DAVIS WATER & WASTE INDUSTRIES INC
10-Q, 1995-09-14
METALS SERVICE CENTERS & OFFICES
Previous: DATARAM CORP, 10-Q, 1995-09-14
Next: DEERE JOHN CAPITAL CORP, 424B3, 1995-09-14



<PAGE>







                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549
                                 FORM 10-Q

            [X] Quarterly Report Pursuant to Section 13 or 15(d)
                   of the Securities Exchange Act of 1934
                For the Quarterly Period Ended July 31, 1995

                                     OR

          [   ] Transition Report Pursuant to Section 13 or 15(d)
                   of the Securities Exchange Act of 1934
                  For the Transition Period from ___ to___

                       Commission File Number 1-9467

                    DAVIS WATER & WASTE INDUSTRIES, Inc.
          --------------------------------------------------------
           (Exact name of registrant as specified in its charter)

                  Georgia                               58-0959907   
          ------------------------                ------------------
         (State of incorporation)                  (I.R.S. Employer
                                                  Identification No.)

              1820 Metcalf Avenue, Thomasville, Georgia  31792
       --------------------------------------------------------------
        (Address of principal executive offices, including zip code)

                               (912) 226-5733
          ________________________________________________________
            (Registrant's telephone number, including area code)

                            ___________________

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

     Indicate the number of shares of each of the issuer's classes of
     common stock outstanding as of the latest practicable date.

              Class                  Outstanding at September 8, 1995 
     -----------------------------   ---------------------------------
     Common Stock, $0.01 Par Value             3,228,594 Shares       

                                Page 1 of 33
                        index of exhibits on Page 16

<PAGE>                              1
<PAGE>






                 DAVIS WATER & WASTE INDUSTRIES, Inc.

                     Quarterly Report on Form 10-Q
                  For the Quarter Ended July 31, 1995

<TABLE>
<CAPTION>
                           Table of Contents
      Item                 -----------------               Page
      Number        PART I -- FINANCIAL INFORMATION       Number
      ------                                              ------
        <S>    <C>                                           <C>
        1      Financial Statements:

               Condensed Consolidated Balance
               Sheet--July 31, 1995, April 30, 1995 and
               July 31, 1994                                  3

               Condensed Consolidated Statement of
               Operations--Three Months Ended July 31,
               1995 and 1994                                  5

               Condensed Consolidated Statement of
               Changes in Stockholders' Equity--July
               31, 1995, April 30, 1995 and July 31,
               1994                                           6

               Condensed Consolidated Statement of Cash
               Flows--Three Months Ended July 31, 1995
               and 1994                                       7

               Notes to Condensed Consolidated
               Financial Statements                           8

        2      Management's Discussion and Analysis of
               Financial Condition and Results of
               Operations                                     9



                      PART II--OTHER INFORMATION

        4      Submission of Matters to a Vote of
               Security Holders                              13

        6      Exhibits and Reports on Form 8-K              14

                              SIGNATURES                     15

                           INDEX OF EXHIBITS                 16
</TABLE>
<PAGE>                              2
<PAGE>






                       PART I. FINANCIAL INFORMATION

     Item 1.  Financial Statements


                    DAVIS WATER & WASTE INDUSTRIES, Inc.
                    CONDENSED CONSOLIDATED BALANCE SHEET
                                   ASSETS
                                (Unaudited)
                               (in thousands)
<TABLE>
<CAPTION>
                                                         
                                                                    July 31,         April 30,        July 31,
                                                                      1995             1995             1994   
                                                                    --------         ---------        -------
         <S>                                                        <C>              <C>              <C>
         Current assets:

          Cash and cash equivalents                                 $ 3,188          $ 3,746          $ 2,398
                                                                    -------          -------          -------
          Accounts receivable, less allowance for doubtful
           accounts ($1,165 at July 31, 1995, $1,135 at April
           30, 1995, and $1,376 at July 31, 1994)                    38,364           39,795           38,404
                                                                    -------          -------          -------
          Inventories:
           Finished goods and products purchased for resale          17,092           16,137           19,223
           Work-in-process                                            2,521            2,073            2,854
           Raw materials and purchased components                       887              568              189
                                                                    -------          -------          -------
              Total inventories                                      20,500           18,778           22,266
                                                                    -------          -------          -------
          Prepaid expenses                                            1,213              631              779
                                                                    -------          -------          -------
          Cost and estimated earnings in excess of billings
           on uncompleted contracts                                   1,099            1,097            1,094
                                                                    -------          -------          -------

          Deferred income taxes                                       5,270            5,634            5,595
                                                                    -------          -------          -------
              Total current assets                                   69,634           69,681           70,536
                                                                    -------          -------          -------
         Property, plant and equipment                               20,831           20,701           21,483
         Less-accumulated depreciation                              (14,646)         (14,407)         (14,077)
                                                                    -------          -------          -------
                                                                      6,185            6,294            7,406
                                                                    -------          -------          -------
         Other assets                                                 5,579            5,561            5,129
                                                                    -------          -------          -------
                                                                    $81,398          $81,536          $83,071
                                                                    =======          =======          =======
</TABLE>

         See accompanying notes to condensed consolidated financial statements.

<PAGE>                              3
<PAGE>






                    DAVIS WATER & WASTE INDUSTRIES, Inc.
                    CONDENSED CONSOLIDATED BALANCE SHEET
                    LIABILITIES AND STOCKHOLDERS' EQUITY
                                (Unaudited)
                     (in thousands, except share data)
<TABLE>
<CAPTION>
                                                                    July 31,         April 30,        July 31,
                                                                      1995              1995            1994  
         <S>                                                        <C>              <C>              <C>
                                                                    --------         ---------        --------
         Current liabilities:

          Current portion of long-term debt                         $   253          $   249          $   207

          Accounts payable                                           21,230           24,158           21,572

          Accrued salaries and commissions                            3,118            3,735            2,768
          
          Other accrued liabilities                                   8,934            9,497           10,355
          
          Billings in excess of costs and estimated earnings
           on uncompleted contracts                                   1,235            1,449            2,477
                                                                    -------          -------          -------

            Total current liabilities                                34,770           39,088           37,379
                                                                    -------          -------          -------
         Long-term debt, less current portion                        18,582           14,787           20,163
                                                                    -------          -------          -------
         Deferred income taxes                                          119              265              749
                                                                    -------          -------          -------
         Other accrued liabilities                                    2,139            2,064            1,928
                                                                    -------          -------          -------
         Stockholders' equity:

          Common stock, $0.01 par value, 50,000,000 shares
           authorized and 3,265,308 shares issued                        33               33               33
          Capital in excess of par value                              9,788            9,788            9,788
          Retained earnings                                          16,409           15,705           13,051
                                                                    -------          -------          -------
                                                                     26,230           25,526           22,872
          Treasury stock at cost - 36,714 shares at July 31,
           1995, 19,379 shares at April 30, 1995 and 2,525
           shares at July 31, 1994                                     (442)            (194)             (20)
                                                                    -------          -------          -------
            Total stockholders' equity                               25,788           25,332           22,852
                                                                    -------          -------          -------
                                                                    $81,398          $81,536          $83,071
                                                                    =======          =======          =======
</TABLE>

         See accompanying notes to condensed consolidated financial statements.

<PAGE>                              4
<PAGE>






                    DAVIS WATER & WASTE INDUSTRIES, Inc.
               CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                  (Unaudited)
                   (in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                 Three Months Ended
                                                                       July 31,            
                                                               ---------------------
                                                               1995             1994
                                                               ----             ----
         <S>                                                <C>              <C>
         Net sales                                           $ 59,684         $ 50,914

         Cost of products sold                                 50,867           43,664
                                                             --------         --------
         Gross profit margin                                    8,817            7,250 

         Selling, general and administration                    6,509            6,067
         Interest expense                                         359              352
         Other income, net                                         25               50
                                                             --------         --------
         Income before income taxes                             1,974              881
                                                             --------         --------
         Provision (benefit) for income taxes:
           Current                                                594              456
           Deferred                                               218              (93)
                                                             --------         --------
                                                                  812              363
                                                             --------         --------
         Net income                                          $  1,162         $    518
                                                             ========         ========

         PER SHARE INFORMATION:

         Net income per share                                $   0.36         $   0.16
                                                             ========         ========

         Dividends per share                                 $   0.14         $   0.00
                                                             ========         ========

         Weighted average shares outstanding                3,242,456        3,260,292
                                                            =========        =========
</TABLE>

   The results of operations for the three month periods ended July 31, 1995 and
1994 are not necessarily indicative of the results of operations on an annual
basis.  See accompanying notes to condensed consolidated financial statements.

<PAGE>                              5
<PAGE>






                    DAVIS WATER & WASTE INDUSTRIES, Inc.
        CONDENSED CONSOIDATED STATEMENT OF CHANGES IN STOCKHOLDERS'
                                    EQUITY
                                  (Unaudited)
                                (in thousands)
<TABLE>
<CAPTION>
                                                                 Capital
                                                                in excess                                Total
                                                   Common         of par     Retained    Treasury     stockholders'
                                                   stock          value      earnings      stock         equity
         --------------------------------          ------       ---------    --------    ---------    -------------
         <S>                                        <C>          <C>          <C>           <C>          <C>
         Balance, April 30, 1994                    $  33         $9,788      $12,539       ($ 51)       $22,309   
                                                                                                        
          Issuance of common stock in                                                                   
           connection with employee                                                                      
           benefit plans                                                           (6)         31             25
          Net income                                                              518                        518 
                                                    -----         ------      -------     -------        -------
         Balance, July 31, 1994                        33          9,788       13,051         (20)        22,852
                                                                                                       
          Issuance of common stock in                                                                  
           connection with employee 
           benefit plans                                                          (15)         91             76
          Purchase of treasury stock                                                         (265)          (265)
          Dividends paid, $.08 per share                                         (261)                      (261)
          Net income                                                            2,930                      2,930
                                                    -----         ------      -------     -------        -------
         Balance, April 30, 1995                       33          9,788       15,705        (194)        25,332

          Issuance of common stock in
           connection with employee
           benefit plans                                                           (4)         25             21
          Purchase of treasury stock                                                         (273)          (273)
          Dividends paid, $.14 per share                                         (454)                      (454)
          Net income                                                            1,162                      1,162
                                                    ------        ------      -------     -------        -------
         Balance, July 31, 1995                     $   33       $9,788       $16,409       ($442)       $25,788
                                                    ======        ======      =======     =======        =======
</TABLE>


         See accompanying notes to condensed consolidated financial statements.

<PAGE>                              6
<PAGE>






                    DAVIS WATER & WASTE INDUSTRIES, Inc.
               CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                (Unaudited)
                              (in thousands) 
<TABLE>
<CAPTION>
                                                                    Three Months
                                                                   Ended July 31,    
                                                            --------------------------
                                                              1995              1994
         OPERATING ACTIVITIES                               --------          -------- 
         <S>                                                <C>               <C>
         Net income                                          $1,162             $  518
         Adjustments to reconcile net income
          to net cash (used in) operating activities:
           Depreciation and amortization                        375                578
           (Decrease) in reserve for Taulman shutdown          (800)              (752)
           Provision for doubtful accounts                      154                194
           Loss on sale of assets                                16                 27
           Deferred income taxes                                218                 93
           Decrease in accounts receivable                    1,277                559
           (Increase) in inventories                         (1,722)            (1,740)
           (Increase) in cost and estimated earnings
            in excess of billings                                (2)              (123)
           (Increase) in other assets                          (601)               (47)
           (Decrease) increase in billings in excess
            of cost and estimated earnings                     (214)               275
           (Decrease) increase in accounts payable and
            accrued expenses                                 (3,233)               339
                                                            -------           --------
             Net cash (used in) operating activities         (3,370)               (79)
                                                            -------           --------
         INVESTING ACTIVITIES
         Purchases of property, plant and equipment            (282)              (388)
         Proceeds from sale of property, plant and
          equipment                                               1                 10
                                                            -------           --------
         Net cash (used in) investing activities               (281)              (378)
                                                            -------           --------
         FINANCING ACTIVITIES
         Proceeds from revolving and long-term debt          17,474             15,215
         Principal payments made on debt                    (13,675)           (14,485)
         Proceeds from sale of stock                             21                 25
         Purchase of treasury stock                            (273)                 0
         Dividends paid                                        (454)                 0
                                                            -------           --------
         Net cash provided by financing activities            3,093                755
                                                            -------           --------
         CASH
         (Decrease) increase in cash during period             (558)               298
         Cash and cash equivalents at beginning of
          period                                              3,746              2,100
                                                            -------           --------
         Cash and cash equivalents at end of period          $3,188             $2,398
                                                            =======           ========
</TABLE>
       See accompanying notes to condensed consolidated financial statements.

<PAGE>                              7
<PAGE>






                 DAVIS WATER & WASTE INDUSTRIES, Inc.
         Notes to Condensed Consolidated Financial Statements
                       July 31, 1995 (Unaudited)

   Note A - Basis of Presentation

   The accompanying unaudited interim condensed consolidated
   financial statements reflect all adjustments, consisting only of
   normal recurring accruals, which, in the opinion of management,
   are necessary to present fairly the Company's financial position
   as of July 31, 1995 and 1994, and the results of its operations
   and its cash flows for the three month periods ended July 31,
   1995 and 1994.  The consolidated financial statements included
   herein should be read in conjunction with the consolidated
   financial statements and notes thereto, the Report of Independent
   Accountants and the Statement of Management's Responsibility for
   Financial Statements included in the Company's 1995 Annual
   Report.

   Note B - Accounting Policies

   Reference is made to the accounting policies of the Company
   described in the Notes to Consolidated Financial Statements
   contained in the Company's 1995 Annual Report.  The Company has
   consistently followed those policies in preparing this report.

   Note C - Provision for Taulman Shutdown and Related Intangible
   Assets

   During the fourth quarter of fiscal 1994, the Company adopted a
   plan to shutdown or reorganize the operations of its wholly-owned
   subsidiary, The Taulman Company (Taulman).  Substantially all of
   Taulman's operations are contained within its Turbitrol
   Instrumentation and Controls division; these operations will be
   shutdown following the completion over the next two years of its
   obligations under current contracts.  Taulman Composting Systems,
   an immaterial component of Taulman's operations, now operates as
   a part of the Company's Process division.  The pre-tax loss
   provision for these actions included the write-off of intangible
   assets totalling $2,908,000 associated with Taulman and the
   accrual of $5,987,000 to provide for anticipated losses during
   the shutdown period.

   For the first quarters of fiscal 1996 and fiscal 1995, Taulman's
   net sales were $1,183,000 and  $2,120,000, respectively, while
   cost of products sold were $1,396,000 and $1,930,000, respec-
   tively.   Selling, general and administration expenses for the
   first quarters of fiscal 1996 and fiscal 1995 were $592,000 and
   $1,076,000, respectively.  Taulman recorded net losses of
   $799,349 and $751,638 for the first quarters of fiscal 1996 and
   fiscal 1995, respectively.

<PAGE>                              8
<PAGE>






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

   RESULTS OF OPERATIONS

   Overview

   The Company reported net income of $1,162,000, or $.36 per share,
   during the three month period ended July 31, 1995, compared with
   a net income of $518,000, or $.16 per share, during the
   comparable period of 1994.  Net sales increased 17.2% to
   $59,684,000 for the three month period ended July 31, 1995 from
   $50,914,000 for the three month period ended July 31, 1994 due to
   improvement in the national economy, which increased the demand
   for the Company's products.  As a result of the increased net
   sales, the Company reduced its selling, general and
   administrative expenses as a percentage of net sales by 8.5% in
   the first quarter of fiscal 1996 as compared to the first quarter
   of fiscal 1995.  Management is cautiously optimistic that sales
   will continue to increase over comparable periods for the
   previous fiscal year during the remainder of fiscal 1996 due to
   the expected continued improvement in the national economy.

   The results for the three month periods ended July 31, 1995 and
   July 31, 1994 do not include the cost of the Taulman shutdown,
   which was reserved during the fiscal year ended April 30, 1994. 
   All sales and costs associated with completion of Taulman's
   contractual obligations are applied against this reserve.  

   Net sales

   Net sales for the three month period ended July 31, 1995
   increased 17.2% as compared to the corresponding period of the
   prior year.  Sales by the Company's distribution business
   increased 15.0% for the three month period ended July 31, 1995 as
   compared to the corresponding period of the prior year and sales
   of water and wastewater treatment and pumping equipment and
   process material and supplies increased by 23.0% as compared to
   the corresponding period of the prior year.  Distribution
   equipment  represented 78.2% of the Company's total net sales for
   the three month period ended July 31, 1995, and water and
   wastewater treatment and pumping equipment and process material
   and supplies represented 21.8% of the Company's total net sales
   for the three month period ended July 31, 1995.  The increases in
   net sales was due to the improvement in the economy, which
   increased the volume of products sold. The increases in net sales
   of the Company's products is due to increased activity in the
   commercial and residential land development and construction
   markets as a result of the improvement in the national economy,
   which increased the demand for the Company's products.  The
   increased net sales reflect a higher volume of products shipped
   in response to the increased demand rather than to any
   significant price increases.  For the remainder of fiscal 1996,
   management believes that the Company's overall sales will
   continue at improved levels over comparable periods for the prior
   fiscal year if the economy continues to improve or remains at its
   present position.

   Cost of products sold

   The gross profit margin (the difference between net sales and
   cost of products sold expressed as a percentage of net sales) was
   14.8% and 14.2% for the three month periods ended July 31, 1995
   and July 31, 1994, respectively. The gross profit margin for the
   distribution business was 11.8% and 11.4% for the three month
   periods ended July 31, 1995 and July 31, 1994, respectively.  The
   gross profit margin for the water and wastewater treatment and
   pumping equipment and process material and supplies business was
   25.3% and 25.5% for the three month periods ended July 31, 1995
   and July 31, 1994, respectively.  

<PAGE>                              9






   The increase in the Company's gross margin is attributed to 
   the increased sales volume which enabled the Company to spread 
   their fixed cost over a larger sales base.

   Selling, general and administrative expenses

   When measured as a percentage of net sales, selling, general and
   administrative expenses were 10.9% and 11.9% for the three month
   periods ended July 31, 1995 and July 31, 1994, respectively.  The
   dollar amount of selling, general and administrative expenses
   increased by 7.3% in the first quarter of fiscal 1996 as compared
   to the corresponding period of the prior year, due primarily to
   the increased costs associated with the increased sales and
   profits such as employee incentive awards.  The decrease in
   selling, general and administrative expenses as a percentage of
   net sales was due to the 17.2% increase in the Company's net
   sales.

   Interest expense

   Interest expense increased 1.9% for the three month period ended
   July 31, 1995 as compared to the corresponding three month period
   of fiscal 1995.  This was due primarily to an increase of 150
   basis points in the Company's weighed average borrowing rate for
   the three month period ended July 31, 1995 when compared to the
   corresponding period of the prior year.  The average borrowings
   outstanding decreased by $3,148,000 or 15.5% for the three month
   period ended July 31, 1995 as compared to the corresponding three
   month period of fiscal 1995.  Management anticipates that
   interest expense will decrease during the remainder of fiscal
   1996 if the average borrowings remain at present levels.  As a
   result of the second amendment to the Sun Bank, National
   Association ("SBNA") loan agreement, the Company has the option
   to change between the then current prime rate or the then current
   LIBOR rate plus 200 basis points.  

   Provision for income tax expense

   The effective tax rates for the three month periods ended July
   31, 1995 and July 31, 1994 were 41.1% and 41.2%, respectively. 
   These rates reflect the Company's estimated effective rates for
   the related fiscal years and do not include any unusual
   adjustments or credits.  

   LIQUIDITY AND CAPITAL RESOURCES

   The primary sources of liquidity for the Company are funds
   generated internally from operations and bank borrowings.  Set
   forth below is information regarding the sources and amounts of
   internally generated funds:
<TABLE>
<CAPTION>
                                                           July 31
                                                   -----------------------           Fiscal Year Ended
         (In thousands)                             1995             1994             April 30, 1995
         -----------------------------------       ------           ------           -----------------
         <S>                                       <C>                <C>                  <C>
         Net income                                $1,162             $518                 $3,448
         Depreciation and amortization                375              578                  2,110
         Deferred taxes                               218               93                   (430)
         Taulman reserve                             (800)            (752)                (1,480)
                                                   ------            -----                 ------
                                                   $  955             $437                 $3,648
                                                   ======            =====                 ======
</TABLE>

     When internally generated funds are insufficient to support
   operations and capital expenditures, the Company has been able to
   borrow funds to meet its needs.  At July 31, 1995, the Company had 
   
<PAGE>                             10






   approximately $13,030,000 available under a $30,000,000 bank
   line of credit.  These available funds, together with a cash
   balance of approximately $3,200,000, placed the Company's
   potential cash availability in excess of $16,200,000 at July 31,
   1995, which is believed by management to be sufficient to support
   operations for the foreseeable future.

   During the first quarter of fiscal 1996, The Company and SBNA
   entered into a second amendment to the October 13, 1992 loan
   agreement. The second amendment extended the loan maturity
   through April 30, 1997, reduced the principal amount that the
   Company can borrow to $30,000,000, provides specific guidelines
   that the Company must meet to eliminate the security interest
   that SBNA has on the Company's accounts receivable and inventory,
   eliminates the working capital requirement and limits the amount
   of cash that the Company may spend in connection with
   acquisitions without the prior consent of SBNA to $2,500,000 per
   year during the term of the loan agreement.  The second amendment 
   permits the Company to choose between the then current prime rate
   or the then current LIBOR rate plus 200 basis points for advances
   under the revolving term loan.  The Company was in compliance
   with the financial covenants of the loan agreement as of July 31,
   1995.

   The payment of cash dividends is subject to approval by the Board
   of Directors and depends on, among other factors, earnings,
   capital requirements, and the operating and financial condition
   of the Company.  The payment of cash dividends also requires the
   prior approval of SBNA unless certain financial requirements are
   met.  During the first quarter of fiscal 1996, the Company's
   Board of Directors authorized a cash dividend of $0.14 per share,
   which was paid on July 3, 1995 to shareholders of record on June
   26, 1995.

   The Company's working capital position improved by 14.0% at July
   31, 1995 as compared to April 30, 1995 and by 5.1% when compared
   to July 31, 1994.  The improvement in the Company's working
   capital position at July 31, 1995 as compared to April 30, 1995
   was due primarily to an increase in inventories of $1,721,000 and
   a decrease in accounts payable of $2,900,000 which was partially
   offset by a $558,000 decrease in cash and a $1,431,000 decrease
   in accounts receivable.  The primary reasons for the improvement
   in the working capital position at July 31, 1995 when compared to
   July 31, 1994 were the increase in cash of  $790,000 and a
   decrease in accounts payable and accrued expenses of $1,413,000,
   partially offset by a $1,766,000 decrease in inventories.  Set
   forth below is the Company's working capital position and certain
   liquidity comparisons as of the dates indicated:
<TABLE>
<CAPTION>
                                                                     July 31,     
                                                            -------------------------
         (In thousands)                                       1995             1994           April 30, 1995
         ------------------------------------------         --------         --------         --------------
         <S>                                                 <C>              <C>                 <C>
         Working capital                                     $34,864          $33,157             $30,593
                                                             =======          =======             =======

         Cash                                                $ 3,188          $ 2,398             $ 3,746
         Accounts receivable, net                             38,364           38,404              39,795
         Inventories                                          20,500           22,266              18,778
                                                             -------          -------             -------
                                                              62,052           63,068              62,319

         Accounts payable                                    (21,230)         (21,572)            (24,158)
         Notes payable and current portion of long-
          term debt                                             (253)            (207)               (249)
                                                             -------          -------             -------
                                                             $40,569          $41,289             $37,912
                                                             =======          =======             =======
</TABLE>
<PAGE>                             11







   The Company's two most significant assets are its accounts
   receivable and inventories.  The Company measures the
   effectiveness of its accounts receivable management program by a
   calculation designed to estimate the number of days which it
   takes the Company to collect accounts receivable. This
   calculation excludes the effect of any retainage. Average days to
   collect accounts receivable declined by 9.5 days or 14.8% at July
   31, 1995 when compared to July 31, 1994 due to increased
   collection efforts by the Company.

   The Company measures the effectiveness of its inventory
   management program by a calculation using average quarterly
   inventory amounts to estimate the number of times which inventory
   turns on an annual basis.  Inventory turns increased by 2.2 turns
   or 26.8% and 1.2 turns or 13.0% during the three month period
   ended July 31, 1995 compared to the corresponding period ended
   July 31, 1994 and the fiscal year ended April 30, 1994,
   respectively.  The increase in inventory turns occurred because
   the Company decreased relative inventory levels through more
   efficient management of distribution product inventories.  The
   table below sets forth the results for the periods shown: 
<TABLE>
<CAPTION>
                                                                    July 31,
                                                            -----------------------           Fiscal Year Ended
                                                             1995             1994             April 30, 1995
         -------------------------------------------        ------           ------           -----------------
         <S>                                                 <C>              <C>                   <C>
         Average days to collect accounts receivable         54.8             64.3                  61.0
         Inventory turns                                     10.4              8.2                   9.2

</TABLE>

     Average long-term and short term borrowings decreased by
   $3,148,000 or 15.5% and $523,000 or 3.0%, during the three month
   period ended July 31, 1995 when compared to the three month
   period ended July 31, 1994 and the year ended April 30, 1995,
   respectively.  The Company has increased its efforts to improve
   collection of accounts receivable and minimize inventory levels
   in an effort to reduce bank debt, which is illustrated by
   maintaining a lower level of borrowings despite the 17.2%
   increase in net sales.

<TABLE>
<CAPTION>
                                                                Three Months Ended
                                                                      July 31,            
                                                            -------------------------        Fiscal Year Ended
         (Dollars in thousands)                               1995             1994            April 30, 1994
         --------------------------------                   --------         --------          --------------
         <S>                                                <C>              <C>                   <C>
         Average long-term debt                             $16,171          $19,337               $17,146
         Weighted average interest rate                         8.7%             7.2%                  7.9%

         Average short-term debt                            $   981          $   963               $   529
         Weighted average interest rate                         6.4%             5.2%                  6.7%
</TABLE>
<PAGE>                             12
<PAGE>






                      PART II.  OTHER INFORMATION

   Item 4.  Submission of Matters to Vote of Security Holders

   The 1995 Annual Meeting of Stockholders of the Company was held
   on September 8, 1995, and proxies were solicited under Regulation
   14A of the Securities Exchange Act of 1934.  Set forth below is a
   brief description of each matter voted upon at the Annual Meeting
   and the results of the voting on each such matter.

        (a)  Election of  two nominees to serve as directors until
             the 1998 Annual Meeting of Stockholders and one nominee
             to serve as director until the 1996 Annual Meeting. 
             There was no solicitation in opposition to any of the
             nominees listed in the proxy statement, and all of the
             nominees were elected.

<TABLE>
<CAPTION>
                                           VOTES
                                  ---------------------
                      NOMINEE         FOR     WITHHELD
               ----------------------------------------
               <S>                 <C>          <C>
               Robert P. Crozer    3,007,405    17,274
               Thomas R. Pledger   3,006,405    18,274
               R. R. Davis         3,006,870    17,809
                (term of one year)
</TABLE>

        (b)  Approval of the Davis Water & Waste Industries, Inc.
             1994 Employees Stock Option Plan.
<TABLE>
<CAPTION>
                                                    BROKERS
                               VOTES               NON-VOTES
                ----------------------------------------------
                   FOR     AGAINST   ABSTAIN
                ------------------------------ 
                <C>        <C>        <C>           <C>
                2,122,148  175,800    18,761        931,885
</TABLE>

        (c)  Approval of the Davis Water & Waste Industries, Inc.
             1994 Directors Stock Option Plan.

<TABLE>
<CAPTION>
                                                    BROKERS
                               VOTES               NON-VOTES
                ----------------------------------------------
                   FOR     AGAINST   ABSTAIN
               ------------------------------ 
                <C>         <C>       <C>           <C>
                2,217,949   77,342    21,418        931,885 
</TABLE>

        (d)  Ratification of the appointment of Price Waterhouse LLP
             as independent accountants of the Company for the
             fiscal year ending April 30, 1996.

<TABLE>
<CAPTION>
                            VOTES               
               ------------------------------
                   FOR     AGAINST   ABSTAIN
               ------------------------------ 
                <C>         <C>       <C>
                3,016,762   4,199     3,718
</TABLE>
<PAGE>                             13
<PAGE>






   Item 6.  Exhibits and Reports on Form 8-K

        (a)  The following exhibit is filed as part of this report:

<TABLE>
<CAPTION>
             Exhibit   Description of Exhibit
             --------- ----------------------
             <C>       <S>
             10(t)(ii) Second Amendment to Loan Agreement and First
                       Amendment to security Agreement dated as of
                       May 8, 1995 between the Company and Sun Bank,
                       N.A.

             11        Computation of Net Income Per Share

</TABLE>
        (b)  No Current Reports on Form 8-K were filed by the
             Company during the quarter ended July 31, 1995.

<PAGE>                             14
<PAGE>






                              SIGNATURES

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


                            DAVIS WATER & WASTE INDUSTRIES, Inc.
                            ------------------------------------
                                 (Registrant)            


   Date  September 8, 1995  /s/ Stan White 
                            ____________________________________
                            Stan White, Secretary-Treasurer
                            (Duly Authorized Officer and Chief 
                            Financial Officer)

<PAGE>                             15
<PAGE>






                 DAVIS WATER & WASTE INDUSTRIES, Inc.
                           INDEX OF EXHIBITS

<TABLE>
<CAPTION>
     Exhibit
      Table
     Item No.  Description of Exhibit                    Page
     ------------------------------------------------    ----
     <C>       <S>                                        <C>
     10(t)(ii) Second Amendment to Loan Agreement and     17
               First Amendment to Security Agreement
               dated as of May 8, 1995 between the
               Company and Sun Bank, N.A.

     11        Computation of Net Income Per Share        33
</TABLE>
<PAGE>                             16
<PAGE>






                  SECOND AMENDMENT TO LOAN AGREEMENT

                                  AND

                 FIRST AMENDMENT TO SECURITY AGREEMENT


        THIS SECOND AMENDMENT TO LOAN AGREEMENT AND FIRST AMENDMENT
   TO SECURITY AGREEMENT (the "Second Amendment") dated as of the
   8th day of May, 1995, is entered into by and between DAVIS WATER
   & WASTE INDUSTRIES, INC., a Georgia corporation, Post Office Box
   1419, Thomasville, Georgia  31799-1419 (the "Borrower") and SUN
   BANK, NATIONAL ASSOCIATION (the "Bank"), a national banking
   association, 200 South Orange Avenue, Orlando, Orange County,
   Florida.

                              WITNESSETH:

        WHEREAS, the Borrower and the Bank heretofore entered into
   that certain Amended and Restated Loan Agreement dated as of
   October 13, 1992, as amended by a First Amendment dated as of
   July 20, 1994 (as amended, the "Agreement"), pursuant to which
   the Bank agreed, among other things, to extend to the Borrower a
   revolving line of credit loan in the maximum principal amount of
   $35,000,000.00 (the "Loan") for the purposes set forth in the
   Agreement; and

        WHEREAS, the Borrower has requested the Bank to renew and
   extend the Loan through April 30, 1997, to modify certain of the
   financial covenants set forth in the Agreement and to otherwise
   modify the Agreement and the Bank has agreed to do so subject to
   the additional conditions, limitations and requirements as set
   forth in this Second Amendment; and

        WHEREAS, in connection with securing the obligations of the
   Borrower provided for in the Agreement, the Borrower and the Bank
   heretofore entered into that certain Security Agreement dated
   October 13, 1992 (the "Security Agreement"); and

        WHEREAS, the Borrower and the Bank desire and have agreed to
   modify the provisions of the Security Agreement in order to
   modify the definitions of "Loan Agreement" and "Promissory Note"
   contained in the Security Agreement and to confirm and reaffirm
   their respective obligations under the Security Agreement.

        NOW, THEREFORE, for and in consideration of the mutual
   premises contained herein and for other good and valuable
   consideration, the receipt and sufficiency whereof are hereby
   acknowledged, the parties hereto do hereby agree as follows:

        1.   Amendments to the Agreement.  The Agreement is hereby
   amended as follows:

             (a)  The definition of the term "Borrowing Base
   Certificate" is hereby added to Section 1.01 of the Agreement, as
   follows:

<PAGE>                             17








                  "'Borrowing Base Certificate' shall mean a
             certificate, in form and content satisfactory to the
             Bank, setting forth the calculation of the Borrowing
             Base for the applicable period, and certified to the
             Bank by an authorized financial officer of the
             Borrower."

             (b)  The definition of the term "Cash Flow Ratio"
   contained in Section 1.01 of the Agreement is hereby deleted in
   its entirety.
    
             (c)  The definition of the term "Commitment" contained
   in Section 1.01 of the Agreement shall be deleted in its entirety
   and the following substituted in lieu thereof:

                  "'Commitment' shall mean the maximum principal
             amount which the Bank may be obligated to loan to the
             Borrower pursuant to this Agreement, which amount shall
             be $30,000,000.00."

             (d)  The definition of the term "Current Ratio" is
   hereby added to Section 1.01 of the Agreement, as follows:

                  "'Current Ratio' shall mean the Borrower's Current
             Assets divided by the sum of Borrower's Current
             Liabilities plus its indebtedness to the Bank." 

             (e)  The definition of the term "Interest Payment Date"
   contained in Section 1.01 of the Agreement shall be deleted in
   its entirety and the following substituted in lieu thereof:

                  "'Interest Payment Date' shall mean (a) with
             respect to Prime Rate Loans, the last Banking Day of
             each calendar month during the term of this Agreement,
             and (b) with respect to LIBOR Loans, the end of the
             applicable Interest Period, but not less often than
             quarterly."

             (f)  The definitions of the terms "Interest Period",
   "Interest Rate" and "Interest Rate Determination Date" are hereby
   added to Section 1.01 of the Agreement, as follows:

                  "'Interest Period' shall mean (i) 30 Days for any
             Prime Rate Loan or (ii) 1 Day, 1 month or 3 months, or
             any other period approved by the Bank in its sole and
             absolute discretion as selected by the Borrower, with
             regard to any LIBOR Loan, as determined pursuant to
             Section 2.03 hereof. 

                  'Interest Rate' shall mean the interest rate per
             annum selected by the Borrower for each Loan or
             Advance, from time to time, with reference to either
             the Prime Rate or LIBOR, as determined in accordance
             with Section 2.03 hereof, except when the Default Rate
             is in effect.

                  'Interest Rate Determination Date' shall mean each
             date for calculating LIBOR or the Prime Rate, as the
             case may be, for purposes of determining the Interest
             Rate in respect of an Interest Period.  The Interest
             Rate Determination Date shall be (i) the Banking Day
             prior to the first Day of the related Interest Period
             for a Prime Rate Loan 

<PAGE>                             18







             and (ii) the second Banking Day prior to the first Day 
             of the Related Interest Period for a LIBOR Loan."

             (g)  The definitions of the terms "LIBOR" and "LIBOR
   Loans" are hereby added to Section 1.01 of the Agreement, as
   follows:

                  "'LIBOR' shall mean, with respect to any Interest
             Period for any LIBOR Loan, the LIBOR rate per annum (in
             accordance with the length of the designated Interest
             Period) in effect on the Interest Rate Determination
             Date as published from time to time on Telerate or such
             substitute publication as may be mutually agreed upon
             from time to time by the Borrower and the Bank.

                  'LIBOR Loan' or 'LIBOR Loans' shall mean loans
             made by the Bank to the Borrower during the Revolving
             Period pursuant to the terms of this Agreement which
             bear interest at rates determined by reference to LIBOR
             as provided in Section 2.03 hereof."

             (h)  The definition of the term "Loan" contained in
   Section 1.01 of the Agreement shall be deleted in its entirety
   and the following substituted in lieu thereof:

             "'Loan' or 'Loans' shall mean individually or
             collectively, as the context may require, the Prime
             Rate Loans and the LIBOR Loans extended to the Borrower
             by the Bank pursuant to the terms hereof in the maximum
             aggregate principal amount of $30,000,000.00."

             (i)  The definition of the term "Loan Agreement"
   contained in Section 1.01 of the Agreement shall be deleted in
   its entirety and the following substituted in lieu thereof:


                  "'Loan Agreement' shall mean this Amended and
             Restated Loan Agreement and any and all amendments,
             modifications, restatements or replacements thereof."

             (j)  The definition of the term "Prime Rate Loan" is
   hereby added to Section 1.01 of the Agreement, as follows:

                  "'Prime Rate Loan' shall mean loans made by the
             Bank to the Borrower during the Revolving Period
             pursuant to the terms of this Agreement which bear
             interest at rates determined by reference to the Prime
             Rate as provided in Section 2.03 hereof."

             (k)  The definition of the term "Revolving Period"
   contained in Section 1.01 of the Agreement shall be deleted in
   its entirety and the following substituted in lieu thereof:

                  "'Revolving Period' shall mean the period during
             the term of the Loan, commencing on the date hereof and
             ending on the occurrence of (i) an Event of Default or
             (ii) April 30, 1997 (subject to annual review as set
             forth in Section 2.01 hereof) or (iii) such later date
             as the Bank may in its absolute discretion agree to in
             writing, whichever first occurs."

<PAGE>                             19







             (l)  The definition of the term "Working Capital Ratio"
   contained in Section 1.01 of the Agreement is hereby deleted in
   its entirety.

             (m)  Section 2.01 of the Agreement shall be amended by
   the addition at the end thereof of the following additional
   paragraph:

                  "At the option of the Bank, in its sole and
             absolute discretion, the Revolving Period shall
             terminate on April 30, 1997.  The Borrower may,
             however, request an extension of the Revolving Period
             for twelve (12) additional months by submitting a
             written request therefor to the Bank no later than
             February 29, 1997.  The Bank will give written notice
             to the Borrower not more than forty-five (45) Days
             after receipt of the request for extension from the
             Borrower stating whether the Bank has consented to the
             extension and, if it has, specifying the new
             termination date of the Revolving Period."

             (n)  Section 2.02 of the Agreement shall be deleted in
   its entirety and the following substituted in lieu thereof:

                  "SECTION 2.02  Advances on the Loan.  On the
             Initial Advance Date, the Initial Advance was disbursed
             by the Bank on behalf of the Borrower.  After the date
             hereof, upon continued satisfaction of the conditions
             precedent set forth in Article V hereof, the Borrower
             shall be entitled to obtain Subsequent Advances
             hereunder.  The Borrower shall give the Bank written
             notice (or facsimile transmission, fax number (407)
             237-4076, immediately confirmed by telephone, telephone
             number (407) 237-6788 and further confirmed by sending
             the original notice to the Bank so that the same is
             received by the Bank no later than three (3) Banking
             Days after the date of the facsimile transmission) (a
             "Notice of Borrowing"), such Notice of Borrowing to be
             given prior to 11:00 a.m. Orlando, Florida time and
             such Notice of Borrowing to be in the form as set forth
             in Exhibit "C" attached hereto or in such other form as
             may be acceptable to the Bank in its sole and absolute
             discretion and which shall specify (i) the proposed
             date of the Advance (which shall be a Banking Day),
             (ii) the amount of the proposed borrowing, (iii)
             whether the proposed borrowing shall be a LIBOR Loan or
             a Prime Rate Loan, (iv) the requested Interest Period
             for a LIBOR Loan and (v) that on the date of the Notice
             of Borrowing, there has been no material adverse change
             in the financial condition of the Borrower from that
             set forth on the most recent annual financial
             statements furnished to the Bank as provided in Section
             4.01(a).  The Notice of Borrowing shall be irrevocable
             by the Borrower on or after the related Interest Rate
             Determination Date and the Borrower shall be bound to
             make a borrowing in accordance therewith.  The Bank
             shall have no duty or obligation to verify or confirm
             the authority of the representative of the Borrower
             requesting such Advance as long as said person
             identifies himself/herself as an employee or
             representative of the Borrower.  The Bank shall make
             each Subsequent Advance hereunder in such manner as may
             be mutually agreed by the Bank and the Borrower and on
             the date proposed by the Borrower therefor.  Each
             request for an Advance shall be deemed to restate and
             verify all representations of the Borrower made herein
             as of the date of such request.

                  Loans consisting of LIBOR Loans which are unpaid
             upon the expiration of the Interest Period applicable
             thereto and with respect to which Borrower has not advised 

<PAGE>                             20







             Bank in writing (a "Notice of Conversion/
             Continuation") as provided in Section 2.05 hereof and
             received by the Bank within the times provided in
             Section 2.05 prior to the expiration of such Interest
             Period that it has elected to continue such Loans as
             LIBOR Loans or continue the Interest Period applicable
             to such Loans shall, effective as of the first Day
             after the expiration of such Interest Period, accrue
             interest at the rate determined by reference to the
             Prime Rate, determined in accordance with Section 2.03
             hereof.  Thereafter, subject to the limitations set
             forth in Section 2.05 hereof, the Borrower may, by
             giving Bank an appropriate Notice of Conversion/
             Continuation, together with the requested Interest
             Period, elect to convert such Loans to LIBOR Loans for
             the selected Interest Period at a date designated by
             the Borrower which date shall be no earlier than a date
             two (2) Banking Days after the receipt by the Bank of
             such Notice of Conversion/Continuation."

             (o)  Section 2.03 of the Agreement shall be deleted in
   its entirety and the following substituted in lieu thereof:

                  "SECTION 2.03  Interest on the Loan.  

                  (a)  Rate of Interest.  Loans shall bear interest
             on the unpaid principal amount thereof from the date
             made through maturity (whether by acceleration or
             otherwise), except when the Default Rate is in effect,
             at a rate determined by reference to the Prime Rate or
             LIBOR and shall be payable as set forth in Section 2.08
             hereof.  The applicable basis for determining the rate
             of interest shall be selected by Borrower, at the time
             the Notice of Borrowing is given pursuant to Section
             2.02 hereof or at the time a Notice of Conversion/
             Continuation is given pursuant to Section 2.05 hereof. 
             If on any Day a Loan is outstanding with respect to
             which such a notice has not been delivered to Bank in
             accordance with the terms of this Agreement specifying
             the basis for determining the rate of interest, then
             for that Day that Loan shall bear interest at the rate
             determined by reference to the Prime Rate, determined
             in accordance with this Section 2.03.  The Loans shall
             bear interest at a rate per annum which shall fluctuate
             based on the Borrower's EBIT Ratio ("EBIT") and Total
             Liability to Tangible Net Worth Ratio ("TL/TNW"), as
             determined by the Bank quarterly, as follows:

                       (i)   if a Prime Rate Loan, then at a
                  fluctuating rate per annum equal to the Prime Rate
                  plus or minus the number of basis points indicated
                  on the following interest rate grid; or

                       (ii)  if a LIBOR Loan, then at a rate per
                  annum equal to the sum of LIBOR plus the number of
                  basis points indicated on the following interest
                  rate grid:

<TABLE>
<CAPTION>
                                      T L/T NW
                            ----------------------------------------
             <S>   <C>      <C>       <C>            <C>   
             E              >2.5:1    .5:1 TO 2.0:   <2.0:1
                  ================================================
             B    >3.5:1    L + 225   L + 200        L + 150
             I              P + 25    P + 0          P - 50
                  ================================================
             T    <=3.5:1   L + 250   L + 225        L + 175
                            P + 50    P + 25         P - 25
                  ================================================
</TABLE>
<PAGE>                             21







             Notwithstanding the foregoing, however, until June 30,
             1995, so long as no Event of Default has occurred
             hereunder or under any of the other Loan Documents, 
             the interest rate on LIBOR Loans shall be LIBOR plus
             200 basis points (2.00%).  For purposes of determining
             the applicable Interest Rate, the Borrower's EBIT Ratio
             and Total Liability to Tangible Net Worth Ratio shall
             be calculated by the Bank quarterly, on a rolling four
             (4) quarter basis based upon the Borrower's quarterly
             financial statements, beginning with the Borrower's
             statement for the period ending June 30, 1995, with any
             change in the applicable Interest Rate to be effective
             as of the first Day of the second quarter following the
             date of the financial statements reflecting such change
             in the Borrowers' EBIT Ratio or Total Liability to
             Tangible Net Worth Ratio, as the case may be.

                  From and after the Due Date, interest shall accrue
             on the unpaid principal balance of the Loan and on all
             accrued but unpaid interest thereon, or on such
             defaulted payment, from the Due Date at the Default
             Rate.  Such interest shall continue to accrue until the
             date of payment in full of all principal and accrued
             but unpaid interest of such defaulted payment, if
             applicable.

                  (b)  Calculation of Interest.   Any interest due
             on the Loan or any other Obligation shall be calculated
             on the basis of a year containing 360 Days.  The
             interest due on any date for payment of interest
             hereunder shall be that interest to the extent accrued
             as of midnight on the last Day immediately prior to
             that Interest Payment Date.  Notwithstanding anything
             herein or in any Loan Document to the contrary, the sum
             of all interest and all other amounts deemed interest
             under Florida or other applicable law which may be
             collected by the Bank hereunder shall not exceed the
             maximum lawful interest rate permitted by such law from
             time to time.  The Bank and the Borrower intend and
             agree that under no circumstance shall the Borrower be
             required to pay interest on the Loan or on any other
             Obligations at a rate in excess of the maximum interest
             rate permitted by applicable law from time to time, and
             in the event any such interest is received or charged
             by the Bank in excess of that rate, the Borrower shall
             be entitled to an immediate refund of any such excess
             interest by a credit to and payment toward the unpaid
             balance of the Loan (such credit to be considered to
             have been made at the time of the payment of the excess
             interest) with any excess interest not so credited to
             be immediately paid to the Borrower by the Bank."

             (p)  Section 2.05 of the Agreement shall be deleted in
   its entirety and the following substituted in lieu thereof:

                  "SECTION 2.05  Interest Payments.  Interest shall
             be payable on each Loan on each Interest Payment Date
             applicable to that Loan, upon any permitted prepayment
             (of that Loan to the extent accrued on the amount being
             prepaid) and at maturity.  The Bank will endeavor to
             notify the Borrower of interest due prior to any
             Interest Payment Date.

                  Borrower shall deliver a Notice of Conversion/
             Continuation to Bank no later than 11:00 A.M. Orlando,
             Florida time, at least one Banking Day prior to the
             proposed date of such conversion/continuation for a
             Prime Rate Loan or at least two Banking Days prior to
             the proposed date of such conversion/continuation for a
             LIBOR Loan.  A Notice of 

<PAGE>                             22







             Conversion/Continuation shall
             be in the form of Exhibit "D" attached hereto or such
             other form and content as may be acceptable to the Bank
             in its sole and absolute discretion and shall be
             delivered to the Bank and shall specify (i) the
             proposed conversion/continuation date (which shall be a
             Banking Day), (ii) the amount of the Loan to be
             converted/continued, (iii) the nature of the proposed
             conversion/continuation, and (iv) in the case of a
             conversion to, or continuation of, a LIBOR Loan the
             requested Interest Period.  In lieu of delivering the
             above-described Notice of Conversion/Continuation,
             Borrower may give Bank such notice by facsimile
             transmission, fax number (407) 237-4076, by the
             required time of any proposed conversion/continuation
             under this Section 2.05; provided, however, that such
             facsimile transmission is immediately confirmed by
             telephone, telephone number (407) 237-6788 and further
             confirmed by sending the original Notice of Conversion/
             Continuation to the Bank so that the same is received
             by the Bank no later than three (3) Banking Days after
             the date of the facsimile transmission; and further
             provided that no outstanding Loan may be continued as,
             or be converted into, a LIBOR Loan when any Event of
             Default has occurred and is continuing.  

                  The Bank shall incur no liability to Borrower in
             acting upon any telephonic notice referred to above or
             for otherwise acting under this Section 2.05 and upon
             conversion/continuation by Bank in accordance with this
             Agreement pursuant to any telephonic notice, Borrower
             shall have effected Loans hereunder.

                  Any Notice of Conversion/Continuation for
             conversion to, or continuation of, a LIBOR Loan (or
             telephonic notice in lieu thereof) shall be irrevocable
             by Borrower on or after the related Interest Rate
             Determination Date and Borrower shall be bound to
             convert or continue in accordance therewith."
     
             (q)  Section 2.08 of the Agreement shall be deleted in
   its entirety and the following substituted in lieu thereof:

                  "SECTION 2.08  Payments on the Note.  Accrued
             interest shall be payable on the Loans on each Interest
             Payment Date, upon any prepayment (of the Loan to the
             extend accrued on the amount being prepaid) and at
             maturity (whether by acceleration or otherwise).  The
             entire unpaid principal balance, together with accrued
             interest, shall mature and be due and payable in full
             at the end of the Revolving Period.  If any payment of
             principal or interest on the Note shall become due on a
             Saturday, Sunday or a Day which is not a Banking Day,
             such payment shall be due on the next succeeding
             Banking Day and such extension of time shall in such
             case be included in computing interest in connection
             with such payment."

             (r)  Section 2.10 is hereby added to the Agreement, as
   follows:

                  "SECTION 2.10  Release of Collateral.  The Bank
             shall release its Security Interest in the Collateral
             when (a) the Borrower's Total Liability to Tangible Net
             Worth Ratio is less than 1.9:1 and (b) the Borrower's
             EBIT Ratio exceeds 3.5:1, as reflected in Borrower's
             audited fiscal year end financial statements for any
             fiscal year provided to the Bank pursuant to Section
             4.01(a) hereof.  At such time as the Bank releases its
             lien on such Collateral, (a) the Borrower shall grant a
             "negative pledge" as to such Collateral to 

<PAGE>                             23







             the Bank and shall promptly execute any documents requested 
             by the Bank to evidence such negative pledge and (b) the Total
             Liability to Tangible Net Worth Ratio requirement shall
             be changed to 2.0:1 for the remaining term of this
             Agreement."

             (s)  Section 2.11 is hereby added to the Agreement, as
   follows:

                  "SECTION 2.11  Special Provisions Governing LIBOR
             Loans.  Notwithstanding other provisions of this
             Agreement, the following provisions shall govern with
             respect to LIBOR Loans as to the matters covered:

                  (a)  Determination of Interest Period.  By giving
             notice as set forth in Sections 2.03 and/or 2.05
             Borrower shall have the option, subject to the other
             provisions of this Section 2.11, to specify the
             Interest Period commencing on any such date, provided,
             that:

                       (i)  in the case of immediately successive
                  Interest Periods, each successive Interest Period
                  shall commence on the Day on which the next
                  preceding Interest Period expires;

                       (ii)  if any Interest Period would otherwise
                  expire on a Day which is not a Banking Day, that
                  Interest Period shall be extended to expire on the
                  next succeeding Banking Day; provided, that if any
                  such Interest Period would otherwise expire on a
                  Day which is not a Banking Day but is a Day of the
                  month after which no further Banking Day occurs in
                  that month, that Interest Period shall expire on
                  the next preceding Banking Day; and

                       (iii)  any Interest Period which begins on
                  the last Banking Day of a calendar month (or on a
                  Day for which there is no numerically
                  corresponding Day in the calendar month at the end
                  of such Interest Period) shall end on the last
                  Banking Day of a calendar month.

                  (b)  Determination of Interest Rate.  As soon as
             practicable after 11:00 A.M. Orlando, Florida time, on
             the Interest Rate Determination Date, Bank shall
             determine (which determination shall, absent manifest
             error, be final, conclusive and binding upon all
             parties) the Interest Rate which shall apply to the
             LIBOR Loans for which an Interest Rate is then being
             determined for the applicable Interest Period and shall
             promptly give notice thereof (in writing or by
             telephone confirmed in writing) to Borrower."

             (t)  Section 2.13 of the Agreement is hereby deleted in
   its entirety and the Borrower shall not have the right to request
   any overline credit Advance in excess of the Commitment for the
   remaining term of the Agreement.

             (u)  Section 4.01(a) is hereby amended by the addition
   at the end thereof of the following paragraphs (v) and (vi):

                  "(v)  as soon as practicable and in any event
             within thirty (30) Days after the end of each calendar
             month, or more often, if requested by the Bank, a
             Borrowing Base Certificate.

<PAGE>                             24







                  (vi)  as soon as practicable and in any event
             within seventy-five (75) Days after the end of each
             quarter of the Borrower's fiscal year, an accounts
             receivable aging report, in reasonable detail and in
             form and substance satisfactory to the Bank and
             certified to the Bank by an authorized financial
             officer of the Borrower." 

             (v)  Section 4.01(q) of the Agreement shall be deleted
   in its entirety and the following substituted in lieu thereof:
                  "(q)  EBIT Ratio.  During the term of this
             Agreement, the Borrower's EBIT Ratio shall equal or
             exceed 2.5:1, tested quarterly."

             (w)  Section 4.01(s) of the Agreement shall be deleted
   in its entirety and the following substituted in lieu thereof:

                  "(s)  Total Liability to Tangible Net Worth Ratio. 
             During the term of this Agreement, the Borrower's Total
             Liability to Tangible Net Worth Ratio shall not exceed
             (i) 2.5:1 until such time as the Bank releases its lien
             on the Collateral, and (ii) 2.0:1 at all times
             thereafter, tested annually."

             (x)  Section 4.01(t) of the Agreement shall be deleted
   in its entirety and the following substituted in lieu thereof:

                  "(t) RESERVED."

             (y)  Section 4.01(u) of the Agreement shall be deleted
   in its entirety and the following substituted in lieu thereof:

                  "(u)  Minimum Tangible Net Worth.  During the term
             of this Agreement, the Borrower's Tangible Net Worth
             shall be at least $24,500,000.00 through April 30,
             1995, tested annually, which minimum requirement shall
             increase each fiscal year thereafter during the term of
             this Agreement by an amount at least equal to thirty-
             three percent (33%) of the Borrower's net profit as at
             the conclusion of such fiscal year."

             (z)  Section 4.01(v) of the Agreement shall be deleted
   in its entirety and the following substituted in lieu thereof:

                  "(v) RESERVED."

             (aa) Section 4.01(z) of the Agreement shall be deleted
   in its entirety and the following substituted in lieu thereof:

                  "(z)  Current Ratio.  During the term of this
             Agreement, the Borrower's Current Ratio shall be equal
             to or greater than 1.15:1, tested quarterly."

        2.   Amendments to the Security Agreement.  The Security
   Agreement is hereby amended as follows:

<PAGE>                             25







             (a)  The definition of "Loan Agreement" contained in
   Section 1 of the Security Agreement shall be deleted in its
   entirety and the following substituted in lieu thereof:

                  "'Loan Agreement' shall mean that certain
             Amended and Restated Loan Agreement dated October
             13, 1992 entered into by and between the Debtor
             and the Secured Creditor, and any and all
             amendments, modifications, restatements or
             replacements thereof."

             (b)  The definition of "Promissory Note" contained in
   Section 1 of the Security Agreement shall be deleted in its
   entirety and the following substituted in lieu thereof:

                  "'Promissory Note' shall mean that certain Second
             Reduced Renewal Promissory Note executed by the Debtor
             in favor of the Secured Creditor dated May 8, 1995, in
             the face amount of $30,000,000.00, and any and all
             amendments, supplements, renewals or replacements
             thereof."

        3.   Capitalized Terms.  All capitalized terms contained,
   but not otherwise defined herein, shall have the meanings
   assigned to them in the Agreement or the Security Agreement, as
   the case may be, unless the context hereof clearly dictates
   otherwise.

        4.   Representations and Warranties.  The Borrower hereby
   reaffirms all of the representations and warranties contained in
   the Agreement and the Security Agreement as though made and given
   in connection with the execution and delivery of this Second
   Amendment and further certifies that all such representations and
   warranties are true and correct on and as of the date hereof.

        5.   Ratification.  Except for any modification of and/or
   amendment to the Agreement and the Security Agreement as herein
   provided, no other term, condition or provision of the Agreement
   or the Security Agreement shall be considered to be altered or
   amended, the Agreement and the Security Agreement, as amended
   hereby, shall remain in full force and effect and this Second
   Amendment shall not be considered a novation.  The Borrower and
   the Subsidiary acknowledge and agree that the amounts extended by
   the Bank to the Borrower hereunder are absolutely and
   unconditionally due and owing to the Bank and are not subject to
   any claims, counterclaims, defenses or other rights of offset
   whatsoever.  The Borrower and the Subsidiary further acknowledge
   and agree that the Agreement, the Security Agreement and the
   other Loan Documents are, as of the date hereof, valid and
   enforceable in accordance with their respective terms and are not
   subject to any claims, counterclaims, defenses or other rights of
   offset whatsoever.

        6.   Complete Agreement.  This Second Amendment constitutes
   the complete agreement between the parties hereto and
   incorporates all prior discussions, agreements and
   representations made in regard to the matters set forth herein.

        7.   Conflict with Agreement.  In the event of conflict
   between the terms of the Agreement and the terms of any of the
   other Loan Documents, the terms of the Agreement shall govern in
   all instances.

        IN WITNESS WHEREOF, the Bank and the Borrower have caused
   this Second Amendment to be executed by their respective duly
   authorized officers as of the date first above written.

<PAGE>                             26







   ATTEST              DAVIS WATER & WASTE INDUSTRIES, INC.


   /s/ Stan White                By:/s/ R. Doyle White  
   ---------------------         ---------------------
   Stan White                    Name: R. Doyle White
   ---------------------,        ---------------------         
   Secretary                     Title: President

        (CORPORATE SEAL)


                                 SUN BANK, NATIONAL ASSOCIATION


                                 By:  /s/ J. Anthony Ross
                                    __________________________
                                      J. Anthony Ross
                                      Vice President

<PAGE>                             27
<PAGE>






                   JOINDER AND CONSENT OF SUBSIDIARY


        The undersigned Subsidiary of the Borrower, by execution of
   this Joinder, hereby joins in and consents to all matters set
   forth in the foregoing Second Amendment to Loan Agreement
   pertaining to or otherwise affecting such Subsidiary under the
   Agreement and does hereby ratify and affirm its duties and
   obligations under the Agreement, as amended, and agrees to be
   bound by the terms thereof.

        DATED as of this 8th day of May, 1995.

   ATTEST                             THE TAULMAN COMPANY


   /s/ Stan White                     By:/s/ R. Doyle White
   ------------------------------     ----------------------
   Stan White                         Name: R. Doyle White
   ------------------------------     ----------------------
   Secretary                          Title: President


        (CORPORATE SEAL)

<PAGE>                             28
<PAGE>






                              EXHIBIT "C"

                          Notice of Borrowing

   Sun Bank, National Association
   Corporate Banking/Florida Division
   200 So. Orange Avenue
   Orlando, Florida 32801

   Attn: Mr. Tony Ross
         Vice President

        Re:   Advances under that certain Amended and Restated Loan
   Agreement by and between Davis Water & Waste Industries, Inc.
   (the "Borrower") and Sun Bank, National Association (the "Bank")

        The undersigned, duly authorized officer of the Borrower
   hereby furnishes the Bank a "Notice of Borrowing" and specifies
   that:

        1.   The date the Advance is requested (which shall be a
   Banking Day) is _________________.

        2.   The amount of the proposed borrowing is $__________.

        3.   This is a request for a _____________ Loan (insert
   "LIBOR" or "Prime Rate").  If a LIBOR Loan, the requested
   Interest Period is _______________ (insert 1 Day, 1 month or 3
   months).

        4.   The Advance requested hereby under the above referenced
   Loan Agreement shall be made by the Bank
   ______________________________________.

        5.   That as of the date hereof there has been no material
   adverse change in the financial condition of the Borrower from
   that set forth in the most recent annual financial statements
   furnished to the Bank.

        As used herein, the terms "Advance," "Banking Day," "Day,"
   "Interest Period," "LIBOR" and "Prime Rate" shall have the
   respective meanings assigned to such terms in the above-
   referenced Loan Agreement.

        IN WITNESS WHEREOF, the undersigned has executed and
   delivered this Notice of Borrowing as of the 8th day of May,
   1995.

                            DAVIS WATER & WASTE INDUSTRIES, INC.


                            By:________________________________
                            Name:______________________________
                            Title:_____________________________

<PAGE>                             29
<PAGE>






                              EXHIBIT "D"

                   Notice of Conversion/Continuation

   Sun Bank, National Association
   Corporate Banking/Florida Division
   200 So. Orange Avenue
   Orlando, Florida 32801

   Attn: Mr. Tony Ross
         Vice President

        Re:  Advances under that certain Amended and Restated Loan
   Agreement by and between Davis Water & Waste Industries, Inc.
   (the "Borrower") and Sun Bank, National Association (the "Bank")

        The undersigned duly authorized officer of the Borrower,
   hereby furnishes the Bank a "Notice of Conversion/Continuation"
   and specifies that:

        1.   The requested conversion/continuation date (which shall
   be a Banking Day) is ____________________.

        2.   (a) This is a request for a conversion to a
   __________________ Loan (insert "LIBOR" or "Prime Rate") or (b)
   This is a requested continuation of a ________________________
   Loan (insert "LIBOR" or "Prime Rate"). (Complete only
   subparagraph (a) or (b), whichever is applicable)

        3.   If this request is a conversion to, or a continuation
   of a LIBOR Loan, the requested Interest Period is _______________
   (insert 1 Day, 1 month or  3 months).

        4.   The amount of the borrowing subject to the Notice of
   Conversion/Continuation is $______________.  

   As used herein, the terms "Banking Day," "LIBOR," "Prime Rate,"
   "Interest Period" and "Day" shall have the respective meanings
   assigned to such terms in the above-referenced Loan Agreement.

        IN WITNESS WHEREOF, the undersigned has executed this Notice
   of Conversion/Continuation as of the ____ day of _________, 199_.

                            DAVIS WATER & WASTE INDUSTRIES, INC.


                            By:_______________________________
                            Name:_____________________________
                            Title:____________________________

<PAGE>                             30
<PAGE>






                FIRST AMENDMENT TO SECURITY AGREEMENT


        THIS FIRST AMENDMENT TO SECURITY AGREEMENT (the "First
   Amendment") dated as of the 8th day of May, 1995, is entered into
   by and between THE TAULMAN COMPANY, a Georgia corporation, 415 E.
   Paces Ferry Road, N.E., Atlanta, Georgia  30335 (the "Debtor")
   and SUN BANK, NATIONAL ASSOCIATION, a national banking
   association, 200 South Orange Avenue, Orlando, Florida  32801
   (the "Secured Creditor").

        WITNESSETH:

        WHEREAS, the Debtor and the Secured Creditor heretofore
   entered into that certain Security Agreement dated October 13,
   1992 (the "Security Agreement"), pursuant to which the Debtor
   pledged certain collateral to the Secured Creditor as security
   for a certain revolving line of credit loan (the "Loan") extended
   to DAVIS WATER & WASTE INDUSTRIES, INC., a Georgia corporation
   (the "Borrower") pursuant to that certain Amended and Restated
   Loan Agreement dated October 13, 1992, as amended by a First
   Amendment dated as of July 20, 1994 and as further amended by a
   Second Amendment dated the date hereof, all by and between the
   Borrower and the Bank (as amended, the "Loan Agreement"); and

        WHEREAS, the Borrower has requested the Bank to renew,
   extend and modify the Loan secured by the Security Agreement and
   to amend the Loan Agreement; and

        WHEREAS, the Bank is unwilling to so renew, extend and
   modify the Loan and amend the Loan Agreement unless the Loans
   continue to be secured by the Security Agreement; and

        WHEREAS, it is in the best interests of the Debtor that the
   Loan be so renewed, extended and modified and the Loan Agreement
   be so amended; and

        WHEREAS, in connection therewith the Debtor and the Secured
   Creditor desire and have agreed to amend certain provisions of
   the Security Agreement;

        NOW, THEREFORE, for and in consideration of the mutual
   premises contained herein and for other good and valuable
   consideration, the receipt and sufficiency whereof are hereby
   acknowledged, the parties hereto do hereby agree as follows:

   1.   Amendments to the Security Agreement.  The Security
   Agreement is hereby amended as follows:

   (a)  The definition of the term "Loan Agreement" contained in
   Section 1 of the Security Agreement, is hereby deleted in its
   entirety and the following is substituted in lieu thereof:

             "'Loan Agreement' shall mean that certain Amended and
   Restated Loan Agreement dated October 13, 1992 by and between the
   Borrower and the Bank, and any and all future amendments,
   modifications, restatements or replacements thereof."

<PAGE>                             31
<PAGE>






   (b)  The definition of the term "Promissory Note" contained in
   Section 1 of the Security Agreement is hereby deleted in its
   entirety and the following is substituted in lieu thereof:

             "'Promissory Note' shall mean that certain Second
   Reduced Renewal Promissory Note executed by the Debtor in favor
   of the Secured Creditor dated May 8, 1995, in the face amount of
   $30,000,000.00, and any and all amendments, supplements, renewals
   or replacements thereof."

   2.   Representations and Warranties.  The Debtor hereby reaffirms
   all of the representations and warranties contained in the
   Security Agreement as though made and given in connection with
   the execution and delivery of this First Amendment and further
   certifies that all such representations and warranties are true
   and correct on and as of the date hereof.   

   3.   Ratification.  Except for any modification of and/or
   amendment to the Security Agreement as herein provided, no other
   term, condition or provision of the Security Agreement shall be
   considered to be altered or amended, and this First Amendment
   shall not be considered a novation.  The Debtor agrees that the
   amounts extended by the Secured Creditor to the Borrower under
   the Loan Agreement are absolutely and unconditionally due and
   owing to the Secured Creditor, and are not subject to any claims,
   counterclaims, defenses or other rights of offset whatsoever and
   continue to be secured by the Security Agreement.

   4.   Complete Agreement.  This First Amendment constitutes the
   complete agreement between the parties hereto and incorporates
   all prior discussions, agreements and representations made in
   regard to the matters set forth herein.

   5.   Capitalized Terms.  Capitalized terms used in this First
   Amendment shall have the meanings assigned to them in the
   Security Agreement unless the context hereof clearly dictates
   otherwise.

        IN WITNESS WHEREOF, the Debtor has executed this First
   Amendment as of the date first above written.

   ATTEST                             THE TAULMAN COMPANY

   /s/ Stan White                     By:/s/ R. Doyle White
   -----------------------------      ----------------------
   Stan White                         Name: R. Doyle White
   -----------------------------,     ----------------------
   Secretary                          Title: President


                                      SUN BANK, NATIONAL ASSOCIATION



                                      By:/s/ J.Anthony Ross
                                         ____________________________
                                          J. Anthony Ross,
                                          Vice President

<PAGE>                             32
<PAGE>






                              EXHIBIT 11

                 DAVIS WATER & WASTE INDUSTRIES, INC.
                  COMPUTATION OF NET INCOME PER SHARE

<TABLE>
<CAPTION>
                                                                  Three Months Ended
                                                                        July 31,     
                                                              ---------------------------   
                                                                 1995             1994
                                                              ----------       ----------
         <S>                                                  <C>              <C>
         Net income                                           $1,162,298       $  517,618
                                                              ==========       ==========
         Number of shares used in calculation of per
          share data:
          
          Weighted average number of common shares
           outstanding during the period                       3,242,456        3,260,292
          Add common equivalent shares (determined by
           the treasury stock method) composed of
           shares issuable upon award of performance
           shares or exercise of stock options                       -0-              -0-
                                                               ---------        ---------
          Weighted average number of shares used in
           calculating net income per share                    3,242,456        3,260,292
                                                               =========        =========


         Net income                                              $  0.36          $  0.16
                                                                 =======          =======
</TABLE>
<PAGE>                             33           


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