FURON CO
10-Q, 1996-05-30
GASKETS, PACKG & SEALG DEVICES & RUBBER & PLASTICS HOSE
Previous: FEDERAL REALTY INVESTMENT TRUST, SC 13D, 1996-05-30
Next: FORD MOTOR CREDIT CO, 424B3, 1996-05-30



<PAGE>   1

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549
                               
                          --------------------------

                                   FORM 10-Q

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

                       FOR THE QUARTER ENDED MAY 4, 1996


                                       OR

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

                         Commission file number 0-8088



                                 FURON COMPANY
- -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



              California                                     95-1947155
- ----------------------------------------              -------------------------
    (State or other jurisdiction                          (I.R.S. Employer
  of incorporation or organization)                      Identification No.)


         29982 Ivy Glenn Drive
           Laguna Niguel, CA                                   92677
- ----------------------------------------              -------------------------
(Address of principal executive offices)                     (Zip Code)


      Registrant's telephone number, including area code:  (714) 831-5350

        Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days.


                              Yes   X     No 
                                  ------     -------

   Number of shares of common stock outstanding as of May 4, 1996: 8,957,875.




                                       1
<PAGE>   2

                                 FURON COMPANY




                                     INDEX



                               

<TABLE>
<CAPTION>
                                                                            PAGE NO.
                                                                            --------
<S>                                                                         <C>
PART I - FINANCIAL INFORMATION
- ------------------------------

   Item 1.  Financial Statements

            Condensed Consolidated Balance Sheets
               May 4, 1996 and February 3, 1996                                 3

            Condensed Consolidated Statements of Income
               Three months ended May 4, 1996 and April 29, 1995                5

            Condensed Consolidated Statements of Cash Flows
               Three months ended May 4, 1996 and April 29, 1995                6

            Notes to Condensed Consolidated Financial Statements                7

   Item 2.  Management's Discussion and Analysis of Financial
               Condition and Results of Operations                             11


PART II - OTHER INFORMATION                                                    14
- ---------------------------                                                                                     

</TABLE>



                                       2

                                 
<PAGE>   3
ITEM 1.  FINANCIAL STATEMENTS


                                 FURON COMPANY

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                     ASSETS
                                  (Unaudited)


<TABLE>
<CAPTION>
                                                               May 4,            February 3,     
In thousands                                                    1996                1996         
- -------------------------------------------------------------------------------------------      
 <S>                                                           <C>                 <C>              
 Current assets:                                                                                 
                                                                                                 
          Cash and cash equivalents                            $      -            $      -      
                                                                                                 
          Accounts receivable, less allowance for                                                
          doubtful accounts of $1,505 at May 4, 1996                                             
          and $1,367 at February 3, 1996                         55,004              51,681      
                                                                                                 
          Inventories                                            44,842              39,827      
                                                                                                 
          Deferred income taxes                                   5,102               5,178      
                                                                                                 
          Prepaid expenses and other assets                       5,085               5,367      
                                                               --------            --------      
 Total current assets                                           110,033             102,053      
                                                                                                 
 Property, plant & equipment, at cost:                                                           
                                                                                                 
          Land                                                    1,302               1,305      
                                                                                                 
          Buildings and leasehold improvements                   18,956              18,044      
                                                                                                 
          Machinery and equipment                               131,540             128,396      
                                                               --------            --------      
                                                                151,798             147,745      
          Less accumulated depreciation and amortization        (70,943)            (68,093)      
                                                               --------            --------      
 Net property, plant and equipment                               80,855              79,652      
                                                                                                 
 Intangible assets, at cost less accumulated                                                     
 amortization of $27,282 at May 4, 1996 and                                                      
 $26,612 at February 3, 1996                                     26,637              23,543      
                                                                                                 
 Other assets                                                     6,220               6,236      
                                                               --------            --------      
                                                               $223,745            $211,484      
                                                               ========            ========      
</TABLE>




See accompanying notes.



                                       3


<PAGE>   4
                                 FURON COMPANY

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                      LIABILITIES AND STOCKHOLDERS' EQUITY
                                  (Unaudited)

          
<TABLE>
<CAPTION>
                                                               May 4,          February 3,        
In thousands, except share data                                 1996              1996                                         
- -----------------------------------------------------------------------------------------         
 <S>                                                          <C>                <C>              
 Current liabilities:                                                                             
                                                                                                  
      Cash, less checks outstanding                           $  2,045           $  1,052         
                                                                                                  
      Accounts payable                                          21,681             18,851         
                                                                                                  
      Salaries, wages and related benefits payable               8,371             11,101         
                                                                                                  
      Current portion of long-term debt                          1,522                278         
                                                                                                  
      Other current liabilities                                 10,510             10,345         
                                                              --------           --------         
 Total current liabilities                                      44,129             41,627         
                                                                                                  
 Long-term debt                                                 42,046             38,443         
                                                                                                  
 Other long-term liabilities                                    22,473             20,807         
                                                                                                  
 Deferred income taxes                                           7,839              7,725         
                                                                                                  
 Commitments and contingencies                                                                    
                                                                                                  
 Stockholders' equity:                                                                            
                                                                                                  
      Preferred stock without par value,                                                          
      2,000,000 shares authorized, none issued or                                                 
      outstanding                                                    -                  -         
                                                                                                  
      Common stock without par value, 15,000,000                                                  
      shares authorized, 8,957,875 shares                                                         
      issued and outstanding at May 4, 1996 and                                                   
      8,906,905 at February 3, 1996                             38,229             37,575         
                                                                                                  
      Foreign currency translation adjustment                      309                403         
                                                                                                  
      Unearned ESOP shares                                      (3,528)            (3,205)        
                                                                                                  
      Unearned compensation                                       (437)              (556)        
                                                                                                  
      Additional pension liability                              (1,649)            (1,649)        
                                                                                                  
      Retained earnings                                         74,334             70,314         
                                                              --------           --------         
 Total stockholders' equity                                    107,258            102,882         
                                                              --------           --------         
                                                              $223,745           $211,484         
                                                              ========           ========         
</TABLE>




See accompanying notes.




                                       4



<PAGE>   5
                                 FURON COMPANY

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                  (Unaudited)
                                       
<TABLE>
<CAPTION>

                                                               Three months ended
                                                        -------------------------------
                                                        May 4,                April 29,          
In thousands, except per share amounts                   1996                    1995               
- ---------------------------------------------------------------------------------------            
 <S>                                                   <C>                     <C>                   
 Net sales                                             $94,763                 $88,453         
                                                                                                 
 Cost of sales                                          68,266                  62,893         
                                                       -------                 -------         
 Gross profit                                           26,497                  25,560         
                                                                                                 
 Selling, general and administrative                                                             
    expenses                                            20,005                  20,380         
                                                                                                 
 Other (income), net                                    (1,090)                   (776)        
                                                                                                 
 Interest expense                                          676                     794         
                                                       -------                 -------         
 Income before income taxes                              6,906                   5,162         
                                                                                                 
 Provision for income taxes                              2,348                   1,807
                                                       -------                 -------                         
 Net income                                            $ 4,558                 $ 3,355         
                                                       =======                 =======         
 Net income per share of Common Stock                  $  0.50                 $  0.37         
                                                       =======                 =======         
</TABLE>




See accompanying notes.



                                       5


<PAGE>   6
                                 FURON COMPANY

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)

                                                      
<TABLE>
<CAPTION>
                                                                 Three months ended
                                                              ------------------------
                                                              May 4,         April 29,
In thousands                                                   1996            1995                                     
- --------------------------------------------------------------------------------------
 <S>                                                           <C>            <C>
 OPERATING ACTIVITIES
    Net income                                                $ 4,558         $ 3,355  
                                                                              
    Adjustments to reconcile net income
      to cash provided by operating activities:

          Depreciation                                          3,202           2,510
          Amortization                                            778           1,032
          Provision for losses on accounts receivable             105             105
          Increase in deferred income taxes                        76               -
          Loss on sale of assets                                    -              11

    Working capital changes, net of acquisitions 
      and disposals:

          Accounts receivable                                      22          (1,231)
          Inventories                                          (2,438)         (5,612)
          Accounts payable and accrued liabilities             (1,567)           (792)
          Income taxes payable                                    558             651
          Other current assets and liabilities, net               235           1,218
    Changes in other long-term operating assets 
      and liabilities                                          (1,429)             25
                                                              -------         -------
          Net cash provided by operating activities             4,100           1,272

 INVESTING ACTIVITIES

       Acquisition of business                                 (3,294)        (23,763)
       Purchases of property, plant and equipment              (4,505)         (3,342)
       Proceeds from sale of divestitures                         406             567
       Proceeds from sale of equipment                            260              47
       Proceeds from notes receivable                               4               9
                                                              -------         -------
          Net cash used in investing activities                (7,129)        (26,482)

 FINANCING ACTIVITIES

       Proceeds from long-term debt                             7,000          21,000
       Principal payments on long-term debt                    (4,000)         (3,001)
       Proceeds from issuance of common stock                     697             601
       Loan to ESOP                                              (323)              -
       Dividends paid on common stock                            (538)           (531)
                                                              -------         -------
          Net cash provided by financing activities             2,836          18,069 

 EFFECT OF EXCHANGE RATE CHANGES ON CASH                          193             666
                                                              -------         -------
 DECREASE IN CASH AND CASH EQUIVALENTS                              -          (6,475)

 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                   -           6,475
                                                              -------         -------
 CASH AND CASH EQUIVALENTS AT END OF PERIOD                   $     -         $     -
                                                              =======         =======  
                        
</TABLE>



See accompanying notes.



                                       6

<PAGE>   7
                                 FURON COMPANY

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  May 4, 1996
                                  (Unaudited)


1.       GENERAL

         The accompanying unaudited consolidated financial statements have been
         condensed in certain respects and should, therefore, be read in
         conjunction with the consolidated financial statements and related
         notes, thereto, contained in the Company's Annual Report to
         Shareholders on Form 10-K for the fiscal year ended February 3, 1996.
         Certain reclassifications have been made to prior year amounts in
         order to be consistent with the current year presentation.

         In the opinion of the Company, the accompanying unaudited condensed
         consolidated financial statements contain all adjustments necessary
         (consisting only of normal recurring adjustments) to present fairly
         the financial position of the Company as of  May 4, 1996, and the
         results of operations and cash flows for the three months ended May 4,
         1996 and April 29, 1995.  Results of the Company's operations for the
         three months ended May 4, 1996 are not necessarily indicative of the
         results to be expected for the full year.

2.       INVENTORIES

         Inventories, stated at the lower of cost (first-in, first-out) or
         market, are summarized as follows:

<TABLE>
<CAPTION>
                                                                   May 4,              February 3,
                 In thousands                                       1996                  1996        
                 --------------------------------------------------------------------------------
                 <S>                                              <C>                    <C>
                 Raw materials and purchased parts                $15,868                $13,604
                 Work-in-process                                   12,896                 11,503
                 Finished goods                                    16,078                 14,720
                                                                  -------                -------
                                                                  $44,842                $39,827
                                                                  =======                =======
</TABLE>





3.       INTANGIBLES

         Intangible assets, primarily acquired in business combinations, net of
         accumulated amortization, are summarized as follows:
<TABLE>
<CAPTION>
                                                                    May 4,              February 3,    
                 In thousands                                        1996                  1996           
                 ---------------------------------------------------------------------------------     
                 <S>                                               <C>                  <C>            
                 Goodwill                                          $12,119               $ 9,113       
                 Other intangible assets                            14,518                14,430       
                                                                   -------               -------       
                                                                   $26,637               $23,543       
                                                                   =======               =======       
</TABLE>




                                       7


                                       
<PAGE>   8
                                 FURON COMPANY

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  May 4, 1996
                                  (Unaudited)

4.       LONG-TERM DEBT

         Long-term debt is summarized as follows:

<TABLE>
<CAPTION>
                                                                    May 4,                  February 3,
                 In thousands                                        1996                       1996      
                 -------------------------------------------------------------------------------------
                 <S>                                              <C>                       <C>
                 Loans under bank credit agreements due
                       through fiscal year 2000                    $41,000                     $38,000
                 Other                                               2,568                         721
                                                                   -------                     -------
                 Total long-term debt                               43,568                      38,721
                 Less current portion                                1,522                         278
                                                                   -------                     -------
                 Due after one year                                $42,046                     $38,443
                                                                   =======                     =======

</TABLE>



         For the three months ended May 4, 1996, the weighted average interest
         rate on the loans under bank credit agreements was 6.4%.

         In August 1988, the Company entered into an 8-year Interest Rate Swap
         agreement.  The notional amount of the swap totaled $4.0 million at
         May 4, 1996.  The swap agreement effectively changes the Company's
         interest rate on $4.0 million of its variable borrowings to a fixed
         interest rate of 9.938%.

         Interest paid for the three months ended May 4, 1996 and April 29,
         1995 was $775,000 and $628,000, respectively.


5.       STOCKHOLDERS' EQUITY

         During the first quarter of 1996, the Company advanced $323,000 to the
         Employee Stock Ownership Plan (ESOP) which has been presented as
         unearned ESOP shares in the accompanying condensed consolidated
         balance sheet.  The ESOP used the funds to acquire 15,000 shares of
         the Company's common stock from a Director of the Company.





                                       8


<PAGE>   9
                                 FURON COMPANY

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  May 4, 1996
                                  (Unaudited)

6.       INCOME TAXES

         The Company's effective tax rate for the first quarter ended May 4,
         1996 was 34% as compared to 35% for the same period last year.  The
         lower effective tax rate in the current quarter as compared to the
         same period in the prior year was primarily due to lower state income
         taxes.

         Income taxes paid for the three months ended May 4, 1996 and April 29,
         1995 were $500,000 and $650,000, respectively.


7.       CONTINGENCIES

         At May 4, 1996, the Company had approximately $2,100,000 of foreign
         currency hedge contracts outstanding consisting of over-the-counter
         forward contracts.  The contracts reflect the selective hedging of
         the Belgium Franc with varying maturities up to six months.  Net
         unrealized gains from hedging activities totaled $106,000 as of May 4,
         1996.

         At May 4, 1996, the Company is obligated under irrevocable letters of
         credit totaling $2,171,000.

         The Company is currently involved in various litigation.  Management
         of the Company is of the opinion that the ultimate resolution of such
         litigation should not have a material adverse effect on the Company's
         consolidated financial position or results of operations.

         Compliance with environmental laws and regulations designed to
         regulate the discharge of materials into the environment or otherwise
         protect the environment requires continuing management effort and
         expenditures by the Company.  The Company does not believe that the
         operating costs incurred in the ordinary course of business to satisfy
         air and other permit requirements, properly dispose of hazardous
         wastes and otherwise comply with these laws and regulations form or
         will form a material component of its operating costs or have or will
         have a material adverse effect on its competitive or consolidated
         financial positions.




                                      9


     
<PAGE>   10
                                 FURON COMPANY

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  May 4, 1996
                                  (Unaudited)


7.       CONTINGENCIES (CONTINUED)

         The Company or one of its subsidiaries is currently involved in
         environmental remediation at six former manufacturing sites.  In
         addition, one of the Company's subsidiaries is involved as an
         EPA-named potentially responsible party or private cost
         recovery/contribution action defendant in connection with
         environmental remediation at the following "superfund" waste disposal
         sites: Solvents Recovery Service of New England site in Southington,
         Connecticut; Gallups Quarry site in Plainfield, Connecticut; and the
         Davis Liquid Waste and Picillo Superfund sites in Coventry, Rhode
         Island.

         As of May 4, 1996 the Company's reserves for environmental matters
         totaled approximately $2.0 million.  While neither the timing nor the
         amount of the ultimate costs associated with the remediation matters
         described above can be determined with certainty, based on
         investigations to determine the nature of the potential liability at
         each site, the estimated amount of investigation and remedial costs
         expected to be necessary to complete the remediation and other
         factors, the Company presently believes that these reserves should be
         sufficient to cover the Company's aggregate liability for these
         matters and, accordingly, does not expect them to have a material
         adverse effect on its consolidated financial position or results of
         operations.  The actual costs to be incurred by the Company at each
         site will depend on a number of factors, including one or more of the
         following: the final delineation of contamination; the final
         determination of the remedial action required; negotiations with
         governmental agencies with respect to cleanup levels; changes in
         regulatory requirements; innovations in investigatory and remedial
         technology; effectiveness of remedial technologies employed; and the
         ultimate ability to pay of any other responsible parties.




                                      10


  
<PAGE>   11
ITEM 2.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
             RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

Consolidated sales for the three months ended May 4, 1996 of  $95 million
represented a 7% increase over the same period of the prior year. Net of
acquisitions and divestitures over the same period, sales were up slightly.

Effective April 1, 1996 the Company completed the acquisition of all the assets
of Econocruise Ltd. based in Rugby, England.  Econocruise had sales of
approximately $18 million for its year ended March 31, 1996.  Econocruise
manufactures state of the art electronic control products such as speed control
systems, electronic foot pedals, and drive-by-wire systems for mobile equipment
and major truck manufacturers in Europe.  Furon manufactures a number of
complementary polymer based and mechanical control products for these markets
in the United States.

Along with the net effect of acquisitions, the Company has benefited from
continued strength in specific industrial markets.  Sales to the electronics
and industrial equipment markets were particularly strong. Sales to the
aircraft, agriculture and construction, and medical markets also increased.
Sales to the chemical processing market were flat, while sales to the heavy
duty truck market began to soften, consistent with industry expectations. Sales
for the three months ended May 4, 1996 of the Company's European operations
were up 13% (18% after removing the effect of foreign currency exchange rate
changes) over the same period of the prior year.

Gross profit as a percentage of sales for the first quarter ended May 4, 1996
was down 0.9% from the same period of the prior year to 28%.  After removing the
effects of acquisitions and divestitures, gross profit margin was down 0.7% from
29.1% to 28.4% for the same periods.  The operating leverage effect of sales
increasing at a greater rate than fixed manufacturing costs, and continued
productivity improvements was not enough to offset the impact of increased raw
material prices, experienced last year subsequent to the first quarter.

Selling, general and administrative expenses as a percentage of sales  were
21.1% for the quarter ended May 4, 1996, down from 23.0% in the same period a
year ago.  After removing the effect of acquisitions and divestitures, these
same operating expenses were 22.3%, down from 23.9% in the first quarter of the
prior year and down from the 23.9% incurred in the fourth quarter of the prior
year. The decline in selling, general and administrative expense as a
percentage of sales from last year is mainly the result of fewer costs incurred
related to reduced travel and professional fees. Product development expenses
were up in the first quarter over the same period prior year as a percentage of
sales by 0.2% to 2.7%, reflecting the Company's continued commitment to new
products and materials development.




                                      11



<PAGE>   12
ITEM 2.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
             RESULTS OF OPERATIONS


RESULTS OF OPERATIONS (CONTINUED)

Other income and expense net, reflected increased income from the Company's
investments, as well as decreased other expense attributable to the elimination
of higher income related to businesses previously held for sale in the same
period last year.

Interest expense for the three months ended May 4, 1996 was down 15% from the
same period in the prior year.  Although there has been an increase in the
amount of debt as a result of acquisitions of the assets of Fluorglas and
Econocruise, higher interest rate portions of long-term debt have been paid
off, resulting in lower expense.

Pretax results of operations improved 34% to $6.9 million from $5.2 million
for the three months ended May 4, 1996 and April 29, 1995, respectively.  Net
of acquisitions and divestitures, pretax results of operations were up 26% from
the same period last year. The improvement is generally the result of higher
sales, continued productivity improvements and lower operating expenses,
somewhat offset by higher material costs.

The Company's effective tax rate for the first quarter ended May 4, 1996 was
34% compared to 35% in the same period last year.  The lower effective tax rate
in the current quarter as compared to the same period in the prior year was
primarily due to lower state income taxes.


LIQUIDITY AND CAPITAL RESOURCES

The Company's financial condition remained strong at May 4, 1996. The Company's
ratio of current assets to current liabilities was 2.5 to 1.0, unchanged from
the beginning of the period. Net working capital increased $5.5 million during
the first quarter to a total of $65.9 million.  Cash provided by operations
during the quarter was $4.1 million, approximately $2.8 million higher than 
the same period last year.  Net of the Econocruise acquisition, accounts 
receivable decreased less than $0.1 million, inventories increased $2.4 million
and accounts payable and accrued liabilities decreased $1.6 million from the 
prior year end. Capital expenditures totaled $4.5 million and were primarily 
for renovating existing facilities, leasehold improvements, or replacement of 
existing equipment in addition to implementation of the operating systems to 
support the Company's new structure.

Cash and cash equivalents (cash, less checks outstanding) decreased $1 million
primarily as a result of cash used in the Econocruise acquisition and to fund
capital expenditures and working capital requirements. Long-term debt increased
approximately $4 million as a result of funds borrowed to complete the
acquisition of Econocruise. The Company's debt to equity ratio is currently .41
to 1.0, an increase from .38 to 1.0 at the beginning of the period.




                                      12


 
<PAGE>   13
ITEM 2.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
             RESULTS OF OPERATIONS

LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

The Company continues to believe that it generates sufficient cash flow from
its operations to finance near and long-term internal growth, capital
expenditures and the principal and interest payments on its loans payable to
banks. The Company will continue to evaluate its employment of capital
resources including asset management and other sources of financing.

The Company continually reviews possible acquisitions and should the Company
make a substantial acquisition, it could require the utilization of the
remaining $59 million available on its existing credit facility or financing
from other sources.


ENVIRONMENTAL MATTERS

For information regarding environmental matters and other contingencies, see
note 7 to the Notes to Condensed Consolidated Financial Statements.




                                      13


  
<PAGE>   14
                          PART II - OTHER INFORMATION
                          ---------------------------


ITEM 1.      LEGAL PROCEEDINGS.

             Not applicable.


ITEM 2.      CHANGES IN SECURITIES.

             Not applicable.


ITEM 3.      DEFAULTS UPON SENIOR SECURITIES.

             Not applicable.


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

             Not applicable.


ITEM 5.      OTHER INFORMATION.

             Not applicable.


ITEM 6.      EXHIBITS AND REPORTS ON FORM 8-K.

             (a)   Exhibits: 
                                                             PAGE NUMBER
                                                             -----------

                   11    Statement re:  Computation of Net 
                         Income Per Share                        16

                   27    Financial Data Schedule                 17

             (b)   Reports on Form 8-K:

             There were no reports on Form 8-K for the three months ended May
             4, 1996.




                                      14


   
<PAGE>   15
                              PART II (CONTINUED)
                              -------------------




                                   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.



FURON COMPANY
- --------------------------------
REGISTRANT




/s/ MONTY A. HOUDESHELL            
- --------------------------------
    Monty A. Houdeshell
    Vice President, 
    Chief Financial Officer
    and Treasurer





May 30, 1996





                                       15

<PAGE>   1
                                                                     EXHIBIT 11


                                 FURON COMPANY

                      Computation of Net Income Per Share

<TABLE>
<CAPTION>
                                                         Three months ended
                                                  --------------------------------
                                                    May 4,              April 29,
                                                     1996                 1995    
- ----------------------------------------------------------------------------------
 <S>                                             <C>                   <C>
 PRIMARY INCOME PER SHARE

       Earnings:

          Net income                              $4,558,000            $3,355,000
                                                  ==========            ==========
       Shares:

          Weighted average number of
          common shares outstanding                8,862,000             8,831,000

          Shares issuable from
          assumed exercise of stock
          options                                    218,000               251,000
                                                  ----------            ----------

          Average shares as adjusted               9,080,000             9,082,000
                                                  ==========            ==========

 Primary income per share                         $     0.50            $     0.37
                                                  ==========            ==========

 FULLY DILUTED INCOME PER SHARE

       Earnings:

          Net income                              $4,558,000            $3,355,000
                                                  ==========            ==========
       Shares:

          Weighted average number of
          common shares outstanding                8,862,000             8,831,000

          Shares issuable from
          assumed exercise of stock
          options                                    252,000               251,000
                                                  ----------            ----------

          Average shares as adjusted
          for full dilution                        9,114,000             9,082,000
                                                 ===========            ==========

 Fully diluted income per share                  $      0.50            $     0.37
                                                 ===========            ==========
</TABLE>





                                       16

<TABLE> <S> <C>

<ARTICLE> 5

<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
COMPANY'S CONSOLIDATED STATEMENTS OF INCOME, CONSOLIDATED BALANCE SHEETS AND
CONSOLIDATED STATEMENTS OF CASH FLOWS AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS CONTAINED WITHIN THE COMPANY'S FORM 10-Q
FOR THE THREE MONTHS ENDED MAY 4, 1996.
</LEGEND>

<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          FEB-01-1997
<PERIOD-END>                               MAY-04-1996
<EXCHANGE-RATE>                                  1,000
<CASH>                                               0
<SECURITIES>                                         0
<RECEIVABLES>                                   56,509
<ALLOWANCES>                                     1,505
<INVENTORY>                                     44,842
<CURRENT-ASSETS>                               110,033
<PP&E>                                         151,798
<DEPRECIATION>                                  70,943
<TOTAL-ASSETS>                                 223,745
<CURRENT-LIABILITIES>                           44,129
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        38,229
<OTHER-SE>                                      69,029
<TOTAL-LIABILITY-AND-EQUITY>                   223,745
<SALES>                                         94,763
<TOTAL-REVENUES>                                94,763
<CGS>                                           68,266
<TOTAL-COSTS>                                   88,271
<OTHER-EXPENSES>                                (1,090)
<LOSS-PROVISION>                                   105
<INTEREST-EXPENSE>                                 676
<INCOME-PRETAX>                                  6,906
<INCOME-TAX>                                     2,348
<INCOME-CONTINUING>                              4,558
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,558
<EPS-PRIMARY>                                     0.50
<EPS-DILUTED>                                     0.50
        

</TABLE>


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