo Color Systems business. Similarly, the accounts receivable
days sales outstanding (DSO) was 68 days as of September 30, 1999, down from 80
days as of December 31, 1998 due to operational improvements and the disposal of
the Photo Color Systems business.

The book value of property, plant and equipment as of September 30, 1999 was
$211.0, a decrease of $22.8 million from December 31, 1998. Approximately $10
million of this decline related to the sale of the Photo Color Systems business,
$6 million to the sale of land and building in Bracknell, U.K., and the
remainder of the decline due to normal operating activity.


LIQUIDITY

Cash provided by operating activities was $55.1 million during the nine months
ended September 30, 1999, compared with $45.7 million during the same period in
1998. Depreciation and amortization was $68.9 million in the first nine months
of 1999, down from $96.2 million in 1998 primarily because of the sale of
Medical Imaging Systems and Photo Color Systems assets (see note 6 to the
Consolidated Financial Statements). Changes in inventory, accounts receivable,
and accounts payable provided $8.7 million in cash during the first nine months
of 1999 compared to $6.7 million in the comparable period of 1998. Other working
capital changes used $23.0 million of cash, in part due to payments related to
restructuring and income taxes.

Cash provided by investing activities was $158.5 million for the nine months
ended September 30, 1999 compared with cash used of $63.4 million in the
comparable period of 1998. Capital expenditures of $46.5 million for the first
nine months of 1999 included approximately $7 million related to the purchase of
an administrative building previously leased under a synthetic lease. Capital
spending decreased from the same period in 1998 which totaled $49.6 million,
reflecting the sale of the Medical Imaging Systems business. Capitalized
software was $56.5 million in the first nine months of 1998. These costs related
primarily to the development of the Company's new IT systems, which was
completed in 1998. Proceeds from the sale of businesses


                                       16
<PAGE>


include $143 million from the removal of cash restrictions related to the sale
of the medical imaging business during the first quarter of 1999. In addition,
cash proceeds from the sale of the Photo Color Systems business amounted to
$58.9 million in the third quarter of 1999. (See Note 6 to the Consolidated
Financial Statements) Cash proceeds from the sale of other businesses was $38.0
million in the same period in 1998.

Net financing activities during the first nine months of 1999 used cash of
$105.5 million compared with a $44.6 million use of cash in the comparable 1998
period. The 1999 amount includes $76.3 million in expenditures for the
repurchase of approximately 4.1 million shares of the Company's common stock and
the repayment of $42.4 million of debt.

On December 31, 1998, the Company entered into a three-year $175.0 million Loan
and Security Agreement (the Loan Agreement) with a group of banks. The Loan
Agreement provides for revolving credit, including letters of credit, with
borrowing availability based on eligible accounts receivable, inventories and
manufacturing machinery and equipment not to exceed $175.0 million. Borrowing
availability as of September 30, 1999 was $151.8 million. The Loan Agreement is
collateralized by substantially all the domestic assets of the Company,
excluding the land and buildings at the Company's headquarters in Oakdale,
Minnesota, and a pledge of 65 percent of the stock of certain of the Company's
foreign subsidiaries. Covenants include maintenance of a minimum tangible net
worth and borrowing base availability, with certain restrictions on the
incurrence of additional indebtedness, sale of assets, mergers and
consolidation, transactions with affiliates, creation of liens, and certain
other matters.

As of September 30, 1999, the Company's ratio of total debt to total capital was
1.8% as compared to 7.1% as of December 31, 1998. The Company expects that cash
and equivalents, together with cash flow from operations and availability of
borrowings under its current credit facility will provide sufficient liquidity
to operate the Company.


YEAR 2000 COMPLIANCE

Introduction (Phases)

In preparation for the change in the millennium, the Company's Year 2000 (Y2K)
Operating Team has instituted a seven-phase plan to address the Company's Y2K
readiness in the following areas: internal IT systems, non-IT systems (including
plants, facilities, process control and building control equipment,
communications systems, laboratory and test equipment, etc.), the Company's
products, and external business relationships. The seven phases of the plan are:
(1) perform inventory of all items potentially subject to Y2K effect and
prioritize on the basis of business criticality; (2) develop a plan for
assessing Y2K compliance of all inventoried items; (3) determine whether
inventoried items are Y2K compliant; (4) design a remediation strategy (e.g.,
remediate, replace, retire, etc.) for non-compliant inventoried items and
develop contingency plans; (5) develop and test remediation solutions; (6)
implement remediation solutions; and (7) document verification of compliance of
remediated solutions.

Inventories of each area have been completed and determinations have been made
regarding Y2K impact. Inventoried items have been prioritized,


                                       17
<PAGE>


assessment plans have been completed and remediation solutions have been
developed. Field implementation and verification of compliance of remediation
solutions were completed by the end of September 1999. Contingency plans have
been developed to address potential Y2K related failures that could affect
critical Company operations.

IT System

A significant portion of the Company's global IT infrastructure has been
replaced with the remaining portion remediated and tested by September 1999. The
Company required a new IT system after the Company's spin-off from 3M and a
significant factor in the Company's selection of this system was its Y2K
compliance status. The Company believes that the new system has significantly
reduced the likelihood of Y2K-related interruptions to normal operations. In
addition, the Company has completed system testing of software applications and
custom code written for the system, as well as other systems not replaced by the
new global IT infrastructure, for Y2K compliance.

Non-IT Systems

The Company has assessed its non-IT systems in its plants and facilities on a
world-wide basis for issues of Y2K compliance. This assessment included
reviewing not only the Company's manufacturing process control equipment, but
also systems that control temperature, utility equipment, telephone systems, and
security systems. Laboratory and test equipment have also been evaluated. While
the Company does not believe that it is likely to experience material adverse
effects related to Y2K in the area of non-IT systems, failure to identify all
Y2K vulnerable controls or equipment could result in the inability of a
particular plant or facility to manufacture or test product or conduct business
in the ordinary course.

Products

The majority of Company products do not have electronic date functionality.
Those products that do have electronic date functionality have been assessed and
remediation strategies have been implemented to address any issues of Y2K
non-compliance. The Company believes it has sufficient resources dedicated to
product compliance activities and it does not foresee any material adverse
impact on the Company's business, results of operations, or financial position
due to Y2K product issues. However, there remains the possibility that the
Company could fail to identify all susceptible products or be unable to complete
all field remediations for which it is responsible prior to January 1, 2000.

External Business Relationships

Y2K preparedness of third parties with whom the Company does business could
impact the Company's ability to deliver products and services in the new
millennium. This constitutes an area of potentially significant risk to the
Company's business, results of operations, and financial position. Suppliers of
critical raw materials and providers of utility and communication services could
particularly impair the Company's ability to conduct business in the ordinary
course if those third parties fail to successfully assess and remediate their
own products and internal operations. While third party risk related to the Y2K
problem is difficult to quantify or control, the Company is taking steps in an
effort to try to minimize the potential adverse effect of Y2K problems that
could arise based on Company's external business relationships.


                                       18
<PAGE>


Y2K surveys have been sent to the Company's suppliers asking them for the Y2K
compliance status of their products and internal operations. The Company has
re-contacted its critical and significant suppliers and conducted Y2K phone
surveys with them. The feedback received from the phone surveys has been
favorable. A re-check of critical suppliers is now in progress to obtain
assurance that their programs remain on schedule.

The Company is developing contingency plans as it identifies third parties
posing a significant risk to business continuity. Contingency plans may include
plans to accumulate extra inventory and/or establish alternative sources of
supply and channels of distribution. However, even with diligent planning, third
party providers pose an uncertain risk which cannot be entirely eliminated.

Expenditures

Based on current information and resources, the Company estimates that the total
cost of its Y2K program could approach $6 million, excluding costs related to
the completion of the Company's new IT system. These costs are primarily in the
non-IT systems area. Through September 30, 1999, approximately $4 million of
this total has been spent, and an additional $1 million is expected to be spent
for final testing and verification in 1999. Contingency response activities
through June 30, 2000 are expected to require the balance of the $6 million.
This estimate is subject to change as the Company moves through final phases of
its Y2K plan.

While the Company's management does not believe that the Company's Y2K costs
will have a material adverse effect on the Company's business, results of
operations, or financial position, Y2K costs could increase if currently unknown
Y2K deficiencies are discovered in Company IT systems, non-IT systems or
products, or with external business partners.

Summary

Due to the uncertain nature of the Y2K problem, the Company's management cannot
state with certainty whether Y2K issues will have a material adverse effect on
the Company's business, results of operations, or financial position. The
Company believes it is taking reasonable steps to address the Y2K problem, but
the Y2K problem is a very complex one. If several of Company's external business
partners should fail to implement successful Y2K programs, or if the Company
should fail to identify Y2K deficiencies in critical IT and non-IT systems, or
if Company's product remediations should fail to be implemented in the field by
January 1, 2000, Y2K problems could have a material adverse effect on the
Company's business, results of operations, or financial position.

The projected expenditures and dates contained in this discussion are based on
the Company's best estimates and are derived from assumptions about future
events, including the availability of resources and other factors. The Company
does not guarantee that these estimates will be achieved and results may vary
due to uncertainties.

The forward-looking statements contained in this section under the heading "Year
2000 Compliance" should be read in conjunction with the Company's disclosure
below under the heading "Forward-Looking Statements."


                                       19
<PAGE>


EURO CONVERSION STATUS

On January 1, 1999, eleven of the fifteen member countries of the European Union
adopted the Euro as their new common currency. The Euro trades on currency
exchanges and is used for non-cash transactions. Effective January 1, 2002 and
through July 1, 2002 the participating countries will begin using the Euro as
the legal tender and will withdraw all legacy currencies.

The Euro conversion may involve transparency of the market (i.e. with a common
currency, the prices in different countries are more readily comparable) which
may lead to increased competition between countries and potential erosion of
margins. The Company is reviewing its marketing strategies to address possible
increased competition and is also reviewing and testing its software
compatibility with the Euro conversion. The Company will continue to review the
impact of the conversion to the Euro, however, the Company does not expect that
the Euro conversion will have a material impact on the Company's financial
position and results of operations.


SALE OF MEDICAL IMAGING AND PHOTO COLOR SYSTEMS BUSINESSES

As discussed in Note 6 of the Notes to Consolidated Financial Statements, on
November 30, 1998, the Company sold its worldwide Medical Imaging Systems
business to Kodak. The Company, however, retained its manufacturing facility in
Ferrania, Italy, from which the Company agreed to manufacture x-ray and wet
laser medical imaging film for Kodak for a minimum of two years under a supply
agreement which became effective on November 30, 1998. The Company is also
prohibited from selling medical imaging products to third parties other than
Kodak during the term of and after the termination of the supply agreement.

On August 2, 1999, the Company sold its Photo Color Systems business and the
manufacturing facility in Ferrania, Italy, to Schroder Ventures (see Note 6 to
the Consolidated Financial Statements). Under the terms of that sale, Schroder
Ventures will assume responsibility for fullfilment of the supply agreement with
Kodak.

Associated with the Company's sale of its Medical Imaging and Photo Color
Systems businesses, the Company receives reimbursement for certain transition
services and distribution agreements that the Company has agreed to provide
Kodak for a period of up to two years, and Schroder Ventures while it integrates
accounting and information systems. Kodak and Schroder Ventures, at their
option, may terminate the transition services agreement with respect to
individual categories of service upon prior notice, the length of which varies
according to the nature of the service. While the Company can not project with
certainty the duration of and expected cost reimbursements associated with the
transition services and distribution agreements, or the potential impact if the
transition services agreement is terminated, SG&A expenses, as a percentage of
revenue, may be negatively impacted by 1 to 2 percentage points over the next 12
to 15 months due to the declining need for transition services.


RECENTLY ISSUED ACCOUNTING STANDARDS


                                       20
<PAGE>


In September 1998, the Financial Accounting Standards Board issued SFAS No. 133,
Accounting for Derivative Instruments and Hedging Activities. This standard
establishes accounting and reporting standards for derivative instruments and
hedging activities. In July 1999, the FASB issued SFAS No. 137, ACCOUNTING FOR
DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES - DEFERRAL OF THE EFFECTIVE DATE
OF FASB STATEMENT NO. 133, which defers the effective date of SFAS No. 133 one
year. Accordingly, the Company must adopt SFAS No. 133 no later than January 1,
2001. Adoption of this standard is not expected to have a material impact on the
financial statements of the company.


FORWARD-LOOKING STATEMENTS

Certain information contained in this report which does not relate to historical
financial information may be deemed to constitute forward looking statements.
The words or phrases "will likely result", "are expected to", "will continue",
"is anticipated", "estimate", "project", "believe" or similar expressions
identify "forward looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. Such statements are subject to certain
risks and uncertainties which could cause actual results to differ materially
from historical results and those presently anticipated or projected. The
Company wishes to caution readers not to place undue reliance on any such
forward looking statements, which speak only as of the date made. Among the
factors that could cause the Company's actual results in the future to differ
materially from any opinions or statements expressed with respect to future
periods are the Company's ability to meet its cost reduction and revenue growth
targets, lower SG&A reimbursements from Kodak and Schroder as the Company
provides fewer transitional services associated with the sale of the Medical
Imaging and Photo Color Systems businesses, the resolution of disputes
associated with the sale of the Medical Imaging and Photo Color Systems
businesses, certain seasonal factors, the competitive pricing environment,
foreign currency fluctuations, the ability of Imation to secure an adequate
supply of certain high demand products, the market acceptance of newly
introduced product and service offerings, the rate of decline for certain
existing products as well as various factors set forth in the Company's filings
with the Securities and Exchange Commission, including its 1998 Annual Report on
Form 10-K and subsequent 10Q filings.


PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Reference is made to Item 3. "Legal Proceedings" included in the Company's
Annual Report on Form 10-K for the fiscal year ended December 31, 1998. The
following legal proceedings had significant developments during the third
quarter of 1999:

On May 10, 1999, Jazz Photo Corp. served the Company and its affiliate, Imation
S.p.A., with a civil complaint filed in New Jersey Superior Court. The complaint
charges breach of contract, breach of warranty, fraud, and racketeering activity
in connection with the Company's sale of allegedly defective film to Jazz Photo.
In the complaint Jazz Photo seeks unspecified compensatory damages, treble
damages, punitive damages and equitable relief.


                                       21
<PAGE>


The Company disputes any liability to Jazz Photo and is vigorously defending the
action.

The Company is also the subject of various pending or threatened legal actions
in the ordinary course of its business. All such matters are subject to many
uncertainties and outcomes that are not predictable with assurance.
Consequently, the Company is unable to ascertain the ultimate aggregate amount
of any monetary liability or financial impact that may be incurred by the
Company with respect to these matters. While these matters could materially
affect operating results of any one quarter when resolved in future periods, it
is management's opinion that after final disposition, any monetary liability or
financial impact to the Company beyond that provided in the consolidated balance
sheet as of September 30, 1999 would not be material to the Company's financial
position or annual results of operations or cash flows.


Items 2-5. Not Applicable


Item 6(a). Exhibits

        The following documents are filed as exhibits to this Report.

                15.1    An awareness letter from the Company's independent
                        accountants regarding unaudited interim financial
                        statements. Page 24.

                27.1    Financial data schedule

        (b) No reports on Form 8-K were filed during the quarter ended September
        30, 1999.


                                       22
<PAGE>


                                    SIGNATURE


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



                                                   Imation Corp.
                                                 -----------------
                                                   (REGISTRANT)



Date: November 10, 1999             By:   /s/ Robert L. Edwards
                                         -------------------------------------
                                              Robert L. Edwards
                                              Senior Vice President,
                                              Chief Financial Officer
                                              and Chief Administrative Officer


                                       23
<PAGE>


                                  EXHIBIT INDEX


Exhibit
Number                               Description
- -------     --------------------------------------------------------------

  15.1      An awareness letter from the Company's independent accountants
            regarding unaudited interim financial statements.

  27.1      Financial data schedule.


                                       24



                                                                    EXHIBIT 15.1


                     (PricewaterhouseCoopers LLP Letterhead)
                                (Minneapolis, MN)


November 10, 1999

Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549


Commissioners:

We are aware that our report dated October 28, 1999 on our reviews of the
interim consolidated financial statements of Imation Corp. (the Company) for the
three and nine months ended September 30, 1999 and 1998, and included in the
Company's Form 10-Q for the three and nine months ended September 30, 1999, is
incorporated by reference in the Company's Registration Statements on Form S-8
(Registration Nos. 333-15273, 333-15275, 333-15277 and 333-35591).



Yours very truly,


/s/PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP


                                       25


<TABLE> <S> <C>


<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH CONSOLIDATED FINANCIAL STATEMENTS AND NOTES.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                          46,521
<SECURITIES>                                   120,691
<RECEIVABLES>                                  275,916
<ALLOWANCES>                                   (18,807)
<INVENTORY>                                    215,907
<CURRENT-ASSETS>                               775,166
<PP&E>                                         975,385
<DEPRECIATION>                                (764,411)
<TOTAL-ASSETS>                               1,141,684
<CURRENT-LIABILITIES>                          369,137
<BONDS>                                          1,207
                                0
                                          0
<COMMON>                                           419
<OTHER-SE>                                     719,544
<TOTAL-LIABILITY-AND-EQUITY>                 1,141,684
<SALES>                                      1,041,433
<TOTAL-REVENUES>                             1,041,433
<CGS>                                          719,908
<TOTAL-COSTS>                                  719,908
<OTHER-EXPENSES>                               277,412
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               1,413
<INCOME-PRETAX>                                 46,554
<INCOME-TAX>                                    18,600
<INCOME-CONTINUING>                             27,954
<DISCONTINUED>                                   1,630
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    29,584
<EPS-BASIC>                                       0.79
<EPS-DILUTED>                                     0.78



</TABLE>


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