SAVIN CORP
10-Q, 1994-11-14
PROFESSIONAL & COMMERCIAL EQUIPMENT & SUPPLIES
Previous: FIDELITY GOVERNMENT SECURITIES FUND, N-30D, 1994-11-14
Next: MOORE BENJAMIN & CO, 10-Q, 1994-11-14



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                                   FORM 10-Q


                      QUARTERLY REPORT UNDER SECTION 13 or 15(d)
                        of the SECURITIES EXCHANGE ACT OF 1934
                         For the Quarter Ended October 1, 1994


                           Commission File No. 1-7786


                               SAVIN CORPORATION
             (Exact name of registrant as specified in its charter)


       DELAWARE                                             13-2949772
(State of Incorporation)                                 (I.R.S. Employer
                                                       Identification No.)
   333 LUDLOW STREET
     STAMFORD, CT                                             06904
  (Address of principal                                     (Zip Code)
   executive offices)

Registrant's telephone number, including area code:   (203) 967-5000
- - --------------------------------------------------------------------------------
(Former  name,  former  address and former  fiscal year,  if changed  since last
report.)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding twelve months and (2) has been subject to such filing requirements
for at least the past 90 days. Yes [x] No [ ]

    APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE
                             PRECEDING FIVE YEARS:
Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes [x] No [ ]

     The number of shares  outstanding of registrant's  Common Stock,  par value
$.001 per share at November 9, 1994....................................3,841,626
                                         1

<PAGE>

                                                                       FORM 10-Q

                         SAVIN CORPORATION AND SUBSIDIARIES
                               -----------------------
                                         INDEX
<TABLE>
<CAPTION>
PART 1.   FINANCIAL INFORMATION                                                PAGE
<S>       <C>                                                                  <C>
          Consolidated Condensed Financial Statements:
            Consolidated Balance Sheets, October 1, 1994
             and January 1, 1994 ...........................................    3-4

          Consolidated Statements of Operations:
             Quarter ended October 1, 1994 and October 2, 1993 .............      5
             Nine Months ended October 1, 1994 and October 2, 1993 .........      6

          Consolidated Statements of Shareholders' Equity
            (Deficiency):
               Nine Months ended October 1, 1994 and October 2, 1993 ......       7

          Consolidated Statements of Cash Flows:
               Nine Months ended October 1, 1994 and October 2, 1993.......       8

          Notes to Consolidated Condensed Financial
             Statements ...................................................    9-13
          Management's Discussion and Analysis of Financial
           Condition and Results of Operations ............................   14-18


PART II.  OTHER INFORMATION

           Exhibits and Reports on Form 8-K.................................      19

SIGNATURES..................................................................      20
</TABLE>
                                         2


<PAGE>


                                                                       FORM 10-Q

                         PART I - FINANCIAL INFORMATION
              Item 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS:

                       SAVIN CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                           (in thousands of dollars)


<TABLE>
<CAPTION>
                                                                                   October 1,           January 1,
                ASSETS                                                               1994                 1994
                                                                                  -----------           ---------- 
                                                                                  (Unaudited)
<S>                                                                               <C>                   <C>
Current assets:
     Cash                                                                             $ 3,516             $10,650
     Accounts receivable, trade (net of allowances of $4,928
       at October 1, 1994 and $5,692 at January 1, 1994)                               24,227              19,665
     Other receivables (net of allowances of $2,524 at
       October 1, 1994 and $2,930 at January 1, 1994)                                     783                 882
     Inventories (Note 2)                                                              15,985              22,383
     Other current assets                                                               4,364               3,542
     Deferred tax asset (Note 7)                                                        2,512               3,055
                                                                                    ---------            --------
                   Total current assets                                                51,387              60,177
                                                                                    ---------            --------
Property, plant and equipment (Note 3):
     Rental machines                                                                    5,333               3,693
       Less accumulated depreciation                                                   (1,939)               (504)
                                                                                    ---------            --------
                                                                                        3,394               3,189
                                                                                    ---------            --------
     Other                                                                              4,750               3,368
       Less accumulated depreciation                                                   (1,108)               (271)
                                                                                    ---------            --------
                                                                                        3,642               3,097
                                                                                    ---------            --------
                   Property, plant and equipment, net                                   7,036               6,286
                                                                                    ---------            --------
Deferred tax asset (Note 7)                                                             7,844               9,432
                                                                                    ---------            --------
Reorganization value in excess of amounts allocable to
     identifiable assets (Note 1)                                                       9,044               9,395
                                                                                    ---------            --------
Other assets                                                                               76                 230
                                                                                    ---------            --------
                   Total assets                                                       $75,387             $85,520
                                                                                      =======             =======
</TABLE>
                 See notes to consolidated condensed financial statements.

                                         3

<PAGE>

                                                                       FORM 10-Q

                       SAVIN CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS, Continued
               (in thousands of dollars, except per share amounts)


<TABLE>
<CAPTION>
                                                                                   October 1,           January 1,
           LIABILITIES                                                               1994                 1994
                                                                                  -----------          ----------- 
                                                                                 (Unaudited)

<S>                                                                               <C>                   <C>
Current liabilities:
     Short-term borrowings (Note 4)                                                $ 3,149                $ 7,039
     Long-term indebtedness, current portion                                         3,255                  3,023
     Accounts payable, trade                                                        13,100                 16,641
     Accrued expenses                                                               19,044                 23,111
     Deferred revenue                                                                5,555                  5,700
     Other current liabilities                                                         610                  1,237
                                                                                 ---------               --------

                      Total current liabilities                                     44,713                 56,751

     Long-term indebtedness                                                            298                  2,765

     Other non-current liabilities                                                   1,000                  1,000
                                                                                 ---------               --------
                      Total liabilities                                             46,011                 60,516
                                                                                 ---------               --------
Commitments and contingencies (Note 5)

SHAREHOLDERS' EQUITY

     New Common Stock, par value $.001 per share;
     authorized, 10,000,000 shares; issued 3,847,423
     shares (3,749,115 at January 1, 1994) (Note 6)                                $     4                $     4

Additional paid-in capital                                                          26,783                 26,256
Accumulated earnings (deficit)                                                       2,589                (1,256)
                                                                                 ---------               --------
     Total shareholders' equity                                                     29,376                 25,004
                                                                                 ---------               --------
                      Total liabilities and shareholders' equity                   $75,387                $85,520
                                                                                   =======                =======
</TABLE>

             See notes to  consolidated  condensed  financial statements.

                                         4

<PAGE>


                                                                       FORM 10-Q

                      SAVIN CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
             (in thousands of dollars, except per share amounts)

<TABLE>
<CAPTION>
                                                                                   Successor           Predecessor
                                                                                    Company              Company
                                                                                --------------        -------------    
                                                                                 Quarter Ended        Quarter Ended
                                                                                October 1, 1994      October 2, 1993
                                                                                --------------        -------------    
<S>                                                                             <C>                  <C>
Revenues:
     Sales                                                                             $30,876              $31,997
     Service                                                                            11,005               12,576
     Rentals                                                                             4,149                5,239
     Finance income                                                                        330                  370
                                                                                    ----------           ----------
                                                                                        46,360               50,182
                                                                                      --------             --------
Operating costs and expenses:
     Cost of sales                                                                      22,188               24,544
     Cost of service                                                                     7,959                8,668
     Cost of rentals                                                                     1,887                2,789
     Selling and administrative                                                         12,439               12,315
     Reorganization items, net (Note 1)                                                     --                1,208
                                                                                    ----------            ---------
                                                                                        44,473               49,524
                                                                                      --------             --------
Income from operations before interest expense, other
     income and income taxes and extraordinary item                                      1,887                  658

Interest expense (1993 contractual interest of
     $2,468) (Note 1)                                                                      403                  591

Other income, net                                                                           93                   14
                                                                                   -----------          -----------

Income from operations before income taxes and
     extraordinary item                                                                  1,577                   81

Provision for income taxes (Note 7)                                                        631                    6
                                                                                    ----------         ------------

Income before extraordinary item                                                           946                   75
Extraordinary item, gain on extinguishment of debt (Note 4)                                 --                1,449
                                                                                  ------------            ---------

Net income                                                                           $     946             $  1,524
                                                                                     =========             ========

Income per New Common Share                                                         $      .25
                                                                                    ==========

Weighted average common shares outstanding used
     in computing net income per share                                               3,834,248
                                                                                     =========
</TABLE>

Net income per share for the  Predecessor  Company is not  meaningful due to the
cancellation of common and preferred stock, the issuance of New Common Stock and
fresh start reporting.


              See notes to  consolidated  condensed  financial statements.

                                            5

<PAGE>
                                                                      FORM 10-Q
                        SAVIN CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                    (Unaudited)
                (in thousands of dollars, except per share amounts)

<TABLE>
<CAPTION>
                                                                                    Successor          Predecessor
                                                                                     Company             Company
                                                                                   ----------          -----------
                                                                                   Nine Months         Nine Months
                                                                                      Ended              Ended
                                                                                October 1, 1994      October 2, 1993
                                                                                ----------------     ----------------        
<S>                                                                             <C>                  <C>
Revenues:
     Sales                                                                          $  93,479             $  94,526
     Service                                                                           35,976                40,584
     Rentals                                                                           12,552                17,537
     Finance income                                                                     1,043                 1,013
                                                                                   ----------           -----------
                                                                                      143,050               153,660
                                                                                   ----------           -----------
Operating costs and expenses:
     Cost of sales                                                                     68,575                69,328
     Cost of service                                                                   25,411                26,971
     Cost of rentals                                                                    5,754                10,246
     Selling and administrative                                                        37,279                37,030
     Reorganization items, net (Note 1)                                                    --                 3,116
                                                                                  -----------           -----------
                                                                                      137,019               146,691
                                                                                   ----------           -----------

Income from operations before interest expense, other
     income, income taxes and extraordinary item                                        6,031                 6,969

Interest expense (1993 contractual interest of
     $7,747) (Note 1)                                                                   1,169                 1,872

Other income, net:
     Gain on sale of assets                                                                --                   451
     Other income (expense), net                                                          (55)                   76
                                                                                   ----------           -----------

Income from operations before income taxes and
     extraordinary item                                                                 4,807                 5,624

Provision for income taxes (Note 7)                                                     1,923                    68
                                                                                  -----------         -------------

Income before extraordinary item                                                        2,884                 5,556

Extraordinary item:
     Gain on the extinguishment of debt, net of
       taxes (Note 4)                                                                     961                 1,449
                                                                                 ------------           -----------
Net income                                                                         $    3,845            $    7,005
                                                                                   ==========            ==========
Income per New Common Share:
     Income before extraordinary item                                            $        .76 
     Extraordinary item                                                                   .25 
                                                                                   ----------           
           Income per New Common Share                                            $      1.01 
                                                                                   ==========           
                                                                                              
Weighted average common shares outstanding used
     in computing net income per share                                              3,797,664 
                                                                                   ==========         
                                                                                            
</TABLE>

Net income per share for the  Predecessor  Company is not  meaningful due to the
cancellation of common and preferred stock, the issuance of New Common Stock and
fresh start reporting.

           See notes to  consolidated  condensed  financial statements.

                                          6
<PAGE>

                                                                       FORM 10-Q

                               SAVIN CORPORATION
          CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIENCY)
                                  (Unaudited)
                           (in thousands of dollars)



<TABLE>
<CAPTION>
                                                             Additional Paid-In    Accumulated
                                             Par Value            Capital            Earnings     Treasury Stock      Total Equity
                                      ------------------       ----------------                 -------------------
                                      Preferred   Common     Preferred    Common    (Deficit)   Preferred     Common  (Deficiency)
                                      ---------  ---------   ---------   --------  -----------  ---------     ------   ------------
<S>                                   <C>        <C>        <C>       <C>        <C>          <C>          <C>      <C>

Predecessor Company:
Nine months  ended  October 2, 1993:
   Balance at December 31, 1992       $   --    $        3  $    5,152 $  202,544 $ (413,364) $     (458) $   (9,009) $ (215,132)
   Preferred Stock dividends in
      arrears                                                                         (3,828)                             (3,828)
   Issuance of Common Stock:
      Conversion of Preferred Stock                                           759                                            759
   Net income                                                                          7,005                               7,005
                                     ----------  ----------  ---------- ---------- ----------  ----------  ----------  ----------
   Balance at October 2, 1993         $   --    $        3  $    5,152 $  203,303 $ (410,187) $     (458) $   (9,009) $ (211,196)
                                     ==========  ==========  ========== ========== ==========  ==========  ==========  ==========
- - -----------------------------------------------------------------------------------------------------------------------------------
Successor Company:
Nine months ended October 1, 1994:
   Balance at January 1, 1994         $   --    $        4  $     --   $   26,256 $   (1,256) $     --    $      --   $   25,004
   Issuance of Common Stock:
      Claims Settlement                                                       527                                            527
   Net income                                                                          3,845                               3,845
                                     ----------  ----------  ---------- ---------- ----------  ----------  ----------  ----------
  Balance at  October 1, 1994        $       -- $        4  $     --   $   26,783 $    2,589  $    --     $     --    $   29,376
                                     ==========  ==========  ========== ========== ==========  ==========  ==========  ==========
</TABLE>

                 See notes to consolidated condensed financial statements.


                                           7

<PAGE>

                                                                   FORM 10-Q



                        SAVIN CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                            Increase (Decrease) in Cash
                                     (Unaudited)
                             (In thousands of dollars)

<TABLE>
<CAPTION>
                                                                                      Successor          Predecessor
                                                                                       Company             Company
                                                                                      -----------        -----------
                                                                                      Nine Months         Nine Months
                                                                                        Ended               Ended
                                                                                      -----------        -----------
                                                                                   October 1, 1994     October 2, 1993
                                                                                      -----------        -----------


<S>                                                                                <C>                 <C>
Cash flows from operating activities:
     Net income                                                                       $ 3,845              $ 7,005 
     Adjustments to reconcile net income to net cash
       from operating activities:
         Depreciation and amortization                                                  3,994                6,212 
         Extraordinary gain on the forgiveness of debt                                   (961)              (1,449)
         Utilization of deferred tax asset                                              2,131                   -- 
         Other non-cash items                                                           1,001                3,344 
     Change in working capital:
       Increase in trade receivables                                                   (7,174)                (572)
       Decrease in SCC financing receivables                                            1,637                1,787 
       Decrease in inventories                                                          5,524                2,527 
       Decrease in accounts payable and accrued expenses                               (5,350)              (2,587)
       Increase in other working capital                                               (1,872)              (1,895)
                                                                                   ----------             -------- 
               Net cash provided by operating activities
                 before reorganization items                                            2,775               14,372 
     Reorganization items                                                                  --               (1,233)
                                                                                   ----------             -------- 
               Net cash provided by operating activities                                2,775               13,139 
                                                                                   ----------             -------- 

Cash flows used in investing activities:
     Net acquisition of rental machines                                                (2,909)                (225)
     Other investing activities (acquisition of other PP&E)                            (1,609)              (1,523)
                                                                                     --------             -------- 
               Net cash used in investing activities                                   (4,518)              (1,748)
                                                                                     --------             -------- 

Cash flows used in financing activities:
     Net proceeds (payments) under Foothill line of credit                              3,118                   (6)
     Payments of short-term debt                                                       (6,350)                  -- 
     Payments of long-term debt                                                        (2,159)              (5,983)
                                                                                   ----------             -------- 
               Net cash used in financing activities                                   (5,391)              (5,989)
                                                                                     --------             -------- 

Net change in cash                                                                     (7,134)               5,402 

Cash, beginning of period                                                              10,650               11,130 
                                                                                     --------             -------- 
Cash, end of period                                                                  $  3,516              $16,532 
                                                                                     ========              ======= 

Supplmental  disclosures of cash flow information:
  Cash paid during the period for:
       Interest                                                                     $     105            $     314 
       Income taxes                                                                        --                    5 

     Issuance of common stock                                                             527                   -- 
</TABLE>

           See notes to  consolidated  condensed  financial statements.

                                        8

<PAGE>

                                                                       FORM 10-Q

                         SAVIN CORPORATION AND SUBSIDIARIES
                NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
        (in thousands of dollars, except where noted and per share amounts)

1.    On  August 25,  1992, (the "Filing Date"), Savin Corporation ("Savin") and
      two wholly-owned subsidiaries,  Classic Intersystems, Inc. and Diversified
      Equipment Leasing Corporation  (collectively,  the "Company"),  each filed
      voluntary petitions (the "Chapter 11 Filings") for relief under Chapter 11
      of the United States Bankruptcy Code (the "Bankruptcy Code") in the United
      States  Bankruptcy  Court  for the  Southern  District  of New  York  (the
      "Bankruptcy  Court").  Savin's only other active subsidiary,  Savin Credit
      Corporation  ("SCC")  was not  included  in the  Chapter  11  Filings.  On
      November 24, 1993,  the Bankruptcy  Court entered an order  confirming the
      Amended Joint  Consolidated Plan of  Reorganization  of the Company,  (the
      "Plan").  The  effective  date of the  Plan was  December  14,  1993  (the
      "Effective Date").

       Under the Plan, as of the Effective  Date, all shares of existing  common
       stock  and  preferred   stock,  and  all  common  stock  options  of  the
       Predecessor   Company   (defined  below)  were  canceled.   In  addition,
       approximately  $93.7 million of  prepetition  debt and other  obligations
       were  extinguished in exchange for the issuance of new common stock,  par
       value  $.001 per share (the "New  Common  Stock") to the  holders of such
       debt and  obligations.  As a result of such  issuance,  approximately  80
       percent of the voting stock of the Successor  Company  (defined below) is
       held by a group made up of the Company's  former major  creditors,  which
       include the Company's former bondholders;  Credit Lyonnais Bank Nederland
       N.V.; HCS Technology N.V., the Company's former majority shareholder; ING
       Lease  Structured  Finance B.V., an affiliate of ING Bank N.V.;  and King
       Holding  Corporation.  The  Plan  also  provided  for  cash  payments  of
       approximately  $8.9 million for certain secured and other  obligations of
       the Company.  As of October 1, 1994,  approximately  $3.6 million of such
       payments are outstanding and payable in installments through 1996.

       The accompanying  consolidated  condensed financial  statements have been
       prepared in accordance with generally accepted accounting  principles and
       in  conformity  with fresh start  reporting  under  Statement of Position
       90-7,  "Financial  Reporting  by  Entities  in  Reorganization  under the
       Bankruptcy  Code",  issued in November 1990 by the American  Institute of
       Certified  Public  Accountants  ("SOP  90-7").  For  financial  reporting
       purposes the accompanying consolidated condensed financial statements are
       presented as if the Plan became  effective at November 28, 1993 which was
       in  conformity  with  the  Company's  fiscal  month-end,   and  financial
       statements  for  periods  subsequent  to  November  27,  1993  have  been
       designated  "Successor  Company".  Financial  statements  for the periods
       prior to November 28, 1993 have been designated "Predecessor Company".

       Under fresh start reporting,  the final consolidated balance sheet of the
       Predecessor   Company  as  of  November   27,  1993  became  the  opening
       consolidated   balance   sheet   of  the   Successor   Company   and  the
       reorganization  value of the Company has been  allocated to the Successor
       Company's  assets on the basis of the purchase method of accounting.  The
       portion of reorganization  value not attributable to specific tangible or
       identifiable   intangible  assets  of  the  Successor  Company  has  been
       reflected  as  "Reorganization  value in excess of amounts  allocable  to
       identifiable assets" in the accompanying  consolidated balance sheets and
       is being amortized on a straight-line basis over a 20 

                                              9

<PAGE>
                                                                       FORM 10-Q

                         SAVIN CORPORATION AND SUBSIDIARIES
                NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
        (in thousands of dollars, except where noted and per share amounts)


       year period. Since fresh start reporting   has  been   reflected   in the
       accompanying consolidated financial  statements  for the  period  after  
       November  27,  1993, such statements  are not comparable in all  material
       respects  to any prior financial statements of  the  Predecessor Company.
       Accordingly, a vertical  black  line is shown to  separate post-emergence
       operations  from those prior to November 28, 1993.

       In accordance with SOP 90-7, the Company recorded charges for its Chapter
       11 reorganization aggregating $1.2 million and $3.1 million for the third
       quarter  and first  nine  months  of 1993,  respectively.  These  charges
       included  professional  fees  incurred  during  1993  offset  in  part by
       interest income earned on the Company's cash balances. Also in accordance
       with SOP  90-7,  after the  Filing  Date,  the  Company  ceased  accruing
       interest on prepetition unsecured and undersecured indebtedness.

       The accompanying  consolidated condensed financial statements include all
       normal  and  recurring   adjustments  necessary  to  present  fairly  the
       financial  position  of the Company at October 1, 1994 and the results of
       operations  for the  three  and nine  months  ended  October  1, 1994 and
       October 2, 1993 and cash flows for the nine months ended  October 1, 1994
       and October 2, 1993.

       Certain  financial  information  which is normally  included in financial
       statements  prepared in accordance  with  generally  accepted  accounting
       principles, but which is not required for interim reporting purposes, has
       been condensed or omitted. These condensed financial statements and notes
       should be read in  conjunction  with the financial  statements  and notes
       thereto included in the Company's Annual Report on Form 10-K for the year
       ended January 1, 1994.  The Company's  fiscal year is the 52 weeks ending
       on the Saturday  closest to December 31. Certain  reclassifications  have
       been made to prior  year  financial  statements  to  conform  to the 1994
       presentation.

2.     Inventories consist of the following:

<TABLE>
<CAPTION>
                                                                      October 1,        January 1,
                                                                        1994              1994
                                                                      ----------        -----------  
<S>                                                                   <C>               <C>
                 Office machines and accessories                       $ 8,324           $11,816
                 Parts, paper and supplies                               7,661            10,567
                                                                      --------          --------
                                                                       $15,985           $22,383
                                                                       =======           =======
</TABLE>

       Inventories  at  October  1, 1994 and  January 1, 1994 are stated at fair
       value,  generally  determined to be replacement  cost, to the extent that
       such  inventory  existed at November 27, 1993, or at the lower of cost or
       market,  cost being determined by the average cost method,  to the extent
       such inventory was purchased subsequent to November 27, 1993.

                                         10


<PAGE>
                                                                       FORM 10-Q

                         SAVIN CORPORATION AND SUBSIDIARIES
                NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
        (in thousands of dollars, except where noted and per share amounts)

3.     Other property, plant and equipment consists of the following:

<TABLE>
<CAPTION>

                                                            October 1, 1994                   January 1, 1994
                                                      -------------------------         -------------------------
                                                     Adjusted       Accumulated         Adjusted       Accumulated
                                                       Cost         Depreciation          Cost        Depreciation
                                                     --------       ------------         --------     ------------
<S>                                                  <C>            <C>                 <C>           <C>
          Rental Machines                             $5,333          $(1,939)           $3,693          $(504)
                                                      ======          =======            ======          ===== 

          Machinery and equipment                   $     49        $     (21)         $     42        $    -- 
          Furniture and leasehold
              improvements                             4,701           (1,087)            3,326           (271)
                                                     -------         --------           -------         ------ 
                                                      $4,750          $(1,108)           $3,368          $(271)
                                                      ======          =======            ======          ===== 
</TABLE>

       The net book value of rental  machines  was  increased by $1.1 million at
       November 27, 1993 to estimated fair value in accordance  with fresh start
       reporting requirements.  The additional cost is being depreciated over 15
       months. Also in accordance with fresh start reporting  requirements,  the
       net book value of the  Company's  furniture and fixtures was increased by
       $.8 million at November  27, 1993 to estimated  fair value,  and is being
       depreciated over a period of seven years.

4.    Upon emergence from Chapter 11   protection   on  December 14, 1993, Savin
      entered  into  an  $18  million  working  capital  facility (the "Foothill
      Facility") with Foothill Capital  Corporation  ("Foothill").  The Foothill
      Facility  allows Savin to borrow funds and obtain letter of credit support
      based on Savin's level of  qualifying  accounts  receivable  and inventory
      (the "Available  Collateral").  The Foothill Facility supports two standby
      letters of credit (the  "Security  Pacific  L/Cs")  totaling $9.0 million,
      which were issued during early 1992 by Security Pacific National Bank (now
      part of Bank of America),  in favor of Ricoh Corporation,  Savin's primary
      supplier ("Ricoh"),  to be used for product purchases by Savin from Ricoh.
      Without the Security Pacific L/Cs or an alternate  financing  arrangement,
      Ricoh may not be willing to produce  and deliver  products  to Savin.  The
      Security  Pacific  L/Cs were  extended  in 1994 and expire on  December 9,
      1994.  The  Company  has the  ability  and intent to extend  the  Security
      Pacific   L/Cs  or  to  make  other   arrangements   to  satisfy   Ricoh's
      requirements,  if necessary. The Foothill Facility also supports a standby
      letter of credit issued by Bank of America in October 1993 and expiring in
      November  1994  for  $215 to be  used as  security  for  the  rental  of a
      facility.
     
       At October 1, 1994, the maximum amount of available  borrowings under the
       Foothill Facility based upon the Available  Collateral was $16.9 million,
       of which $9.2  million was used to support  the letters of credit.  There
       were cash advances of $1.3 million and $22 of accrued fees outstanding at
       October 1, 1994. The interest rate per annum on the Foothill  Facility is
       equal to the prime rate plus 2% (9.75% at October 1, 1994).  The Foothill
       Facility  was amended on March 28, 1994 as of the  Effective  Date,  with
       respect to certain  covenants.  At October 1, 1994,  the  Company  was in
       compliance  with the  restrictive  covenants  contained  in the  Foothill
       Facility, as amended.

                                              11

<PAGE>
                                                                       FORM 10-Q

                         SAVIN CORPORATION AND SUBSIDIARIES
                NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
        (in thousands of dollars, except where noted and per share amounts)

       During February 1994,  SCC, a wholly-owned  subsidiary not a party to the
       Chapter 11 Filings,  entered into  financing  arrangements  with Foothill
       (the "SCC  Credit  Facility").  Under the SCC Credit  Facility,  Foothill
       provides a secured line of credit to SCC up to a maximum of $7.0 million.
       Based on SCC's qualifying  accounts  receivable  collateral at October 1,
       1994 the maximum  amount of  available  borrowings  at that date was $5.0
       million.  The  interest  rate on the SCC Credit  Facility is equal to the
       prime rate plus 2% (9.75% at October 1, 1994).  SCC  routinely  draws and
       repays  funds  under the SCC Credit  Facility  in  accordance  with SCC's
       capital  requirements.  At October 1, 1994,  $1.8 million was outstanding
       under  the  SCC  Credit  Facility  and  SCC was in  compliance  with  the
       covenants contained in the SCC Credit Facility.

       SCC  entered  into the SCC Credit  Facility  in order to repay a previous
       secured  line of credit  which had been  obtained  in 1989 from  Atlantic
       Financial  Federal  (the  "AFF  Facility").  The AFF  Facility  had  been
       administered  by the Resolution  Trust  Corporation  (the "RTC"),  or its
       assignees, since December 1989, when Atlantic Financial Federal went into
       receivership.  At January  1, 1994,  $7.0  million of  principal  and $.9
       million of accrued  and unpaid  interest  was  outstanding  under the AFF
       Facility.  In February 1994, the RTC agreed to accept, and SCC paid, $6.4
       million in full  satisfaction of all amounts owed to the RTC by SCC under
       the AFF Facility. Accordingly, SCC recorded an extraordinary gain, net of
       $.6  million  in  taxes,   of  $1.0  million  in  February  1994  on  the
       extinguishment of the AFF Facility.

5.     Pursuant to the Bankruptcy Code, substantially all prepetition litigation
       against the Company was  automatically  stayed as a result of the Chapter
       11 Filings.  The Company is party to several "ordinary course of business
       lawsuits" which in management's  opinion will not have a material adverse
       effect on the Company's financial position and results of operations.

6.     The Company's  Second  Restated  Certificate of  Incorporation  (the "New
       Charter")  authorizes  the  issuance of up to ten  million  shares of New
       Common  Stock,  par value  $.001 per share.  Each holder of record of New
       Common Stock will be entitled to one vote per share  owned.  There are no
       conversion,  preemptive  or other  subscription  rights and no redemption
       provisions applicable to the New Common Stock.

       The issuance of shares of New Common Stock pursuant to the Plan is exempt
       from the  registration  requirements  of the  Securities  Act of 1933, as
       amended,  and of equivalent state securities or "blue sky" laws by reason
       of an exemption provided by Section 1145(a)(1) of the Bankruptcy Code.

       In addition to the 3.8 million shares of New Common Stock issued pursuant
       to the Plan,  the  Company  estimates  that up to  approximately  200,000
       additional  shares  of  New  Common  Stock  will  be  issued  to  satisfy
       prepetition  disputed  claims  which will be resolved  in the  Bankruptcy
       Court.

                                              12

<PAGE>
                                                                       FORM 10-Q

                         SAVIN CORPORATION AND SUBSIDIARIES
                NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
        (in thousands of dollars, except where noted and per share amounts)


7.     As a result of applying Statement of Financial  Accounting  Standards No.
       109, "Accounting for Income Taxes," $146 million of previously unrecorded
       deferred tax benefits  (without  regard to limitations  and  expirations)
       were  recognized at January 1, 1993 as part of the  cumulative  effect of
       adopting this  statement.  These net deferred tax benefits were offset at
       that  date,  in their  entirety,  by a  valuation  allowance,  due to the
       uncertainty of their realization resulting from the impact of the Chapter
       11 Filings on operations.

       At  November  27,  1993,  as part of fresh start  reporting,  the Company
       decreased  the  valuation  allowance by $12.5  million,  based on taxable
       income  projections  over the next three years and an analysis of current
       and prior tax years without the impact of bankruptcy  related charges and
       other  nonrecurring  items.  The  Company  utilized  $.6 million and $2.1
       million of its  deferred tax asset during the three and nine months ended
       October 1, 1994, respectively, to reduce taxes otherwise payable.

       The provision for income taxes for the three and nine month periods ended
       October 1, 1994  consists  of current tax expense of $.5 million and $1.6
       million,  respectively  for federal  income taxes and $.1 million and $.3
       million,  respectively for state income taxes. The 1993 tax provision for
       the comparable period consisted of current tax expense of $50 for federal
       alternative minimum taxes and $12 for state income taxes.

8.     On October 24, 1994 the Company announced that it had signed an agreement
       in principle to be acquired by Ricoh  Corporation for a purchase price of
       $42  million,  subject  to  adjustment  in  certain  circumstances.   The
       transaction  is subject to  negotiation  and  execution  of a  definitive
       agreement,   obtaining  of  approval  by  Savin   shareholders   and  the
       satisfactory  performance of other customary  conditions.  The successful
       completion  of  such   transaction   could  trigger  events  which  would
       effectively  eliminate  the  majority of the  Company's  net deferred tax
       benefits.

9.    On  or  about  October 28,  1994,  Savin  Corporation ("Savin") was served
      with a Summons and  Complaint  by W.  Phillip  Sullins  and Savin  Coastal
      Valley,  Inc.  ("SCV") in an action in the Superior  Court in the State of
      California in which plaintiffs seek  compensatory  damages in an amount in
      excess of $3  million,  other  unspecified  damages  and other  relief for
      alleged breaches of a Dealership  Agreement and related claims. Savin owns
      49% of SCV and,  according  to Savin's  records,  SCV and Mr.  Sullins are
      indebted  to Savin in the amount of  approximately  $750  pursuant  to the
      Dealership  Agreement and certain  promissory notes and guarantees.  Savin
      believes  the suit is  without  merit and  intends  to pursue  its  claims
      against SCV and Mr.  Sullins and to defend  vigorously  against the claims
      asserted  against Savin.  "The Company is not now in a position to give an
      opinion as to the  ultimate  outcome of the  lawsuit or the effect of such
      outcome on the Company's financial position."

                                          13

<PAGE>

                                                                       FORM 10-Q

                       SAVIN CORPORATION AND SUBSIDIARIES
                ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RECENT EVENTS

On October 24, 1994 the Company  announced  that it had signed an  agreement  in
principle  to be  acquired  by Ricoh  Corporation  for a  purchase  price of $42
million,  subject to adjustment in certain  circumstances.  The  transaction  is
subject to  negotiation  and  execution  of a  definitive  agreement,  obtaining
approval  of  Savin  shareholders  and the  satisfactory  performance  of  other
customary  conditions.  The  completion  of such  transaction  could  impact the
financial position and liquidity of the Company.

REORGANIZATION

On August 25, 1992, (the "Filing  Date"),  Savin  Corporation  ("Savin") and two
wholly-owned subsidiaries,  Classic Intersystems, Inc. and Diversified Equipment
Leasing  Corporation  (collectively,   the  "Company"),   each  filed  voluntary
petitions  (the  "Chapter 11 Filings") for relief under Chapter 11 of the United
States  Bankruptcy Code (the "Bankruptcy  Code") in the United States Bankruptcy
Court for the Southern  District of New York (the "Bankruptcy  Court").  Savin's
only other active subsidiary,  Savin Credit Corporation ("SCC") was not included
in the Chapter 11 Filings. On November 24, 1993, the Bankruptcy Court entered an
order confirming the Amended Joint  Consolidated  Plan of  Reorganization of the
Company, (the "Plan"). The effective date of the Plan was December 14, 1993 (the
"Effective Date").

The  accompanying  consolidated  financial  statements  have  been  prepared  in
accordance with generally accepted accounting  principles  applicable to a going
concern,  and where  applicable,  in conformity with fresh start reporting under
Statement of Position 90-7,  "Financial  Reporting by Entities in Reorganization
under the Bankruptcy  Code," issued in November 1990, by the American  Institute
of  Certified  Public  Accountants  ("SOP  90-7").  To  facilitate  a meaningful
comparison of the Company's 1993 and 1994 third quarter and first nine months of
operating  performance,  the following  discussions of results of operations are
presented  on a  traditional  comparative  basis for both  fiscal  periods.  The
financial  statements  for the two periods are not,  however,  comparable in all
material respects due to the implementation of fresh start reporting.

RESULTS OF OPERATIONS

The  Company  reported  net income of  $946,000  and $3.8  million for the third
quarter and first nine months of 1994,  respectively,  compared to net income of
$1.5  million and $7.0  million  for the third  quarter and first nine months of
1993,  respectively.  Included  in income for the first nine months of 1994 is a
nonrecurring  extraordinary  gain,  net of income taxes,  of $1 million from the
extinguishment   of  debt.   The  1993  periods   include   Chapter   11-related
reorganization  related  expenses of $1.2 million for the third quarter and $3.1
million for the nine month period.

                                          14

<PAGE>

                                                                       FORM 10-Q

                       SAVIN CORPORATION AND SUBSIDIARIES
                ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

REVENUES

Revenues for the third  quarter and nine months ended October 1, 1994 were $46.4
million and $143.0 million,  respectively,  compared to $50.2 million and $153.7
million for the  comparable  periods in 1993.  The decline in revenues  for both
periods  occurred  primarily in rental and service in the Company's direct sales
operations, and to a lesser extent in equipment sales. Revenues from the sale of
copier and  facsimile  equipment  decreased by $1.5  million,  or 7%, during the
third quarter, and by $.6 million, or 1%, for the nine month period, compared to
the respective 1993 periods.  The decline during the third quarter was primarily
due to lower equipment sales to dealers,  partially  offset by stronger sales of
new equipment to direct  customers.  For the nine month  period,  lower sales of
equipment to direct  customers were offset by higher equipment sales to dealers.
The  Company  has  recently  shifted  its  direct  customer  marketing  focus to
increasing  sales of new  equipment.  Revenue  from supply sales  increased  $.2
million,  or 2%, for the third quarter of 1994  compared to 1993,  but decreased
$.5 million,  or 2%, for the first nine months of 1994 compared to 1993.  During
both the quarter and nine month  periods in 1994,  supply  sales to dealers have
been higher compared to 1993 levels.  Offsetting these increases,  however, have
been lower supply sales to direct customers.  The supply sales decline to direct
customers is largely  attributable to the Company's  shrinking installed base of
copiers,  and will continue until the Company is able to stem the decline in the
installed base. Supply sales have also been negatively impacted by the growth of
low cost alternative toner distributors.

Service revenue  decreased $1.6 million,  or 13%, and $4.6 million,  or 11%, for
the third quarter and nine month periods in 1994, respectively,  compared to the
same periods in 1993. The decline in both periods occurred primarily in the sale
of maintenance  agreements to direct  customers,  and in parts sales to dealers.
The  reduction  in  maintenance  agreement  sales  is  also  symptomatic  of the
declining installed base.

Rental revenue decreased $1.1 million, or 21%, and $5.0 million, or 28%, for the
third quarter and nine month  periods,  respectively,  in 1994 compared to 1993.
The Company has not been  actively  placing new rental  copiers,  except to meet
certain  contractual  requirements,  since  1991.  This  decline  in new  rental
placements has resulted in a steadily  dwindling base of active rental  copiers,
and should continue in the near term.

OPERATING COSTS AND EXPENSES

Gross  profits  for the third  quarter  and first nine months of 1994 were $14.3
million and $43.3  million,  respectively,  compared to $14.2  million and $47.1
million,  respectively,  for the same periods in 1993. Gross margin  percentages
increased  slightly for the third  quarter 1994  compared to 1993,  and declined
slightly for the comparable nine month periods.

Gross profits from the sales of copier and facsimile equipment increased by $1.0
million,  or 23%, for the third quarter 1994 compared to 1993, and increased $.8
million, or 5%, for the nine month period in

                                          15

<PAGE>

                                                                       FORM 10-Q

                       SAVIN CORPORATION AND SUBSIDIARIES
                ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


1994 compared to 1993.  The increase  in both periods was due mainly to   higher
gross  margins from equipment  sales to dealers, the result of favorable product
mixes  and price  increases  more than offsetting an increase in yen-denominated
product costs compared to 1993. Gross margins on equipment sales will come under
downward  pressure, however, during the remainder of 1994 absent any significant
strengthening of the U.S. dollar relative to the Japanese yen.Gross profits from
the sale of supplies increased for the third quarter of 1994 by $.2  million, or
3%, and decreased for the first  nine  months  of 1994  by $1.1  million, or 7%,
compared to the respective periods in 1993. The increase  for the  third quarter
was due to higher volume and higher gross margins on  supply  sales  to dealers,
offset by lower volume of supply sales to direct customers. The decline in gross
profits from supply sales for the nine month period in 1994  resulted from  both
lower  sales  volume  to  direct  customers  and  a  less profitable product mix
compared to 1993.

Service  gross  profits  for the third  quarter  and first  nine  months of 1994
declined $.9 million, or 22%, and $3.0 million, also 22%, respectively, compared
to 1993.  The decrease for both  periods is primarily  due to lower  maintenance
agreement  revenues  in 1994 from  direct  customers,  which has not been  fully
offset by service overhead cost reductions.

Rental  gross  profits  decreased  by $.2  million and $.5 million for the third
quarter  and first  nine  months  of 1994,  respectively,  compared  to the same
periods in 1993.  The decline in rental  revenue for the two periods was largely
offset by lower  depreciation  and commission  expense in 1994, as the Company's
base of active rentals continues to decline.

Selling and administrative expense increased $.2 million and $.6 million for the
third  quarter  and first nine months of 1994,  respectively,  compared to 1993.
Depreciation and amortization  expense  increased by $.2 million and $.6 million
for the third  quarter  and nine  month  periods,  respectively,  mainly  due to
Chapter  11-related  fair value  adjustments.  Bad debt  expense  increased  $.1
million  and  $.6  million  for  the  third  quarter  and  nine  month  periods,
respectively,  due to higher  accrual  rates in 1994.  Professional  fee expense
increased  by $.1 million  and $.3 million for the third  quarter and first nine
months of 1994,  respectively.  Offsetting these increases for the third quarter
and first nine  months of 1994 are lower  salary  expense  ($.1  million and $.5
million,  respectively)  and lower  business  tax expense  ($.1  million and $.2
million, respectively).

INTEREST EXPENSE

Interest  expense for the third quarter and first nine months of 1994  decreased
$.2 million and $.7 million, respectively, compared to the same periods in 1993.
The decrease was mainly due to lower Foothill Capital  Corporation  ("Foothill")
fees and the repayment of a financing agreement by the Company in December 1993.



                                          16

<PAGE>

                                                                       FORM 10-Q

                       SAVIN CORPORATION AND SUBSIDIARIES
                ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


OTHER INCOME

Other income for the third quarter and first nine months of 1993 includes a gain
of $.5 million on the sale of an idle warehouse facility.

REORGANIZATION ITEMS

The Company  recorded  charges of $1.2  million  and $3.1  million for the third
quarter  and first nine  months of 1993,  respectively.  These  charges  include
professional  fees  incurred  during the  respective  periods  offset in part by
interest income earned on the Company's cash balances.

EXTRAORDINARY ITEM

During the first nine months of 1994, SCC recorded an extraordinary  item from a
gain on the forgiveness of debt of $1.0 million, net of taxes.

LIQUIDITY AND CAPITAL RESOURCES

The Company  reported a $7.5 million  decrease in cash for the first nine months
of 1994,  compared to an increase in cash of $5.4 million for the same period in
1993.  Sources of cash were $10.0 million from  operations  adjusted for noncash
activities,  $3.1  million in net  proceeds  under the SCC Credit  Facility  and
Foothill Facility  (defined below) and $5.5 million from decreased  inventories.
Primary  uses of cash  were  $6.4  million  in  settlement  of the AFF  Facility
(defined below), $5.6 million for increased trade receivables,  $5.4 million for
accounts  payable  and accrued  expense  payments,  $2.2  million in payments of
long-term debt and $4.5 million for the acquisition of rental machines and other
equipment.

Upon  emergence  from Chapter 11 protection on December 14, 1993,  Savin entered
into an $18 million  working  capital  facility (the "Foothill  Facility")  with
Foothill.  The Foothill  Facility allows Savin to borrow funds and obtain letter
of credit support based on Savin's level of qualifying  accounts  receivable and
inventory  (the  "Available  Collateral").  The Foothill  Facility  supports two
standby  letters of credit (the "Security  Pacific L/Cs") totaling $9.0 million,
which were issued during early 1992 by Security  Pacific National Bank (now part
of Bank of America),  in favor of Ricoh  Corporation,  Savin's primary  supplier
("Ricoh"),  to be used for product  purchases  by Savin from Ricoh.  Without the
Security Pacific L/Cs and/or an alternate financing  arrangement,  Ricoh may not
be willing to produce and deliver  products to Savin.  The Security Pacific L/Cs
were  extended  in 1994 and expire on  December  9, 1994.  The  Company  has the
ability  and  intent  to  extend  the  Security  Pacific  L/Cs or to make  other
arrangements  to  satisfy  Ricoh's  requirements,  if  necessary.  The  Foothill
Facility also  supports a standby  letter of credit issued by Bank of America in
October 1993 and  expiring in November  1994 for $215,000 to be used as security
for the rental of a facility.

                                          17

<PAGE>

                                                                       FORM 10-Q

                       SAVIN CORPORATION AND SUBSIDIARIES
                ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

At  October  1, 1994,  the  maximum  amount of  available  borrowings  under the
Foothill  Facility based upon the Available  Collateral  was $16.9  million,  of
which $9.2  million was used to support  the letters of credit.  There were cash
advances of $1.3 million and $22 of accrued fees outstanding at October 1, 1994.
The Foothill  Facility was amended on March 28, 1994 as of the  Effective  Date,
with  respect to certain  covenants.  At October  1, 1994,  the  Company  was in
compliance with the restrictive covenants contained in the Foothill Facility, as
amended.

During February 1994, SCC, a wholly-owned  subsidiary not a party to the Chapter
11 Filings,  entered into financing  arrangements with Foothill (the "SCC Credit
Facility").  Under the SCC Credit Facility,  Foothill provides a secured line of
credit  to SCC up to a  maximum  of $7.0  million.  Based  on  SCC's  qualifying
accounts  receivable  collateral  at  October  1,  1994 the  maximum  amount  of
available  borrowings  at that date was $5.0 million.  SCC  routinely  draws and
repays  funds under the SCC Credit  Facility in  accordance  with SCC's  capital
requirements.  At October 1, 1994,  $1.8 million was  outstanding  under the SCC
Credit  Facility and SCC was in compliance  with the covenants  contained in the
SCC Credit Facility.

SCC entered  into the SCC Credit  Facility in order to repay a previous  secured
line of credit which had been obtained in 1989 from Atlantic  Financial  Federal
(the "AFF Facility").  The AFF Facility had been  administered by the Resolution
Trust  Corporation  (the "RTC"),  or its assignees,  since  December 1989,  when
Atlantic  Financial  Federal went into  receivership.  At January 1, 1994,  $7.0
million  of  principal  and $.9  million  of accrued  and  unpaid  interest  was
outstanding under the AFF Facility.  In February 1994, the RTC agreed to accept,
and SCC paid,  $6.4 million in full  satisfaction of all amounts owed to the RTC
by SCC under the AFF Facility.  Accordingly, SCC recorded an extraordinary gain,
net  of  $.6  million  in  taxes,  of  $1.0  million  in  February  1994  on the
extinguishment of the AFF Facility.

The  viability  of the  Company,  and its  ability to  continue  operations,  is
directly  dependent  upon  generating  working  capital  through  operations and
continuing credit availability under the Foothill Facility.  In addition,  in an
effort to improve its working capital  position,  the Company  routinely adjusts
the scheduled arrivals of, and payment for, products to match demand levels. The
Company also has recognized  $10.4 million in deferred tax assets,  which,  when
realized,  will provide future benefits to the Company's liquidity.  The Company
believes it will have adequate capital  resources  generated from operations and
from the Foothill  Facility and the SCC Credit  Facility to meet its foreseeable
capital requirements and to fund future operations.

                                          18

<PAGE>

                                                                       FORM 10-Q

                         SAVIN CORPORATION AND SUBSIDIARIES
                             PART II - OTHER INFORMATION

Item 6.          Exhibits and Reports on Form 8-K

(a)   Exhibit 27--Financial Data Schedule.

(b)   The  Company  filed  a  Current  Report  on  Form  8-K  on  July  5,  1994
      reporting the  resignation  of Brian L.  Merriman,  the President of Savin
      Corporation.

                                          19
<PAGE>
                                                                       FORM 10-Q

                                     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.


      November 11, 1994                         SAVIN CORPORATION



                                          By:       /s/ D. Thomas Abbott
                                              ................................
                                                      D. THOMAS ABBOTT
                                                   Chairman of the Board
                                               (Principal Executive Officer)



                                          By:   /s/  Thomas L. Salierno, Jr.
                                             ................................
                                                   THOMAS L. SALIERNO, JR.
                                           Corporate Vice President, Controller
                                                        and Treasurer
                                               (Principal Accounting Officer)

                                         20



<TABLE> <S> <C>

<ARTICLE>                              5
<MULTIPLIER>                           1,000
       
<S>                                    <C>
<PERIOD-TYPE>                                9-MOS
<FISCAL-YEAR-END>                      DEC-31-1994
<PERIOD-END>                           OCT-01-1994
<CASH>                                       3,516
<SECURITIES>                                     0
<RECEIVABLES>                               29,155
<ALLOWANCES>                                 4,928
<INVENTORY>                                 15,985
<CURRENT-ASSETS>                            51,387
<PP&E>                                      10,083
<DEPRECIATION>                               3,047
<TOTAL-ASSETS>                              75,387
<CURRENT-LIABILITIES>                       44,713
<BONDS>                                          0
<COMMON>                                         4
                            0
                                      0
<OTHER-SE>                                  29,372
<TOTAL-LIABILITY-AND-EQUITY>                75,387
<SALES>                                     93,479
<TOTAL-REVENUES>                           143,050
<CGS>                                       68,575
<TOTAL-COSTS>                               99,740
<OTHER-EXPENSES>                            37,279
<LOSS-PROVISION>                               185
<INTEREST-EXPENSE>                           1,169
<INCOME-PRETAX>                              4,807
<INCOME-TAX>                                 1,923
<INCOME-CONTINUING>                          2,884
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                961
<CHANGES>                                        0
<NET-INCOME>                                 3,845
<EPS-PRIMARY>                                 1.01
<EPS-DILUTED>                                 1.01
        


</TABLE>


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