INTER TEL INC
10-Q, 1996-08-14
TELEPHONE & TELEGRAPH APPARATUS
Previous: HUTTON CONAM REALTY INVESTORS 81, 10-Q, 1996-08-14
Next: UNIT INSTRUMENTS INC, 8-K/A, 1996-08-14



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                           --------------------------

                                    FORM 10-Q

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

For the quarter ended                                    Commission File Number:

    June 30, 1996                                                0-10211


                             INTER-TEL, INCORPORATED


Incorporated in the State of Arizona                       I.R.S. No. 86-0220994


                        120 North 44th Street, Suite 200
                           Phoenix, Arizona 85034-1822

                                 (602) 302-8900



                                  Common Stock
               (12,928,981 shares outstanding as of June 30, 1996)

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

INTER-TEL, INCORPORATED AND SUBSIDIARIES


                                                                            Page

PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited)

         Condensed consolidated balance sheets--June 30,                       3
         1996 and December 31, 1995

         Condensed consolidated statements of income--Three                    4
         and six months ended June 30, 1996 and June 30, 1995

         Condensed consolidated statements of cash flows                       5
         --Three and six months ended June 30, 1996 and
         June 30, 1995

         Notes to condensed consolidated financial                             6
         statements--June 30, 1996

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

PART II.  OTHER INFORMATION                                                   19

SIGNATURES                                                                    21

EXHIBIT 11.1                                                                  22

                                       2
<PAGE>
PART I.  FINANCIAL INFORMATION

INTER-TEL, INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(In thousands)                                         June 30,     December 31,
                                                         1996           1995
                                                         ----           ----
ASSETS
CURRENT ASSETS
     Cash and equivalents                             $  31,924       $  39,640
     Accounts receivable - net                           35,044          29,789
     Inventories                                         20,842          20,580
     Net investment in sales-leases                       5,913           3,629
     Prepaid expenses and other assets                    5,390           4,501
                                                      ---------       ---------
     TOTAL CURRENT ASSETS                                99,113          98,139

PROPERTY & EQUIPMENT                                     12,410          11,813
OTHER ASSETS                                              9,869           8,815
                                                      ---------       ---------
                                                      $ 121,392       $ 118,767
                                                      =========       =========

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
     Accounts payable                                     6,798       $  11,262
     Other current liabilities                           10,736          11,254
                                                      ---------       ---------
     TOTAL CURRENT LIABILITIES                           17,534          22,516

DEFERRED TAXES AND OTHER LIABILITIES                     12,513          11,134
SHAREHOLDERS' EQUITY
     Common stock                                        59,453          58,966
     Retained earnings                                   32,105          26,422
     Equity adjustment for foreign
        currency translation                               (110)           (112)
                                                      ---------       ---------
                                                         91,448          85,276
     Less receivable from Employee
        Stock Ownership Trust                              (103)           (159)
                                                      ---------       ---------
     TOTAL SHAREHOLDERS' EQUITY                          91,345          85,117
                                                      ---------       ---------
                                                      $ 121,392       $ 118,767
                                                      =========       =========
                                       3
<PAGE>
INTER-TEL, INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (1)

<TABLE>
<CAPTION>
(In thousands, except                                       Three Months                  Six Months          
per share amounts)                                         Ended June 30,                Ended June 30,       
                                                          1996       1995               1996       1995       
                                                         -----      ------              -----      ------     
<S>                                                    <C>         <C>                <C>         <C>         
NET SALES                                              $ 43,736    $ 36,924           $ 85,949    $ 71,942    
Cost of sales                                            24,628      21,665             47,529      42,409    
                                                       --------    --------           --------    --------    
GROSS PROFIT                                             19,108      15,259             38,420      29,533    
                                                                                                              
     Research & development                               1,661       1,422              3,365       2,880    
     Selling, general, and administrative                13,138      10,572             26,338      20,731    
     Special charge                                          --       1,315(2)              --       1,315(2) 
                                                       --------    --------           --------    --------    
                                                         14,799      13,309             29,703      24,926    
                                                       --------    --------           --------    --------    
                                                                                                              
OPERATING INCOME                                          4,309       1,950(2)           8,717       4,607(2) 
                                                                                                              
     Interest and other income                              517         247                963         553    
     Interest expense                                       (29)        (44)               (33)        (78)   
                                                       --------    --------           --------    --------    
                                                                                                              
INCOME BEFORE TAXES                                       4,797       2,153(2)           9,647       5,082(2) 
     Income taxes                                         2,013         811              3,964       1,906    
                                                       --------    --------           --------    --------    
                                                                                                              
NET INCOME                                             $  2,784    $  1,342(2)        $  5,683    $  3,176(2) 
                                                       ========    ========           ========    ========    
                                                                                                              
NET INCOME PER SHARE                                   $    .21    $    .12(2)        $    .43    $    .28(2) 
                                                       ========    ========           ========    ========    
                                                                                                              
     Average number of shares                                                                                 
         outstanding                                     13,431      11,239             13,358      11,177    
                                                       ========    ========           ========    ========    
</TABLE>

(1) Financial data for all periods have been restated to reflect the acquisition
of Florida Telephone  Systems,  Inc. in May 1996,  accounted for as a pooling of
interests.

(2) Operating  income in 1995  includes a special  charge of  $1,315,000,  which
reduced net income by $815,000,  or $.07 per share. This special charge reflects
the  costs  associated  with  integrating  the  operations  of the two  acquired
companies.  Without  this  special  charge,  the  Company  would  have  reported
operating  income of  approximately  $3,240,000 and net income of  approximately
$2,139,000, or $.19 per share, in the quarter ended June 30, 1995, and operating
income of approximately  $5,842,000 and net income of approximately  $3,924,000,
or $.35 per share, in the six months ended June 30, 1995.

                                       4
<PAGE>
INTER-TEL, INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)(1)
<TABLE>
<CAPTION>
(In thousands, except                                          Three Months              Six Months        
per share amounts)                                             Ended June 30,          Ended June 30,      
                                                              1996        1995         1996       1995     
                                                              ----        ----         ----       ----     
<S>                                                         <C>         <C>         <C>         <C>        
OPERATING ACTIVITIES                                                                                       
     NET INCOME                                             $  2,784    $  1,342    $  5,683    $  3,176   
     Adjustments to reflect operating activities:                                                          
       Depreciation and amortization                             973         584       1,894       1,112      
       Changes in operating assets and liabilities            (8,906)     (5,027)    (16,136)     (7,780)  
       Other                                                     565       2,127       2,695       2,015   
                                                            --------    --------    --------    --------   
                                                                                                           
     NET CASH PROVED BY (USED IN)                                                                          
       OPERATING ACTIVITIES                                   (4,584)       (974)     (5,864)     (1,477)  
                                                                                                           
INVESTING ACTIVITIES                                                                                       
     Proceeds from disposal of property                                                                    
       and equipment                                             132          --         132           1   
     Additions to property and equipment                        (873)     (1,397)     (2,470)     (4,002)  
                                                            --------    --------    --------    --------   
                                                                                                           
     NET CASH PROVIDED BY INVESTING                                                                        
       ACTIVITIES                                               (741)     (1,397)     (2,338)     (4,001)  
                                                                                                           
FINANCING ACTIVITIES
     Payments on long-term debt                                   --          (2)         --          (6) 
     Proceeds from exercise of stock options                     397         208         486         305   
                                                            --------    --------    --------    --------   
                                                                                                           
     NET CASH PROVIDED BY FINANCING                                                                        
       ACTIVITIES                                                397         206         486         299   
     DECREASE IN CASH AND EQUIVALENTS                         (4,928)     (2,165)     (7,716)     (5,179)  
                                                                                                           
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD                   36,852      12,553      39,640      15,567   
                                                            --------    --------    --------    --------   
                                                                                                           
CASH AND EQUIVALENTS AT END OF PERIOD                       $ 31,924    $ 10,388    $ 31,924    $ 10,388   
                                                            ========    ========    ========    ========   
</TABLE>                                                    

(1) Financial data for all periods have been restated to reflect the acquisition
    of Florida Telephone Systems,  Inc. in May 1996,  accounted for as a pooling
    of interests.

                                       5
<PAGE>
INTER-TEL, INCORPORATED AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 
(Unaudited)

June 30, 1996

NOTE A--BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information and with the  instructions to Form 10-Q and Rule 10-01 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring  accruals)  considered  necessary for a fair presentation of
the results for the interim  periods  presented  have been  included.  Operating
results  for the three and six months  ended June 30,  1996 are not  necessarily
indicative of the results that may be expected for the year ending  December 31,
1996. For further  information,  refer to the consolidated  financial statements
and footnotes  thereto  included in the Company's annual report on Form 10-K for
the year ended December 31, 1995.

NOTE B--INCOME PER SHARE

Primary  income  per  share is based on the  weighted  average  number of common
shares outstanding during each period and common stock equivalents.

NOTE C--RESTATEMENT FOR POOLING OF INTERESTS

The financial statements for all prior periods have been restated to include the
accounts of Florida Telephone Systems,  Inc. ("FTS"),  which was acquired by the
Company in a pooling  of  interests  transaction  in May 1996,  in which  48,193
shares  of  Inter-Tel  Common  Stock  were  issued.  FTS  did not  constitute  a
significant  subsidiary as defined under the  regulations.  In the statements of
income  for the six  months  ended  June 30,  1995 net sales  increased  by $1.0
million and net income increased by $67,000 as a result of the restatement.  The
restatement  did not affect earnings per share for the six months ended June 30,
1995. In the  statements of income for the three months ended March 31, 1996 net
sales and net income  increased  by $472,000  and  $23,000,  respectively,  as a
result of the restatement. The restatement did not affect earnings per share for
the first quarter,  but was dilutive by approximately $.01 per share for the six
months ended June 30, 1996.

                                        6
<PAGE>
NOTE D--SPECIAL CHARGE

Net income in the three  months and six months  ended June 30,  1995  includes a
special charge  reflecting the costs  associated with integrating the operations
of American Telcom Corp. of Georgia, Inc. and Access West, Inc. during May 1995.
The special charge  principally  includes costs  associated  with  redundancy in
inventories,  equipment abandonment,  the combination and relocation of business
operations, employee reductions, and the write-off of intangible assets. Without
this special charge, the Company would have reported net income of $2.2 million,
or $.19 per share for the second quarter,  and $4.0 million,  or $.36 per share,
in the six months ended June 30, 1995.

PART I.

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

Overview

     Inter-Tel is a single point of contact,  full service solutions  integrator
providing AXXESS and Axxent digital communication platforms, AxxessoryTalk voice
processing  platforms,  call processing  software and voice processing  software
along  with  various  other  productivity   enhancing   software   applications,
computer-telephony  integration,  and network services and long distance calling
services,  as well as maintenance,  leasing and support services.  The Company's
Common  Stock is quoted on the Nasdaq  National  Market  System under the symbol
INTL.

     This Report on Form 10-Q  contains  forward-looking  statements  within the
meaning of Section  27A of the  Securities  Act of 1933 and  Section  21E of the
Securities  Exchange Act of 1934.  Actual results could differ  materially  from
those  projected  in the  forward-looking  statements  as a result  of many risk
factors, including,  without limitation, those set forth under "Factors That May
Affect Future Results Of Operations" below.

Results of Operations

         Net sales  for the  second  quarter  of 1996  increased  18.4% to $43.7
million from $36.9 million in the second  quarter of 1995.  Net sales  increased
19.5% to $85.9 million in the first six months of 1996 from $71.9 million in the
first six  months of 1995.  For the six months  ended  June 30,  1996 sales from
wholesale distribution accounted for approximately $5.6 million of the increase,
with direct  sales office  sales  increasing  approximately  $4.6  million.  The
remaining increases occurred in long distance sales and other operations.

                                       7
<PAGE>
         The following table sets forth certain  statement of operations data of
the Company expressed as a percentage of net sales for the periods indicated:
<TABLE>
<CAPTION>
                                  Three Months Ended June 30,           Six Months Ended June 30,
                                  ---------------------------           -------------------------
                                      1996           1995                   1996         1995
                                      ----           ----                   ----         ----
<S>                                  <C>            <C>                    <C>          <C>   
Net Sales                            100.0%         100.0%                 100.0%       100.0%
Cost of Sales                         56.3           58.7                   55.3         58.9
                                     -----          -----                  -----        ----- 
Gross profit                          43.7           41.3                   44.7         41.1
Research and development               3.8            3.9                    3.9          4.0
Selling, general and
     administrative                   30.0           28.6                   30.7         28.9
Special charge                         --             3.6                     --          1.8
                                     -----          -----                  -----        ----- 
Operating income                       9.9            5.2                   10.1          6.4
Interest and other income              1.2            0.7                    1.1          0.7
Interest expense                       0.1            0.1                     --          0.1
Income taxes                           4.6            2.2                    4.6          2.6
                                     -----          -----                  -----        ----- 
Net income                             6.4%           3.6 %                  6.6%         4.4%
                                     =====          =====                  =====        ===== 
</TABLE>

         Gross profit for the second  quarter of 1996  increased  25.2% to $19.1
million,  or 43.7% of net sales, from $15.3 million,  or 41.3% of net sales, for
the second quarter of 1995. Gross profit increased to $38.4 million, or 44.7% of
net sales,  in the first six months of 1996 from $29.5 million,  or 41.1% of net
sales, in the first six months of 1995.  Gross margin  increased  primarily as a
result  of  higher  sales  of  AXXESS  digital  communication  platforms,   call
processing  software and voice processing software as a percentage of net sales,
which was offset in part by a higher  percentage  of sales  through  dealers and
increased  sales of the company's  network  services and long  distance  calling
services.

         Research  and  development  expenses  for the  second  quarter  of 1996
increased to $1.7 million,  or 3.8% of net sales, from $1.4 million,  or 3.9% of
net sales,  for the second quarter of 1995.  Research and  development  expenses
increased to $3.4 million, or 3.9% of net sales, in the first six months of 1996
from $2.9 million,  or 4.0% of net sales,  in the first six months of 1995.  The
increases in both periods were primarily  attributable  to expenses  relating to
the development and  introduction  of new products,  including  expansion of the
AXXESS digital communication  platform to 512 ports,  expansion of the Inter-Tel
Axxent digital  communication  platform to 36 ports,  AxxessoryTalk  version 4.0
voice processing software,  and continuing  development of other call processing
and voice processing software, CTI products and a line of call processing, voice
processing,  unified messaging,  and internet software which is designed to work
on standard IBM  compatible X86 servers.  The Company  expects that research and
development expenses may continue to increase in absolute dollars as the Company
continues  to develop new call  processing  and voice  processing  software  and
enhance existing technologies and products. These expenses may vary, however, as
a percentage of net sales.

         Selling,  general and administrative expenses for the second quarter of
1996  increased  24.3% to $13.1  million,  or 30.0%  of net  sales,  from  $10.6
million, or 28.6%

                                       8
<PAGE>
of  net  sales,   for  the  second  quarter  of  1995.   Selling,   general  and
administrative  expenses  increased to $26.3 million,  or 30.6% of net sales, in
the first six months of 1996 from $20.7 million,  or 28.8% of net sales,  in the
first  six  months  of  1995.  The  increases,  both in total  dollars  and as a
percentage  of sales,  for the quarter and six months ended June 30, 1996,  were
primarily  attributable to the costs associated with the  implementation  of the
Company's  management   information  systems,   including  higher  depreciation,
maintenance, consulting fees, personnel costs and related expenses. In addition,
the Company  increased  its sales and  technical  training  staff,  expanded its
credit management group and made increases in receivables reserves.  The Company
also  continues  to  hire  and  train  additional  sales  personnel   throughout
Inter-Tel's direct sales offices and provide additional  marketing resources and
sales  personnel for the expanded  dealer  network and for network  services and
long  distance  services.  Higher  sales  commissions  were also paid based upon
increased  levels of net sales.  The Company  expects that selling,  general and
administrative  expenses may continue to increase in absolute  dollars,  but may
vary as a percentage of net sales.


         Other income in both periods consisted primarily of interest income and
increased  in 1996 by the  temporary  investment  of the net  proceeds  from the
public offering of common stock in August 1995. Interest expense during 1996 has
been virtually eliminated.

         Net income for the second quarter  increased 108% to $2.8 million ($.21
per  share)  compared  to net  income of $1.3  million  ($.12 per share) for the
second quarter of 1995. Net income increased 78.9% to $5.7 million,  or $.43 per
share, in the first six months of 1996 from $3.2 million,  or $.28 per share, in
the first six months of 1995.  The 1996  earnings  per share  calculations  were
affected by the issuance of an additional  2,000,000 shares of stock as a result
of the Company's secondary stock offering that closed in August 1995. Net income
in the  second  quarter  of 1995  includes  a special  charge  of  approximately
$815,000,  or $.07 per share,  reflecting the costs  associated with integrating
the  operations of the American  Telcom Corp. of Georgia,  Inc. and Access West,
Inc. in May 1995. The special charge principally  includes costs associated with
redundancy in inventories, equipment abandonment, the combination and relocation
of business operations,  employee terminations,  and the write-off of intangible
assets.

Inflation/Currency Fluctuation

                                       9
<PAGE>
         Inflation and currency  fluctuations have not previously had a material
impact on Inter-Tel's operations. International sales and procurement agreements
have traditionally been denominated in U.S.  currency.  Moreover,  a significant
amount of contract manufacturing has been or is expected to be moved to domestic
sources.  The expansion of  international  operations in the United  Kingdom and
Europe and  anticipated  sales in Japan and Asia and  elsewhere  could result in
higher international sales as a percentage of total revenues,  but international
revenues are currently not significant.

Liquidity and Capital Resources

         The Company continues to expand its dealer network,  which has required
and is expected to continue to require  working  capital for increased  accounts
receivables  and  inventories.  During  the first six  months of 1996,  accounts
receivable  and  inventories  increased  approximately  $5.5  million.  Accounts
receivable and inventories  have increased in part due to higher  revenues.  The
increase in accounts  receivable  and  inventories  during 1996 was  principally
funded by operating cash flows and existing cash balances.  During the first six
months of 1996,  accounts payable also decreased  approximately $4.5 million due
primarily  to the delayed  payment of 1995 year end  expenses as a result of the
conversion to the Company's new information systems during the fourth quarter of
1995. In addition,  the Company made capital expenditures  totaling $2.5 million
in the first six months of 1996.  The  Company  anticipates  additional  capital
expenditures during 1996,  principally  relating to improvement of the operation
of the Company's  management  information systems. At June 30, 1996, the Company
had $31.9  million in cash and  equivalents,  which  represents  a  decrease  of
approximately $7.7 million from December 31, 1995.

         The  Company  has a loan  agreement  with Bank One,  Arizona,  NA which
provides for a $5.0  million,  unsecured  revolving  line of credit.  The credit
facility is annually  renewable and is available  through April 30, 1997.  Under
the credit  facility,  the  Company  has the option to borrow at a prime rate or
adjusted  LIBOR  interest  rate.  During the six months ended June 30, 1996, the
credit facility was used primarily to support international letters of credit to
suppliers.

         During the third quarter of 1995, the Company  completed a public stock
offering.  A  portion  of the net  proceeds  may be used  to  finance  strategic
acquisitions or corporate  alliances.  The Company intends to use the balance of
the net proceeds primarily for working capital, capital expenditures relating to
the upgrade of infrastructure and other general corporate purposes.

         The Company offers to its customers lease financing and other services,
including its Totalease program,  through its Inter-Tel Leasing subsidiary.  The
Company funds these programs in part through the sale to financial  institutions
of rental income streams under the leases.  Resold lease rentals  totaling $51.2
million and $37.3  million  remain  unbilled at June 30, 1996 and  December  31,
1995,  respectively.  The Company is obligated to repurchase such income streams
in the event of defaults by lease customers and, accordingly, maintains reserves
based

                                       10
<PAGE>
upon loss  experience  and past due  accounts.  Although the Company to date has
been able to resell the  rental  streams  from  leases  under its lease  program
profitably and on a substantially current basis, the timing and profitability of
lease  resales  could  impact the  Company's  business  and  operating  results,
particularly  in an  environment  of  fluctuating  interest  rates and  economic
uncertainty. If the Company is required to repurchase rental streams and realize
losses thereon in amounts exceeding its reserves,  its operating results will be
adversely affected.

         The Company  believes that its working  capital and credit  facilities,
together with the net proceeds from its 1995 public  offering and cash generated
from  operations,  will be  sufficient to fund  purchases of capital  equipment,
finance cash  acquisitions  which the Company may consider and provide  adequate
working  capital  for  the  foreseeable  future.  However,  to the  extent  that
additional funds are required in the future to address working capital needs and
to provide  funding  for  capital  expenditures,  expansion  of the  business or
additional acquisitions,  the Company will seek additional financing.  There can
be no assurance that additional  financing will be available when required or on
acceptable terms.

Factors That May Affect Results of Future Operations

In evaluating the Company's  business,  prospective  investors  should carefully
consider the following factors in addition to the other information presented in
this Form 10-Q.

Rapid   Technological   Change  And   Dependence  On  New  And  Timely   Product
Introductions

      The  market  for  the  Company's   software,   products  and  services  is
characterized  by rapid  technological  change  and  continuing  demand  for new
products, features and applications.  Current competitors or new market entrants
may develop new products or product  features  that could  adversely  affect the
competitive  position  of  the  Company's  products.   Accordingly,  the  timely
introduction  of new  products  and  product  features,  as  well  as  new  call
processing  and  voice  processing  applications,  will be a key  factor  in the
Company's future success.  Occasionally,  new products contain undetected errors
or "bugs" when  released.  Such bugs may result from bugs  contained in software
products  offered by the  Company's  suppliers  or other third  parties that are
intended to be compatible  with the Company's  products,  over which the Company
has little or no control.  Although the Company  seeks to minimize the number of
bugs in its products by its test  procedures and strict quality  control,  there
can be no assurance  that its new products  will be error free when  introduced.
Any significant delay in the commercial  introduction of the Company's  products
due to bugs, any design modifications required to correct bugs or any impairment
of  customer  satisfaction  as a result of bugs could  have a  material  adverse
effect on the  Company's  business  and  operating  results.  In  addition,  new
products often take several months before their  manufacturing  costs stabilize,
which may  adversely  affect  operating  results for a period of time  following
introduction.  The Company  introduced ISDN on its AXXESS digital  communication
platform to controlled product 

                                       11
<PAGE>
introduction,  expanded the size of the AXXESS and Inter-Tel  Axxent  platforms,
and  introduced a number of upgrades to its existing  AxxessoryTalk  and IVX-500
voice  processing  platforms  during the past 12  months.  In the event that the
Company were to fail to successfully introduce new platforms,  software products
or services or upgrades to its  existing  platforms or products on a regular and
timely basis, demand for the Company's existing platforms, software products and
services  could  decline,  which  could  have a material  adverse  effect on the
Company's  business and operating  results.  There can be no assurance  that the
Company will be able to successfully  develop new platforms,  software products,
services,  technologies  and  applications  on a  timely  basis as  required  by
changing market needs or that new platforms,  software  products or enhancements
thereto, including its recently announced products and upgrades, when introduced
by the Company will achieve market acceptance.  See "Management's Discussion and
Analysis of Financial Condition and Results of Operations."

      The Company has  recently  developed  and  continues  to develop  software
products  designed to address the emerging  market for the  convergence of voice
and data applications, namely computer telephone integration ("CTI"). If the CTI
market fails to develop or grows more slowly than the Company anticipates, or if
the  Company is unable  for any reason to  capitalize  on this  emerging  market
opportunity,  the Company's  business and operating  results could be materially
adversely affected.

Dependence Upon Contract Manufacturers And Component Suppliers

      Certain components used in the Company's digital communication  platforms,
including certain microprocessors, integrated circuits, power supplies and voice
processing  interface  cards,  are currently  available  from a single source or
limited sources of supply, and certain of these components, including integrated
circuits,  are currently in limited supply.  In addition,  the Company currently
manufactures  its products  through a limited  number of contract  manufacturers
located in the United  States,  the  Philippines  and the  People's  Republic of
China. Foreign  manufacturing  facilities are subject to changes in governmental
policies, imposition of tariffs and import restrictions and other factors beyond
the Company's control. Varian Associates, Inc. ("Varian") currently manufactures
a  significant  portion of the  Company's  products at Varian's  Tempe,  Arizona
facility,  including substantially all of the printed circuit boards used in the
AXXESS and Inter-Tel Axxent digital communication platforms.  From time to time,
the Company has  experienced  delays in the supply of  components  and  finished
goods and there can be no assurance  that the Company will not  experience  such
delays in the  future.  The  Company's  reliance  on third  party  manufacturers
involves a number of additional  risks,  including reduced control over delivery
schedules,  quality  assurance  and costs.  Any delay in delivery or shortage of
supply of components or finished goods from Varian or any other supplier, or the
Company's  inability to develop in a timely  manner  alternative  or  additional
sources if and when  required,  could damage the  Company's  relationships  with
current and prospective  customers and could 

                                       12
<PAGE>
materially and adversely  affect the Company's  business and operating  results.
The Company has no long term  agreements  with its  suppliers  that  require the
suppliers to provide fixed  quantities  of  components or finished  goods at set
prices.  There can be no assurance  that the Company will be able to continue to
obtain  components or finished  goods in sufficient  quantities or quality or on
favorable pricing and delivery terms in the future.

Competition

      The market for the  Company's  digital  communication  platforms is highly
competitive and in recent periods has been  characterized  by pricing  pressures
and  business   consolidations.   The  Company's   competitors   include  Lucent
Technologies,   formerly  AT&T  Corp.  ("AT&T")  and  Northern  Telecom  Limited
("NorTel"),  as well as Comdial Corporation  ("Comdial"),  EXECUTONE Information
Systems, Inc.  ("Executone"),  Mitel Corporation ("Mitel"),  Panasonic,  Siemens
ROLM Communications Inc. ("ROLM"), Toshiba and others. The Company also competes
against the regional Bell  operating  companies  ("RBOCs"),  which offer systems
produced by one or more of the aforementioned competitors and also offer Centrex
systems in which call  processing  facilities  are  provided  through  equipment
located in the telephone  company's  central  office.  Competition  by the RBOCs
could increase  significantly  if the RBOCs are granted the right to manufacture
telephone  systems  and  equipment  themselves  and/or  to  bundle  the  sale of
equipment with telephone  calling  services,  activities which to date they have
been restricted from undertaking.  Recent legislative initiatives could have the
effect of increasing competition from the RBOCs.

      In the market for voice processing software applications,  including voice
mail,  the  Company  competes  against  Centigram   Communications   Corporation
("Centigram"),   Octel  Communications   Corporation  ("Octel"),   Active  Voice
Corporation ("Active Voice"),  Applied Voice Technology,  Inc. ("AVT") and other
competitors,   including   telephone  systems   manufacturers   such  as  Lucent
Technologies,  formerly  AT&T,  NorTel  and  Siemens  ROLM,  which  offer  voice
processing  systems  under  their  own  label  as well as  through  various  OEM
arrangements.  Certain  of  the  Company's  competitors  may  achieve  marketing
advantages by bundling their voice processing  equipment with sales of telephone
systems,  or by designing  their  telephone  systems so that they do not readily
integrate with independent voice processing systems.  Inter-Tel expects that the
development   of  industry   standards  and  the   acceptance  of  open  systems
architectures in the voice processing market could reduce technical  barriers to
market entry and lead to increased competition.

      In the market for network services and long distance calling services, the
Company  competes  against AT&T,  MCI  Telecommunications  Corporation  ("MCI"),
Sprint Corporation ("Sprint") and other suppliers,  certain of which also supply
the  network  services  and long  distance  calling  services  that the  Company
resells.  Although the Company  acquires a variety of network  services and long
distance calling services in bulk from certain long distance carriers, there can
be no  

                                       13
<PAGE>
assurance  that the Company will be able to purchase those services on favorable
terms  from  one or  more  of such  providers  in the  future.  In  addition,  a
substantial  majority of prospective new long distance customers for the Company
currently  purchase network services and long distance calling services from the
Company's competitors.  The Company believes that it is likely to face increased
competition in the network services and long distance calling services market to
the extent that telecommunications  deregulation enables RBOCs to supply network
services  and long  distance  calling  services  or enables  RBOCs and others to
bundle  network  services  and  long  distance,  local  telephone  and  wireless
services.  Moreover,  the Company  expects to face increased  competition in the
future because low technical barriers to entry will allow new market entrants.

      Many of the Company's competitors have significantly greater financial and
technical   resources,   name   recognition   and  marketing  and   distribution
capabilities  than the  Company.  The  Company  expects  that  competition  will
continue to be intense in the markets  addressed by its  products and  services,
and  there  can be no  assurance  that  the  Company  will be  able  to  compete
successfully in the future.

Management Of Growth;  Implementation And Improvement Of Management  Information
Systems

         The growth in the  Company's  business  has placed,  and is expected to
continue to place, a significant strain on the Company's  personnel,  management
and  other  resources.  The  Company's  ability  to  manage  any  future  growth
effectively will require it to attract, train, motivate and manage new employees
successfully,  to integrate new  employees  into its overall  operations  and to
continue  to improve  its  operational,  financial  and  management  information
systems.  In particular,  the Company  implemented  new  management  information
systems  (MIS) late in 1995.  The  Company  believes  the new MIS  systems  will
significantly  affect many aspects of its business,  including  its  accounting,
operations,   purchasing,   sales  and  marketing   functions.   The  successful
implementation of such systems is crucial to the Company's provision of services
and to enable future growth.  The Company has experienced some difficulty in the
implementation  of its  new MIS  systems.  This  difficulty  has  increased  the
Company's costs,  has had an adverse effect on the Company's  ability to provide
products and services to its customers on a timely basis, and, in addition,  has
caused some delay in coordinating accounting and financial results. There can be
no assurance  that the Company will correct the problems it is  experiencing  in
the  implementation and improvement of the new MIS systems on a timely basis. If
such difficulties  continue,  the Company's business and operating results could
be materially  and adversely  affected.  In addition,  there can be no assurance
that,  once  successfully  implemented,  the new MIS systems will be adequate to
support the Company's operations.

      The Company  has made  strategic  acquisitions  in the past and expects to
continue to do so in the future.  Acquisitions  require a significant  amount of
the Company's management attention and financial and operational resources,  all
of which are limited.  The  integration of acquired  entities may also result in
unexpected  

                                       14
<PAGE>
costs  and   disruptions,   and   significant   fluctuations   in,  or   reduced
predictability  of,  operating  results  from period to period.  There can be no
assurance   that  an  acquisition   will  not  adversely   affect  the  business
relationships  of the  Company or the  acquired  entity  with  their  respective
suppliers or customers. Further, there can be no assurance that the Company will
successfully  integrate  the acquired  operations or achieve any of the intended
benefits  of  an  acquisition.  The  Company's  failure  to  manage  its  growth
effectively  could have a material  adverse effect on its business and operating
results.

Product Protection And Infringement

      The  Company's  future  success is dependent in part upon its  proprietary
technology.  The Company has no patents and relies  principally on copyright and
trade  secret  law  and  contractual  provisions  to  protect  its  intellectual
property. There can be no assurance that any copyright owned by the Company will
not be  invalidated,  circumvented  or  challenged  or that the  rights  granted
thereunder will provide competitive  advantages to the Company.  Further,  there
can be no assurance that others will not develop  technologies  that are similar
or  superior  to the  Company's  technology  or  that  duplicate  the  Company's
technology.  As the Company  expands  its  international  operations,  effective
intellectual  property  protection  may be  unavailable  or  limited  in certain
foreign  countries.  There can be no  assurance  that steps taken by the Company
will prevent misappropriation of its technology.  Litigation may be necessary in
the future to enforce the Company's intellectual property rights, to protect the
Company's trade secrets,  to determine the validity and scope of the proprietary
rights of others,  or to defend  against claims of  infringement  or invalidity.
Such litigation could result in substantial costs and diversion of resources and
could have a material  adverse  effect on the  Company's  business and operating
results.

      From  time to  time,  the  Company  is  subject  to  proceedings  alleging
infringement  by the Company of intellectual  property rights of others.  If any
such claim is  asserted  against the  Company,  the Company may seek to obtain a
license under the third party's  intellectual  property rights.  There can be no
assurance that a license will be available on terms acceptable to the Company or
at all. In the alternative,  the Company could resort to litigation to challenge
any such claim,  which could require the Company to expend  significant sums and
could require the Company to pay  significant  damages,  develop  non-infringing
technology  or acquire  licenses to the  technology  which is the subject of the
asserted infringement,  any of which could have a material adverse effect on the
Company's  business  and  operating  results.  In the event that the  Company is
unable or chooses not to license  such  technology  or decides not to  challenge
such third party's rights,  the Company could  encounter  substantial and costly
delays in product  introductions  while  attempting  to design around such third
party  rights,  or could  decide that the  development,  manufacture  or sale of
products requiring such licenses should be discontinued.

Potential Fluctuations In Quarterly Results; Limited Backlog

                                       15
<PAGE>
      The  Company's  quarterly  operating  results  depend  upon a  variety  of
factors,  including the volume and timing of orders received during the quarter,
the  mix of  products  sold,  mix of  distribution  channels,  general  economic
conditions, patterns of capital spending by customers, the timing of new product
announcements  and  releases  by  the  Company  and  its  competitors,   pricing
pressures,  the level of the Company's  operating  expenses and the availability
and cost of products and components from the Company's suppliers.  The Company's
customers typically require immediate shipment and installation of platforms and
software.  As a result, the Company has historically  operated with a relatively
small backlog,  and sales and operating  results in any quarter are  principally
dependent on orders booked and shipped in that quarter.  Moreover, market demand
for investment in capital equipment such as digital communication  platforms and
associated call processing and voice processing software applications is largely
dependent on general economic conditions, and can vary significantly as a result
of changing  conditions in the economy as a whole. The Company's  expense levels
are based in part on expectations as to future sales and, if sales levels do not
meet expectations,  operating results could be adversely affected. Because sales
of digital  communication  platforms through the Company's dealers produce lower
gross  margins  than sales  through the  Company's  direct  sales  organization,
operating  results  will vary  based  upon the mix of sales  through  direct and
indirect  channels.  Although  the  Company  to date has been able to resell the
rental  streams  from leases under its  Totalease  program  profitably  and on a
substantially  current basis, the timing and profitability of lease resales from
quarter  to  quarter  could  impact  operating   results,   particularly  in  an
environment of fluctuating  interest rates.  Long distance sales have, in recent
periods,  grown at a faster rate than the  Company's  overall net sales and such
sales have lower gross margins than the Company's  core  business.  As a result,
gross  margins  could be  adversely  affected  in the event  that long  distance
calling services continue to increase as a percentage of net sales. In addition,
the Company is subject to seasonality in its operating results, as net sales for
the first and third quarters are frequently  less than those  experienced in the
fourth  and  second  quarters,  respectively.  As a result  of these  and  other
factors,  the  Company  has in the  past  and  could  in the  future  experience
fluctuations  in  sales  and  operating   results  on  a  quarterly  basis.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

Reliance On Dealer Network

A substantial  portion of the Company's net sales is made through its network of
independent  dealers. The Company faces intense competition from other telephone
system and voice processing system manufacturers for such dealers' business,  as
most of the  Company's  dealers  carry  products that compete with the Company's
products.  The Company has no long term agreements with any of its dealers,  and
there can be no assurance  that any such dealer will not promote the products of
the Company's  competitors to the detriment of the Company's products.  The loss
of any  significant  dealer  or  group of  dealers,  or any  event or  condition
adversely affecting the Company's dealer network,  could have a material adverse
effect on the  Company's  business and  operating  results.  In recent years 

                                       16
<PAGE>
the Company has  effected a number of  strategic  acquisitions  of  resellers of
telephony  products and integrated  these  operations  with its existing  direct
sales  operations in the same geographic  areas and in other strategic  markets.
There can be no assurance that one or more of the Company's  dealers will not be
acquired by a competitor  and that the loss of any such dealer so acquired  will
not  adversely  affect  the  Company's  business  and  operating  results.   See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

Risks Of Providing Network Services And Long Distance Services

      Inter-Tel depends on a reliable supply of telecommunications  services and
information  from  several  long  distance  carriers.  Because  it does  not own
transmission  facilities,  the Company relies on long distance  carriers for the
provision  of  network  services  to the  Company's  customers  and for  billing
information.  Long  distance  services  are subject to extensive  and  uncertain
governmental  regulation  on both the federal and state  level.  There can be no
assurance  that the  promulgation  of certain  regulations,  such as regulations
requiring the reduction of direct-dial  billing rates, will not adversely affect
the Company's business and operating results. The Company currently resells long
distance  services  pursuant  to  contracts  with four of the six  largest  long
distance  carriers  with  U.S.  networks.   These  contracts  typically  have  a
multi-year  term in which the  Company's  prices are  relatively  fixed and have
minimum use  requirements.  There can be no assurance that the Company will meet
minimum use commitments,  will be able to negotiate lower rates with carriers in
the  event of any  decrease  in end user  rates  or will be able to  extend  its
contracts with long distance  carriers at prices  favorable to the Company.  The
Company's  ability to continue to expand its long  distance  service  operations
will depend on its ability to continue to secure reliable long distance services
from a number of long distance  carriers and the willingness of such carriers to
continue to make  telecommunications  services and billing information available
to the Company on favorable terms.

Dependence On Key Personnel

      The Company is dependent on the  continued  service of, and its ability to
attract  and  retain,  qualified  technical,  marketing,  sales  and  managerial
personnel. The competition for such personnel is intense, and the loss of any of
such  persons,  as well as the failure to recruit  additional  key technical and
sales personnel in a timely manner,  would have a material adverse effect on the
Company's  business and operating  results.  There can be no assurance  that the
Company will be able to continue to attract and retain the  qualified  personnel
necessary for the development of its business.

Possible Volatility Of Stock Price

      The Company  believes that factors such as  announcements  of developments
relating to the Company's  business,  fluctuations  in the  Company's  operating
results, general conditions in the telecommunications  industry or the worldwide

                                       17
<PAGE>
economy,  changes in legislation or regulation affecting the  telecommunications
industry,  an outbreak of  hostilities,  a shortfall in revenue or earnings from
securities analysts' expectations, announcements of technological innovations or
new products or enhancements by the Company or its competitors,  developments in
intellectual  property rights and  developments  in the Company's  relationships
with its customers and suppliers  could cause the price of the Company's  Common
Stock to  fluctuate,  perhaps  substantially.  In addition,  in recent years the
stock  market in  general,  and the market for  shares of  technology  stocks in
particular,  have experienced extreme price fluctuations,  which have often been
unrelated to the operating  performance of affected  companies.  There can be no
assurance  that  the  market  price  of the  Company's  Common  Stock  will  not
experience significant  fluctuations in the future,  including fluctuations that
are unrelated to the Company's performance.

Concentration Of Ownership

      As of July 1, 1996,  the Company's  Chairman of the Board of Directors and
Chief Executive Officer  beneficially owned approximately 22% of the outstanding
shares  of the  Common  Stock.  As a  result,  he has the  ability  to  exercise
significant  influence  over all  matters  requiring  shareholder  approval.  In
addition,  the  concentration  of ownership could have the effect of delaying or
preventing a change in control of the Company.

                                       18
<PAGE>
INTER-TEL, INCORPORATED AND SUBSIDIARIES

PART II. OTHER INFORMATION

ITEM l.  LEGAL PROCEEDINGS--Not Applicable

ITEM 2.  CHANGES IN SECURITIES--Not Applicable

ITEM 3.  DEFAULTS ON SENIOR SECURITIES--Not Applicable

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITIES
         HOLDERS

         1. On May 2, 1996, at the Company's annual meeting of shareholders, the
         shareholders  of the Company elected the following  directors,  each of
         whom was a nominee of the Company:

         Name                                    Votes For        Votes Withheld
         ----                                    ---------        --------------

         Steven G. Mihaylo                      10,962,778               177,841
         Gary D. Edens                          10,962,606               178,013
         Maurice H. Esperseth                   10,960,778               179,841
         C. Roland Haden                        10,962,778               177,841
         Norman Stout                           10,962,606               178,013
         Kathleen R. Wade                       10,962,271               178,348

         2. The proposal to approve  adoption of an  Amendment to the  Company's
         1990 Directors Stock Option Plan received the following votes:

                                                  Votes For       Percentage

         For:                                   10,703,963            96.08%
         Against:                                  377,488             3.39%
         Abstain                                    26,904             0.24%
         Broker Non Vote:                           32,264             0.29%

         3. The  proposal  to approve  adoption of an  Amendment  to Article IX,
         Paragraph  1  of  the  Company's  Restated  Articles  of  Incorporation
         regarding Indemnification received the following votes:

                                                  Votes For       Percentage

         For:                                    10,198,409         91.54%
         Against:                                   843,374          7.57%

                                       19
<PAGE>
         Abstain:                                    96,036          0.86%
         Broker Non Vote:                             2,800           .03%

         4. The  proposal  to approve  adoption of an  Amendment  to Article IX,
         Paragraph  2  of  the  Company's  Restated  Articles  of  Incorporation
         regarding  Director  Liability  received the following votes: 

                                                  Votes For      Percentage

         For:                                    10,166,904         91.26%
         Against:                                   941,111          8.45%
         Abstain                                     32,604          0.29%

ITEM 5.  OTHER INFORMATION

         In May 1996,  Florida Telephone  Systems,  Inc. ("FTS") was acquired by
         the  Company  in an  exchange  of stock.  A total of 48,193  shares was
         exchanged for all the  outstanding  stock of FTS. This  acquisition did
         not  meet  the  criteria  of  a   significant   subsidiary   under  the
         regulations.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         Exhibits:

         Exhibit 11.1 - Computation of Earnings Per Share

         Exhibit 27.1 - Financial Data Schedule for June 30, 1996

         Exhibit 27.2 - Financial  Data Schedule  (Restated)  for March 31, 1996
                        and December 31, 1995

         Reports on Form 8-K -- None

                                       20
<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.

                                            INTER-TEL, INCORPORATED



Date   August 14, 1996                      /s/  Steven G. Mihaylo
    ------------------                      --------------------------------
                                            Steven G. Mihaylo,
                                            Chairman of the Board
                                            and Chief Executive Officer


Date   August 14, 1996                      /s/ Kurt R. Kneip
    ------------------                      --------------------------------
                                            Kurt R. Kneip,
                                            Vice President
                                            and Chief Financial Officer

                                       21

                                  EXHIBIT 11.1

STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS
<TABLE>
<CAPTION>
(Thousands except                                   Three Months              Six  Months
per share amounts)                                 Ended June 30,            Ended June 30,
                                                   1996       1995           1996      1995
                                                   ----       ----           ----      ----
<S>                                                <C>       <C>            <C>       <C>      
PRIMARY

     Average shares outstanding                    12,874    10,777         12,843    10,748   
                                                                                               
     Net effect of dilutive stock                                                              
       options--based on the                                                                   
       treasury stock method                                                                   
       using average market price                     557       462            515       429   
                                                  -------   -------        -------   -------   
                                                                                               
                         TOTAL                     13,431    11,239         13,358    11,177   
                                                  =======   =======        =======   =======   
                                                                                               
Net Income                                        $ 2,784   $ 1,342        $ 5,683   $ 3,176   
                                                  =======   =======        =======   =======   
                                                                                               
Per share amount                                  $   .21   $   .12        $   .43   $   .28   
                                                  =======   =======        =======   =======   
                                                                                               
FULLY DILUTED                                                                                  
                                                                                               
     Average shares outstanding                    12,874    10,777         12,843    10,748   
                                                                                               
     Net effect of dilutive stock                                                              
       options--based on the treasury                                                          
       stock method using the quarter-                                                         
       end market price, if higher than                                                        
       the average market price                       609       512            609       512   
                                                  -------   -------        -------   -------   
                                                                                               
                         TOTAL                     13,483    11,289         13,452    11,260   
                                                  =======   =======        =======   =======   
                                                                                               
Net income                                        $ 2,784   $ 1,342        $ 5,683   $ 3,176   
                                                  =======   =======        =======   =======   
                                                                                               
Per share amount                                  $   .21   $   .12        $   .42   $   .28   
                                                  =======   =======        =======   =======   
</TABLE>
                                                                           
Note:  Financial  data for all  periods  have been  restated  to  reflect  three
acquisitions  in May 1996 and May  1995,  each  accounted  for as a  pooling  of
interests in which 318,366 total shares were issued.

                                       22

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
                              THIS   SCHEDULE    CONTAINS   SUMMARY    FINANCIAL
                              INFORMATION    EXTRACTED   FROM   THE   INTER-TEL,
                              INCORPORATED AND SUBSIDIARIES FINANCIAL STATEMENTS
                              FOR THE SIX  MONTHS  ENDED  JUNE  30,  1996 AND IS
                              QUALIFIED  IN ITS  ENTIRETY BY  REFERENCE  TO SUCH
                              FINANCIAL STATEMENTS
</LEGEND>
<MULTIPLIER>                                                     1,000
<CURRENCY>                                                U.S. DOLLARS
       
<S>                              <C>
<PERIOD-TYPE>                    6-MOS
<FISCAL-YEAR-END>                                              DEC-31-1996
<PERIOD-START>                                                 JAN-01-1996
<PERIOD-END>                                                   JUN-30-1996
<EXCHANGE-RATE>                                                          1
<CASH>                                                               31924
<SECURITIES>                                                             0
<RECEIVABLES>                                                        37638
<ALLOWANCES>                                                          2594
<INVENTORY>                                                          20842
<CURRENT-ASSETS>                                                     99113
<PP&E>                                                               26678
<DEPRECIATION>                                                       14268
<TOTAL-ASSETS>                                                      121392
<CURRENT-LIABILITIES>                                                17534
<BONDS>                                                                  0
                                                    0
                                                              0
<COMMON>                                                             59453
<OTHER-SE>                                                            (213)
<TOTAL-LIABILITY-AND-EQUITY>                                         91345
<SALES>                                                              85949
<TOTAL-REVENUES>                                                     85949
<CGS>                                                                47529
<TOTAL-COSTS>                                                        47529
<OTHER-EXPENSES>                                                         0
<LOSS-PROVISION>                                                         0
<INTEREST-EXPENSE>                                                      33
<INCOME-PRETAX>                                                       9647
<INCOME-TAX>                                                          3964
<INCOME-CONTINUING>                                                   5683
<DISCONTINUED>                                                           0
<EXTRAORDINARY>                                                          0
<CHANGES>                                                                0
<NET-INCOME>                                                          5683
<EPS-PRIMARY>                                                          .43
<EPS-DILUTED>                                                          .42
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
                              THIS SCHEDULE  CONTAINS RESTATED SUMMARY FINANCIAL
                              INFORMATION    EXTRACTED   FROM   THE   INTER-TEL,
                              INCORPORATED AND SUBSIDIARIES FINANCIAL STATEMENTS
                              FOR THE SIX MONTHS  ENDED  JUNE 30,  1996 AND YEAR
                              ENDED  DECEMBER  31, 1995 AND IS  QUALIFIED IN ITS
                              ENTIRETY BY REFERENCE TO SUCH  RESTATED  FINANCIAL
                              STATEMENTS

</LEGEND>
<MULTIPLIER>                                     1,000           
<CURRENCY>                                U.S. DOLLARS           
       
<S>                                        <C>                     <C>
<PERIOD-TYPE>                              3-MOS                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996             DEC-31-1995
<PERIOD-START>                             JAN-01-1996             JAN-01-1995
<PERIOD-END>                               MAR-31-1996             DEC-31-1995
<EXCHANGE-RATE>                                      1                       1
<CASH>                                           36852                   39640
<SECURITIES>                                         0                       0
<RECEIVABLES>                                    34816                   31571
<ALLOWANCES>                                      2589                    1782
<INVENTORY>                                      20740                   20580
<CURRENT-ASSETS>                                100544                   98139
<PP&E>                                           26332                   24739
<DEPRECIATION>                                   13803                   12926
<TOTAL-ASSETS>                                  122737                  118767
<CURRENT-LIABILITIES>                            22300                   22516
<BONDS>                                              0                       0
                                0                       0
                                          0                       0
<COMMON>                                         59056                   58966
<OTHER-SE>                                        (304)                   (271)
<TOTAL-LIABILITY-AND-EQUITY>                    122737                  118767
<SALES>                                          42213                  151070
<TOTAL-REVENUES>                                 42213                  151070
<CGS>                                            22901                   88134
<TOTAL-COSTS>                                    22901                   88134
<OTHER-EXPENSES>                                     0                       0
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                                   5                     105
<INCOME-PRETAX>                                   4850                   13747
<INCOME-TAX>                                      1951                   13747
<INCOME-CONTINUING>                               2899                    8498
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                      2899                    8498
<EPS-PRIMARY>                                      .22                     .71
<EPS-DILUTED>                                      .22                     .71
        


</TABLE>


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