COMPUTER PRODUCTS INC
10-K, 1997-03-18
ELECTRONIC COMPONENTS, NEC
Previous: COLGATE PALMOLIVE CO, 10-K, 1997-03-18
Next: CONNECTICUT LIGHT & POWER CO, 35-CERT, 1997-03-18





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K
            [X] Annual Report Pursuant to Section 13 or 15(d) of the
                 Securities Exchange Act of 1934 (Fee Required)

For the Fiscal year ended January 3, 1997            Commission File No. 0-4466

                             COMPUTER PRODUCTS, INC.
                             -----------------------
             (Exact name of Registrant as specified in its charter)

             Florida                                            59-1205269
             -------                                        -----------------
 (State or other jurisdiction of                            (I.R.S. Employer
         incorporation)                                     Identification No.)

    7900 Glades Road, Suite 500, Boca Raton, FL                33434-4105
    ---------------------------------------------------------------------
     (Address of principal executive offices)                  (Zip Code)

                                 (561) 451-1000
                                 --------------
              (Registrant's telephone number, including area code)


           Securities registered pursuant to Section 12(b) of the Act:
           -----------------------------------------------------------
                                      NONE

               Securities registered  pursuant to Section 12(g) of the Act:
                          Common Stock, $.01 par value
                          Common Stock Purchase Rights
                          ----------------------------
                              (Title of each class)

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  periods that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No __.

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

The  aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant as of March 14, 1997 was approximately $324 million.

As of March 14, 1997, 23,885,096 shares of the Registrant's $.01 par value 
common stock were outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Company's annual shareholders' report for the year ended January
3, 1997 (the "Annual Report") are incorporated by reference into Parts I and II.

Portions of the Company's proxy statement for the annual meeting of shareholders
to be held May 8, 1997 are incorporated by reference into Part III.

<PAGE>

                                     PART I


ITEM 1.  Business


                                     GENERAL

Computer  Products,  Inc.(the  "Company") was incorporated under the laws of the
State of Florida in 1968. Unless the context indicates otherwise, as used herein
the  term  "Company"  means  Computer   Products,   Inc.  and  its  consolidated
subsidiaries.

The Company designs,  develops,  manufactures and markets the following lines of
electronic products and systems:

     (1)  power conversion products for electronic  equipment used in commercial
          and industrial  applications  requiring a precise and constant voltage
          level for proper operation;
     (2)  industrial  automation  hardware and software  systems and  components
          which  are  used  in   computer-directed   process  control  and  data
          acquisition applications; and
     (3)  high performance  single-board  computers,  systems and subsystems for
          real-time applications.

                                    PRODUCTS

The  following  table sets forth sales of the  Company's  product  lines  (after
elimination  of  intercompany  transactions)  during the fiscal years  indicated
($000s): <TABLE>

                                                          1996               1995              1994
                                                      -------------     --------------     --------------
<S>                                                        <C>               <C>                 <C>
Power Conversion                                           $188,610          $155,426            $117,995
Computer Systems                                             18,953            19,026              18,198
Industrial Automation                                        14,922            16,926              18,607
                                                      -------------     --------------     --------------

Total                                                      $222,485          $191,378            $154,800
                                                      =============     ==============     ==============

</TABLE>

For  further  information  on sales,  particularly  with  respect to foreign and
intercompany sales, refer to Note 16 of the Consolidated Financial Statements in
the Annual Report, which is incorporated herein by reference.



<PAGE>


POWER CONVERSION

The Company is one of the leading suppliers of power supplies,  power converters
and  distributed  power  systems to the  communications  industry.  According to
independent  industry  sources,  the Company ranks among the top ten independent
power supply manufacturers in sales volume worldwide.  Product offerings include
over 200 standard products, in addition to custom designed products, distributed
through multiple sales channels.

Power Conversion's products include AC-to-DC power supplies and modular DC-to-DC
converters  that  focus  on  the  worldwide   communications   market  including
networking,    data    communications,    telecommunications,    and    wireless
infrastructure.  Computer,  industrial  and  instrumentation  markets  are  also
served. AC-to-DC power supplies are used to convert alternating electric current
(the form in which  virtually  all  electric  current  is  delivered  by utility
companies) to a precisely controlled direct current.  Direct current is required
to operate virtually all solid state electronic  equipment.  DC-to-DC converters
are used to convert a particular  direct current voltage into another (higher or
lower) direct current voltage that is required by the electronic device to which
it is connected.

It is  the  Company's  objective  to  provide  the  fastest  time-to-market  for
engineered power solutions and to produce a broad range of high quality standard
products to meet  customers'  needs.  Ranging from 3 to 4000 watts,  the Company
currently  offers  standard  power  products  in over 1,000  configurations  and
accommodates  a wide  variety of  customer  applications.  The  products  can be
configured as open frames,  enclosed or encapsuled.  The Company's  products are
tested by regulatory agencies for safety and are also tested for compliance with
a variety of international emissions standards.

The Company's Power Conversion  products are  manufactured in Huntington  Beach,
California;  Youghal,  Ireland;  Hong  Kong;  and  in  Zhongshan,  China.  Power
Conversion operations are also carried on in Boston,  Massachusetts and Fremont,
California.


COMPUTER SYSTEMS

The  Computer  Systems  division  designs  and  manufactures   high  performance
board-level  computers  and  communication  controllers,  integrating  them with
real-time operating system and protocol software to form complete subsystems for
communications and other real-time applications.

The products are designed around and incorporate industry standards which permit
easy portability to a variety of applications.  The technology relies on popular
and powerful  microprocessors from sources such as Motorola, Intel and MIPS. The
primary product line combines both the worldwide industry standard VMEbus, which
defines physical board size and signal  characteristics  for the interconnection
of microprocessors.  Application requirements for these products usually include
environments requiring rapid computer response time with high quality processing
capabilities, such as telecommunications or data communications.

Computer  Systems'  customers are  primarily  original  equipment  manufacturers
(OEMs),  who use the  products for high speed  telecommunications  applications.
They are also used in other areas such as medical instrumentation,  airplane and
weapons training simulators,  process control, industrial automation and traffic
control  systems.  Management  believes that the market for VMEbus and real-time
products will expand as  communications  companies move from proprietary to open
systems in order to speed time to market and enhance upgrade capability.

Computer Systems' products are manufactured in Madison, Wisconsin.

INDUSTRIAL AUTOMATION

Industrial   Automation's   product  line  consists  of   electronic   real-time
input/output subsystems,  intelligent controllers and software that are utilized
in  data  acquisition,   monitoring  and  control  of  processes  in  industrial
automation. The Company's products are characterized by their ability to measure
and  process  data at high  speeds  on a  continuous  "real-time"  basis.  These
products are used in a broad range of industries  including  utilities,  metals,
glass,  automotive,  paper and food processing as well as in training simulators
and research and development laboratories.

Industrial  Automation's  products  provide the interfaces  linking  sensors and
actuators to a computer or  controller.  In general,  sensors  convert  physical
phenomena,  such as  pressure,  temperature,  flow and weight,  into  electrical
signals,   while  actuators   provide  the  force  required  to  adjust  devices
controlling such physical  phenomena and other aspects of industrial  processes.
Such  electrical  signals  are not  standardized  and occur in a broad  range of
voltages and currents.

Industrial Automation's products,  generally available as standard products, are
used in a wide range of plant and  laboratory  environments.  These products are
offered  with a large  number of options  that are  designed  to enable  them to
perform numerous special functions and, when required, meet or exceed the design
specifications  for  safety-related  equipment used in nuclear power plants.  In
addition,  the Company maintains a special engineering group to assist customers
who require special hardware solutions.

Industrial Automation's products are manufactured in Pompano Beach, Florida.


                           MARKETING AND DISTRIBUTION

The  Company's  distribution  channels  consist  of  distributors,   independent
manufacturers'  representatives,  and a direct  sales team.  The business of the
Company is not seasonal in nature.

Power Conversion products are sold directly to OEMs, private-label customers and
distributors.  In  addition,  the  Company's  sales  and  engineering  personnel
supervise  and  provide  technical  assistance  to  independent  domestic  sales
representatives and to domestic and foreign distributors.

Industrial  Automation and Computer Systems  products are marketed  domestically
through  independent  sales  representative  organizations.   Substantially  all
foreign  sales are made through  independent  foreign  distributors  and foreign
trading companies.  Both Industrial  Automation and Computer Systems manage some
sales on a direct basis.

Sales to one customer  amounted to $22.4 million during fiscal 1996. The Company
does not believe  that the loss of any single  customer  would have a materially
adverse effect on its business.

The Company has derived a significant  portion of its sales in recent years from
its  international  operations.   Thus,  the  Company's  future  operations  and
financial results could be significantly affected by international factors, such
as changes in foreign  currency  exchange  rates or political  instability.  The
Company's  operating  strategy and pricing take into account changes in exchange
rates over time.  However,  the Company's  future  results of operations  may be
significantly  affected in the short term by  fluctuations  in foreign  currency
exchange rates. See Note 16 of the Notes to Consolidated  Financial  Statements,
incorporated herein by reference, for additional information.

                            MATERIALS AND COMPONENTS

The manufacture of the Company's  products  requires a wide variety of materials
and  components.  The  Company  has  multiple  external  sources for most of the
materials and components used in its production  processes,  and it manufactures
certain  of  these  components.  Although  the  Company  has  from  time to time
experienced  shortages of certain supplies,  such shortages have not resulted in
any significant  disruptions in production.  The Company believes that there are
adequate alternative sources of supply to meet its requirements.

                                     PATENTS

The Company  believes that its future  success is primarily  dependent  upon the
technical competence and creative skills of its personnel,  rather than upon any
patent or other proprietary rights.  However,  the Company has protected certain
of its products  with  patents  where  appropriate  and has  defended,  and will
continue to defend, its rights under these patents.

                                     BACKLOG

Order backlog from continuing operations at January 3, 1997 was $46.5 million as
compared to $52.1  million at December  29, 1995.  Historically,  the effects of
changes and cancellations have not been significant to the Company's operations.
The Company expects to ship  substantially all of its January 3, 1997 backlog in
the first six months of fiscal 1997.


                                   COMPETITION

The Company faces intense  competition  from a significant  number of companies.
Many of these competitors have resources, financial or otherwise,  substantially
greater  than  those  of  the  Company.  Competitors  include  both  independent
manufacturers of competing  products,  and  manufacturers of overall  electronic
systems and devices,  who  manufacture  competing  products on an  "in-house" or
"captive" basis for use in their own systems or devices.  Although a significant
portion of its present  overall  market is served on a "captive"  or  "in-house"
basis,  the  Company  believes  there is a trend  toward the use of  independent
manufacturers  as a  source  of  these  products,  as these  items  become  more
technologically advanced and complex.


<PAGE>
                           RESEARCH AND DEVELOPMENT

The Company  maintains  active  research and development  departments  which are
engaged  in the  modification  and  improvement  of  existing  products  and the
development of new products.  Expenditures  for research and development  during
the 1996, 1995, and 1994 fiscal years were  approximately  $17.7 million,  $16.1
million,  and $10.9  million,  respectively.  As a  percentage  of total  sales,
research and  development  accounted for 8.0%,  8.4%, and 7.0% in 1996, 1995 and
1994,  respectively.  Research and development spending has increased in each of
the past three years as the Company invested in new product platforms to service
the communications  industry.  The Company believes that the timely introduction
of new  technology  and  products is an important  component of its  competitive
strategy and anticipates future R&D spending will not significantly  differ from
the historical trend as a percentage of sales of approximately 8%.


                                    EMPLOYEES

The Company presently employs approximately 1,557 full-time people. In addition,
the  Company   presently  has  approximately   1,400  temporary   employees  and
contractors in its China facility.  The Company's ability to conduct its present
and proposed  activities would be impaired if the Company lost the services of a
significant  number of its  engineers  and  technicians  and  could not  readily
replace them with comparable  personnel.  Although there is demand for qualified
technical  personnel,  the Company has not, to date,  experienced  difficulty in
attracting and retaining sufficient  engineering and technical personnel to meet
its needs.

None of the Company's  domestic  employees is covered by  collective  bargaining
agreements.  The  Company  considers  its  relations  with its  employees  to be
satisfactory.


                              ENVIRONMENTAL MATTERS

Compliance  with federal,  state and local laws and  regulations  regulating the
discharge of materials  into the  environment  has not had,  and,  under present
conditions the Company does not anticipate that such laws and  regulations  will
have, a material  effect on the results of operations,  capital  expenditures or
competitive position of the Company.


ITEM 2. Properties

The Company currently occupies  approximately  458,000 square feet of office and
manufacturing space worldwide.  In addition to the Company's principal executive
offices in Boca Raton,  Florida,  the Company  maintains  facilities  in Boston,
Massachusetts;  Fremont,  California;  Huntington  Beach,  California;  Youghal,
Ireland;   Hong  Kong;   Pompano  Beach,   Florida;   and  Madison,   Wisconsin.
Approximately  73% of the  space  utilized  by the  Company  is owned  while the
remainder is leased.  Certain of the facilities owned by the Company are subject
to  liens,  which  are  described  in  Note  7  to  the  Consolidated  Financial
Statements,   incorporated  herein  by  reference.  In  addition  to  the  above
locations,  the  Company has leased  sales  offices  located in or near  London,
England;   Paris,  France;  and  Munich,  Germany.  The  Company  considers  the
facilities described in this Item to be generally well-maintained,  adequate for
its current needs and capable of supporting a reasonably  higher level of demand
for its products.


ITEM 3.  Legal Proceedings

None.

ITEM 4.  Submission of Matters to a Vote of Security Holders

None.

ITEM 4A. Executive Officers

Name                    Age     Position(s) with the Company
- ------------------------------------------------------------------------------

Joseph M. O'Donnell      50    Chairman of the Board, President
                                 and Chief Executive Officer, Director

Richard J. Thompson      47    Vice President - Finance, Chief
                                Financial Officer,Secretary, Treasurer

Robert J. Aebli          61    President - Computer Systems Division

Louis R. DeBartelo       56    President - Power Conversion North America

Gary J. Duffy            44    Managing Director - Power Conversion Europe

W.K. Lo                  44    Managing Director - Power Conversion Asia-Pacific

Salvatore R. Provanzano  54    President - Industrial Automation Division


Joseph M.  O'Donnell was elected as Chairman of the Board in February  1997. Mr.
O'Donnell  has served as President  and Chief  Executive  Officer of the Company
since  July  1994.  Mr.  O'Donnell  served as  Managing  Director  of  O'Donnell
Associates,  a  consulting  firm,  from March 1994 to June 1994 and from October
1992 to September  1993; as Chief  Executive  Officer of Savin  Corporation,  an
office  products  distributor,  from  October  1993  to  February  1994;  and as
President and Chief Executive  Officer of Go/Dan  Industries,  a manufacturer of
automotive  parts,  from June 1990 to September  1992.  He is a Director of Boca
Research,  a  manufacturer  of data  communications,  multimedia  and networking
products,  and a Director  of V-Band  Corporation,  a  manufacturer  of computer
systems.

Richard J.  Thompson  has served as Vice  President - Finance,  Chief  Financial
Officer,  Secretary  and  Treasurer  of the  Company  since June 1990.  Prior to
joining  the  Company,  Mr.  Thompson  served as Group  Controller  -  Technical
Services and  Controller - Pan Am/Asia  Pacific at Control Data  Corporation,  a
multi-national  computer company.  

Robert J. Aebli was  appointed in November  1993 to the position of President of
Computer  Systems.  From  1991 to  1993  Mr.  Aebli  served  as  Vice  President
Operations of Contraves,  Inc., a manufacturer  of test and simulation  systems.

Louis R.  DeBartelo was appointed  President of the Company's  Power  Conversion
North America Division in 1993. From 1992 to 1994 he served as President - Power
Conversion National Accounts Division and from 1990 to 1992 as President - Power
Conversion  America.  

Gary J. Duffy has served as Managing  Director of the Company's  European  Power
Conversion Division since 1987, having held manufacturing and general management
positions  since  joining the  Company in 1982.  

W.K.  Lo has served as  Managing  Director  of the  Company's  Power  Conversion
Asia-Pacific  division  since 1988.  Prior to joining the  Company,  Mr. Lo held
management  positions from 1984 to 1988 with M.C. Packaging (Hong Kong) Limited,
a highly automated manufacturer of packaging containers. 

Salvatore  R.  Provanzano  was  appointed  in November  1993 to the  position of
President  -Industrial  Automation  division.  From 1992 to 1993, Mr. Provanzano
served as Vice  President - Product  Research &  Development  for QMS,  Inc.,  a
manufacturer of laser and color thermal transfer printers.  From 1987 to 1992 he
served as General Manager Customer  Services of Foxboro Company,  a manufacturer
of instrumentation and control systems.



<PAGE>


                                     PART II

ITEM 5.  Market for Registrant's Common Equity and Related Stockholder Matters

The common  stock of Computer  Products,  Inc. is traded on the NASDAQ  national
stock market under the symbol CPRD.  High and low sales prices of such stock and
the  information  pertaining  to the number of record  holders on page 35 of the
Annual  Report for the year  ended  January  3, 1997 is  incorporated  herein by
reference.

The  Registrant  has not paid cash  dividends  in the past and no change in such
policy is anticipated. Future dividends, if any, will be determined by the Board
of  Directors  in  light  of the  circumstances  then  existing,  including  the
Company's earnings and financial  requirements and general business  conditions.
The Company's $25 million  seven-year term loan and $20 million revolving credit
facility  contain  certain  restrictive  covenants  which,  among other  things,
require the Company to maintain certain financial ratios and limit the purchase,
redemption or  retirement of capital stock and other assets.  No funds have been
drawn on the revolving credit facility.

ITEM 6.  Selected Financial Data

The Consolidated Five-Year Financial History on page 14 of the Annual Report for
the fiscal year ended January 3, 1997 is incorporated herein by reference.


ITEM 7.  Management's Discussion and Analysis of Financial Condition and
         Results of Operations

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  included in the Annual  Report for the fiscal year ended  January 3,
1997 is incorporated herein by reference.


ITEM 8.  Financial Statements and Supplementary Data

The Consolidated  Financial Statements including Note 17, Selected  Consolidated
Quarterly Data,  included in the Annual Report for the fiscal year ended January
3, 1997 are incorporated herein by reference.


ITEM 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure

None.


                                    PART III

ITEMS 10, 11, 12 AND 13.

The  information  called  for by that  portion  of Item 10 which  relates to the
Directors of the Company, by Item 11 (Executive Compensation), Item 12 (Security
Ownership  of Certain  Beneficial  Owners and  Management)  and Item 13 (Certain
Relationships and Related Transactions) is incorporated herein by reference from
the Company's  definitive proxy statement for the Annual Meeting of Shareholders
to be filed with the Securities and Exchange  Commission not later than 120 days
after the close of the fiscal year ended  January 3, 1997.  That portion of Item
10 which relates to Executive Officers of the Company appears as Item 4A of Part
I of this Report.


                                     PART IV

ITEM 14. Exhibits, Financial Statement Schedule and Reports on Form 8K.

(a) (1 and 2)     List of Financial Statements and Financial Statement Schedule
                  -------------------------------------------------------------

The following consolidated  financial statements of Computer Products,  Inc. and
subsidiaries  included in the Annual Report for the fiscal year ended January 3,
1997 are incorporated herein by reference in Item 8:

         Consolidated  Statements  of  Operations  -- Years  Ended on the Friday
         nearest December 31, 1996, 1995 and 1994

         Consolidated Statements of Financial Condition -- as of the Friday
         nearest December 31, 1996 and 1995

         Consolidated  Statements  of Cash  Flows -- Years  Ended on the  Friday
         nearest December 31, 1996, 1995 and 1994

         Consolidated  Statements of Shareholders'  Equity -- Years Ended on the
         Friday nearest December 31, 1996, 1995 and 1994

         Notes to Consolidated Financial Statements

         Report of Independent Certified Public Accountants

The following  consolidated  financial  statement schedule of Computer Products,
Inc. is included in response to Item 14(a) (2):

         Schedule II - Valuation and Qualifying Accounts

Schedules other than that listed above have been omitted because they are either
not required or not  applicable,  or because the required  information  has been
included in the consolidated financial statements or notes thereto.

(a) (3)           Exhibits

3.1      Articles of Incorporation of the Company,  as amended,  on May 15, 1989
         incorporated by reference to Exhibit 3.1 of Registrant's  Annual Report
         on Form 10-K for the fiscal year ended December 28, 1989.

3.2      By-laws  of  the  Company,  as  amended,  effective  October  16,  1990
         incorporated by reference to Exhibit 3.2 of Registrant's Current Report
         on Form 8-K, filed with the Commission on November 30, 1990.

4.1      Rights Agreement, dated as of November 9, 1988, by and between Computer
         Products,  Inc. and The Bank of New York, as amended - incorporated  by
         reference  to Exhibit 4.1 of  Registrant's  Current  Report on Form 8-K
         filed with the Commission on June 15, 1990.

10.1     Grant Agreement, dated June 19, 1981, as supplemented, by and among the
         Industrial  Development  Authority of Ireland,  Power Products Ltd. and
         Computer Products,  Inc. - incorporated by reference to Exhibit 10.2 of
         Registrant's  Annual  Report on Form  10-K for the  fiscal  year  ended
         December 31, 1982.

10.2     Indenture between Industrial Development Authority of Ireland and Power
         Products  Ltd.  -   incorporated   by  reference  to  Exhibit  10.3  of
         Registrant's  Annual  Report on Form  10-K for the  fiscal  year  ended
         December 31, 1982. 

10.3     Lease for  facilities  of Boschert,  Incorporated  located in Milpitas,
         California - incorporated by reference to Exhibit 10.14 of Registrant's
         Annual Report on Form 10-K for the fiscal year ended January 3, 1986.

10.4     Letter  Amendment to Lease for  facilities  of Boschert,  Incorporated,
         dated January 9, 1991 located in Milpitas, California - incorporated by
         reference to Exhibit 10.8 of  Registrant's  Annual  Report on Form 10-K
         for the fiscal year ended December 28, 1990.
         
10.5     Sublease for facilities of Boschert,  Incorporated located in Milpitas,
         California - incorporated  by reference to Exhibit 10.8 of Registrant's
         Annual Report on Form 10-K for the fiscal year ended January 1, 1988.

10.6     Sublessee Estoppel  Certificate to Sublease for facilities of Boschert,
         Incorporated, dated February 4, 1991, located in Milpitas, California -
         incorporated  by  reference  to Exhibit  10.10 of  Registrant's  Annual
         Report on Form 10-K for the fiscal year ended December 28, 1990.

10.7     Lease for  facilities  of Boschert,  Incorporated,  located in Fremont,
         California - incorporated  by reference to Exhibit 10.9 of Registrant's
         Annual Report on Form 10-K for the fiscal year ended January 1, 1988.

10.8     1981 Stock Option Plan, as amended,  effective as of October 16, 1990 -
         incorporated  by reference  to Exhibit  10.10 of  Registrant's  Current
         Report on Form 8-K, filed with the Commission on November 30, 1990.

10.9     Computer  Products,  Inc.  1986 Outside  Directors'  Stock Option Plan,
         amended as of February 22, 1988 - incorporated  by reference to Exhibit
         10.12 of  Registrant's  Annual  Report on Form 10-K for the fiscal year
         ended January 1, 1988.

10.10    Asset  Purchase  Agreement,  dated as of January 1, 1992,  by and among
         Computer  Products,  Inc.,  HC Holding Corp.  and Heurikon  Corporation
         including exhibits and schedules thereto - incorporated by reference to
         Exhibit 2 of  Registrant's  Current  Report on Form 8-K, filed with the
         Commission on January 20, 1992.

10.11    Contract  to  Purchase  between  Computer   Products,   Inc.  and  Sauk
         Enterprises  dated  December 23, 1991 for the premises  located at 8310
         Excelsior  Drive,  Madison,  Wisconsin -  incorporated  by reference to
         Registrant's  Annual  Report on Form  10-K for the  fiscal  year  ended
         January 3, 1992.

10.12    Lease for  facilities of the executive  offices  located in Boca Raton,
         Florida -  incorporated  by reference to Exhibit 10.23 of  Registrant's
         Annual Report on Form 10-K for the fiscal year ended December 30, 1988.

10.13    Outside  Directors'  Retirement  Plan,  effective  October  17,  1989 -
         incorporated  by  reference  to Exhibit  10.22 of  Registrant's  Annual
         Report on Form 10-K for the fiscal year ended December 29, 1989.

10.14    1990  Performance  Equity Plan -  incorporated  by reference to Exhibit
         10.26 of  Registrant's  Annual  Report on Form 10-K for the fiscal year
         ended December 28, 1990.

10.15    1990 Outside  Directors'  Stock Option Plan - incorporated by reference
         to Exhibit  10.27 of  Registrant's  Annual  Report on Form 10-K for the
         fiscal year ended December 28, 1990.

10.16    Manufacturing and Development  Agreement dated March 16, 1992,  between
         Computer  Products,  Inc. and Analogic  Corporation -  incorporated  by
         reference to Exhibit 10.30 of  Registrant's  Annual Report on Form 10-K
         for the fiscal year ended January 3, 1992.

10.17    License Agreement dated March 16, 1992, between Computer Products, Inc.
         and Analogic  Corporation - incorporated  by reference to Exhibit 10.31
         of  Registrant's  Annual  Report on Form 10-K for the fiscal year ended
         January 3, 1992.

10.18    Asset Purchase  Agreement between Computer  Products,  Inc.,  Tecnetics
         Incorporated,   Miller  Acquisition   Corporation  and  certain  former
         managers of  Tecnetics  Incorporated  -  incorporated  by  reference to
         Exhibit  10.29 of  Registrant's  Quarterly  Report on Form 10-Q for the
         quarterly period ended April 3, 1992.

10.19    Manufacturing   License  and  Technical  Assistance  Agreement  between
         Heurikon Corporation and Lockheed Sanders,  Inc. dated January 31, 1992
         - incorporated by reference to Exhibit 10.34 of Registrant's  Quarterly
         Report on Form 10-Q for the quarterly period ended July 3, 1992.
 
10.20    Star  MVP  Domestic  Terms  and  Conditions  of Sale  Between  Heurikon
         Corporation  and  Lockhead  Sanders,   Inc.  dated  March  18,  1992  -
         incorporated  by reference to Exhibit 10.35 of  Registrant's  Quarterly
         Report on Form 10-Q for the quarterly period ended July 3, 1992.

10.21    DSP32C VME Board License  Agreement  between  Heurikon  Corporation and
         American  Telephone  and  Telegraph  Company  dated  October 28, 1991 -
         incorporated  by reference to Exhibit 10.36 of  Registrant's  Quarterly
         Report on Form 10-Q for the quarterly period ended July 3, 1992.

10.22    Software License  agreement  between Heurikon  Corporation and American
         Telephone and Telegraph  Company dated October 28, 1991 -  incorporated
         by reference to Exhibit 10.37 of Registrant's  Quarterly Report on Form
         10-Q for the quarterly period ended July 3, 1992.

10.23    Employment  Agreement,  dated June 29,  1994,  by and between  Computer
         Products,  Inc. and Joseph M. O'Donnell - incorporated  by reference to
         Exhibit  10.41 of  Registrant's  Quarterly  Report on Form 10-Q for the
         quarterly period ended July 1, 1994.

10.24    (a)  Credit  Agreement,  dated  as of June  28,  1994,  by and  between
         Heurikon  Corporation  and Firstar Bank Madison,  N.A.; (b) Guaranty of
         Payment,  dated as of June 28, 1994, by and between Computer  Products,
         Inc. and Firstar Bank Madison, N.A. (c) Term Note, as of June 28, 1994,
         by and between Heurikon Corporation and Firstar Bank Madison, N.A.; (d)
         Mortgage, Security Agreement, and Fixture Financing Statement, dated as
         of June 28, 1994, by and between Heurikon  Corporation and Firstar Bank
         Madison,   N.A.  -  incorporated  by  reference  to  Exhibit  10.42  of
         Registrant's  Quarterly  Report on Form 10-Q for the  quarterly  period
         ended July 1, 1994.

10.25    Grant  Agreement,  dated October 26, 1994, by and among the  Industrial
         Development  Authority  of Ireland,  Power  Products  Ltd. and Computer
         Products,  Inc.  -  incorporated  by  reference  to  Exhibit  10.43  of
         Registrant's  Annual  Report on Form  10-K for the  fiscal  year  ended
         December 30, 1994.

10.26    Loan agreement between Computer Products, Inc. and First Union National
         Bank of Florida dated as of April 4, 1995 -  incorporated  by reference
         to Exhibit 10.44 of Registrant's  Quarterly Report on Form 10-Q for the
         quarterly period ended March 31, 1995.

10.27    1996  Employee  Stock  Purchase  Plan -  incorporated  by  reference to
         Exhibit 10.45 of Registrant's Annual Report on Form 10-K for the fiscal
         year ended December 29, 1995.

10.28    1990 Performance  Equity Plan as amended - incorporated by reference to
         Exhibit 10.46 of Registrant's Annual Report on Form 10-K for the fiscal
         year ended December 29, 1995.

10.29    1990 Outside  Directors  Stock Option Plan,  restated as of January 25,
         1996 -  incorporated  by  reference  to Exhibit  10.47 of  Registrant's
         Annual Report on Form 10-K for the fiscal year ended December 29, 1995.

10.30    1996 Executive  Incentive  Plan - incorporated  by reference to Exhibit
         10.48 of  Registrant's  Annual  Report on Form 10-K for the fiscal year
         ended December 29, 1995.

10.31    Executive  Stock  Ownership plan - incorporated by reference to Exhibit
         10.49 of  Registrant's  Annual  Report on Form 10-K for the fiscal year
         ended December 29, 1995.

10.32    Agreement  and Plan of  Merger,  dated  August 23,  1996,  by and among
         Computer Products,  Inc., JPS Acquisition Corp, Jeta Power Systems Inc.
         and Jagdish C. Chopra -  incorporated  by reference to Exhibit 10.50 of
         Registrant's  Quarterly  Report on Form 10-Q for the  quarterly  period
         ended September 27, 1996.

11       Statement regarding Computation of Earnings Per Share.

13       Annual  Report of  Computer  Products,  Inc.  for the fiscal year ended
         January 3, 1997.

21       List of subsidiaries of Registrant.

23       Consent of Independent Certified Public Accountants.

27       Financial data schedule.


(b)      Reports on Form 8-K

         The  Registrant  did not  file  any  reports  on Form  8-K  during  the
         thirteen-week period ended January 3, 1997.


<PAGE>


         REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ON SCHEDULE



To the Board of Directors and Shareholders of
  Computer Products, Inc.:

We have audited in accordance with generally  accepted auditing  standards,  the
consolidated  financial statements included in Computer Products,  Inc.'s annual
report to  shareholders  incorporated  by reference in this Form 10-K,  and have
issued our report  thereon  dated  January 17, 1997.  Our audit was made for the
purpose of forming an opinion on those statements taken as a whole. The schedule
listed in Item 14(a)(2) is the responsibility of the Company's management and is
presented  for  purposes  of  complying   with  the   Securities   and  Exchange
Commission's  rules  and is not part of the  basic  financial  statements.  This
schedule has been subjected to the auditing  procedures  applied in the audit of
the  basic  financial  statements  and,  in our  opinion,  fairly  states in all
material  respects  the  financial  data  required  to be set forth  therein  in
relation to the basic financial statements taken as a whole.



ARTHUR ANDERSEN LLP

Fort Lauderdale, Florida,
  January 17, 1997.



<PAGE>


Computer Products, Inc. and Subsidiaries
Schedule II - Valuation and Qualifying Accounts
                  For the Years Ended on the Friday Nearest December 31 ($000s)

<TABLE>
<CAPTION>
- ---------------------------------------------------------- ----------- ------------------------ ----------------------- -----------
                        COLUMN A                            COLUMN B          COLUMN C                 COLUMN D          COLUMN E
- ---------------------------------------------------------- ----------- ------------------------ ----------------------- -----------
                                                                       ------------------------
                                                                              Additions
                                                            ---------- ------------------------                   
                                                            Balance at                          -----------------------  ----------
                                                            Beginning  Charged to  Charged to        Deductions          Balance at
                                                               of        Costs &     Other      ----------- -----------    End of
                       Description                           Period     Expenses    Accounts    Description   Amount      Period
- ---------------------------------------------------------- ----------- ----------- ------------ ----------- ----------- -----------
Fiscal Year 1996:
  Reserve deducted from asset to which it applies:
<S>                                                         <C>           <C>                      <C>         <C>        <C>    
    Allowance for doubtful accounts                         $  1,490      $    -                   (1)         $   52     $ 1,438
    Inventory                                                  6,885       1,542                   (3)          1,431       6,996
    Deferred tax asset valuation allowance                     9,890         982                   (2)          1,946       8,926
    Other                                                        292                               (1)            292           -

Fiscal Year 1995:
  Reserve deducted from asset to which it applies:
    Allowance for doubtful accounts                          $ 1,354      $  199                   (1)         $   63     $ 1,490
    Inventory                                                  4,523       3,877                   (3)          1,515       6,885
    Deferred tax asset valuation allowance                    10,453          74                   (2)            637       9,890
    Other                                                        292                                                          292

Fiscal Year 1994:
  Reserve deducted from asset to which it applies:
    Allowance for doubtful accounts                          $ 1,174      $  251                   (3)         $   71     $ 1,354
    Inventory                                                  5,462       3,043                   (3)          3,982       4,523
    Deferred tax asset valuation allowance                    11,626         395                   (2)          1,568      10,453
    Other                                                        292                                                          292

</TABLE>

(1)    This amount relates to recoveries.

(2)    The reduction relates to utilization of tax loss carryforwards.

(3)    The reduction relates to charge-offs.

<PAGE>
                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                       COMPUTER PRODUCTS, INC.
                                       -----------------------
                                           (Registrant)


Dated:  March 18, 1997            By:     Joseph M. O'Donnell
                                          -------------------
                                          Joseph M. O'Donnell
                                          Chairman of the Board,
                                          President and Chief Executive Officer



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

SIGNATURE                    TITLE                                     DATE
- --------------------------------------------------------------------------------

Joseph M. O'Donnell          Chairman of the Board, President          03/18/97
- -------------------            and Chief Executive Officer, Director
Joseph M. O'Donnell

Richard J. Thompson          Vice President-finance,                   03/18/97
- -------------------           Chief Financial Officer,
Richard J. Thompson           Secretary and Treasurer


Edward S. Croft, III         Director                                  03/18/97
- --------------------
Edward S. Croft, III

Stephen A. Ollendorff        Director                                  03/18/97
- ---------------------
Stephen A. Ollendorff

Bert Sager                   Director                                  03/18/97
- ----------
Bert Sager

Phillip A. O'reilly          Director                                  03/18/97
- -------------------
Phillip A. O'reilly

Lewis Solomon                Director                                  03/18/97
- -------------
Lewis Solomon


<PAGE>

                                INDEX TO EXHIBITS

EXHIBIT NO.            DESCRIPTION
- -----------            -----------

11                    Statement regarding Earnings Per Share

13                    Annual Report of Computer Products, Inc. for
                      the fiscal year ended January 3, 1997

21                    List of subsidiaries of Registrant

23                    Consent of Independent Certified Public Accountants

27                    Financial Data Schedule




<TABLE>
                                 EXHIBIT NO. 11
                    COMPUTER PRODUCTS, INC. AND SUBSIDIARIES
                          EARNINGS PER SHARE - PRIMARY
                     FOR THE YEARS ENDED THE FRIDAY NEAREST
                        DECEMBER 31, 1996, 1995 AND 1994
                             (Amounts in Thousands)





<CAPTION>
                                                                          1996            1995             1994
                                                                       ------------    ------------    -----------
<S>                                                                        <C>              <C>            <C>
Weighted average shares outstanding                                         23,416          21,881         20,229

Net effect of dilutive stock options -
   based on the treasury stock method
   using average market price                                                1,101           1,197            700
                                                                       ------------    ------------    -----------
Weighted average number of common
   and equivalent shares outstanding                                        24,517          23,078         20,929
                                                                       ============     ===========    ===========

</TABLE>


<PAGE>
<TABLE>
                                          EXHIBIT NO. 11 (CONTINUED)
                                     COMPUTER PRODUCTS, INC. AND SUBSIDIARIES
                                        EARNINGS PER SHARE- FULLY DILUTED
                                      FOR THE YEARS ENDED THE FRIDAY NEAREST
                                        DECEMBER 31, 1996, 1995 AND 1994
                                   (Amounts in Thousands Except Per Share Data)


<CAPTION>

                                                                           1996             1995            1994
                                                                       -------------     -----------     -----------
<S>                                                                          <C>             <C>             <C>
Shares outstanding                                                           23,850          23,053          20,303

Net effect of dilutive  stock options - based on the treasury stock method using
the greater of month end
market price or average market price                                          1,176           1,499           1,063

Assumed conversion of convertible subordinated debentures
                                                                                  -               -           7,218
                                                                       -------------     -----------     -----------
Totals                                                                       25,026          24,552          28,584
                                                                       =============     ===========     ===========

                              * * * * *
Income after taxes                                                          $19,578         $14,117          $6,059

Add convertible debenture interest and amortization,
   net of applicable federal income taxes                                         -             788           2,260
                                                                       -------------     -----------     -----------
                                                                            $19,578         $14,905          $8,319
                                                                       =============     ===========     ===========

Per share amounts                                                         $    0.78       $    0.61         $  0.29
                                                                       =============     ===========     ===========


Net income                                                                  $19,578         $13,720          $6,059

Add convertible debenture interest and amortization,
   net of applicable federal income taxes                                         -             788           2,260
                                                                       -------------     -----------     -----------
                                                                            $19,578         $14,508          $8,319
                                                                       =============     ===========     ===========

Per share amounts                                                         $    0.78       $    0.59         $  0.29
                                                                       =============     ===========     ===========
</TABLE>




FIVE-YEAR FINANCIAL HISTORY
For the Years Ended on the Friday Nearest December 31
(Dollars in Thousands Except Per Share Data)
<TABLE>
<CAPTION>


                                                                     1996        1995         1994        1993        1992
                                                               ----------- ----------- ------------ ----------- -----------
RESULTS OF OPERATIONS
<S>                                                              <C>         <C>          <C>         <C>         <C>
Sales                                                            $222,485    $191,378     $154,800    $123,790    $114,799
Income from continuing operations                                  19,578      14,117        6,059         597       2,002
     Per share                                                       0.80        0.61         0.29        0.03        0.10
Net income                                                         19,578      13,720        6,059       2,867       2,676
     Per share                                                       0.80        0.59         0.29        0.14        0.13

FINANCIAL POSITION

Working capital                                                  $ 61,085    $ 51,992     $ 40,346    $ 31,122    $ 29,524
Property, plant & equipment, net                                   30,204      27,715       26,238      24,017      23,949
Total assets                                                      153,841     136,491      114,396     101,436     102,662
Total debt                                                         27,563      32,568       42,571      39,713      42,900
Shareholders' equity                                               84,019      61,522       39,958      32,802      30,806
Total capital                                                     111,582      94,090       82,529      72,515      73,706

FINANCIAL STATISTICS

Selling, general and administrative expenses                     $ 35,728    $ 34,197     $ 33,687    $ 32,030    $ 35,093
   - as a % of sales                                                16.1%       17.9%        21.8%       25.9%       30.6%
Research and development expenses                                  17,714      16,125       10,905       9,412       8,959
   - as a % of sales                                                 8.0%        8.4%         7.0%        7.6%        7.8%
Operating income                                                   28,937      21,757       12,478       3,900       6,908
   - as a % of sales                                                13.0%       11.4%         8.1%        3.2%        6.0%
Total debt as a % of total capital                                    25%         35%          52%         55%         58%
Debt to equity ratio                                                  33%         53%         107%        121%        139%
Interest coverage ratio                                              10.7        7.03         3.44        1.27        1.81

OTHER DATA

Capital expenditures                                             $  7,016    $  7,381     $  5,608    $  3,411    $  8,055
Provision for depreciation and amortization                      $  6,649    $  5,252     $  5,057    $  4,817    $  4,375
Common shares outstanding (000's)                                  23,850      23,053       20,303      20,141      19,973
Common shareholders                                                10,676       6,700        5,900       7,300       7,500
Employees                                                           1,557       1,629        1,600       1,547       1,470
Temporary employees and contractors                                 1,375       1,273          779         532         459
</TABLE>




<PAGE>



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

BUSINESS ENVIRONMENT AND RISK FACTORS

The following  discussion  should be read in conjunction  with the  consolidated
financial  statements and related notes as well as the section under the heading
"Risk Factors that May Affect Future  Results." With the exception of historical
information,   the  matters   discussed   below  may  include   "forward-looking
statements" within the meaning of the Private  Securities  Litigation Reform Act
of 1995 that  involve  risks and  uncertainties.  The Company  wishes to caution
readers that a number of important  factors,  including those  identified in the
section  entitled  "Risk  Factors  that May Affect  Future  Results"  as well as
factors  discussed in the Company's  other reports filed with the Securities and
Exchange Commission, could affect the Company's actual results and cause them to
differ materially from those in the forward-looking statements.

RESULTS OF OPERATIONS

Operating  performance in 1996 showed  consistent growth as record net income of
$19.6  million,  or $0.80 per share,  exceeded the $13.7  million,  or $0.59 per
share,  achieved in 1995 as a result of increased  sales and  operating  expense
efficiencies.  Operating  income  increased to $28.9  million,  or 13% of sales,
compared to $21.8 million, or 11% a year ago, with total operating expenses as a
percentage  of  sales  decreasing  from  26%  to  24%.   Selling,   general  and
administrative  expenses  decreased  from  18% a year  ago  to  16%,  while  the
Company's  research and  development  spending  increased 10% in dollar terms to
support new products for the communications industry.

The following  table  summarizes  the  Company's  sales  performance  by product
category ($000s):
<TABLE>

<CAPTION>
                                    1996          1995          1994
                            ------------- ------------- -------------
<S>                             <C>           <C>           <C>
Power Conversion                $188,610      $155,426      $117,995
Computer Systems                  18,953        19,026        18,198
Industrial Automation             14,922        16,926        18,607
                            ------------- ------------- -------------

Total                           $222,485      $191,378      $154,800
                            ============= ============= =============
</TABLE>

During 1996,  the Company  acquired all of the  outstanding  stock of Jeta Power
Systems, Inc. ("Jeta"), a California-based  manufacturer of medium-to-high power
systems   in  the   400-watt   to   4-kilowatt   range   for   applications   in
telecommunications,   networking,  computing  and  instrumentation  markets.  In
addition to using current distribution  channels to offer Jeta's products to the
existing customer base, the Company believes the acquisition  provides it with a
new  opportunity  to  participate in the high power  communications  market.  In
addition,  the acquisition  expands the Company's  North American  manufacturing
capacity and adds high power technology to its engineering capabilities.

During 1996, a subsidiary of the Company  entered into a long term private label
agreement  with Alcatel  Telecom,  a division of France's  Alcatel  Alsthom.  In
addition,  the Company  entered  into a technology  transfer and patent  license
agreement with Yamabishi Electric Company of Japan.

Under the  terms of the  Alcatel  agreement,  the  Company  will  provide  power
products  which allow Alcatel  Converters  to use the  Company's  modules in the
design of communication systems based on both Distributed Power Architecture and
Modular  Centralized  Systems.  Based on discussions  with Alcatel,  the Company
anticipates  that its sales  volume  associated  with the  agreement  will range
between $10 million and $20 million  beginning in 1997.  The  agreement  further
provides for the granting of a  manufacturing  license by the Company to Alcatel
Converters and the possible exchange of technology between the two companies.

Under the terms of the Yamabishi agreement, Yamabishi will license the Company's
patented Zero Voltage Switching and Power Factor  Correction  technology for use
in designing  and  manufacturing  its own range of AC to DC power  supplies,  AC
stabilizers  and AC to AC converters.  The Company  believes that this agreement
will provide an important new entry into the Japanese market.

1996 COMPARED TO 1995

Sales  increased  from $191.4 million in 1995 to $222.5 million in 1996. The 16%
growth  resulted  primarily  from  a  $33.2  million  (21%)  increase  in  Power
Conversion sales,  including sales  attributable to Jeta,  partially offset by a
decrease of $2.0 million (12%) in Industrial  Automation sales. Computer Systems
sales  remained  level with 1995 as this division  continues to  transition  its
focus to the  communications  industry.  At January 3, 1997,  order  backlog was
$46.5  million  compared  to  $52.1  million  at the end of  fiscal  1995 due to
customers'  realignment  of  inventory  levels  and  reduced  lead  times as the
component shortages experienced in 1995 in the electronics industry eased during
1996.

Power  Conversion  sales  increased  over 1995 as a result  of new OEM  customer
programs  in  networking  and  telecommunications  product  applications.  Sales
attributable to Jeta were  approximately  $4.0 million.  The Company's  European
Power Conversion business recorded a 23% increase in sales from $46.4 million in
1995 to $57.1  million in 1996.  Likewise,  sales to  customers  in Asia and the
Pacific Rim  increased  275% from $5.7 million in 1995 to $21.3  million in 1996
mainly  due  to  the  award  of a  significant  OEM  program.  The  increase  in
international  sales was the result of the wide range of the  Company's  product
offerings,  its continued  international expansion and the increase of worldwide
service and support  programs.  In 1997, the Company expects continued growth in
Power Conversion and may consider  acquisition and partnership  opportunities to
increase market share and expand product range.

Although  Computer Systems sales remained level with 1995,  inroads were made in
the  communications  market as this division  continues to  transition  from the
computer industry to the communications  sector. Similar to the Power Conversion
division,   Computer  System  has   concentrated  its  marketing  focus  on  the
high-growth    communications    industry,   where   it   provides   networking,
telecommunications  and  video-on-demand  solutions  for a variety of customers,
including  OEMs.  With its initiative to develop new products aimed at customers
in the communications  industry,  this division is expected to gradually improve
its performance.

Industrial  Automation  sales  decreased  12% from  1995  due to lower  sales to
nuclear utility customers and slower than expected penetration of the industrial
market.  With a shift in focus from the utility to the industrial  market,  this
division  has  been  concentrating  on  developing  new  products,   outsourcing
sub-assembly production to reduce manufacturing costs, and hiring and training a
new sales  force  targeted  at the  industrial  sector.  All these  factors  are
expected to contribute to improved performance in 1997.

Gross profit in 1996 increased by $10.3 million compared to 1995 on higher sales
volume while gross margin  decreased to 37% of sales in 1996 from 37.7% in 1995.
Gross margin was affected  primarily by the continued  shift in sales mix to the
Company's high-volume,  lower-margin OEM customers.  Margins were also adversely
impacted by start-up costs for a significant number of new product introductions
and  weakened  demand  from  the  higher-margin   distribution  channel,   which
experienced  slow  inventory  turnover  during the year.  Although  the  Company
continues  to  focus on  reducing  manufacturing  costs  and  improving  overall
processes,  the Company does not  anticipate  that gross  margins will  increase
significantly from 1996 levels due to continuing  competitive  pricing pressures
and changes in product mix, especially as more OEM programs are awarded.

Operating  expenses  declined to approximately 24% of sales in 1996 from the 26%
reported  a year ago.  Operating  income  rose to 13% of sales from 11% in 1995,
despite the increase in research and development expenses.

Selling,  general and  administrative  expenses in 1996 declined to 16% of sales
versus 18% a year ago due to higher sales volume and  efficiencies  generated by
information  systems  implementation  and by continued  management focus on cost
reduction.  Sales and  marketing  expenses  increased  $1.5 million or 7% due to
commission  expense  resulting  from higher sales levels,  additional  marketing
programs to support the launch of new products, entry into new markets worldwide
and expansion of  distribution  channels.  General and  administrative  spending
remained  level  compared  to 1995 as the  Company  continues  to  focus on cost
reduction activities.  As a percentage of sales, such expenses decreased to 5.7%
from 6.6% in 1995.  The  Company  intends  to  continue  to  invest  significant
resources  to expand its  presence  in Asia  Pacific  and  Europe;  accordingly,
selling  expenses  are  expected to  increase in absolute  dollars in 1997 while
general and  administrative  expenses should continue to decline as a percentage
of sales.

Research and  development  (R&D)  expenses in 1996 increased $1.6 million or 10%
from the prior year. The higher expense level was primarily  attributable to the
cost of developing new products consistent with the Company's ongoing commitment
to  develop  and  produce  high-quality,  innovative  products  targeted  at the
communications  industry. As a percentage of sales, R&D expenses were 8% in 1996
versus 8.4% in 1995. The Company  believes that the timely  introduction  of new
technology and products is an important  component of its  competitive  strategy
and  anticipates  future R&D  spending  will not  significantly  differ from the
historical trend as a percentage of sales of approximately 8%.

Fiscal 1996 net income was  unfavorably  impacted by foreign  currency  exchange
losses of  $825,000  compared  to  $13,000 in fiscal  1995.  The  exchange  loss
resulted  from the  unexpected  strengthening  of the Irish punt  against  other
European currencies and the US dollar. The Company maintains  significant assets
and  operations in Europe and Asia and, as a result,  its financial  performance
could be  significantly  affected by foreign  currency  gains and  losses.  As a
result of its  procurement  of  products  and sales in foreign  currencies,  the
Company  may be exposed  to cost  increases  relative  to local  currencies.  To
mitigate potential adverse trends, the Company's  operating strategy and pricing
take into account changes in exchange rates over time. The Company also utilizes
foreign  currency  forward  contracts to minimize  its  exposure to  potentially
adverse changes in foreign currency exchange rates on anticipated but not firmly
committed purchases or sales made by its international subsidiaries.

Provision for income taxes decreased to 26% of pretax income in 1996 from 28% in
1995.  The  effective  tax rate for 1996  decreased  primarily  as a result of a
reduction in the valuation  allowance  from  utilization of deferred tax assets.
For additional  information  regarding income taxes, refer to pages 26 and 27 of
the Notes to Consolidated Financial Statements.

1995 COMPARED TO 1994

Sales  increased  by 24% in 1995 and order  backlog  increased by 41% from $37.0
million at December 30, 1994 to $52.1  million at December 29, 1995.  The growth
resulted  from a $37.4 million (32%) sales  increase in Power  Conversion  and a
$0.8  million  (5%)  increase in Computer  Systems  offset by a decrease of $1.7
million (9%) in Industrial Automation.

Power  Conversion  sales  increased over 1994 primarily due to continued  strong
worldwide  growth in both direct and  indirect  sales  channels.  The  Company's
European Power  Conversion  business  recorded a 33% increase in sales over 1994
while North American sales increased 28% over the prior year. These improvements
resulted from the  Company's  efforts in  developing  new and existing  customer
partnerships   in  high-growth   market   sectors   within  the   communications
marketplace,  introducing new products and expanding its distribution  channels.
Sales to  customers in Asia and the Pacific Rim  increased  110% to $5.7 million
due to increased  demand from  customers in China,  the Company's  largest Asian
marketplace.

Computer Systems sales increased by 5% over 1994 on increased demand for several
newly released  products from both new and  established OEM customers in product
applications such as video-on-demand, machine vision and voice messaging.

Industrial Automation sales decreased 9% from 1994 due to lower sales to nuclear
utility  customers.  The business has been adversely affected in recent years by
the cyclical nature of utility customer demand.

The  strong  growth in the  Power  Conversion  business  required  expansion  of
production capabilities and, to address this requirement,  the Company increased
its  manufacturing  presence in China by  contracting  additional  workforce and
investing in plant and equipment.  Likewise,  to service the  increasing  demand
from European customers, the Company completed a $7.0 million capital investment
program to acquire  manufacturing plant and equipment in the Republic of Ireland
providing the European business with advanced surface mount technology.

Gross profit in 1995 increased by $15.0 million compared to 1994 on higher sales
volume  while  gross  margin  increased  to 37.7% of sales in 1995 from 36.9% in
1994.  This  performance   improvement   resulted  from  the  Company's  ongoing
commitment  to  reduce   manufacturing   costs  and  implement  overall  process
improvements  and the favorable effect of higher volumes on fixed cost per unit.
These  factors were  sufficient  to overcome  price  increases  paid for certain
components that were in short supply industry wide and an increasing  proportion
of sales to OEM customers at lower overall margins.

Operating  expenses  declined to approximately 26% of sales in 1995 from the 29%
reported  in 1994.  Operating  income  rose to 11.4% of sales from 8.0% in 1994,
despite the increase in research and development expenses.

Selling,  general and  administrative  expenses in 1995 declined to 18% of sales
versus 22% in 1994,  resulting  from the  significantly  higher sales volume and
efficiencies  generated by information systems investment and greater management
focus on reducing total enterprise cost-per-product.

Research and development  expenses increased $5.2 million (48%) compared to 1994
as the Company invested in new product  platforms to service the  communications
marketplace.  As  a  result  of  the  Company's  increased  product  development
activities, six new families of products were introduced in 1995.

Net  interest  cost  decreased  to $2.1  million  from $3.2 million in 1994 as a
result of higher cash balances and interest  rates and from lower debt after the
redemption of the Company's debentures.

Provision for income taxes decreased to 28% of pretax income in 1995 from 34% in
1994.  The  effective  tax rate for 1995  decreased  primarily  as a result of a
reduction in the valuation  allowance  resulting  from  utilization  of tax loss
carryforwards.

LIQUIDITY AND CAPITAL RESOURCES

At January 3, 1997, the Company's cash position remained strong at $26.1 million
despite  significant  uses of  cash  for an  acquisition  and  accelerated  debt
repayments. These transactions included the acquisition of Jeta for $9.6 million
(net of cash  acquired - see Note 5), the  repayment of  long-term  debt of $5.2
million --  including  the early  repayment  of $3.1  million  remaining  on the
mortgage on the Asia-Pacific  facility--and  repurchases of the Company's common
stock for $2.0 million.  These  activities were funded with cash from operations
and proceeds from exercises of stock options.

Cash  provided from  operations  increased to $19.9 million in 1996 versus $17.3
million in 1995 and $12.7  million in 1994.  The  increase in 1996 is mainly the
result of higher net income partially offset by increases in accounts receivable
and inventory.

Accounts  receivable  increased  34%  from  1995 to 1996  due to  sales  growth,
including the continued  expansion in  international  operations  that typically
have longer  collections  cycles.  Days sales outstanding in receivables were 58
days at January 3, 1997  compared to 51 days at December 29, 1995.  The increase
in inventory  levels was primarily  attributable to production  planning to meet
manufacturing lead times and anticipated demand for new product introductions.

The Company  has a $20 million  revolving  line of credit that  extends  through
April 1, 1998. As of January 3, 1997,  the Company had made no borrowings  under
the line of credit and was in compliance with the agreement's covenants.

The Company  used $16.5  million,  $4.8  million and $5.1  million in  investing
activities  in  fiscal  1996,  1995 and 1994,  respectively.  The use of cash in
fiscal 1996 was due mainly to the  acquisition  of Jeta for $9.6 million (net of
cash  acquired)  and to purchases of property,  plant and equipment in line with
the continued upgrading of the Company's overseas manufacturing facilities.  The
Company  expects to fund  additional  capital  expenditures  consistent with the
expansion  of  manufacturing  capacity in the European  and  Asia-Pacific  Power
Conversion  divisions.  The major investing  activities for fiscal 1995 and 1994
were attributable to capital additions to support business operations.

The Company used $4.0 million and $6.2 million in financing activities in fiscal
1996 and 1995,  respectively.  In 1996,  cash was used for the repurchase of the
Company's  common stock and for the  repayment of long-term  debt.  Cash used in
1995 related to the repurchase of $24.3 million of the Company's Debentures, the
repurchase of 1,138,000  shares of the Company's common stock and long-term debt
principal  payments  partially  offset  by  the  issuance  of  the  $25  million
seven-year  term  loan,  net of  debt  issuance  costs,  and the  proceeds  from
exercises of stock options.  Financing  activities provided $2.1 million in 1994
from the  issuance of a $3.6  million  mortgage  loan  partially  reduced by the
repurchase of $520,000 of Debentures and by long-term debt principal payments.

During the first quarter of 1996, the Company repurchased and retired a total of
197,000  shares of its common stock  pursuant to a share buy-back plan announced
in May 1995. No additional  repurchases  have been made since then. To date, the
Company has  repurchased  and retired a total of 1,335,000  shares of its common
stock of the 2,000,000 originally authorized in the buy-back plan.

Based on current plans and business  conditions,  the Company  believes that its
cash and equivalents, its available credit line, cash generated from operations,
and other  financing  activities  are  expected to be  adequate to meet  capital
expenditures,  working capital  requirements,  debt obligations  outstanding and
operating lease commitments through fiscal 1997.

<PAGE>


CONSOLIDATED STATEMENTS OF OPERATIONS
For the Years Ended on the Friday Nearest December 31
(Amounts in Thousands Except Per Share Data)
<TABLE>

<CAPTION>
                                                                                            1996            1995           1994
                                                                                     ------------    ------------    -----------
<S>                                                                                   <C>             <C>             <C>
Sales                                                                                 $222,485        $191,378        $154,800

Cost of Sales                                                                          140,106         119,299          97,730
                                                                                     ------------    ------------    -----------
Gross Profit                                                                            82,379          72,079          57,070
                                                                                     ------------    ------------    -----------

Expenses
   Selling, general and administrative                                                  35,728          34,197          33,687
   Research and development                                                             17,714          16,125          10,905
                                                                                     ------------    ------------    -----------
                                                                                        53,442          50,322          44,592
                                                                                     ------------    ------------    -----------
Operating Income                                                                        28,937          21,757          12,478
                                                                                     ------------    ------------    -----------
Other Income (Expense)
   Interest expense                                                                     (2,734)         (3,253)         (3,760)
   Interest income                                                                       1,079           1,116             522
   Foreign exchange loss                                                                  (825)            (13)            (60)
                                                                                     ------------    ------------    -----------
                                                                                        (2,480)         (2,150)         (3,298)
                                                                                     ------------    ------------    -----------
Income before Income Taxes and Extraordinary Item                                       26,457          19,607           9,180

Provision for Income Taxes                                                               6,879           5,490           3,121
                                                                                     ------------    ------------    -----------
Income before Extraordinary Item                                                        19,578          14,117           6,059

Extraordinary Item                                                                                        (397)
                                                                                     ------------    ------------    -----------
Net Income                                                                           $  19,578       $  13,720       $   6,059
                                                                                     ============    ============    ===========
Earnings per Common and Common Equivalent Share
Primary-
   Income before extraordinary item                                                  $    0.80       $    0.61       $    0.29
   Extraordinary item                                                                                    (0.02)
                                                                                     ------------    ------------    -----------
   Net income                                                                        $    0.80       $     0.59      $    0.29
                                                                                     ============    ============    ===========
Assuming Full Dilution-
   Income before extraordinary item                                                  $    0.78       $    0.61       $    0.29
   Extraordinary item                                                                                    (0.02)
                                                                                     ------------    ------------    -----------

   Net income                                                                        $    0.78       $    0.59       $    0.29
                                                                                     ============    ============    ===========
Common and Common Equivalent Shares Outstanding
   Primary                                                                              24,517          23,078          20,929
   Fully Diluted                                                                        25,026          24,552          28,584
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


<PAGE>

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION 
As of the Friday Nearest December 31 
(Amounts in Thousands Except Share Data)
<TABLE>
<CAPTION>
                                                                                           1996               1995
                                                                                     ------------      -------------
ASSETS
Current Assets
<S>                                                                                    <C>               <C>
   Cash and equivalents                                                                $  26,141         $  26,650
   Accounts receivable, net of allowance for doubtful accounts of $1,438 at
    January 3, 1997 and $1,490 at December 29, 1995                                       40,118            29,933
   Inventories                                                                            32,220            31,236
   Prepaid expenses and other                                                              2,061             2,575
   Deferred income taxes, net                                                                965               517
                                                                                      ------------      -------------
     Total current assets                                                                101,505            90,911
                                                                                      ------------      -------------
Property, Plant & Equipment, Net                                                          30,204            27,715
                                                                                      ------------      -------------
Other Assets
   Goodwill, net                                                                          20,022            13,532
   Deferred income taxes, net                                                                863             2,521
   Other assets                                                                            1,247             1,812
                                                                                      ------------      -------------
     Total other assets                                                                   22,132            17,865
                                                                                      ------------      -------------
                                                                                        $153,841          $136,491
                                                                                      ============      =============
LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
   Current maturities of long-term debt                                                $   4,155         $   2,719
   Accounts payable and accrued liabilities                                               36,265            36,200
                                                                                      ------------      -------------
     Total current liabilities                                                            40,420            38,919
                                                                                      ------------      -------------
Long-Term Liabilities
   Long-term debt                                                                         23,408            29,849
   Lease liabilities                                                                       5,994             6,201
                                                                                      ------------      -------------
     Total long-term liabilities                                                          29,402            36,050
                                                                                      ------------      -------------
     Total liabilities                                                                    69,822            74,969
                                                                                      ------------      -------------
Commitments and Contingencies (see Notes 7, 9 and 11)

Shareholders' Equity
   Preferred stock, par value $.01; 1,000,000 shares authorized;
      none issued
   Common stock, par value $.01; 80,000,000 shares authorized; 23,849,759 shares
     issued and outstanding at January 3, 1997
     (23,052,781 at December 29, 1995)                                                       239               231
   Additional paid-in capital                                                             44,724            40,633
   Retained earnings                                                                      38,783            20,886
   Foreign currency translation adjustment                                                   273              (228)
                                                                                      ------------      -------------
     Total shareholders' equity                                                           84,019            61,522
                                                                                      ------------      -------------
                                                                                        $153,841          $136,491
                                                                                      ============      =============
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

<PAGE>

<TABLE>

CONSOLIDATED  STATEMENTS OF CASH FLOWS 
For the Years Ended on the Friday Nearest December 31
(Amounts in Thousands)
                                                                                     1996            1995            1994
                                                                              ------------     -----------     -----------
<CAPTION>
OPERATING ACTIVITIES
<S>                                                                               <C>              <C>            <C>
   Net income                                                                     $19,578          $13,720        $  6,059
   Adjustments  to  reconcile  net  income  to net cash  provided  by  operating
    activities:
     Depreciation and amortization                                                  6,649            5,252           5,057
     Deferred income taxes                                                            724            2,533           1,872
     Provision for inventory losses                                                 1,542            3,877           3,043
     Other noncash charges                                                           (617)             627             375
   Changes in operating assets and liabilities:
     Increase in accounts receivable                                               (8,350)          (5,302)         (1,423)
     Increase in inventories and prepaid expenses and other, net                     (704)         (15,421)         (4,964)
     Increase in accounts payable and accrued liabilities                           1,077           11,972           2,679
                                                                              ------------     -----------     -----------
Net Cash Provided by Operating Activities                                          19,899           17,258          12,698
                                                                              ------------     -----------     -----------

INVESTING ACTIVITIES
   Purchases of property, plant & equipment                                        (6,922)          (7,381)         (4,686)
   Proceeds from sale of building                                                                    1,524
   Purchase of Jeta Power Systems, Inc., net of cash acquired                      (9,577)
   (Increase) decrease in other assets                                                 (6)           1,103            (433)
                                                                              ------------     -----------     -----------
Net Cash Used in Investing Activities                                             (16,505)          (4,754)         (5,119)
                                                                              ------------     -----------     -----------

FINANCING ACTIVITIES
   Principal payments on debt and leases                                           (5,235)          (1,947)         (1,259)
   Proceeds from exercises of stock options                                         3,284            4,209             253
   Repurchases of common stock                                                     (2,032)          (8,305)
   Issuance of long-term debt                                                                       24,375           3,600
    Repurchase of convertible subordinated debentures                                              (24,505)           (520)
                                                                              ------------     -----------     -----------
Net Cash Provided by (Used in) Financing Activities                                (3,983)          (6,173)          2,074
                                                                              ------------     -----------     -----------
Effect of Exchange Rate Changes on Cash and Equivalents                                80              108             412
                                                                              ------------     -----------     -----------
Increase (Decrease) in Cash and Equivalents                                          (509)           6,439          10,065
Cash and Equivalents, Beginning of Year                                            26,650           20,211          10,146
                                                                              ============     ===========     ===========
Cash and Equivalents, End of Year                                                 $26,141          $26,650         $20,211
                                                                              ============     ===========     ===========

SUPPLEMENTAL CASH FLOW DISCLOSURES Cash paid during the year for:
     Interest                                                                     $ 2,783          $ 3,274         $ 3,877
     Income taxes                                                                   1,271              878             534

   Noncash investing and financing activities:
     Fair value of assets acquired in connection with Jeta's
       acquisition                                                                 14,055
     Liabilities assumed in connection with Jeta's acquisition                      1,916
     Goodwill reduction from utilization of loss carryforwards                        606              646             795
     Common stock issued from conversion of debentures                                               9,402
     Tax benefit from exercises of stock options                                    1,066            1,945
     Long-term debt incurred to purchase fixed assets                                                                  857

</TABLE>
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

<PAGE>

<TABLE>

====================================================================================================================================
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
====================================================================================================================================
For the Years Ended on the Friday Nearest December 31
(Amounts in Thousands)
<CAPTION>
                                                                                                                         Foreign
                                                                                     Additional                          Currency
                                                            Common Stock              Paid-in            Retained       Translation
                                                      Shares            Amount        Capital            Earnings        Adjustment
                                                    -----------       -----------  -------------       -----------    --------------

<S>                                                    <C>                 <C>       <C>                 <C>              <C>
Balance, December 31, 1993                              20,141              $201       $26,840            $7,462           $(1,701)
   Issuance of common stock                                 42                 1            98
   Issuance of common stock under stock option
    and employee purchase plans                            120                 1           252
   Foreign currency translation adjustment                                                                                     745
   Net income                                                                                              6,059
                                                    -----------       -----------  -------------       -----------    --------------
Balance, December 30, 1994                              20,303               203        27,190            13,521              (956)
   Issuance of common stock                                 33                             100
   Issuance of common stock under stock option
    and employee purchase plans                          1,883                19         3,955
   Tax benefit from exercises of stock options                                           1,945
   Repurchases and retirement of  common stock          (1,138)              (11)       (1,939)           (6,355)
   Conversion of convertible subordinated
     debentures                                          1,972                20         9,382
   Foreign currency translation adjustment                                                                                     728
   Net income                                                                                             13,720
                                                    -----------       ----------- -------------       -----------    --------------
Balance, December 29, 1995                              23,053               231        40,633            20,886              (228)
   Issuance of common stock                                  8                             100
   Issuance of common stock under stock option
     and employee purchase plans                           986                10         3,274
   Tax benefit from exercises of stock options                                           1,066
   Repurchases and retirement of common stock             (197)               (2)         (349)           (1,681)
   Foreign currency translation adjustment                                                                                     501
   Net income                                                                                             19,578
                                                    -----------       -----------  -------------       -----------    --------------
Balance, January 3, 1997                                23,850              $239       $44,724           $38,783            $  273
                                                    ===========       ===========  =============       ===========    ==============
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS  OF  CONSOLIDATION  The  consolidated  financial  statements  include  the
accounts  of Computer  Products,  Inc.  (the  "Company")  and its  subsidiaries.
Intercompany accounts and transactions have been eliminated in consolidation.

FISCAL YEAR The Company's  fiscal year ends on the Friday  nearest  December 31,
which results in a 52- or 53-week year.  The fiscal years ended January 3, 1997,
December  29,  1995  and  December  31,  1994  comprise  53,  52 and  52  weeks,
respectively.

CASH AND EQUIVALENTS Only highly liquid investments with original  maturities of
90 days or less are classified as cash and  equivalents.  These  investments are
carried at cost, which approximates market value.

INVENTORIES  Inventories  are  stated  at the  lower  of  cost,  on a  first-in,
first-out basis, or market.

PROPERTY,  PLANT & EQUIPMENT  Property,  plant and equipment are stated at cost.
Depreciation  is provided  for on the  straight-line  method over the  estimated
useful  lives  of  the  assets  ranging  from  three  to  30  years.   Leasehold
improvements  are  recorded at cost and are  amortized  using the  straight-line
method over the remaining lease term or the economic  useful life,  whichever is
shorter.  Major renewals and betterments  are  capitalized,  while  maintenance,
repairs and minor renewals are expensed as incurred.

GOODWILL  The excess of  purchase  price over net assets of  acquired  companies
(goodwill) is capitalized  and amortized on a  straight-line  basis over periods
ranging from 20 to 40 years. Related accumulated amortization was $5,779,000 and
$4,943,000 at January 3, 1997 and December 29, 1995, respectively. On a periodic
basis, the Company  estimates the future  undiscounted  cash flows and operating
income of the businesses to which  goodwill  relates in order to ensure that the
carrying value of such goodwill has not been impaired.

STOCK-BASED COMPENSATION PLANS In 1995, the Financial Accounting Standards Board
("FASB") issued Statement of Financial Accounting Standards No. 123, "Accounting
for Stock-Based Compensation" ("SFAS 123"). SFAS 123 allows either adoption of a
fair  value  based  method  of  accounting  for   stock-based   compensation  or
continuation of accounting under Accounting  Principles Board Opinion No. 25, "A
counting for Stock Issued to Employees"  ("APB 25") and related  Interpretations
with supplemental disclosures. The Company has chosen to continue to account for
its stock option and its employee stock purchase plans using the intrinsic value
based  method  prescribed  in APB 25.  Pro forma  disclosures  of net income and
earnings per share as if the fair value  method had been  adopted are  presented
below (see Note 13).

FOREIGN CURRENCY  TRANSLATION The functional  currency of the Company's European
subsidiaries is the foreign subsidiary's local currency.  Assets and liabilities
are translated from their  functional  currency into U.S. dollars using exchange
rates in  effect  at the  balance  sheet  date.  Income  and  expense  items are
translated using average  exchange rates for the period.  The effect of exchange
rate  fluctuations on translating  foreign  currency assets and liabilities into
U.S. dollars is included in shareholders'  equity.  Foreign exchange transaction
gains and losses are  included  in the  results of  operations.  The  functional
currency  of the  Company's  Asian  subsidiaries  is the U.S.  dollar,  as their
transactions are substantially  denominated in U.S. dollars.  Financial exposure
may result from the timing of transactions and the movement of exchange rates.

REVENUE  RECOGNITION The Company  recognizes  revenue as products are shipped or
services are rendered.

<PAGE>
PRODUCT  WARRANTY The Company records  estimated  product  warranty costs in the
period in which the related sales are recognized.

INCOME  TAXES  Income  taxes  provided  reflect  the current  and  deferred  tax
consequences  of events that have been  recognized  in the  Company's  financial
statements or tax returns.  The  realization  of deferred tax assets is based on
historical tax positions and expectations about future taxable income.

EARNINGS PER SHARE Earnings per share is calculated  using the weighted  average
number of common shares outstanding during each period,  adjusted for the impact
of  dilutive  common  stock  equivalents  using  the  treasury  stock  method of
accounting.

USE OF ESTIMATES IN THE  PREPARATION OF FINANCIAL  STATEMENTS The preparation of
financial statements in conformity with generally accepted accounting principles
requires  management to make estimates and  assumptions  that affect the amounts
reported in the consolidated financial statements and accompanying notes. Actual
results could differ from those estimates.

RECLASSIFICATIONS Certain amounts in the 1995 and 1994 financial statements have
been  reclassified to be consistent with the method of presentation  used in the
1996 financial statements.

2.   INVENTORIES

The components of inventories are as follows ($000s):
<TABLE>
<CAPTION>
                                                                                      1996              1995
                                                                                -----------       -----------
        <S>                                                                       <C>               <C>
         Raw materials                                                             $16,689           $15,350
         Work in process                                                             5,471             4,215
         Finished goods                                                             10,060            11,671
                                                                                -----------       -----------
         Inventories                                                               $32,220           $31,236
                                                                                ===========       ===========
</TABLE>

3.   PROPERTY, PLANT & EQUIPMENT

Property, plant & equipment is comprised of ($000s):
<TABLE>
<CAPTION>
                                                                                      1996              1995
                                                                                -----------       -----------
         <S>                                                                      <C>               <C>
         Land                                                                     $    764          $    762
         Buildings                                                                  19,061            18,428
         Equipment                                                                  35,852            32,897
         Leasehold improvements                                                      2,066             1,348
                                                                                -----------       -----------
                                                                                    57,743            53,435
         Less accumulated depreciation and amortization                             27,539            25,720
                                                                                -----------       -----------
         Property, plant & equipment, net                                          $30,204           $27,715
                                                                                ===========       ===========
</TABLE>

Depreciation  and  amortization  expense  was  $5,144,000,  $3,931,000  and
$3,483,000 in fiscal years 1996, 1995 and 1994, respectively.
<PAGE>

4.   ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

The  components  of  accounts  payable and  accrued  liabilities  are as follows
($000s):
<TABLE>
<CAPTION>
                                                                                      1996              1995
                                                                                -----------       -----------
<S>                                                                                <C>               <C>
         Accounts payable                                                          $16,935           $17,041
         Accrued liabilities:
                  Compensation and benefits                                          6,674             8,948
                  Income taxes payable                                               5,080             2,272
                  Other                                                              7,576             7,939
                                                                                -----------       -----------
                                                                                   $36,265           $36,200
                                                                                ===========       ===========
</TABLE>

At January 3, 1997 and December 29, 1995,  other accrued  liabilities  primarily
consists  of accruals  for product  warranty  costs,  commissions,  advertising,
accounting and legal fees, and other taxes.


5.   ACQUISITION

Effective  August 23,  1996,  the  Company  acquired  the  remaining  90% of the
outstanding capital stock of Jeta Power Systems, Inc. ("Jeta") for approximately
$11.25 million in cash. Jeta designs,  manufactures  and markets  medium-to-high
power  systems  in  the  400  watt  to 4  kilowatt  range  for  applications  in
telecommunications,  networking,  computing  and  instrumentation  markets.  The
Company had  purchased  an initial 10% of Jeta's  capital  stock during 1984 for
approximately   $433,000.  The  Company  used  cash  on  hand  to  pay  for  the
acquisition.

The  acquisition  was  accounted  for under the purchase  method of  accounting.
Accordingly,  $7.9 million,  representing  the excess of the purchase price over
the  estimated  fair  value of the net assets  acquired,  has been  recorded  as
goodwill  and is being  amortized on a  straight-line  basis over a period of 20
years.  Jeta's  results  of  operations  have  been  included  in the  Company's
consolidated  financial  statements  from  the date of  acquisition  and are not
significant  in relation to the  Company's  consolidated  financial  statements;
accordingly, pro forma financial disclosures have not been presented.


6.   LINE OF CREDIT

On April 4, 1995, the Company entered into an unsecured  credit agreement with a
bank,  which  provided for a $20 million  revolving  line of credit that extends
through  April 1, 1998.  The  agreement  provides for interest at the  Company's
option of either .75% above the London  Interbank  Offered Rate  ("LIBOR") or at
the prime rate minus .50%, and includes a fee of .25% on the unused balance. The
agreement  contains certain  restrictive  covenants  which,  among other things,
require the Company to maintain certain financial ratios and limit the purchase,
redemption or  retirement  of capital  stock and other assets.  As of January 3,
1997,  the  Company had made no  borrowings  under the line of credit and was in
compliance with the agreement's covenants.


7.   LONG-TERM DEBT

Long-term debt is comprised of the following:
 <TABLE>
<CAPTION>
                                                                                          1996            1995
                                                                                       ----------      ----------
<S>                                                                                      <C>             <C>
                                                                                         ($000s)         ($000s)

8.25% interest-bearing note, due in bi-annual installments, maturing
 April 1, 2002 (a)                                                                       $23,500         $25,000

6.9% mortgage note due in monthly installments of $27,700,
 including interest, through June 28, 2001 (b)(d)                                          3,385           3,477

7.5% mortgage note, paid in full in 1996                                                   3,065

Non-interest-bearing  note, due 1997, net of unamortized discount of $80,000 and
 $155,000, respectively, based on an imputed interest rate
 of 10% (c)(d)                                                                               354             618

Non-interest-bearing Senior Subordinated Note due
 in common stock of the Company on January 3, 1996                                           100

Other                                                                                        324             308
                                                                                       ----------      ----------
                                                                                          27,563          32,568
     Less current maturities                                                               4,155           2,719
                                                                                       ----------      ----------
     Long-term debt                                                                      $23,408         $29,849
                                                                                       ==========      ==========
</TABLE>

          (a)  On April 4, 1995,  the Company  entered into an unsecured  credit
               agreement with a bank which provided for a $25 million seven-year
               term loan.  Remaining payments are as follows:  $1,500,000 due on
               April 1, 1997,  and  $2,200,000  due on April 1 and  October 1 of
               each year beginning October 1, 1997 until maturity, with interest
               payable monthly.  Proceeds from the term loan were used to redeem
               the Company's  Debentures  (see Note 8). The  agreement  contains
               certain  restrictive  covenants  which  are  the  same  as  those
               discussed  in Note 6. In May 1995,  the Company  entered  into an
               Interest  Rate  Collar   Agreement  with  the  bank,   which  set
               boundaries for the interest payment terms on its $25 million term
               loan.  The  agreement  placed a ceiling of 9.75% on the Company's
               floating rate option in exchange for the bank's  ability to elect
               a fixed rate option of 8.25%.  In June 1995,  the bank  exercised
               its  option  to  receive  interest  at the  fixed  rate  for  the
               remaining  term of the loan.

          (b)  On June 28, 1994,  the Company  obtained a $3,600,000  seven-year
               commercial  mortgage loan from a bank at a fixed interest rate of
               6.9% for the first three years,  repriced thereafter at 250 basis
               points over the then  prevailing  four-year U.S.  Treasury Index.
               The  loan  is  secured  by a  first  mortgage  on a  subsidiary's
               facility in Wisconsin  and by the  Company's  guaranty.  The loan
               proceeds were used to provide additional working capital.

         (c)  On  December  30,  1994,  the  Company  purchased  a building  for
              approximately  $922,000 from the Industrial  Development Authority
              ("IDA")   of   Ireland    in    exchange    for   a   three   year
              non-interest-bearing  note. The note specifies  repayment in three
              yearly installments due on September 30, 1995, 1996 and 1997.

          (d) Collateralized  by properties  with an aggregate net book value of
              approximately $4,906,000 at January 3, 1997.

Maturities of long-term debt are as follows:  $4,235,000 in 1997,  $4,533,000 in
1998,  $4,541,000 in 1999, $4,550,000 in 2000, $7,356,000 in 2001 and $2,428,000
thereafter.


8.   CONVERTIBLE SUBORDINATED DEBENTURES

The Company's 9.5% Convertible  Subordinated  Debentures (the  "Debentures") due
1997 were issued pursuant to an  underwritten  public  offering.  The Debentures
were subordinated to all existing and future Senior  Indebtedness of the Company
(as defined in the indenture),  and were convertible into shares of common stock
at a conversion price of $4.625 per share, subject to adjustment as set forth in
the indenture.

In 1992, the Company repurchased $4.0 million in principal of the Debentures for
a purchase price of $3,874,000.  Additionally,  in 1994 the Company  repurchased
$512,000 in principal of the Debentures  for a purchase  price of $520,000.  The
respective gain and loss on repurchase,  net of unamortized  issuance costs, was
not material to the Company.

In  May  1995,  the  Company  called  for  redemption  all  of  its  outstanding
Debentures, which amounted to $33.4 million. The Debentures were redeemed for an
aggregate  amount of $1,054.86 per $1,000 of principal  amount  (consisting of a
redemption  payment of $1,010 plus accrued and unpaid interest of $44.86).  As a
result of the redemption,  holders of Debentures representing a principal amount
of $9.1 million elected to convert the Debentures  into 1,972,085  shares of the
Company's  common  stock,  pursuant  to the terms of the  Debentures,  while the
balance of $24.3 million was redeemed.  This transaction resulted in an increase
in shareholders'  equity of approximately $9.4 million.  The redemption resulted
in an extraordinary  loss of approximately  $397,000 (net of taxes of $187,000),
consisting of a 1% redemption premium of $165,000 and a write-off of unamortized
financing costs of $232,000.


<PAGE>

9.   LEASE COMMITMENTS

The Company is obligated under noncancelable operating leases for facilities and
equipment that expire at various dates through 2005 and contain  renewal options
at favorable terms.  Future minimum annual rental  obligations and noncancelable
sublease income are as follows ($000s): 
<TABLE>
<CAPTION>

                                                              Rental             Sublease
         Year                                            Obligations               Income
                                                      ---------------      ---------------
    <S>                                                    <C>                   <C>
         1997                                                $ 3,839               $2,398
         1998                                                  3,215                  399
         1999                                                  2,954
         2000                                                  2,893
         2001                                                  2,578
         Thereafter                                           11,166
                                                      ---------------      ---------------
         Total                                               $26,645               $2,797
                                                      ===============      ===============
</TABLE>

Rental expense under  operating  leases  amounted to $2,879,000,  $2,512,000 and
$2,142,000  in fiscal 1996,  1995 and 1994,  respectively.  Sublease  income was
$1,886,000,   $1,655,000  and  $1,611,000  for  fiscal  1996,   1995  and  1994,
respectively.

Lease liabilities have been recorded for certain leased manufacturing facilities
no longer  deployed in the Company's  operations.  Although the  facilities  are
being  subleased,  the future lease  obligations  exceed future sublease income,
thereby creating loss contracts. The aggregate minimum annual rental obligations
and  sublease  income  under  these  leases  have  been  included  in the  lease
commitments  table  presented  above.  Lease  liabilities are estimated based on
contract provisions and historical and current market rates. These estimates can
be materially affected by changes in market conditions.


10.  INCOME TAXES

The  components  of the  provision  for income  taxes  consist of the  following
($000s):
<TABLE>
<CAPTION>
                                                          1996            1995            1994
                                                      ---------       ---------      ----------
         <S>                                            <C>             <C>            <C>
         Currently payable:
              Federal                                   $1,742          $  299         $  170
              State                                      1,961           1,253            596
              Foreign                                    2,452           1,405            483
                                                      ---------       ---------      ----------
         Total current                                   6,155           2,957          1,249
                                                      ---------       ---------      ----------
         Deferred provision:
              Federal                                      435           2,280          1,660
              State                                        134             186            212
              Foreign                                      155              67
                                                      ---------       ---------      ----------
         Total deferred                                    724           2,533          1,872
                                                      ---------       ---------      ----------
         Total provision for income taxes               $6,879          $5,490         $3,121
                                                      =========       =========      ==========
</TABLE>

The exercise of nonqualified  stock options resulted in state and federal income
tax benefits to the Company  related to the  difference  between the fair market
price of the stock at the date of exercise  and the  exercise  price.  In fiscal
1996 and 1995, the provision for income taxes  excludes  current tax benefits of
$1,066,000  and  $1,945,000,  respectively,  related  to the  exercise  of stock
options credited directly to additional paid-in capital.

During fiscal 1996, 1995 and 1994, the Company  utilized tax loss  carryforwards
obtained  in a  prior  business  combination.  The  effect  of  utilizing  these
carryforwards  was to reduce goodwill by  approximately  $606,000,  $646,000 and
$795,000 in 1996, 1995 and 1994, respectively.

Income  taxes  have not  been  provided  on the  undistributed  earnings  of the
Company's foreign  subsidiaries,  which approximated $32.1 million as of January
3, 1997, as the Company does not intend to repatriate such earnings.

The components of the Company's  total income before  provision for income taxes
consist of the following ($000s):
<TABLE>
<CAPTION>
                                                          1996            1995            1994
                                                      ---------       ---------      ----------
<S>                                                    <C>             <C>             <C>
         U.S.                                          $17,095         $13,903         $7,018
         Foreign                                         9,362           5,704          2,162
                                                      ---------       ---------      ----------

         Total income before income taxes              $26,457         $19,607         $9,180
                                                      =========       =========      ==========
</TABLE>

The Company's  effective tax rate differs from the U.S. statutory federal income
tax rate due to the following:
<TABLE>
<CAPTION>
                                                          1996            1995            1994
                                                      ---------       ---------      ----------
<S>                                                      <C>             <C>            <C>
         U.S. federal statutory tax rate                 35.0%           35.0%          34.0%
         Foreign tax effects                             (2.5)           (2.7)          (2.8)
         Amortization of goodwill                         0.4             0.3            0.7
         Change in the valuation allowance              (15.4)          (11.7)          (8.4)
         Effect of AMT and state income taxes             8.3             7.3            7.7
         Other                                            0.2            (0.2)           2.8
                                                      ---------       ---------      ----------
         Effective income tax rate                       26.0%           28.0%          34.0%
                                                      =========       =========      ==========
</TABLE>

Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for income tax purposes. Significant components of
the  Company's  net  deferred  tax assets as of January 3, 1997 and December 29,
1995 are as follows ($000s):
 <TABLE>   
                                                                                           1996              1995
                                                                                      ----------       ----------
<S>                                                                                    <C>               <C>
         Net operating loss carryforwards (expiring 2003 through 2010)                 $  2,807          $  2,725
         Tax credit carryforwards (expiring 1998 through 2001)                            2,080             2,034
         Acquired net operating loss carryforwards                                            -             1,211
         Lease liabilities                                                                2,395             2,474
         Inventory reserves                                                               2,137             2,007
         Other accrued liabilities                                                        1,851             2,133
         Allowance for bad debt                                                             778               622
         Other                                                                           (1,294)             (278)
                                                                                     ------------      ------------
         Total deferred tax assets                                                       10,754            12,928
         Valuation allowance                                                             (8,926)           (9,890)
                                                                                     ------------      ------------
         Deferred income tax assets, net                                               $  1,828          $  3,038
                                                                                     ============      ============
</TABLE>


The valuation  allowance at January 3, 1997 includes  approximately $4.9 million
related  to the  exercise  of stock  options  which,  when  recognized,  will be
credited directly to additional  paid-in capital.  During the year ended January
3, 1997, the valuation  allowance decreased by approximately $1.0 million mainly
due to the utilization of tax loss carryforwards. In assessing the likelihood of
utilization  of existing  deferred tax assets,  management  has  considered  the
historical  results  of  operations  and  the  current  operating   environment.
Management  believes,  more likely than not, that future  taxable income will be
sufficient to utilize deferred tax assets of $1.8 million.



<PAGE>


11.  CONTINGENCIES

In current and prior years, the Company received grant  assistance,  under grant
agreements,  from the IDA in connection with the Company's  establishment of its
Irish  manufacturing  operations.  The funds  received  reduced  the cost of the
facility and equipment and operating expenses.  On October 26, 1994, the Company
entered  into  a new  Grant  Agreement  whereby  the  IDA  granted  the  sum  of
approximately  $2.0  million to the  Company in  consideration  for the  Company
providing  employment  for a given number of Irish  citizens,  over a three-year
period.  As of January 3, 1997,  the Company  had  received  approximately  $1.9
million of the $2.0 million grant. The funds received reduced operating expenses
incurred  in  connection  with the  expansion  of the  Company's  operations  in
Ireland.  In the event of noncompliance with certain terms and conditions of the
above-mentioned  grant  agreements,   the  Company  may  be  required  to  repay
approximately $2.5 million of funds received to date.  Management  believes that
noncompliance with the agreements is unlikely.


12.  STOCK REPURCHASES

During  fiscal  1996 and 1995,  the Company  repurchased  and retired a total of
197,000 and 1,138,000  shares,  respectively,  of its common stock pursuant to a
share  buy-back plan  announced in May 1995.  According to the plan, the Company
intends  to  repurchase  and  retire  from  time to time up to an  aggregate  of
2,000,000  shares  through  open market  transactions  to minimize  the dilutive
effect of the shares issued to converting  debenture holders.  The excess of the
cost of shares  repurchased  over par value was allocated to additional  paid-in
capital based on the pro rata share amount of additional paid-in capital for all
shares with the difference charged to retained earnings.


13.  STOCK-BASED COMPENSATION PLANS

EMPLOYEE  STOCK OPTION PLANS Under the  Company's  1981  Incentive  Stock Option
Plan,  options were granted to purchase up to 2,000,000  shares of the Company's
common stock at prices not less than the fair market value at date of grant. The
options  generally  vest at the rate of 25% per year beginning one year from the
date of grant.  The options  expire 10 years from the date of the grant or three
months after  termination of employment,  if earlier.  This plan was replaced by
the 1990 Performance Equity Plan ("PEP").

The  Company  established  the PEP  plan in 1990  under  which  it had  reserved
3,000,000   shares  of  common  stock  for  granting  of  either   incentive  or
nonqualified stock options to key employees and officers.  The Company increased
authorized  shares to 4,450,000 in 1996.  Both incentive or  nonqualified  stock
options  have been  granted at prices not less than the fair market value on the
date of grant as determined by the Board of Directors.  The options maximum term
is 10 years,  although some options were granted with a five-year  term in 1995.
Beginning  with  grants  made  in  1995,  the  majority  of the  options  become
exercisable  after the price of the  Company's  common  stock  achieves  certain
levels for specified  periods of time or upon the passage of a certain number of
years from the date of grant. For grants made prior to 1995, options vest at the
rate of 25% per year beginning one year from the date of grant. As of January 3,
1997, 972,785 shares of common stock were reserved for future grants.

OUTSIDE  DIRECTORS  STOCK  OPTION  PLANS  The  Company  established  an  Outside
Directors  Stock  Option Plan in 1986 under  which it  authorized  and  reserved
250,000  shares of common stock for granting of  nonqualified  stock  options to
directors of the Company who are not employees of the Company at exercise prices
not less than the fair market value on the date of grant.  The plan was replaced
by the 1990  Outside  Directors  Stock  Option  Plan  under  which  the  Company
initially   authorized  and  reserved  250,000  shares.  The  Company  increased
authorized  shares to 500,000 in 1996.  Effective in 1996, upon initial election
or appointment  and each year  thereafter,  outside  directors  shall receive an
option to purchase  10,000 shares of common stock provided that they own a given
number of shares of common stock of the Company based on a formula as defined in
the plan. The options  granted under both Outside  Directors plans fully vest on
the one-year  anniversary of the date of grant.  As of January 3, 1997,  190,000
shares of common stock were reserved for future grants.

In accordance  with APB 25, as the exercise price of the Company's stock options
equals  the  market  price of the  underlying  stock on the  date of  grant,  no
compensation  cost has been  recognized  for its fixed stock option  plans.  Pro
forma  information  regarding  net income and  earnings per share is required by
SFAS  123 and has  been  determined  as if the  Company  had  accounted  for its
stock-based  compensation  plans under the fair value method.  The fair value of
each option  grant was  estimated  at the date of grant using the  Black-Scholes
option-pricing  model with the following  weighted-average  assumptions used for
grants in 1996 and 1995,  respectively:  risk-free  interest  rates of 5.95% and
6.41%,  dividend yield of 0% for both years, expected volatility of 52% and 56%,
and expected life of 2.50 and 1.70 years.  The  Company's pro forma  information
follows (in thousands except for earnings per share information):

<TABLE>
<CAPTION>
                                                              1996                 1995
                                                       ------------        -------------
<S>                                                        <C>                  <C>
     Net Income             As reported                    $19,578              $13,720
                                                       ============        =============
                            Pro forma                      $17,340              $12,896
                                                       ============        =============

     Primary earnings
       per share            As reported                      $0.80                $0.59
                                                       ============        =============
                            Pro forma                        $0.71                $0.55
                                                       ============        =============

     Fully diluted
       earnings per share   As reported                      $0.78                $0.59
                                                       ============        =============
                            Pro forma                        $0.69                $0.55
                                                       ============        =============
</TABLE>


The effects of applying SFAS 123 in this pro forma disclosure are not indicative
of future  amounts.  SFAS 123 does not apply to awards  prior to 1995. 
<PAGE> 

 A summary of the  Company's  stock  option  activity  under the  various  plans
 described above is as follows:

<TABLE>
<CAPTION>
                                                                1996                           1995                            1994
                                              ---------------------------    ---------------------------     -----------------------
                                                             Weighted-                       Weighted-                     Weighted-
                                                             average                         average                       average
                                                             exercise                        exercise                      exercise
                                                Options       price            Options        price            Options      price
                                              ------------- -------------    ------------- -------------     ------------- ---------
<S>                                            <C>         <C>                <C>           <C>               <C>           <C>
     Options outstanding, beginning of year     2,272,726   $  3.36            3,578,279     $2.47             3,589,629     $2.44
        Options granted                           821,323     15.22              782,400      4.93               592,000      2.68
        Options exercised                        (963,161)     3.35           (1,895,870)     2.30              (102,850)     2.04
        Options canceled                          (60,488)     9.52             (192,083)     3.63              (500,500)     2.61
                                             ------------- -------------    ------------- -------------     ------------- ----------
     Options outstanding, end of year           2,070,400   $  7.89            2,272,726     $3.36             3,578,279     $2.47
                                             =============                  =============                   =============

     Options exercisable, end of year           1,368,961                      2,038,518                       2,005,111
                                             =============                  =============                   =============

       Weighted-average fair value of
         options granted during the year           $5.59                          $1.57                             N/A
                                             =============                  =============                   =============
</TABLE>

The following table summarizes  information  about stock options  outstanding at
January 3, 1997:
<TABLE>
<CAPTION>

                                        Options Outstanding                                  Options Exercisable
                      ---------------------------------------------------------       ----------------------------------
                                               Weighted-
                                               Average            Weighted-                                 Weighted-
    Range of              Number              Remaining            Average               Number              Average
    Exercise            Outstanding        Contractual Life     Exercise Price         Exercisable        Exercise Price
     Prices              at 1/3/97             (Years)                                  at 1/3/97
- ------------------    ----------------     -----------------    ---------------       --------------      ---------------
<S>          <C>              <C>                <C>                    <C>                 <C>                  <C>
 $  1.75 -   2.69             660,947            5.77                   $ 2.47              611,656              $  2.48
    2.75 -   4.88             597,905            4.19                     4.17              572,405                 4.21
     7.18 - 12.81             200,273            8.93                    11.29              184,900                11.26
    16.00 - 16.00             532,275            9.33                    16.00                    0                    0
    16.75 - 19.88              79,000            9.75                    18.14                    0                    0
                      ----------------                                                --------------
  $  1.75 - 19.88           2,070,400            6.69                     7.89            1,368,961                 4.39
                      ================                                                ==============

</TABLE>


<PAGE>


EMPLOYEE  STOCK  PURCHASE  PLANS In May 1996,  the Company's  Board of Directors
established  an employee  stock purchase plan effective July 1, 1996 that allows
substantially  all employees to purchase  shares of the Company's  common stock.
Under the terms of the plan,  eligible  employees may purchase  shares of common
stock through the accumulation of payroll deductions of at least 2% and up to 6%
of their base salary. The purchase price is an amount equal to 85% of the market
price  determined on the tenth trading day following each  three-month  offering
period.  The Company's  policy is to purchase  these shares on the market rather
than issue them from treasury; therefore, the 15% employee discount is currently
being  recognized as  compensation  expense.  Such amount was not significant in
fiscal 1996. Employees purchased 8,707 shares in 1996.

The 1989 Qualified Employee Stock Option Plan provided for employees to purchase
common stock of the Company at a purchase price equal to the lower of 85% of the
common  stock  market  value as of the  beginning  of an  offering  period or at
various  purchase dates  extending over a two-year  period.  The plan expired in
1995 and was replaced by the 1996 Employee Stock Purchase Plan described  above.
Employees  purchased  22,475,  102,570 and 19,528 shares in 1996, 1995 and 1994,
respectively,  at purchase  prices ranging from $1.97 to $2.76.  Under SFAS 123,
compensation  cost is recognized for the fair value of the  employees'  purchase
rights,  which was estimated  using the  Black-Scholes  model with the following
weighted-average  assumptions  for  1995:  risk-free  interest  rate  of  6.48%,
dividend yield of 0%, expected  volatility of 52% and expected life of .84 year.
The weighted-average fair value of the purchase rights granted in 1995 was $.57.


14.  EMPLOYEE BENEFIT PLAN

The Company provides  retirement  benefits to its employees through the Computer
Products Inc.  Employees' Thrift and Savings Plan (the "Plan"). As allowed under
Section  401(k) of the Internal  Revenue  Code,  the Plan  provides tax deferred
salary  deductions for eligible  employees.  The Plan permits  substantially all
United States  employees to contribute up to 15% of their base  compensation (as
defined) to the Plan, limited to a maximum amount as set by the Internal Revenue
Service.  The Company may, at the  discretion of the Board of Directors,  make a
matching  contribution to the Plan. The Board of Directors  authorized  matching
contributions of $520,000, $400,000 and $218,000, respectively, for fiscal 1996,
1995 and 1994.


15.  FINANCIAL INSTRUMENTS

DERIVATIVE  FINANCIAL  INSTRUMENTS  AND FAIR VALUE OF FINANCIAL  INSTRUMENTS The
Company utilizes foreign currency forward  contracts to minimize its exposure to
potentially  adverse changes in foreign  currency  exchange rates on anticipated
but  not  firmly  committed   purchases  or  sales  made  by  its  international
subsidiaries.  No forward  contracts were outstanding at January 3, 1997 and the
amount of any gain or loss on these contracts  during the year was not material.
The Company does not hold or issue financial instruments for trading purposes.

The Company  enters into  various  other types of financial  instruments  in the
normal course of business.  Fair values for certain  financial  instruments  are
based on quoted market prices. For other financial instruments,  fair values are
based on the appropriate pricing models,  using current market information.  The
amounts ultimately realized upon settlement of these financial  instruments will
depend on actual market conditions during the remaining life of the instruments.
Fair values of cash and  equivalents,  accounts  receivable,  accounts  payable,
other current liabilities and debt reflected in the January 3, 1997 statement of
financial condition approximate carrying value at that date.

CONCENTRATION OF CREDIT RISK Financial  instruments that potentially subject the
Company  to  concentrations  of  credit  risk  consist  principally  of cash and
equivalents  and  accounts   receivable.   The  Company's  cash  management  and
investment policies restrict investments to low-risk,  highly liquid securities,
and the Company  performs  periodic  evaluations  of the credit  standing of the
financial  institutions  with which it deals.  The Company sells its products to
customers in various  geographical  areas.  The Company  performs ongoing credit
evaluations of its customers' financial condition and generally does not require
collateral. The Company maintains reserves for potential credit losses, and such
losses have been within management's  expectations and have not been material in
any year. As of January 3, 1997 and December 29, 1995,  management  believes the
Company had no significant concentrations of credit risk.


16.  GEOGRAPHIC INFORMATION AND SIGNIFICANT CUSTOMERS

The  Company  operates in a single  industry  segment  encompassing  the design,
development,  manufacture  and sale of electronic  products and  subsystems  for
power   conversion,   industrial   automation   and  other   real-time   systems
applications.  The  Company's  sales are made  through  both direct and indirect
sales  channels  to  a  wide  customer  base  in  North   America,   Europe  and
Asia-Pacific.  The principal markets served are telecommunications,  networking,
wireless  communications  and computing.  In recent years, the Company's primary
focus  has  been  to  grow  its  presence  in  the  communications  marketplace,
particularly in the networking and telecommunications sectors.

Approximately  80%  of  the  Company's  products  are  manufactured  in  foreign
locations.  Specifically,  58% of the  Company's  1996 sales were from  products
manufactured  in Hong Kong and  China,  22% from  products  manufactured  in the
Republic of Ireland and the remaining 20% from domestic operations.  Included in
the Company's  consolidated  statement of financial condition at January 3, 1997
are the net assets of the Company's European and Asian subsidiaries, which total
approximately $21.7 million and $21.3 million, respectively.

Sales  and  marketing   operations  outside  the  United  States  are  conducted
principally through Company sales  representatives,  independent  manufacturer's
representatives and distributors in Canada,  Europe and Asia-Pacific.  Sales are
in U.S. dollars and certain European currencies.  Intercompany sales are in U.S.
dollars and are based on cost plus a reasonable  profit.  There were no material
amounts of United States export sales.

Sales to one customer amounted to $22.4 million and $20.7 million in fiscal 1996
and 1995, respectively.

A summary of the  Company's  operations by  geographic  area is presented  below
($000s):
<TABLE>
<CAPTION>
                                                                   1996                 1995                 1994
                                                           -------------        -------------        -------------
    SALES
       To unaffiliated customers:
        <S>                                                   <C>                  <C>                  <C>
         United States                                        $144,115             $139,274             $117,300
         Europe                                                 57,089               46,428               34,794
         Asia-Pacific                                           21,281                5,676                2,706
       Intercompany sales:
         United States                                           4,020                2,937                3,897
         Europe                                                  5,554                4,219                2,225
         Asia-Pacific                                           92,275               79,191               50,701
         Eliminations                                         (101,849)             (86,347)             (56,823)
                                                           -------------        -------------        -------------
         Total sales                                          $222,485             $191,378             $154,800
                                                           =============        =============        =============

    INCOME BEFORE INCOME TAXES
         United States                                         $17,693              $18,197              $12,686
         Europe                                                  5,937                5,362                2,169
         Asia-Pacific                                            5,859                3,560                1,799
         Other (a)                                              (4,027)              (6,075)              (7,437)
         Eliminations                                              995               (1,437)                 (37)
                                                           -------------        -------------        -------------
         Income before income taxes                            $26,457              $19,607             $  9,180
                                                           =============        =============        =============

    IDENTIFIABLE ASSETS
         United States                                       $  66,784            $  61,967            $  55,720
         Europe                                                 27,925               21,657               17,112
         Asia-Pacific                                           37,675               33,058               23,784
         Other (a)                                              23,024               22,262               18,062
         Eliminations                                           (1,567)              (2,453)                (282)
                                                           -------------        -------------        -------------
         Total assets                                         $153,841             $136,491             $114,396
                                                           =============        =============        =============
</TABLE>

(a)  Other included in the table above represents  interest,  corporate  general
     and  administrative  expenses,  and certain  assets not  allocable to other
     geographic segments.


17.  SELECTED CONSOLIDATED QUARTERLY DATA (UNAUDITED)
     (Amounts in Thousands Except Per Share Data)
<TABLE>
<CAPTION>
                                                                    FIRST           SECOND             THIRD            FOURTH
                                                                  QUARTER          QUARTER           QUARTER           QUARTER
                                                             -------------    -------------     -------------     -------------
FISCAL 1996
<S>                                                               <C>              <C>               <C>               <C>
Sales                                                             $50,435          $51,673           $57,760           $62,617
Gross profit                                                       18,378           19,550            20,459            23,992
Net Income                                                          3,911            4,382             5,131             6,154
Earnings per share                                                   0.16             0.18              0.21              0.25

Stock price per common share:
     High                                                           14.50            23.00             21.75             21.88
     Low                                                             9.25            13.25             12.81             17.88

FISCAL 1995

Sales                                                             $44,297          $47,316           $46,905           $52,860
Gross profit                                                       16,152           17,524            18,390            20,012
Income before extraordinary item                                    2,019            2,866             4,358             4,874
Net Income                                                          2,019            2,469             4,358             4,874
Earnings per share before extraordinary item                         0.09             0.12              0.18              0.20
Earnings per share                                                   0.09             0.10              0.18              0.20

Stock price per common share:
     High                                                            5.00             6.25              8.94             13.25
     Low                                                             3.13             4.81              5.88              7.50

</TABLE>

The Company recorded an after-tax  extraordinary  item of $397,000 in the second
quarter of 1995.  Data in the above  tables are  presented  on a 13-week  period
basis except for the fourth quarter of 1996,  which includes 14 weeks, as fiscal
1996 consisted of 53 weeks.

The sum of the quarterly earnings per share amounts differs from those reflected
in the Consolidated  Statements of Operations due to the weighting of common and
common equivalent shares outstanding during each of the respective periods.

The Company's  common stock is traded on the Nasdaq  National Stock Market under
the  symbol  CPRD.  As of  January 3,  1997,  there  were  approximately  10,676
shareholders  consisting  of  record  holders  and  individual  participants  in
security position listings. To date, the Company has not paid any cash dividends
on its capital  stock.  The Board of Directors  presently  intends to retain all
earnings for use in the Company's  business and does not anticipate  paying cash
dividends in the foreseeable future.



<PAGE>


RISK FACTORS THAT MAY AFFECT FUTURE RESULTS

As noted above,  the foregoing  discussion  and the letter to  shareholders  may
include  forward-looking  statements  that involve risks and  uncertainties.  In
addition,  Computer Products,  Inc.  identifies the following risk factors which
could affect the Company's  actual  results and cause them to differ  materially
from those in the forward-looking statements.

RISKS  RELATED TO NEW PRODUCTS The  Company's  future sales are dependent on its
ability to successfully  develop,  manufacture and market products for customers
worldwide.  In this regard,  future growth is dependent on the Company's ability
to timely and  successfully  develop and introduce  new products,  establish new
distribution  channels,  develop  affiliations with leading market  participants
which facilitate product  development and distribution,  and market existing and
new products  with service  providers,  resellers  and channel  partners.  Also,
future sales may be affected in part by factors which  influence the business of
the Company's direct and indirect resellers, such as the resellers' organization
structure, purchasing patterns and inventory levels.

The Company  believes  that the markets for its  products are  characterized  by
rapid rates of  technological  innovation.  There can be no  assurance  that the
Company's   research  and  development   efforts  will  result  in  commercially
successful  new  technology  and  products in the future.  In  addition,  as the
technical  complexity  of new  products  increases,  it may become  increasingly
difficult to introduce new products quickly and according to schedule.

DEPENDENCE  ON  PERSONNEL  The  Company's  success  depends  upon the  continued
contributions  of its personnel and on the ability of the Company to attract and
retain  skilled  employees.  Changes in personnel,  therefore,  could  adversely
affect operating results.

RISKS  RELATED TO GROSS  MARGIN  The  Company's  gross  margin  percentage  is a
function  of the  product mix sold in any  period.  Other  factors  such as unit
volumes,  obsolescence of inventory,  heightened price  competition,  changes in
channels of  distribution,  shortages in  components  due to timely  supplies of
parts  from  vendors  or  ability  to obtain  items at  reasonable  prices,  and
availability of skilled labor, also may continue to affect the cost of sales and
the fluctuation in gross margin percentages in future periods.  In the past, the
Company has paid  premiums to secure  adequate  supplies of  components,  and it
could become necessary to make such payments again in the future.

RISKS  RELATED  TO  TIMING OF  PRODUCT  SHIPMENTS  One of the risks  potentially
affecting  the  Company's  operating  results  is the fact that  historically  a
substantial  portion of the  Company's  sales in any period  has  resulted  from
shipments  during the latter part of a period.  Because the Company  establishes
its operating expense level based on such timing, if sales in any period were to
change from such historical pattern, net profits may be adversely affected.

RISKS  RELATED  TO BACKLOG  The  Company  has  attempted  to reduce its  product
manufacturing  lead times and its backlog of orders.  To the extent that backlog
is reduced during any particular period, it could result in more variability and
less  predictability  in the  Company's  quarter-to-quarter  sales and operating
results.  If manufacturing lead times are not reduced,  the Company's  customers
may cancel, or not place,  orders if shorter lead times are available from other
manufacturers.  In addition,  the Company's  ability to meet customer demand may
also be dependent on the ability of the Company to increase manufacturing levels
for new products to volumes required based on anticipated orders by the market.

RISKS RELATED TO INTELLECTUAL  PROPERTY RIGHTS The Company currently relies upon
a  combination  of  patents,  copyrights,  trademarks  and trade  secret laws to
establish and protect its  proprietary  rights in its products.  There can be no
assurance that the steps taken by the Company in this regard will be adequate to
prevent  misappropriation  of its  technology or that the Company's  competitors
will not independently develop technologies that are substantially equivalent or
superior to the  Company's  technology.  In  addition,  the laws of some foreign
countries do not protect the Company's  proprietary rights to the same extent as
do the laws of the United  States.  The  Company has a number of patents and may
apply for  additional  patents.  There can be no assurance  that patents will be
issued  from any  applications  filed by the  Company or that,  if  patents  are
issued, the claims will be sufficiently broad to protect the technology invented
by the Company.  In addition,  no assurance can be given that any patents issued
to the Company will not be challenged,  invalidated or  circumvented or that the
rights granted thereunder will provide competitive advantages.

SALES  FLUCTUATIONS  AND  COMPETITION  There is no assurance  that the Company's
historical sales growth rates will continue.  Pressure from competitors offering
lower-priced  products could result in future price reductions for the Company's
products.

RISKS RELATED TO ACQUISITIONS  To implement its business plans,  the Company may
make  further  acquisitions  in the  future.  Acquisitions  require  significant
financial  and  management  resources  both at the time of the  transaction  and
during the process of integrating the newly acquired business into the Company's
operations. The Company's operating results could be adversely affected if it is
unable to successfully integrate such new companies into its operations. Certain
acquisitions or strategic  transactions  may be subject to approval by the other
party's board or shareholders,  domestic or foreign  governmental  agencies,  or
other third parties. Accordingly, there is a risk that important acquisitions or
transactions could fail to be concluded as planned.  Future  acquisitions by the
Company  could  also  result in  issuances  of equity  securities  or the rights
associated with the equity  securities,  which could potentially dilute earnings
per share. In addition,  future  acquisitions  could result in the incurrence of
additional debt,  taxes, or contingent  liabilities,  and amortization  expenses
related to goodwill and other intangible  assets.  These factors could adversely
affect the Company's future operating results and financial position.

RELIANCE ON  DISTRIBUTORS  AND  MANUFACTURER'S  REPRESENTATIVES  Distributor and
manufacturer's  representative networks have continued to represent an important
part of the Company's overall sales and distribution strategy. While the Company
is not dependent on any single distributor or manufacturer's representative, the
loss  of,  or  changes  in the  relationship  with or  performance  by,  several
distributors or manufacturer's representative nevertheless could have a material
adverse effect on the Company's sales and operating results.

RISKS RELATED TO INTERNATIONAL  SALES International sales may be an increasingly
important  contributor  to the  Company's  sales and net  profits.  As a result,
operating  results are  increasingly  affected by the risks of such  activities,
including economic conditions in the international  markets in which the Company
sells its  products and  political  and economic  instability,  fluctuations  in
currency  exchange  rates,  changes in  international  regulatory  requirements,
international  staffing and employment issues, tariffs and other trade barriers,
import and export controls and the burden of complying with foreign laws.  Sales
in developing  nations may fluctuate to a greater extent than sales to customers
in  developed  nations,  as those  markets  are  only  beginning  to  adopt  new
technologies  and  establish  purchasing  practices.  These risks may  adversely
affect the Company's future operating results and financial position.

RISKS RELATED TO GOVERNMENT  REGULATIONS AND PRODUCT CERTIFICATION The Company's
operations  are also  subject  to laws,  regulations,  government  policies  and
product certification requirements worldwide. Changes in such laws, regulations,
policies or requirements  could affect the demand for the Company's  products or
result in the need to modify products,  which may involve  substantial  costs or
delays  in sales and  could  have an  adverse  effect  on the  Company's  future
operating results.

RISKS  RELATED  TO FOREIGN  MANUFACTURING  OPERATIONS  Approximately  80% of the
Company's products are manufactured in foreign locations.  Specifically,  58% of
the Company's 1996 sales were from products manufactured in Hong Kong and China,
22% from products  manufactured in the Republic of Ireland and the remaining 20%
from domestic operations.

The supply and cost of these  products  can be adversely  affected,  among other
reasons, by changes in foreign currency exchange rates, increased import duties,
imposition of tariffs, imposition of import quotas,  interruptions in sea or air
transportation and political or economic changes. From time to time, the Company
explores  opportunities  to diversify its sourcing and/or  production of certain
products to other low cost  locations or with other third  parties to reduce its
dependence on production in any one location. In addition, the Company has taken
necessary  measures,  including  insuring against certain risks, to mitigate its
exposure to potential  political and economic changes in Hong Kong and China. In
the  event of  confiscation,  expropriation,  nationalization,  or  governmental
restrictions  in the  above  mentioned  foreign  locations,  earnings  could  be
adversely  affected from business  disruption  resulting in delays in production
and delivery of the Company's products.

RISKS OF STOCK  VOLATILITY  AND ABSENCE OF DIVIDENDS In recent years,  the stock
market in general and the market for technology stocks in particular,  including
the Company's common stock, have experienced extreme price  fluctuations.  There
is a risk that stock price  fluctuation  could impact the Company's  operations.
Changes in the price of the  Company's  common stock could affect the  Company's
ability to  successfully  attract  and retain  qualified  personnel  or complete
necessary business combinations or other transactions in the future. The Company
has never paid any cash  dividends  on its  capital  stock,  and there can be no
assurances that the Company will do so.

In  addition  to the  foregoing,  the  Company  wishes to refer  readers  to the
Company's  other  reports  filed with the  Securities  and Exchange  Commission,
including its recent reports on Forms 10-K and 10-Q, for a further discussion of
risks and  uncertainties  that could cause actual  results to differ  materially
from those in forward-looking statements.

<PAGE>



REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors and Shareholders of Computer Products, Inc. :

We have audited the accompanying  consolidated statements of financial condition
of  Computer  Products,  Inc. (a Florida  corporation)  and  subsidiaries  as of
January 3, 1997 and December 29, 1995, and the related  consolidated  statements
of  operations,  shareholders'  equity and cash flows for the three fiscal years
ended January 3, 1997. These financial  statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial  position of Computer  Products,  Inc. and
subsidiaries  as of January 3, 1997 and December  29,  1995,  and the results of
their  operations  and their cash flows for the three fiscal years ended January
3, 1997 in conformity with generally accepted accounting principles.


ARTHUR ANDERSEN LLP
Fort Lauderdale, Florida,
  January 17, 1997.


STATEMENT OF MANAGEMENT RESPONSIBILITY

The  Company's  management is  responsible  for the  preparation,  integrity and
objectivity  of  the  consolidated  financial  statements  and  other  financial
information presented in this report. The accompanying financial statements have
been prepared in conformity with generally  accepted  accounting  principles and
reflect the effects of certain estimates and judgments made by management.

The Company's  management maintains an effective system of internal control that
is designed to provide  reasonable  assurance  that assets are  safeguarded  and
transactions are properly  recorded and executed in accordance with management's
authorization.  The system is continuously monitored by direct management review
and by internal  auditors who conduct an extensive  program of audits throughout
the company.  The Company selects and trains  qualified  people who are provided
with and  expected to adhere to the  Company's  standards  of business  conduct.
These standards,  which set forth the highest  principles of business ethics and
conduct,  are a key element of the Company's control system.  Additionally,  our
independent  certified  public  accountants,   Arthur  Andersen  LLP,  obtain  a
sufficient  understanding of the internal control structure in order to plan and
complete the annual audit of the Company's financial statements.

The Audit  Committee of the Board of Directors,  which  consists of five outside
directors,  meets  regularly  with  management,  the  internal  auditors and the
independent  certified  public  accountants  to  review  accounting,  reporting,
auditing and internal  control  matters.  The  Committee  has direct and private
access to both internal and external auditors.


JOSEPH M. O'DONNELL

Chairman of the Board, President and Chief Executive Officer


RICHARD J. THOMPSON

Vice President, Finance and Chief Financial Officer



                    EXHIBIT 21 -- SUBSIDIARIES OF REGISTRANT



Subsidiaries of the Company,  all of which are  wholly-owned and are included in
the consolidated financial statements, are as follows:


NAME                                          STATE OR COUNTRY OF INCORPORATION
- --------------------------------------------------------------------------------
C.P. Power Products (Zhong Shan) Co., Ltd.    People's Republic Of China
Computer Products Asia-pacific Limited        Hong Kong
Computer Products (France) Sarl               France
Computer Products GmbH                        Germany
Computer Products Power Conversion Limited    England
Heurikon Corporation                          Wisconsin
Jeta Power Systems, Inc.                      California
Power Products (Ireland), Ltd.                Cayman Islands, B.W.I.
Power Products, Ltd.                          Cayman Islands, B.W.I.
Rtp Corp.                                     Florida
Rtp Foreign Sales Corporation                 U.S. Virgin Islands
Stevens-Arnold, Inc.                          Massachusetts



                                   EXHIBIT 23


Consent of Independent Certified Public Accountants

As  independent   certified  public  accountants,   we  hereby  consent  to  the
incorporation  of our reports  included in or  incorporated by reference in this
Form 10-K, into the Company's  previously filed Form S-3 Registration  Statement
File Nos. 33-70326 and 33-49176 and Form S-8 Registration Statement File Nos.
33-42516, 33-63501, 33-63499 and 333-08475.



ARTHUR ANDERSEN LLP

Fort Lauderdale, Florida,
  March 18, 1997.

<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                 1000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              JAN-03-1997
<PERIOD-END>                                   JAN-03-1997
<CASH>                                         26,141
<SECURITIES>                                   0
<RECEIVABLES>                                  41,556
<ALLOWANCES>                                   1,438
<INVENTORY>                                    32,220
<CURRENT-ASSETS>                               101,505
<PP&E>                                         57,743
<DEPRECIATION>                                 27,539
<TOTAL-ASSETS>                                 153,841
<CURRENT-LIABILITIES>                          40,420
<BONDS>                                        23,408
                          0
                                    0
<COMMON>                                       44,963
<OTHER-SE>                                     39,056
<TOTAL-LIABILITY-AND-EQUITY>                   153,841
<SALES>                                        222,485
<TOTAL-REVENUES>                               222,485
<CGS>                                          140,106
<TOTAL-COSTS>                                  140,106
<OTHER-EXPENSES>                               53,442
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             2,734
<INCOME-PRETAX>                                26,457
<INCOME-TAX>                                   6,879
<INCOME-CONTINUING>                            19,578
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   19,578
<EPS-PRIMARY>                                  0.80
<EPS-DILUTED>                                  0.78
        

</TABLE>


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