WYNNS INTERNATIONAL INC
10-Q, 1997-05-09
GASKETS, PACKG & SEALG DEVICES & RUBBER & PLASTICS HOSE
Previous: WEYERHAEUSER CO, 10-Q, 1997-05-09
Next: XEROX CORP, 424B4, 1997-05-09



<PAGE>
<PAGE>
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                  Form 10-Q


(Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934

    For the quarterly period ended March 31, 1997

                                       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 No.   1-7200


                          Wynn's International, Inc.

                (Exact name of Registrant as specified in its charter)
<TABLE>
<S>                                                <C>
              Delaware                                 95-2854312

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


500 North State College Blvd., Ste. 700, Orange, CA             92868

     (Address of principal executive offices)                 (Zip Code)

</TABLE>
Registrant's telephone number, including area code         (714) 938-3700

_______________________________________________________________________________
Former name, former address & former fiscal year, if changed since last report.

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  [ ]


At May 2, 1997, Registrant had 12,614,717 shares of common stock outstanding.

<PAGE>
<PAGE>



                          WYNN'S INTERNATIONAL, INC.


                                  I N D E X
                                  ---------
<TABLE>
<CAPTION>
                                                                       Page No.
                                                                       --------
<S>                                                                    <C>
Part I - Financial Information

       Item 1 - Financial Statements:

            Consolidated Condensed Balance Sheets -
              March 31, 1997 (unaudited) and
              December 31, 1996                                           2

            Unaudited Consolidated Condensed Statements
              of Income - Three Months Ended March 31,
              1997 and 1996                                               3

            Unaudited Consolidated Condensed Statements
              of Cash Flows - Three Months Ended March 31,
              1997 and 1996                                               4

            Notes to Unaudited Consolidated Condensed
              Financial Statements                                       5-6

       Item 2 - Management's Discussion and Analysis of 
                Financial Condition and Results of Operations            7-10

Part II - Other Information

       Item 6 - Exhibits and Reports on Form 8-K                          11

Signatures                                                                12
</TABLE>
<PAGE>
<PAGE>
                          WYNN'S INTERNATIONAL, INC.
                    CONSOLIDATED CONDENSED BALANCE SHEETS
               (Dollars in Thousands, Except Per Share Amounts)
<TABLE>
<CAPTION>
                                                          March 31
                                                            1997       December 31
                                                        (unaudited)       1996    
                                                        -----------    -----------

                                          ASSETS
<S>                                                     <C>            <C>
Current assets:
  Cash and cash equivalents                              $ 47,845       $ 53,304
  Accounts receivable, less $867 allowance for
    doubtful accounts ($870 at December 31, 1996)          55,460         48,347
  Inventories:
    Finished goods                                         20,110         19,789
    Raw materials and work in process                      11,857         11,151
                                                         --------       --------
                                                           31,967         30,940
  Prepaid expenses and other current assets
    (including deferred tax assets of $12,291 at
    Mar. 31, 1997 and $12,025 at December 31, 1996)        22,062         21,157
  Net assets of discontinued operations                      -               254
                                                         --------       --------
      Total current assets                                157,334        154,002

Property, plant and equipment, at cost less
  accumulated depreciation and amortization                45,855         44,719
Other assets                                                6,277          6,384
                                                         --------       --------
                                                         $209,466       $205,105
                                                         ========       ========


<CAPTION>
                           LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                                                     <C>            <C>
Current liabilities:
  Accounts payable                                       $ 18,399       $ 18,137
  Taxes based on income                                     4,422          3,676
  Accrued liabilities                                      41,538         42,531
  Long-term debt due within one year                           43             69
                                                         --------       --------
      Total current liabilities                            64,402         64,413

Deferred taxes based on income                              7,579          7,740

Commitments and contingencies                                               

Stockholders' equity:
  Preferred stock, $1 par value;
    500,000 shares authorized, none issued                   -              -
  Common stock, $1 par value;
    20,000,000 shares authorized, 14,573,804
    shares issued (14,546,540 at December 31, 1996)        14,574         14,547
  Capital in excess of par value                           10,784         10,377
  Retained earnings                                       120,623        115,418
  Equity adjustment from foreign currency
    translation                                            (3,112)        (1,985)
  Unearned compensation                                      (183)          (139)
  Common stock held in treasury 859,087 shares,
    at cost (869,962 at December 31, 1996)                 (5,201)        (5,266)
                                                         --------       --------
      Total stockholders' equity                          137,485        132,952
                                                         --------       --------
                                                         $209,466       $205,105
                                                         ========       ========
</TABLE>
See accompanying notes
                                      2
<PAGE>
<PAGE>
                          WYNN'S INTERNATIONAL, INC.
            UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF INCOME
               (Dollars in Thousands, Except Per Share Amounts)

<TABLE>
<CAPTION>
                                                      Three Months Ended  
                                                           March 31      
                                                     ---------------------
                                                       1997         1996  
                                                     --------     --------
<S>                                                  <C>          <C>
Revenues:
  Net sales                                          $ 77,887     $ 71,463
  Interest income                                         667          255
                                                     --------     --------
                                                       78,554       71,718
                                                     --------     --------
Cost and expenses:
  Cost of sales                                        47,615       42,567
  Selling, general & administrative                    20,801       21,478
  Interest expense                                         55           52
                                                     --------     --------
                                                       68,471       64,097
                                                     --------     --------
Income from continuing operations
  before taxes based on income                         10,083        7,621
Provision for taxes based on income                     3,781        2,898
                                                     --------     --------
Income from continuing operations                       6,302        4,723
                                                     --------     --------
Discontinued operations:
  Income from discontinued
    operations, net of income
    taxes of $31                                          -             35
                                                     --------     --------
Net income                                           $  6,302     $  4,758
                                                     ========     ========
Income per share of common stock:
  Primary:
    Continuing operations                                $.44        $ .33
    Discontinued operations                               -            .01
                                                     --------     --------
  Total                                                  $.44        $ .34
                                                     ========     ========

  Fully diluted:
    Continuing operations                                $.44        $ .33
    Discontinued operations                               -            -  
                                                     --------     --------
  Total                                                  $.44        $ .33
                                                     ========     ========

Cash dividend per common share                           $.08       $.0667
                                                     ========     ========
</TABLE>
See accompanying notes
                                      3
<PAGE>
<PAGE>
                          WYNN'S INTERNATIONAL, INC.
          UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                            (Dollars in Thousands)
<TABLE>
<CAPTION>

                                                        Three Months Ended
                                                             March 31       
                                                     -----------------------
                                                       1997           1996  
                                                     --------       --------
<S>                                                  <C>            <C>
Cash flows from operating activities:
  Net income from continuing operations              $  6,302       $  4,723
  Adjustments:
    Depreciation and amortization                       1,933          1,712
    Provision for uncollectible accounts                   74             90
    Amortization of stock compensation                     50            102
    Gain on sale of property, plant & equipment            (8)            (9)
    Benefit for deferred income taxes                    (378)          (381)
    Changes in operating assets and liabilities:
      Accounts receivable (net)                        (7,187)        (4,214)
      Inventories                                      (1,027)        (1,041)
      Prepaid expenses and other current assets          (639)          (643)
      Other assets                                         29            (27)
      Accounts payable                                    262            366
      Product warranty program reserves                   237          1,189
      Taxes based on income                               746          1,032
      Accrued liabilities                                (314)           (32)
                                                     --------       --------
        Net cash provided by continuing operations         80          2,867
                                                     --------       --------

  Net income from discontinued operations                 -               35
  Net items using cash from discontinued operations       -           (4,029)
                                                     --------       --------
    Net cash used in discontinued operations              -           (3,994)
                                                     --------       --------
    Net cash provided by (used in) all operating
      activities                                           80         (1,127)
                                                     --------       --------

Cash flows from investing activities:
  Additions to property, plant and equipment           (3,160)        (2,232)
  Proceeds from sale of property, plant & equipment        27             14
  Net proceeds from disposition of net assets of
    discontinued operations                               254            -  
  Other - net                                               7              1
                                                     --------       --------
    Net cash used in investing activities              (2,872)        (2,217)
                                                     --------       --------

Cash flows from financing activities:
  Payments of long-term debt                              (26)           (27)
  Dividends paid                                       (2,013)        (1,694)
  Proceeds from exercise of stock options                 405            579
                                                     --------       --------
    Net cash used in financing activities              (1,634)        (1,142)
                                                     --------       --------

Effect of exchange rate changes                        (1,033)          (582)
                                                     --------       --------
Net decrease in cash and cash equivalents              (5,459)        (5,068)
                                                     --------       --------

Cash and cash equivalents at beginning of year         53,304         23,127
                                                     --------       --------
Cash and cash equivalents at March 31                $ 47,845       $ 18,059
                                                     ========       ========
</TABLE>
See accompanying notes
                                      4
<PAGE>
<PAGE>
                          WYNN'S INTERNATIONAL, INC.
        NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                           MARCH 31, 1997 AND 1996



1)    The accompanying unaudited consolidated condensed financial statements 
      include all adjustments which in the opinion of management are necessary 
      to a fair presentation of the information for the interim period herein 
      reported.  These unaudited consolidated condensed financial statements 
      should be read in conjunction with the consolidated financial statements 
      included in the 1996 Annual Report to Stockholders.

2)    The results of operations for the three months ended March 31, 1997 are 
      not necessarily indicative of results of operations for the year ending 
      December 31, 1997.  Accounting measurements at interim dates inherently 
      involve greater imprecision than at year-end, which is due, in part, to 
      increased reliance on the use of estimates at interim dates.

3)    On May 23, 1996, the Company sold the principal operating assets of 
      Wynn's Climate Systems, Inc. (WCS), a manufacturer and marketer of 
      automotive air conditioning systems and components.  As of March 31, 
      1997, the Company has received $26.5 million (including tax benefits of 
      $2.6 million) of an expected total of $29 million (including tax benefits 
      of $4.6 million) in connection with the transaction.  The results of 
      operations for WCS have been classified on the statements of income as 
      discontinued operations.  Revenues from discontinued operations for the 
      three months ended March 31, 1996 were $11,622,000.

4)    On March 26, 1997, the Company commenced a Dutch Auction self-tender 
      offer (the "Tender Offer") to purchase for cash up to 1,100,000 shares, 
      or approximately 8.0%, of its issued and outstanding Common Stock at a 
      purchase price of not greater than $25.00 per share nor less than $22.00 
      per share.  Pursuant to the Tender Offer, which terminated on April 22, 
      1997, the Company purchased 1,100,000 shares of its Common Stock at a 
      purchase price of $24.25 per share.  The aggregate cost to the Company of 
      the Tender Offer, including expenses, was approximately $27.1 million.  
      In the quarter ending June 30, 1997, the shares repurchased will be 
      treated as treasury shares and the purchase price and related expenses 
      will be reported as a reduction in equity as the cost of treasury shares.

5)    Cash payments for interest and income taxes are as follows:
<TABLE>
<CAPTION>
                                     Three months ended March 31
                                     ---------------------------
                                         1997           1996   
                                      ----------     ----------
<S>                                   <C>            <C>
      Interest                        $   23,000     $   28,000
      Income taxes                     3,413,000      2,278,000
</TABLE>
                                      5
<PAGE>
<PAGE>

                          WYNN'S INTERNATIONAL, INC.
  NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (CONTINUED)
                           MARCH 31, 1997 AND 1996



6)    The number of shares used in the calculation of primary and fully diluted 
      earnings per share information is as follows:
<TABLE>
<CAPTION>
                                     Three months ended March 31
                                     ---------------------------
                                         1997           1996   
                                      ----------     ----------
<S>                                   <C>            <C>
      Primary                         14,323,969     14,144,483           
      Fully diluted                   14,360,476     14,207,768             

</TABLE>
      The number of shares and the related earnings per share data for all 
      periods have been adjusted retroactively to reflect the 3 for 2 stock 
      split effected in December 1996.
                                      6
<PAGE>
<PAGE>

                        WYNN'S INTERNATIONAL, INC.

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




RESULTS OF CONTINUING OPERATIONS
- --------------------------------

Comparison of the three months ended March 31, 1997 and 1996
- ------------------------------------------------------------

Net sales for the first quarter of 1997 were $77.9 million, a 9% increase 
compared to sales of $71.5 million in the first quarter of 1996.  Sales of 
the Automotive and Industrial Components Division, which is comprised of 
Wynn's-Precision, Inc. (Precision), a Lebanon, Tennessee-based supplier of 
O-rings, seals and molded rubber products, and Robert Skeels & Company (Skeels),
a small regional wholesale distributor of builders hardware products, 
increased 17% in the first quarter of 1997 compared to the first quarter of 
1996, primarily reflecting higher sales volume at Precision.  Sales 
increased at Precision's Virginia, Tennessee, Arizona and Canadian 
operations.  Contributing to the increase in sales was Precision's 
September 1996 acquisition of an automotive sealing business in Kentucky.  
The increase in sales at its Virginia operation was due to growth of its 
expanded composite gasket product line.  The increase in sales at its 
Tennessee operation, which manufactures and sells primarily O-rings, was 
due to higher U.S. automotive production rates during the most recent 
quarter compared to the prior year.  Sales at Skeels declined slightly in 
the first quarter of 1997 compared to the same quarter in 1996.

Sales at the Specialty Chemicals Division, principally car care products, 
increased 1% in the first quarter compared to the same quarter in 1996.  
Excluding the effect of foreign exchange rate fluctuations, total net sales 
of this Division would have increased 6% in the most recent quarter 
compared to the comparable quarter in 1996.  Sales increased 7% in the U.S. 
compared to the prior year primarily due to higher sales of the division's 
product warranty programs and higher export sales to Asian and Latin 
American distributors.  Foreign subsidiary sales, especially in France and 
Belgium, decreased on a dollar denominated basis from the prior year 
primarily due to the negative translation effect of a strong U.S. dollar.

Interest income increased $.4 million during the first quarter of 1997 
compared to the first quarter of 1996 due to higher cash and cash 
equivalent balances on deposit in the most recent quarter.

The consolidated cost of sales in the first quarter of 1997 increased to 
61.1% of sales compared to 59.6% in the first quarter of 1996.  The 
decrease in the consolidated gross margin percentage was due to the change 
in mix of revenues.  Precision generated higher gross profit due to the 
higher sales volume, but its gross margin as a percentage of sales 
decreased, primarily due to increased manufacturing costs and continued 
pricing pressure.  At the Specialty Chemicals Division, the gross profit 
increased slightly, but declined as a percentage of sales due to the 
increased sales of the product warranty kit programs, which have a lower 
gross margin than the other specialty chemical products.

Selling, general and administrative (SG&A) expenses in the first quarter of 
1997 were $20.8 million (26.7% of sales) compared to $21.5 million (30.1% of 
sales) for the first quarter of 1996.  SG&A expenses declined $.9 million at 
the Specialty 
                                      7
<PAGE>
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (Continued)  
- -------------------------------------------------


Chemicals Division, reflecting reduced spending for advertising and 
promotional programs and the translation effect of a strong U.S. dollar.  
The decline was partially offset by an increase in SG&A expenses at Precision 
due to the higher sales volumes.  SG&A expenses declined as a percentage of 
sales at the Specialty Chemicals Division due to the change in revenue mix and 
lower spending.  SG&A expenses also declined as a percentage of sales at 
Precision due to the higher revenues and constant monitoring of costs.  
Operating expenses at Corporate also declined in the first quarter of 1997 
compared to the same period in 1996.

Income before taxes based on income increased 32% to $10.1 million in 1997 
from $7.6 million in the first quarter of 1996.  In the Automotive and 
Industrial Components Division, Precision's operating profit increased 12% 
compared to the first quarter of 1996 due to the higher sales.  The 
Specialty Chemicals Division experienced a 29% increase in operating profit 
in the quarter ended March 31, 1997 due primarily to improved results at 
its U.S.-based operations, especially the product warranty division.

The effective tax rate in the first quarter of 1997 was 37.5%, down from 
the 38.0% rate in the first quarter of 1996 and slightly above the full 
year 1996 rate of 37.2%.

Income from continuing operations increased 33% to $6.3 million in the 
first quarter of 1997 compared to $4.7 million in the first quarter of 1996 
as a result of the increase in pretax income and lower effective tax rate.  
Primary income per share in the first quarter of 1997 increased to $.44 
from $.33 in 1996 due to the higher income.  The number of shares used in 
the calculation of primary earnings per share increased 1% in 1997 due 
primarily to the exercise of stock options in 1996 and 1997 and an increase 
in the number of outstanding stock options required to be included in the 
calculation of outstanding shares.  Fully diluted earnings per share from 
continuing operations increased 33% in 1997 compared to 1996 due to the 
increased income.


RESULTS OF DISCONTINUED OPERATIONS
- ----------------------------------

On May 23, 1996, the Company sold the principal operating assets of Wynn's 
Climate Systems, Inc., (WCS), the automotive air conditioning business 
which was formerly part of the Automotive and Industrial Components 
Division.  The results of operations for WCS have been classified on the 
statements of income as discontinued operations.  Revenues from 
discontinued operations for the three months ended March 31, 1996 were 
$11,622,000.


FINANCIAL CONDITION
- -------------------

Working capital at the end of the first quarter was $92.9 million compared 
to $89.6 million at December 31, 1996.  The current ratio at the end of the 
first quarter of 1997 was 2.44 to 1 compared to 2.39 to 1 at December 31, 
1996.  The Company has adequate cash and cash equivalents and lines of 
credit to meet foreseeable working capital requirements.
                                      8
<PAGE>
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (Continued)  
- -------------------------------------------------


On March 26, 1997, the Company commenced a Dutch Auction self-tender offer 
(the "Tender Offer") to purchase for cash up to 1,100,000 shares of its 
issued and outstanding Common Stock.  Pursuant to the Tender Offer, which 
terminated on April 22, 1997, the Company purchased 1,100,000 shares of its 
Common Stock at a purchase price of $24.25 per share.  The aggregate cost 
to the Company of the Tender Offer, including expenses, was approximately 
$27.1 million, which was funded from cash and cash equivalents.  The shares 
purchased in the Tender Offer will be treated as treasury shares.  The 
aggregate cost of the Tender Offer will be reported as a reduction in the 
equity of the Company for the period ending June 30, 1997.

Cash and cash equivalents were $47.8 million at March 31, 1997 compared to 
$53.3 million at December 31, 1996.  The decrease in cash and cash 
equivalents was primarily due to an increase in accounts receivable and 
inventories, and the funding of incentive compensation, capital 
expenditures and dividend payments.

Accounts receivable increased $7.1 million to $55.5 million at March 31, 
1997 from $48.3 million at December 31, 1996.  This increase was primarily 
due to the higher sales at Precision and the offering of extended terms to 
certain large customers of the Specialty Chemicals' product warranty 
division.  Inventories increased $1.0 million to $32.0 million at the end 
of the first quarter compared to $30.9 million at December 31, 1996.  
Inventories increased at the Specialty Chemicals Division, primarily in the 
U.S. professional products division, but declined at Precision.  

During the three months ended March 31, 1997, the Company purchased $3.2 
million of new property, plant and equipment, primarily for the Automotive 
and Industrial Components Division.  The Company anticipates that capital 
expenditures will be approximately $11 million in 1997.

Stockholders' equity at March 31, 1997 was $137.5 million or $10.02 per 
share compared to $133.0 million or $9.72 per share at December 31, 1996.  
The increase of $4.5 million is attributable to net income of $6.3 million, 
$.4 million from the exercise of stock options and the amortization of 
unearned compensation, reduced by a $1.1 million decrease in the foreign 
currency translation account and $1.1 million of dividends declared.


FORWARD-LOOKING STATEMENTS
- --------------------------

The preceding financial statements and Management's Discussion and 
Analysis contain various "forward-looking statements" representing the 
Company's expectations or beliefs concerning future events.  The statements 
include the following: the anticipated level of capital expenditures; the 
sufficiency of working capital; and the sales growth of the composite 
gasket product line and the product warranty program.

The Company cautions that these statements are further qualified by 
important factors that could cause actual results to differ materially from 
those in the forward-looking statements, including the following: sales of 
new and used cars in the U.S.; automotive and off-road construction vehicle 
production rates in North America; continued pricing pressure in the U.S. 
automotive industry; the impact of competitive products on the composite 
gasket product line and product warranty program; attempts by state 
governments to regulate the product warranty program; the Company's
                                      9
<PAGE>
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (Continued)  
- -------------------------------------------------


ultimate liability for environmental matters; and general economic 
conditions, especially in North America and Western Europe.

The Company's actual results thus may differ materially from the expected 
results expressed or implied by the forward-looking statements.
                                      10
<PAGE>
<PAGE>




                          WYNN'S INTERNATIONAL, INC.

                  ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K





(a)   Exhibits

        11  - Computation of net income per common share - primary and
              assuming full dilution.

        27  - Financial data schedule.

(b)   Registrant has not filed any reports on Form 8-K during the quarter for 
      which this report is filed.

                                      11
<PAGE>
<PAGE>




                          WYNN'S INTERNATIONAL, INC.

                                  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.







                                           WYNN'S INTERNATIONAL, INC.         
                                    ------------------------------------------
                                                  (Registrant)






Date       May 9, 1997                           James Carroll                
     -----------------------        ------------------------------------------
                                    James Carroll
                                    Chairman and Chief Executive Officer






Date       May 9, 1997                         Seymour A. Schlosser           
     -----------------------        ------------------------------------------
                                    Seymour A. Schlosser
                                    Vice President-Finance
                                    (Principal Financial and Accounting
                                    Officer)
                                      

                                      12
<PAGE>
<PAGE>




                          WYNN'S INTERNATIONAL, INC.

                              INDEX TO EXHIBITS




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

  11          Computation of Net Income Per Common Share - Primary
              and Assuming Full Dilution


  27          Financial Data Schedule (included with EDGAR version
              only)


<PAGE>
<PAGE>
                                                                     Exhibit 11

                          WYNN'S INTERNATIONAL, INC.
             COMPUTATION OF NET INCOME PER COMMON SHARE - PRIMARY
               (Dollars in Thousands, Except Per Share Amounts)

<TABLE>
<CAPTION>
                                                         Three Months Ended
                                                              March 31        
                                                     -------------------------
                                                        1997           1996   
                                                     ----------     ----------
<S>                                                  <C>            <C>
Income from continuing operations                    $    6,302     $    4,723
Discontinued operations:
  Income from operations                                    -               35
                                                     ----------     ----------
Total net income                                     $    6,302     $    4,758
                                                     ==========     ==========

Weighted average number of shares issued             13,707,134     13,620,153
Net shares assumed issued using the treasury
  stock method for stock options outstanding
  during each period based on average market
  price                                                 613,191        524,330
Net shares assumed issued for performance shares
  pending issuance based on satisfaction of
  vesting requirements                                    3,644            -  
                                                     ----------     ----------
Common and common equivalent shares                  14,323,969     14,144,483
                                                     ==========     ==========

Income per common share:
  Continuing operations                                    $.44           $.33
  Discontinued operations                                   -              .01
                                                     ----------     ----------
  Total                                                    $.44           $.34
                                                     ==========     ==========



     COMPUTATION OF NET INCOME PER COMMON SHARE - ASSUMING FULL DILUTION
               (Dollars in Thousands, Except Per Share Amounts)
<CAPTION>
                                                         Three Months Ended
                                                              March 31        
                                                     -------------------------
                                                        1997           1996   
                                                     ----------     ----------
<S>                                                  <C>            <C>
Income from continuing operations                    $    6,302     $    4,723
Discontinued operations:
  Income from operations                                    -               35
                                                     ----------     ----------
Total net income                                     $    6,302     $    4,758
                                                     ==========     ==========

Weighted average number of shares issued             13,707,134     13,620,153
Net shares assumed issued using the treasury
  stock method for stock options outstanding
  during each period based on average or
  ending market price, whichever is higher              649,698        587,615
Net shares assumed issued for performance shares
  pending issuance based on satisfaction of
  vesting requirements                                    3,644            -  
                                                     ----------     ----------
Fully diluted shares                                 14,360,476     14,207,768
                                                     ==========     ==========

Income per common share:
  Continuing operations                                    $.44           $.33
  Discontinued operations                                   -              -  
                                                     ----------     ----------
  Total                                                    $.44           $.33
                                                     ==========     ==========
</TABLE>


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM FINANCIAL
STATEMENTS CONTAINED IN FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1997
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               MAR-31-1997
<CASH>                                          47,845
<SECURITIES>                                         0
<RECEIVABLES>                                   56,327
<ALLOWANCES>                                       867
<INVENTORY>                                     31,967
<CURRENT-ASSETS>                               157,334
<PP&E>                                          45,855<F1>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 209,466
<CURRENT-LIABILITIES>                           64,402
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        14,574
<OTHER-SE>                                     122,911
<TOTAL-LIABILITY-AND-EQUITY>                   209,466
<SALES>                                         77,887
<TOTAL-REVENUES>                                78,554
<CGS>                                           47,615
<TOTAL-COSTS>                                   47,615
<OTHER-EXPENSES>                                20,727
<LOSS-PROVISION>                                    74
<INTEREST-EXPENSE>                                  55
<INCOME-PRETAX>                                 10,083
<INCOME-TAX>                                     3,781
<INCOME-CONTINUING>                              6,302
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,302
<EPS-PRIMARY>                                      .44
<EPS-DILUTED>                                      .44
<FN>
<F1>PROPERTY, PLANT AND EQUIPMENT, AT COST LESS ACCUMULATED DEPRECIATION AND
AMORTIZATION
</FN>
        

</TABLE>


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