BELL & HOWELL OPERATING CO
10-Q, 1997-05-09
OFFICE MACHINES, NEC
Previous: KNIGHT RIDDER INC, 10-Q, 1997-05-09
Next: MELLON BANK N A, 13F-E, 1997-05-09



                         UNITED STATES

               SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C. 20549

                           FORM 10-Q


        QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
             OF THE SECURITIES EXCHANGE ACT OF 1934


For the Quarter ended                Commission file number
   March 29, 1997                             1-3246


               BELL & HOWELL OPERATING COMPANY
     (Exact Name of Registrant as Specified in its Charter)

          Delaware                         36-3580106
(State or Other Jurisdiction of        (I.R.S. Employer
 Incorporation or Organization)        Identification No.)

5215 Old Orchard Road, Skokie, Illinois          60077-1076
(Address of Principal Executive Offices)         (Zip Code)

Registrant's telephone number, including area code (847) 470-7100

     Indicate by check mark whether the Registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing
requirements for the past 90 days.  Yes  X     No

     The number of shares of the Registrant's Common Stock, $.01
par value, outstanding as of May 2, 1997 was 2,955.
<PAGE>
                        TABLE OF CONTENTS

PART I.  FINANCIAL INFORMATION                               PAGE
- ------   ---------------------                               ----

  Item 1.  Financial Statements

            Consolidated Statements of Operations for
             the Thirteen Weeks Ended March 30, 1996
             and March 29, 1997 ...........................     1

            Consolidated Balance Sheets - Assets at
             December 28, 1996 and March 29, 1997 .........     2

            Consolidated Balance Sheets - Liabilities
             and Shareholders' Equity at December 28, 1996
             and March 29, 1997 ...........................     3

            Consolidated Statements of Cash Flows
            for the Thirteen Weeks Ended March 30, 1996
            and March 29, 1997 ............................     4

            Notes to the Consolidated Financial
             Statements ...................................     5

  Item 2.  Management's Discussion and Analysis of
            Financial Condition and Results of
            Operations ....................................    12


PART II.  OTHER INFORMATION
- -------   -----------------

  Item 1.  Legal Proceedings ..............................    17

  Item 6.  Exhibits and Reports on Form 8-K ...............    17


SIGNATURE PAGE ............................................    18
<PAGE>
<TABLE>
                  Bell & Howell Operating Company and Subsidiaries
                        Consolidated Statements of Operations
                    (Dollars in thousands, except per share data)
                                     (Unaudited)
<CAPTION>

                                                     Thirteen Weeks Ended
                                                  --------------------------
                                                   March 30,       March 29,
                                                     1996            1997
                                                  ----------      ----------
<S>                                               <C>             <C>
Net sales                                         $ 201,092       $ 200,018

Operating costs and expenses:
Cost of sales                                       130,578         129,159
Research and development                              7,931           9,616
Selling and administrative                           48,336          45,997
                                                   --------        --------
Total operating costs and expenses                  186,845         184,772

Operating income                                     14,247          15,246

Net interest expense:
Interest (income)                                    (4,242)         (4,992)
Interest expense                                      8,983          10,847
                                                   --------        --------
Net interest expense                                  4,741           5,855

Earnings before income taxes and
 extraordinary item                                   9,506           9,391

Income tax expense                                    1,370           1,454
                                                   --------        --------
Earnings before extraordinary item                    8,136           7,937

Extraordinary loss                                       --             (30)
                                                   --------        --------
Net earnings                                      $   8,136       $   7,907

Dividends on preferred stock                          6,439           5,889
                                                   --------        --------
Net earnings applicable to common stock           $   1,697           2,018
                                                   ========        ========

Net earnings per common share:

 Earnings before extraordinary item               $     574       $     693
 Extraordinary loss                                      --             (10)
                                                   --------        --------
 Net earnings per common share                    $     574             683
                                                   ========        ========


Average common shares outstanding                    2,955            2,955

</TABLE>

The accompanying Notes to the Consolidated Financial Statements
          are an integral part of these statements.


                             -1-
<PAGE>
<TABLE>
               Bell & Howell Operating Company and Subsidiaries
                         Consolidated Balance Sheets
                            (Dollars in thousands)

                                    Assets
<CAPTION>


                                                  December 28,     March 29,
                                                      1996           1997
                                                 ------------    ------------
                                                   (Audited)      (Unaudited)
<S>                                               <C>              <C>
Current assets:
Cash and cash equivalents                         $  15,480        $  10,973
Accounts receivable, less allowance for
 doubtful accounts of $5,294 and $5,386,
 respectively                                       186,862          151,893
Inventory                                           139,831          139,741
Other current assets                                 11,814           12,529
                                                   --------         --------
Total current assets                                353,987          315,136

Property, plant and equipment, at cost              363,015          370,407
Accumulated depreciation                           (207,287)        (217,301)
                                                   --------         --------
Net property, plant and equipment                   155,728          153,106

Long-term receivables                                54,707           51,761
Goodwill, net of accumulated amortization           189,868          191,292
Other assets                                         38,677           38,291
                                                   --------         --------
Total assets                                      $ 792,967        $ 749,586
                                                   ========         ========


</TABLE>

The accompanying Notes to the Consolidated Financial Statements
            are an integral part of these statements.


                             -2-
<PAGE>
<TABLE>
                 Bell & Howell Operating Company and Subsidiaries
                              Consolidated Balance Sheets
                                 (Dollars in thousands)
<CAPTION>
                          Liabilities and Shareholders' Equity

                                                      December 28,     March 29,
                                                           1996          1997
                                                      ------------  -------------
                                                        (Audited)    (Unaudited)
<S>                                                    <C>            <C>
Current liabilities:
Notes payable                                          $   8,397      $   7,603
Current maturities of long-term debt                       1,667          1,329
Accounts payable                                          93,135         60,984
Accrued expenses                                          78,486         53,370
Deferred income                                          171,698        161,082
Accrued income taxes                                       1,143            128
                                                        --------       --------
Total current liabilities                                354,526        284,496

Long-term liabilities:
Long-term debt                                           336,606        373,965
Other liabilities                                         61,049         60,901
                                                        --------       --------
Total long-term liabilities                              397,655        434,866

Shareholders' equity:
$121.33 Intercompany Preferred Stock,
 $.01 par value, 199,636 shares outstanding at
 December 28, 1996, and 196,296 shares
 outstanding at March 29, 1997                                 2              2
Common Stock, $.01 par value, 2,955 shares
 issued and outstanding at December 28, 1996
 and March 29, 1997                                           --             --
Capital surplus                                          117,531        101,331
Retained earnings (deficit)                              (77,363)       (69,456)
Cumulative foreign exchange translation adjustments          616         (1,653)
                                                        --------        --------
Total shareholders' equity                                40,786         30,224

Commitments and contingencies                                 --             --
                                                        --------        --------
Total liabilities and shareholders' equity             $ 792,967       $ 749,586
                                                        ========        ========
</TABLE>

The accompanying Notes to the Consolidated Financial Statements
            are an integral part of these statements.


                             -3-
<PAGE>
<TABLE>
                   Bell & Howell Operating Company and Subsidiaries
                          Consolidated Statements of Cash Flows
                                 (Dollars in thousands)
                                      (Unaudited)
<CAPTION>

                                                                Thirteen Weeks
                                                                    Ended
                                                        -----------------------------
                                                         March 30,          March 29,
                                                           1996               1997
                                                         --------           --------
<S>                                                     <C>                <C>
Operating Activities:
Net earnings                                            $  8,136           $  7,907
Depreciation and amortization                             11,577             14,370
Changes in operating assets and liabilities:
Accounts receivable                                       26,431             32,436
Inventory                                                (18,675)            (1,542)
Other current assets                                          66               (851)
Long-term receivables                                     (4,300)             2,946
Income taxes                                              (4,699)              (809)
Accounts payable                                          (2,165)           (31,513)
Accrued expenses                                         (13,221)           (24,081)
Deferred income and other long-term liabilities           (4,723)           (10,240)
Other, net                                                   923             (1,566)
                                                         -------            -------
Net cash used by operating activities                       (650)           (12,943)

Investing activities:
Expenditures for property, plant and equipment            (9,801)            (9,262)
Acquisitions                                             (19,718)            (2,298)
                                                         -------            -------
Net cash used by investing activities                    (29,519)           (11,560)

Financing activities:
Redemption of $121.33 Intercompany Preferred Stock            --            (16,200)
Proceeds from short-term debt                              1,581              1,853
Repayment of short-term debt                              (7,484)            (2,647)
Proceeds from long-term debt                              42,100             45,301
Repayment of long-term debt                               (4,327)            (7,767)
                                                         -------            -------
Net cash provided by financing activities                 31,870             20,540

Effect of exchange rate changes on cash                      (26)              (544)
                                                         -------            -------
Increase (decrease) in cash and cash equivalents           1,675             (4,507)

Cash and cash equivalents, beginning of period             7,051             15,480
                                                         -------            -------
Cash and cash equivalents, end of period                $  8,726           $ 10,973
                                                         =======            =======

Supplemental schedule of non-cash activities:

Preferred dividends paid-in-kind                        $  6,439           $  5,889
                                                         =======            =======

</TABLE>

The accompanying Notes to the Consolidated Financial Statements
            are an integral part of these statements.


                              -4-
<PAGE>
        Bell & Howell Operating Company and Subsidiaries

         Notes to the Consolidated Financial Statements

                      (Dollars in thousands)


Note 1 - Basis of Presentation

     Bell & Howell Operating Company is a wholly-owned subsidiary
of Bell & Howell Company (which is a holding company, the primary
assets of which are all of the issued and outstanding shares of
Common Stock and the Intercompany Preferred Stock of Bell &
Howell Operating Company).  Bell & Howell Company conducts
business through Bell & Howell Operating Company and has no
operations of its own.

     The consolidated financial statements include the accounts
of Bell & Howell Operating Company and its subsidiaries
(collectively the "Company") and have been prepared without
independent audit, except for the balance sheet data as of
December 28, 1996.  Certain prior year amounts have been
reclassified to conform with the 1997 presentation.

     In the opinion of the Company's management, the consolidated
financial statements include all adjustments necessary to present
fairly the information required to be set forth therein, and such
adjustments are of a normal and recurring nature.  Certain
information and footnote disclosures normally included in
financial statements prepared in accordance with generally
accepted accounting principles have been condensed or omitted.
The Company's management believes, however, that the disclosures
are adequate to make the information presented not misleading.
These financial statements should be read in conjunction with the
Consolidated Financial Statements and the notes thereto included
in Bell & Howell Operating Company's annual report for the year
ended December 28, 1996.


                            -5-
<PAGE>

Note 2 - Significant Accounting Policies

     Net Earnings per Common Share.  Net earnings per common
share are determined by dividing net earnings, after deducting
dividends on preferred stock, by the weighted average number of
common shares outstanding during the period.

     Inventory.  The Company uses the last-in, first-out (LIFO)
method of valuing the majority of its domestic inventory.  Use of
the LIFO method is predicated on a determination of inventory
quantities and costs at the end of each fiscal year, and
therefore interim determinations of LIFO inventory values and
results of operations are by necessity based on management's
estimates of expected year-end inventory quantities and costs.
The excess of replacement cost over the LIFO values of inventory
was $4,489 at December 28, 1996 and March 29, 1997.


Note 3 - Extraordinary Loss

     The extraordinary loss of $30 ($47 pretax) in the first
quarter of 1997 was comprised of the debt repurchase premium and
write-off of unamortized debt issuance costs associated with the
repurchase of $600 of the 10 3/4% Senior Subordinated Notes,
which were redeemed with proceeds from the Credit Agreement.


Note 4 - Subsidiary Guarantors

     The 9 1/4% Senior Notes, the 10 3/4% Senior Subordinated
Notes, and the Credit Agreement are jointly and severally
guaranteed by certain domestic operating subsidiaries of the
Company, excluding, among others, Bell & Howell Financial
Services Company (the "Guarantors").  Such guarantees are
irrevocable and unconditional, and represent a substantial
portion of each Guarantor's net worth.


                             -6-
<PAGE>

     The condensed consolidating information which follows
presents:

1.  Condensed consolidating balance sheets at March 29, 1997
    and December 28, 1996 and related condensed consolidating
    statements of operations and cash flows for the thirteen
    weeks ended March 29, 1997 and March 30, 1996.
    Investments in subsidiaries are accounted for by their parent
    companies on the cost basis for purposes of the condensed
    consolidating income statements, and therefore, earnings of
    subsidiaries are not reflected in the respective parent's net
    earnings.

2.  Elimination entries necessary to consolidate Bell & Howell
    Operating Company and its subsidiaries.


                             -7-
<PAGE>
<TABLE>
                          CONDENSED CONSOLIDATING BALANCE SHEET
                                     At March 29, 1997
<CAPTION>
                                           ASSETS


                                                           Parent   Combined    Non-
                               Consolidated  Eliminations  Company  Guarantors  Guarantors
                               ------------  ------------  -------  ----------  ----------
<S>                            <C>            <C>          <C>       <C>         <C>
Assets:
Cash and cash equivalents      $ 10,973       $      --    $ 1,043   $  1,559    $  8,371
Accounts receivable             151,893              --        379    106,811      44,703
Inventory                       139,741          (1,281)        --    113,376      27,646
Other current assets             12,529              --      1,446      8,621       2,462
                                -------        --------    -------    -------     -------
Total current assets            315,136          (1,281)     2,868    230,367      83,182
Investment in subsidiaries           --          57,767    (57,767)        --          --
Intercompany accounts                --              --    147,119   (130,349)    (16,760)
Net property, plant &
 equipment                      153,106              --      1,577    141,472      10,057
Other non-current assets        281,344        (362,373)   376,612    222,034      45,071
                                -------        --------    -------    -------     -------
Total assets                   $749,586       $(305,887)  $470,409   $463,524    $121,550
                                =======        ========    =======    =======     =======
</TABLE>
<TABLE>

                             LIABILITIES AND SHAREHOLDERS' EQUITY

<CAPTION>
                                                          Parent    Combined    Non-
                              Consolidated  Eliminations  Company   Guarantors  Guarantors
                              ------------  ------------  -------   ----------  ----------
<S>                            <C>            <C>         <C>        <C>         <C>
Liabilities:
Current liabilities            $284,496       $      --   $  9,922   $221,091    $  53,483
Long-term debt                  373,965        (362,373)   369,980    362,390        3,968
Other liabilities                60,901              --     58,630      1,000        1,271
                                -------        --------    -------    -------      -------
Total liabilities               719,362        (362,373)   438,532    584,481       58,722
Shareholders' equity (deficit):
Intercompany Preferred
 Stock                                2              --          2         --           --
Capital surplus                 101,331        (179,323)   101,331    139,638       39,685
Retained earnings (deficit)     (69,456)        235,809    (69,456)  (260,595)      24,796
Cumulative foreign exchange
 translation adjustments         (1,653)             --         --        --        (1,653)
                                -------        --------    -------   --------      -------
Total shareholders' equity
 (deficit)                       30,224          56,486     31,877   (120,957)       62,828
                                -------        --------    -------   --------      -------
Total liabilities &
 shareholders' equity
 (deficit)                     $749,586       $(305,887)  $470,409  $ 463,524     $121,550
                                =======        ========    =======   ========      =======
</TABLE>


                             -8-
<PAGE>
<TABLE>
                            CONDENSED CONSOLIDATING BALANCE SHEET
                                    At December 28, 1996

                                            ASSETS
<CAPTION>

                                                                 Parent      Combined
                                 Consolidated    Eliminations    Company     Guarantors    Non-Guarantors
                                 ------------   -------------    --------    ----------    --------------
<S>                               <C>            <C>            <C>          <C>            <C>
Assets:
Cash and cash equivalents ......  $  15,480      $      --      $   4,318    $   4,809      $   6,353
Accounts receivable ............    186,862             --            413      137,655         48,794
Inventory ......................    139,831         (1,282)            --      112,958         28,155
Other current assets ...........     11,814             --          1,298        8,432          2,084
                                   --------       --------       --------     --------       --------
Total current assets ...........    353,987         (1,282)         6,029      263,854         85,386
Investment in subsidiaries .....         --         60,954        (60,954)          --             --
Intercompany accounts ..........         --             --        118,842      (99,046)       (19,796)
Net property, plant & equipment     155,728             --          1,591      143,406         10,731
Other non-current assets .......    283,252       (362,373)       376,875      220,228         48,522
                                   --------       --------       --------     --------       --------
Total assets ...................  $ 792,967      $(302,701)    $  442,383    $ 528,442      $ 124,843
                                   ========       ========       ========     ========       ========
</TABLE>
<TABLE>

                                         LIABILITIES AND SHAREHOLDERS' EQUITY


<CAPTION>
                                                                 Parent     Combined
                                  Consolidated    Eliminations   Company    Guarantors    Non-Guarantors
                                  ------------   -------------   --------   ----------    --------------
<S>                               <C>            <C>            <C>         <C>             <C>
Liabilities:
Current liabilities ............  $ 354,526      $      --      $  11,905    $ 285,590      $  57,031
Long-term debt .................    336,606       (362,373)       332,180      362,401          4,398
Other liabilities ..............     61,049             --         58,128        1,556          1,365
                                   --------       --------       --------     --------       --------
Total liabilities ..............    752,181       (362,373)       402,213      649,547         62,794
Shareholders' equity (deficit):
Intercompany Preferred Stock ...          2             --              2           --             --
Capital surplus ................    117,531       (179,314)       117,531      139,637         39,677
Retained earnings (deficit) ....    (77,363)       238,986        (77,363)    (260,742)        21,756
Cumulative foreign exchange
 translation adjustments .......        616             --             --           --            616
                                   --------       --------       --------     --------       --------
Total shareholders' equity
 (deficit) .....................     40,786         59,672         40,170     (121,105)        62,049
                                   --------       --------       --------     --------       --------
Total liabilities &
 shareholders' equity (deficit)   $ 792,967      $(302,701)     $ 442,383    $ 528,442      $ 124,843
                                   ========       ========       ========     ========       ========
</TABLE>


                                                                             -9-
<PAGE>
<TABLE>
                       CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                         For the Thirteen Weeks Ended March 29, 1997

<CAPTION>

                                                          Parent    Combined    Non-
                              Consolidated  Eliminations  Company   Guarantors  Guarantors
                              ------------  ------------  -------   ----------  ----------
<S>                             <C>          <C>          <C>        <C>         <C>
Net sales                       $200,018     $ (9,380)    $    --    $172,495    $ 36,903
Cost of sales                    129,159       (9,380)         --     113,274      25,265
Operating expenses                55,613           --      (2,666)     48,645       9,634
Net interest expense
 (income)                          5,855           --      (1,949)      9,797      (1,993)
                                 -------      -------      ------     -------     -------
Earnings before income taxes
 and extraordinary item            9,391           --       4,615         779       3,997
Income tax expense                 1,454           --        (145)         --       1,599
                                 -------      -------      ------     -------     -------
Earnings before
 extraordinary item                7,937           --       4,760         779       2,398

Extraordinary loss                   (30)          --         (30)         --          --
                                 -------      -------      ------     -------     -------
Net earnings                    $  7,907     $     --     $ 4,730    $    779    $  2,398
                                 =======      =======      ======     =======     =======
</TABLE>
<TABLE>
                                    CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                      For the Thirteen Weeks Ended March 30, 1996


<CAPTION>
                                                         Parent    Combined    Non-
                             Consolidated  Eliminations  Company   Guarantors  Guarantors
                             ------------  ------------  -------   ----------  ----------
<S>                             <C>         <C>          <C>        <C>         <C>
Net sales                       $201,092    $(12,505)    $    --    $170,116    $ 43,481
Cost of sales                    130,578     (12,505)         --     112,352      30,731
Operating expenses                56,267          --      (2,389)     48,199      10,457
Net interest expense
 (income)                          4,741          --      (3,464)      9,737      (1,532)
                                 -------     -------      ------     -------     -------
Earnings (loss) before
 income taxes                      9,506          --       5,853        (172)      3,825
Income tax expense                 1,370          --          65          --       1,305
                                 -------     -------      ------     -------     -------
Net earnings (loss)             $  8,136    $     --     $ 5,788    $   (172)   $  2,520
                                 =======     =======      ======     =======     =======
</TABLE>


                               -10-
<PAGE>
<TABLE>
                         CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                           For the Thirteen Weeks Ended March 29, 1997
<CAPTION>
                                               Parent    Combined    Non-
                                 Consolidated  Company   Guarantors  Guarantors
                                 ------------  --------  ----------  ----------
<S>                               <C>          <C>        <C>          <C>
Net cash provided (used)
 by operating activities          $(12,943)    $(27,657)  $  9,234     $ 5,480
                                   -------      -------    -------      ------
Investing activities:
Expenditures for property,
 plant and equipment                (9,262)         (74)    (8,872)       (316)
Acquisitions                        (2,298)          --     (2,298)         --
                                   -------      -------    -------      ------
Net cash used by
 investing activities              (11,560)         (74)   (11,170)       (316)
                                   -------      -------    -------      ------
Financing activities:
Redemption of Intercompany
 Preferred Stock                   (16,200)     (16,200)        --          --
Net short-term borrowings             (794)          --         --        (794)
Net long-term borrowings            37,534       40,579         --      (3,045)
                                   -------      -------    -------      ------
Net cash provided (used)
 by financing activities            20,540       24,379         --      (3,839)
                                   -------      -------    -------      ------
Effect of exchange rate
 changes on cash                      (544)          --         --        (544)
                                   -------      -------    -------      ------
Increase (decrease) in cash
 and cash equivalents             $ (4,507)    $ (3,352)  $ (1,936)    $   781
                                   =======      =======    =======      ======
</TABLE>
<TABLE>
                                CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                  For the Thirteen Weeks Ended March 30, 1996
<CAPTION>
                                               Parent    Combined    Non-
                                 Consolidated  Company   Guarantors  Guarantors
                                 ------------  --------  ----------  ----------
<S>                               <C>          <C>        <C>         <C>
Net cash provided (used)
 by operating activities          $   (650)    $(38,012)  $ 28,671    $  8,691
                                   -------      -------    -------     -------
Investing activities:
Expenditures for property,
 plant and equipment                (9,801)        (40)    (9,477)       (284)
Acquisitions                       (19,718)         --    (19,718)         --
                                   -------     -------    -------     -------
Net cash used by
 investing activities              (29,519)        (40)   (29,195)       (284)
                                   -------     -------    -------     -------
Financing activities:
Net short-term borrowings           (5,903)         --         --      (5,903)
Net long-term borrowings            37,773      38,101         --        (328)
                                   -------     -------    -------     -------
Net cash provided (used)
 by financing activities            31,870      38,101         --      (6,231)
                                   -------     -------    -------     -------
Effect of exchange rate
 changes on cash                       (26)         --         --         (26)
                                   -------     -------    -------     -------
Increase (decrease) in cash
 and cash equivalents             $  1,675    $     49   $   (524)   $  2,150
                                   =======     =======    =======     =======
</TABLE>
                             -11-
<PAGE>
Item 2.
- ------
             Management's Discussion and Analysis of
          Financial Condition and Results of Operations
          ---------------------------------------------

     This section should be read in conjunction with the
Consolidated Financial Statements of Bell & Howell Operating Company
and Subsidiaries (collectively the "Company") and the notes thereto
included in the annual report for the year ended December 28, 1996.


Results of Operations
- ---------------------

First Quarter 1997 Compared to First Quarter 1996
- -------------------------------------------------

     The Company's net sales for the first quarter of 1997 of
$200.0 million were virtually constant with the first quarter of
1996.

     Information Access net sales increased $3.7 million,
or 4%, to $110.2 million in the first quarter of 1997.  Within
the Information Access businesses, the Company focuses on
providing its customers solutions to their information access
needs.  UMI focuses on the education, public and academic as well
as the corporate library markets.  PSC focuses on the
transportation/vehicle market.  Information Management's primary
focus is on the financial services market, while additionally
supplying technologically advanced digital document scanners to
other markets.  UMI's net sales increased $3.9 million, or 10%,
to $43.0 million due to a growing electronic subscription base,
which continued to reflect high renewal rates on existing
products, new product placements, and the impact of the
acquisition of DataTimes Corporation (in September 1996) which
added complementary information content, technology, and
distribution to UMI's electronic product offerings.  Sales of
electronic content increased 28% over the prior year as customers
increasingly demand electronic information solutions while they
are evaluating the rapid changes in technology and the evolution
of on-line delivery.  Net sales of microfilm and paper products


                             -12-
<PAGE>
were constant with the prior year as increased pricing offset
lower unit volumes.  PSC's net sales increased $2.1 million, or
9%, to $25.9 million due to increased sales of electronic parts
catalogs and ancillary products to automotive dealerships, and
continued strong sales of dealer management systems and
electronic parts catalogs to powersports dealerships.  In
addition to the increased new systems placements, PSC continued
to experience both strong sales of add-ons/upgrades and high
contract renewal rates related to previously placed systems in
automotive dealerships.  Information Management net sales
decreased $2.3 million, or 5%, to $41.3 million as increased
sales of digital document scanners and imaging software systems
were more than offset by the impact of divesting certain low
margin product lines in the Canadian and French markets.
Excluding the impact of the divested product lines, Information
Management's net sales in the first quarter of 1997 would have
increased by 6% over the prior year.

     Mail Processing net sales decreased $4.8 million, or 5%, to
$89.8 million in the first quarter of 1997.  Although order
intake for commercial mail processing systems (which now
represents 90% of the sales in this segment) increased in excess
of 30% in the first quarter of 1997 reflecting strong market
demand, sales of $80.9 million in the first quarter of 1997 were
virtually constant with the prior year as the backlog grew, while
service revenue continued to increase (due to both an expanding
customer base and increased pricing).  Sales of commercial
sorting equipment (which now represents 10% of commercial
equipment sales) increased $1.3 million, or 47%, to $4.1 million
as the U.S. Postal Service guidelines governing the operating
requirements to qualify for incentives to bar code and presort
mail (which became effective mid-1996) have created a more
favorable environment for customers to invest in advanced sorting
automation technology.  Sales of customized mail automation
equipment and contractual engineering services to governmental
postal authorities decreased $4.1 million to $8.9 million in the
first quarter of 1997, primarily as a result of shipments of
significant one-time contracts to the U.S. Postal Service in the
first quarter of 1996.

     The Company's cost of sales decreased $1.4 million, or 1%,
to $129.2 million in the first quarter of 1997, with the gross
profit (net sales less cost of sales) percentage increasing by


                             -13-
<PAGE>
0.4 percentage points to 35.4% in the current year.  The higher
gross profit rate in 1997 resulted from a shift in sales mix (as
the growth rate in higher gross margin percentage Information

Access revenues exceeded the growth rate in lower gross margin
percentage Mail Processing revenues), and additionally reflects
both improved manufacturing productivity and increased pricing.

     Research and development expense increased $1.7 million, or
21%, to $9.6 million in the first quarter of 1997 as the Company
continued to increase its investment in new product offerings.
Such increase primarily related to increased development costs to
integrate DataTimes and to develop a new technology platform for
the powersports market.  The Company has continually positioned
itself to take advantage of new product/technology opportunities
(with an increased emphasis on software solutions and electronic
products) in each of its businesses.

     Selling and administrative expense decreased $2.3 million,
or 5%, to $46.0 million and the ratio of selling and
administrative expense to net sales decreased by 1.0 percentage
point to 23.0% in the first quarter of 1997 (versus the prior
year) as a result of various expense leveraging initiatives.

     EBITDA (defined as operating income plus depreciation and
amortization) increased $3.8 million, or 15%, to $29.2 million
in the first quarter of 1997 resulting from the improved gross
margin rate and leveraged operating expenses.  Operating income
increased $1.0 million, or 7%, to $15.2 million in the first
quarter of 1997.

     Information Access EBITDA increased $3.4 million, or 17%,
to $23.5 million in the first quarter of 1997.  This increase
resulted from the higher sales volumes, an improved gross
profit percentage reflecting a sales mix emphasizing the
Company's more profitable products (i.e., a greater proportion of
revenues related to software and publishing and a lower
proportion of revenues related to the sale of hardware) which
more than offset the dilutive impact in 1997 of the acquisitions
of DataTimes and Protocorp, and increased research and
development costs associated with new product offerings.
Information Access operating income increased $1.0 million, or
9%, to $12.2 million in the first quarter of 1997 as the EBITDA


                             -14-
<PAGE>
increase was partially offset by both higher depreciation cost on
UMI's product capital investment and goodwill amortization
related to the aforementioned acquisitions in 1996.

     Mail Processing EBITDA increased $0.4 million, or 5%, to
$8.9 million in the first quarter of 1997 as a result of
leveraged operating costs and expenses.  Mail-Processing
operating income increased $0.1 million, or 1%, to $6.4 million
in the first quarter of 1997.

     Corporate expenses (excluding depreciation and amortization)
were constant at $3.2 million in the first quarter of 1997 as
productivity improvements offset inflationary cost increases.

     Net interest expense increased $1.1 million, or 23%, to $5.9
million in the first quarter of 1997, primarily reflecting the
increased debt resulting from the aforementioned 1996
acquisitions, which was partially offset by the impact of the
repurchase in 1996 and 1997 of portions of the 10 3/4% Senior
Subordinated Notes, which were redeemed with proceeds from the
Credit Agreement.  Net interest income of Bell & Howell Financial
Services Company, the Company's financing subsidiary, increased
$0.1 million to $2.0 million in the first quarter of 1997,
primarily due to continued growth in the lease receivables
portfolio.

     Pursuant to a tax sharing agreement with Bell & Howell
Company, the interest expense from the Senior Discount Debentures
of Bell & Howell Company is included in the Company's domestic
consolidated income tax return.  Income tax expense increased in
the first quarter of 1997 as a result of a reduction in such
interest expense transferred to the Company.

     The extraordinary loss in the first quarter of 1997 was
comprised of the debt repurchase premium and write-off of
unamortized debt issuance costs associated with the
aforementioned repurchase of $0.6 million of the 10 3/4% Senior
Subordinated Notes with proceeds from the Credit Agreement.

     Dividends on preferred stock are associated with the
Company's $121.33 Intercompany Preferred Stock (which is owned by
Bell & Howell Company).  In the first quarter of 1997, the


                             -15-
<PAGE>
Company repurchased $15.3 million (accreted value) of the
Intercompany Preferred Stock for $16.7 million, with proceeds
from the Credit Agreement.

     Cash used by operations was $12.9 million in the first
quarter of 1997 versus cash used by operations of $0.7 million in
the first quarter of 1996.  Although EBITDA increased by $3.8
million in the first quarter of 1997, the Company achieved a
greater reduction in working capital in the prior year.  The
Company operates with a negative/minimal working capital level
principally as a result of substantial customer prepayments for
both annual service contracts in each of the business segments
and prepaid subscriptions in the Information Access business
segment.

     As a result of the cash used by operations (which reflects
the seasonal nature of the Company's cash collections and
disbursements), and capital expenditures/acquisitions, debt (net
of cash and cash equivalents) increased by $40.7 million to
$371.9 million in the first quarter of 1997.

Recently Issued Financial Accounting Standards

     Statement of Financial Accounting Standards No. 128,
"Earnings per Share", was issued in February 1997.  The standard
establishes new methods for computing and presenting earnings per
share ("EPS") and replaces the presentation of primary and
fully-diluted EPS with basic and diluted EPS.  The Company is
required to adopt the new standard for periods ending after
December 15, 1997, with earlier adoption not permitted.  Under
this standard, EPS data is not required for the Company, as it is
a wholly owned subsidiary of Bell & Howell Company.


                             -16-
<PAGE>
Part II.  Other Information
- -------   -----------------


Item 1.  Legal Proceedings.
- ------   -----------------

     The Company is involved in various legal proceedings
incidental to its business.  Management believes that the outcome
of such proceedings will not have a material adverse effect upon
the consolidated operations or financial condition of the
Company.




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

  (a)  Exhibits:

       Index Number             Description
       ------------             ----------------------------

         (11.1)                 Computation of Earnings
                                Per Common Share

         (27.1)                 Financial Data Schedule


  (b)  Reports on Form 8-K.

       No reports on Form 8-K were filed for the thirteen weeks
       ended March 29, 1997.


                             -17-
<PAGE>
                            SIGNATURES
                            ----------



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


Date: May 2, 1997                 BELL & HOWELL OPERATING COMPANY





                                  /s/James P. Roemer
                                  --------------------------
                                  James P. Roemer
                                  President, Chief Executive
                                  Officer and Director


                                  /s/ Nils A. Johansson
                                  --------------------------
                                  Nils A. Johansson
                                  Executive Vice President,
                                  Chief Financial Officer
                                  and Director


                             -18-
<PAGE>


                                                       Exhibit 11.1


          Bell & Howell Operating Company and Subsidiaries
              Computation of Earnings per Common Share
            (Dollars in thousands, except per share data)
                             (Unaudited)
<TABLE>
<CAPTION>
                                                            Thirteen Weeks
                                                                Ended
                                                       ----------------------
                                                       March 30,     March 29,
                                                         1996          1997
                                                       ---------     ---------
     <S>                                                <C>           <C>
     Net earnings:

     Earnings before extraordinary item                 $ 8,136       $ 7,937

     Extraordinary loss                                      --           (30)
                                                         ------        ------
     Net earnings                                         8,136         7,907

     Dividends on preferred stock                         6,439         5,889
                                                         ------        ------
     Net earnings applicable to
      common stock                                      $ 1,697       $ 2,018
                                                         ======        ======


     Average number of common shares outstanding          2,955         2,955


     Net earnings per common share:

      Earnings before extraordinary item                $   574       $   693
      Extraordinary loss                                     --           (10)
                                                         ------        ------
      Net earnings per common share                     $   574       $   683
                                                         ======        ======
</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
COMPANY'S BALANCE SHEET AND STATEMENT OF OPERATIONS AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.

</LEGEND>
       
<MULTIPLIER> 1,000
<S>                                        <C>
<PERIOD-TYPE>                                    3-MOS
<FISCAL-YEAR-END>                          JAN-03-1998
<PERIOD-END>                               MAR-29-1997
<CASH>                                           10973
<SECURITIES>                                         0
<RECEIVABLES>                                   157279
<ALLOWANCES>                                      5386
<INVENTORY>                                     139741
<CURRENT-ASSETS>                                315136
<PP&E>                                          370407
<DEPRECIATION>                                 (217301)
<TOTAL-ASSETS>                                  749586
<CURRENT-LIABILITIES>                           284496
<BONDS>                                              0
                                0
                                          2
<COMMON>                                             0
<OTHER-SE>                                       30222
<TOTAL-LIABILITY-AND-EQUITY>                    749586
<SALES>                                         200018
<TOTAL-REVENUES>                                200018
<CGS>                                           129159
<TOTAL-COSTS>                                   184772
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                5855
<INCOME-PRETAX>                                   9391
<INCOME-TAX>                                      1454
<INCOME-CONTINUING>                               7937
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                    (30)
<CHANGES>                                            0
<NET-INCOME>                                      7907
<EPS-PRIMARY>                                      683
<EPS-DILUTED>                                      683
        

</TABLE>


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