INTERCO INC
10-Q, 1994-08-12
HOUSEHOLD FURNITURE
Previous: INTER REGIONAL FINANCIAL GROUP INC, 10-Q, 1994-08-12
Next: INTERNATIONAL FLAVORS & FRAGRANCES INC, 10-Q, 1994-08-12




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

          (Mark one)
     [X]  QUARTERLY  REPORT PURSUANT  TO  SECTION  13  OR  15  (D)  OF  THE
          SECURITIES EXCHANGE ACT OF 1934
          For the quarterly period ended June 30, 1994 or
                                         -------------
          TRANSITION  REPORT  PURSUANT  TO SECTION  13  OR  15  (D) OF  THE
          SECURITIES EXCHANGE ACT OF 1934
          For the transition period from ____________ to ____________ 

          Commission file number I-91
                                 ----
                                  INTERCO INCORPORATED
          -----------------------------------------------------------------
               (Exact name of registrant as specified in its charter)

                     Delaware                               43-0337683
          ---------------------------------           ---------------------
           (State or other jurisdiction of            (I.R.S. Employer
             incorporation or organization)           Identification No.)

           101 South Hanley Road, St. Louis, Missouri             63105    

          -------------------------------------------      ----------------
            (Address of principal executive offices)          (Zip Code)

          Registrant's telephone number, including area code (314) 863-1100

                                                                          

          Former name, former  address and former  fiscal year, if  changed
          since last report

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

               Indicate by check mark whether the registrant  has filed all
          documents and  reports required to be filed by Sections 12, 13 or
          15(d)  of the Securities Exchange  Act of 1934  subsequent to the
          distribution of securities under a plan confirmed by a court. 

                                                  Yes  [X]    No  [ ]     
            
          Indicate the number of shares outstanding of each of the issuer's
          classes of common stock, as of the close of the period covered by
          this report.

                                                          50,027,788 Shares

                             PART I FINANCIAL INFORMATION
                             ----------------------------

          Item 1.  Financial Statements

          Consolidated Financial Statements for  the quarter ended June 30,
          1994.

                    Consolidated Balance Sheet

                    Consolidated Statement of Operations:

                        Three Months Ended June 30, 1994
                        Three Months Ended June 30, 1993

                        Six Months Ended June 30, 1994
                        Six Months Ended June 30, 1993

                    Consolidated Statement of Cash Flows:

                        Six Months Ended June 30, 1994
                        Six Months Ended June 30, 1993

                    Notes to Consolidated Financial Statements

          Separate financial statements and other disclosures  with respect
          to  the  Company's  subsidiaries  are omitted  as  such  separate
          financial  statements  and  other  disclosures  are  not   deemed
          material to investors.

          The  financial  statements   are  unaudited,   but  include   all
          adjustments  (consisting of  normal recurring  adjustments) which
          the  management of  the Company  considers necessary  for a  fair
          presentation  of the results of the period.   The results for the
          three  months  and  six  months  ended  June  30,  1994  are  not
          necessarily indicative of the results to be expected for the full
          year.
<TABLE>

                                 INTERCO INCORPORATED
                              CONSOLIDATED BALANCE SHEET
                                (Dollars in thousands)
                                     (Unaudited)
<CAPTION>
                                                             June 30, December 31,
                                                                1994         1993
      ASSETS                                             -----------  -----------
      <S>                                                <C>          <C>
      Current assets:
        Cash and cash equivalents....................... $    32,665  $    45,286
        Receivables, less allowances of $9,720                      
          ($7,208 at December 31, 1993).................     325,951      277,691
        Inventories...........................(Note 1)..     381,606      341,808
        Prepaid expenses and other current assets.......      36,041       36,159
                                                         -----------  -----------
          Total current assets..........................     776,263      700,944
                                                         -----------  -----------

      Property, plant and equipment.....................     272,687      254,998
        Less accumulated depreciation...................      55,583       38,697
                                                         -----------  -----------
          Net property, plant and equipment.............     217,104      216,301
                                                         -----------  -----------
      Reorganization value in excess of amounts
        allocable to identifiable assets, net...........      94,494       97,107
      Trademarks and trade names, net...................     151,261      153,248
      Other assets......................................      42,467       38,079
                                                         -----------  -----------
                                                         $ 1,281,589  $ 1,205,679
                                                         ===========  ===========

      LIABILITIES AND SHAREHOLDERS' EQUITY

      Current liabilities:
        Notes and loans payable......................... $    51,200  $       -
        Current maturities of long-term debt............      10,563        9,305
        Accrued interest expense........................       4,930        4,731
        Accounts payable and other accrued expenses.....     150,427      139,910
        Income taxes payable............................       6,111       13,083
                                                         -----------  -----------
          Total current liabilities.....................     223,231      167,029
                                                         ===========  ===========
      Long-term debt, less current maturities.(Note 2)..
      Other long-term liabilities.......................     568,597      576,804
                                                             122,885      123,289
      Shareholders' Equity:
        Preferred stock, authorized 10,000,000 
          shares, no par value - issued none............
        Common stock, authorized 100,000,000 shares,            -             -
          $1.00 stated value - issued 50,027,788            
          shares at June 30, 1994 and 50,004,282 
          shares at December 31, 1993...................
        Paid-in capital.................................      50,028       50,004
        Retained earnings...............................     226,598      226,391
          Total shareholders' equity....................      90,250       62,162
                                                         -----------  -----------
                                                             366,876      338,557
                                                         -----------  -----------
                                                         $ 1,281,589  $ 1,205,679
                                                         ===========  ===========
</TABLE>
<TABLE>
                                                                                              3<PAGE>
                                 INTERCO INCORPORATED
                         CONSOLIDATED STATEMENT OF OPERATIONS
                     (Dollars in thousands except per share data)
                                     (Unaudited)
<CAPTION>


                                                      Three Months  Three Months
                                                             Ended         Ended
                                                           June 30,      June 30,
                                                              1994          1993
                                                      ------------  ------------
      <S>                                             <C>           <C>
      Net sales.....................................  $    451,300  $    404,352

      Cost of sales.................................       303,545       272,920
                                                      ------------  ------------
      Gross profit..................................       147,755       131,432

      Selling, general and administrative expenses..       117,492       106,315

      Royalty income................................         3,025         3,014
                                                      ------------  ------------
      Earnings from operations......................        33,288        28,131

      Interest expense..............................        13,922        13,844

      Other income, net.............................           115            90 
                                                      ------------  ------------
      Earnings before income tax expense............        19,481        14,377 

      Income tax expense............................         8,138         5,476 
                                                      ------------  ------------
      Net earnings..................................  $     11,343  $      8,901
                                                      ============  ============

      Net earnings per common share:

        Primary.....................................        $ 0.22        $ 0.17 
                                                            ======        ======
        Fully diluted...............................        $ 0.22        $ 0.17 
                                                            ======        ======
      Weighted average common and common equivalent
        shares outstanding:

        Primary.....................................    51,576,218    51,486,285
                                                        ==========    ==========
        Fully diluted...............................    51,910,818    51,700,630
                                                        ==========    ==========
</TABLE>
<TABLE>

                                 INTERCO INCORPORATED
                         CONSOLIDATED STATEMENT OF OPERATIONS
                     (Dollars in thousands except per share data)
                                     (Unaudited)
<CAPTION>


                                                        Six Months    Six Months
                                                             Ended         Ended
                                                           June 30,      June 30,
                                                              1994          1993
                                                        ----------    ----------
      <S>                                               <C>           <C>
      Net sales.....................................    $  914,043    $  821,215

      Cost of sales.................................       613,835       552,189
                                                        ----------    ----------
      Gross profit..................................       300,208       269,026

      Selling, general and administrative expenses..       232,538       209,762

      Royalty income................................         5,873         5,748
                                                        ----------    ----------
      Earnings from operations......................        73,543        65,012

      Interest expense..............................        27,516        27,773

      Other income, net.............................           118           435 
                                                        ----------    ----------
      Earnings before income tax expense............        46,145        37,674 

      Income tax expense............................        19,125        14,375 
                                                        ----------    ----------
      Net earnings..................................    $   27,020    $   23,299
                                                        ==========    ==========

      Net earnings per common share:

        Primary.....................................        $ 0.52        $ 0.45 
                                                            ======        ======
        Fully diluted...............................        $ 0.52        $ 0.45 
                                                            ======        ======
      Weighted average common and common equivalent
        shares outstanding:

        Primary.....................................    51,576,218    51,486,285
                                                        ==========    ==========
        Fully diluted...............................    51,910,818    51,700,630
                                                        ==========    ==========
</TABLE>
<TABLE>

                                             INTERCO INCORPORATED
                                     CONSOLIDATED STATEMENT OF CASH FLOWS
                                            (Dollars in thousands)
                                                  (Unaudited)
<CAPTION>


                                                             Six Months     Six Months
                                                                  Ended          Ended
                                                                June 30,       June 30,
                                                                   1994           1993
                                                             ----------     ----------
   <S>                                                       <C>            <C>
   Cash Flows from Operating Activities:
     Net earnings.........................................   $   27,020     $   23,299 
     Adjustments to reconcile net earnings to net
       cash used by operating activities:
         Depreciation of property, plant and equipment....       17,335         15,215 
         Amortization of intangible assets................        3,517          3,517 
         Increase in receivables..........................      (48,260)       (30,060)
         Increase in inventories..........................      (39,798)       (37,413)
         (Increase) decrease in prepaid expenses and
           other assets...................................       (1,833)           921 
         Increase (decrease) in accounts payable, accrued 
           interest expense and other accrued expenses....       10,716         (1,948)
         Decrease in income taxes payable.................       (6,972)        (1,108)
         Decrease in net deferred tax liabilities.........         (552)          (355)
         Increase (decrease) in other long-term 
           liabilities....................................         (236)           995 
                                                             -----------    -----------
     Net cash used by operating activities................      (39,063)       (26,937)
                                                             -----------    -----------

   Cash Flows from Investing Activities:
     Proceeds from the disposal of assets.................          404            103 
     Additions to property, plant and equipment...........      (18,444)       (14,124)
                                                             -----------    -----------
     Net cash used by investing activities................      (18,040)       (14,021)
                                                             -----------    -----------

   Cash Flows from Financing Activities:
     Net change in notes and loans payable................       51,200         35,000 
     Addition to long-term debt...........................        8,000            -   
     Payments of long-term debt...........................      (14,949)       (27,458)
     Proceeds from the issuance of common stock...........          231              1 
                                                             -----------    -----------

     Net cash provided by financing activities............       44,482          7,543 
                                                             -----------    -----------

   Net decrease in cash and cash equivalents..............      (12,621)       (33,415)
   Cash and cash equivalents at beginning of period.......       45,286         68,055 
                                                             -----------    -----------
   Cash and cash equivalents at end of period.............   $   32,665     $   34,640 
                                                             ===========    ===========

   Supplemental Disclosure:
     Cash payments for income taxes, net..................   $   25,933     $   15,064 
                                                             ===========    ===========

     Cash payments for interest expense...................   $   27,317     $   27,634 
                                                             ===========    ===========
</TABLE>

          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (Unaudited)



          (1) Inventories are summarized as follows, in thousands:

                                               June 30,   December 31,
                                                  1994           1993
                                           -----------    -----------
                  Retail merchandise       $    68,301    $    67,690
                  Finished products            196,120        164,958
                  Work-in-process               42,650         41,419
                  Raw materials                 74,535         67,741
                                           -----------    -----------
                                           $   381,606    $   341,808
                                           ===========    ===========

          (2) On  January  21, 1994,  the  Company entered  into  a secured
              obligation with the Mississippi  Business Finance Corporation
              to finance the construction of  a new furniture manufacturing
              facility  in Tupelo,  Mississippi.   The  industrial  revenue
              bonds totaled $8.0  million and  bear interest  at 8.82%  per
              annum.   The  bonds mature  in  annual installments  of  $0.8
              million beginning  January 15,  1995 and are  secured by  the
              facility and equipment included therein.

              On February 11,  1994 and March  11, 1994,  the Company  made
              optional  prepayments  on  the Secured  Term  Loan  and  8.5%
              Secured  Notes  totaling   $10.0  million.     The   optional
              prepayments were  made on a  pro rata basis  among these debt
              instruments  and  were  applied  to   the  forward  order  of
              maturity  of each  such  instrument  in accordance  with  the
              provisions of the credit agreement and indenture.


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

                                                          
          RESULTS OF OPERATIONS

          INTERCO INCORPORATED  (the "Company") is a  major manufacturer of
          residential furniture  and one  of the leading  manufacturers and
          retailers  of  footwear  through  two operating  segments.    The
          furniture segment consists of Broyhill Furniture Industries, Inc.
          and  The  Lane Company,  Incorporated  and  the footwear  segment
          consists of The Florsheim Shoe Company and Converse Inc.

          Comparison of Three Months and Six Months Ended June 30, 1994 and
          -----------------------------------------------------------------
          1993
          ----
          Net  sales  of  the  operating  companies,  by segment,  were  as
          follows, in millions:

                        Three Months Ended June 30,  Six Months Ended June 30,
                                1994          1993          1994         1993
                        ------------  ------------   -----------  -----------
   Furniture segment    $      272.3  $      242.2   $     541.0  $     488.5
   Footwear segment            179.0         162.1         373.0        332.7
                        ------------  ------------   -----------  -----------
                        $      451.3  $      404.3   $     914.0  $     821.2
                        ============  ============   ===========  ===========

          For  the three months ended June 30, 1994, sales by the furniture
          segment  increased  $30.1  million,  or  12.4%,  compared  to  an
          increase for the three months ended June 30, 1993 of  15.8%.  For
          the  six months  ended  June 30,  1994,  sales by  the  furniture
          segment  increased  $52.5  million,  or  10.8%,  compared  to  an
          increase of  14.6% for the six  months ended June 30,  1993.  The
          improved sales performance occurred at both Broyhill and Lane and
          reflects continued  favorable  industry conditions  and  customer
          acceptance of new products and marketing programs.

          In  the  footwear segment,  sales for  the  three months  and six
          months ended June 30,  1994 were up $16.9 million,  or 10.4%, and
          $40.3  million, or 12.1%, respectively, from  the same periods in
          the prior year  which realized an increase of 10.9%  and 4.0% for
          the  three   months  and   six  months   ended  June  30,   1993,
          respectively.    The sales  increase  for  both periods  occurred
          primarily at Converse and is attributable to  higher shipments of
          performance  basketball, athleisure (canvas), sports training and
          children's   footwear   to   domestic   accounts.      Converse's
          international business,  although generally weak during the first
          half of 1994, is improving.  Florsheim's sales were up moderately
          for the  three months ended June 30,  1994 and generally flat for
          the first half of 1994 versus the prior year.

          Earnings from operations were as follows, in millions:

                         Three Months Ended June 30, Six Months Ended June 30,
                                 1994          1993         1994         1993
                         ------------  ------------  -----------  -----------
   Earnings before 
    interest expense,
    income taxes, 
    depreciation and 
    amortization, and 
    other income and
    expense (EBITDA):
     Furniture segment   $       33.0  $       29.1  $      65.3  $      59.6
     Footwear segment            14.2          11.8         35.9         30.4
                         ------------  ------------  -----------  -----------
                                 47.2          40.9        101.2         90.0
     Corporate administration    (2.5)         (2.3)        (5.0)        (4.7)
     Miscellaneous expenses      (1.2)         (1.1)        (1.8)        (1.6)
                         ------------  ------------  -----------  -----------
                                 43.5          37.5         94.4         83.7
   Depreciation and 
    amortization                (10.3)         (9.4)       (20.9)       (18.7)
                         ------------  ------------  -----------  -----------
   Earnings from 
     operations          $       33.2  $       28.1  $      73.5  $      65.0
                         ============  ============  ===========  ===========

          EBITDA of the  combined operating segments  for the three  months
          and  six  months  ended  June  30,  1994  was  10.5%  and  11.1%,
          respectively,  of  net  sales,   compared  to  10.1%  and  11.0%,
          respectively,  for the three months and six months ended June 30,
          1993.  Furniture segment  EBITDA for the three months  ended June
          30, 1994 was 12.1% of  net sales, compared to 12.0% for  the same
          period last  year.   For  the  six months  ended  June 30,  1994,
          furniture segment EBITDA was 12.1% of net sales, versus 12.2% for
          the  comparable prior year period.  The EBITDA performance of the
          furniture  segment  reflects  sales  of  higher  margin products,
          primarily at  Broyhill, offset by start-up  costs attributable to
          Lane's new Tupelo,  Mississippi furniture factory  and Altavista,
          Virginia finishing facility.

          As a percent of net sales, footwear segment EBITDA for the  three
          months and  six months  ended June  30, 1994 was  7.9% and  9.6%,
          respectively, compared to 7.3%  and 9.1% for the same  periods in
          the  prior year.  The improved EBITDA performance of the footwear
          segment  occurred  at  Converse  due primarily  to  sales  volume
          increases coupled with improved gross margins.

          Interest expense totaled $13.9 million  and $27.5 million for the
          three  months and six  months ended June  30, 1994, respectively,
          compared to $13.9  million and  $27.8 million in  the prior  year
          comparable periods.  The decrease in interest expense for the six
          months ended June 30, 1994 resulted from a reduction of long-term
          debt outstanding versus  the prior year,  partially offset by  an
          increase in  loans attributable  to seasonal borrowings  from the
          Company's   working  capital   facility.     Interest  rates   on
          substantially all of the long-term debt are fixed and, therefore,
          do  not materially  impact year-to-year  comparisons of  interest
          expense.

          For the  three months  and six  months ended  June 30,  1994, the
          effective  income tax  rate  was 41.8%  and 41.4%,  respectively,
          compared  to  the effective  income tax  rate  in the  prior year
          periods  of 38.1%  and  38.2%, respectively.   The  effective tax
          rates  for  each  period   were  adversely  impacted  by  certain
          nondeductible expenses incurred  and provisions for  state, local
          and foreign taxes.

          Net earnings per common share on both a primary and fully diluted
          basis were  $0.22 and $0.52,  respectively, for the  three months
          and six months ended June 30,  1994, compared to $0.17 and  $0.45
          for the same periods last year, respectively.  Average common and
          common equivalent  shares outstanding used in  the calculation of
          net  earnings per  common share  on a  primary and  fully diluted
          basis were 51,576,218 and 51,910,818, respectively, for the three
          months  and six  months ended  June 30,  1994 and  51,486,285 and
          51,700,630,  respectively, for  the three  months and  six months
          ended June 30, 1993.

          FINANCIAL CONDITION

          Working Capital
          ---------------

          Cash  and cash  equivalents at  June 30,  1994 amounted  to $32.7
          million,  compared to $45.3 million at December 31, 1993.  During
          the  six months ended June  30, 1994, net  cash used by operating
          activities  totaled $39.1  million,  net cash  used by  investing
          activities  totaled  $18.0  million  and  net  cash  provided  by
          financing activities totaled $44.5 million.

          Working  capital was $553.0 million at June 30, 1994, compared to
          $533.9 million at December 31,  1993.  The current ratio  was 3.5
          to 1 at June 30, 1994, compared to 4.2 to 1 at December 31, 1993.

          Financing Arrangements
          ----------------------
          As  of   June  30,   1994,  long-term  debt,   including  current
          maturities, consisted of the following, in millions:

                                              Principal
                                                 Amount
                                              ---------
              10.0% Secured Notes Due 2001    $   104.7
              9.0% Secured Notes Due 2004         149.2
              8.5% Secured Notes Due 1997           7.3
              Secured Term Loan                   279.9
              ILGWU Fund Note                      13.9
              Industrial Revenue Bonds             20.6
              Federal Tax Obligation                3.6
                                              $   579.2

          On   January  21,  1994,  the  Company  entered  into  a  secured
          obligation with the Mississippi  Business Finance Corporation  to
          finance  the  construction  of  a  new   furniture  manufacturing
          facility in  Tupelo, Mississippi.   The industrial  revenue bonds
          totaled $8.0 million  and bear interest at 8.82% per  annum.  The
          bonds mature  in annual installments of $0.8 million beginning on
          January  15, 1995 and are  secured by the  facility and equipment
          included therein.

          On  February  11,  1994 and  March  11,  1994,  the Company  made
          optional prepayments on  the Secured Term  Loan and 8.5%  Secured
          Notes totaling $10.0 million.  The optional prepayments were made
          on a pro rata basis among these debt instruments and were applied
          to  the  forward order  of maturity  of  each such  instrument in
          accordance  with  the  provisions  of the  credit  agreement  and
          indenture.

          To   meet  short-term   working  capital   and  other   financial
          requirements,  the  Company  maintains  a  $148  million  working
          capital  facility with  a group  of banks.   The  working capital
          facility, which  was increased during  the six months  ended June
          30, 1994 from its previous level of $135 million, allows for both
          issuance of letters  of credit  and cash borrowings.   Letter  of
          credit issuances are limited  to no more than $100  million; cash
          borrowings   are  limited   only   by  the   facility's   maximum
          availability  less  letters  of   credit  outstanding.    Maximum
          availability under the  facility is determined  by the amount  of
          eligible  accounts receivable  and  inventory at  each month  end
          (referred to in aggregate as a "borrowing base").  As of June 30,
          1994,  the Company's  borrowing base  pertaining to  the facility
          totaled $318.2 million.

          At  June 30,  1994, $50.0  million in  cash borrowings  and $69.1
          million in letters of  credit were outstanding under the  working
          capital facility.

          The Company believes its  working capital facility, together with
          cash  generated  from  operations,   will  be  adequate  to  meet
          liquidity requirements for the foreseeable future.

          PART II OTHER INFORMATION

          Item 5.   Other Information

                         On  August 9,  1994, the  Company  announced that,
                    with a  view toward improving shareholder  value, it is
                    evaluating a  number of capital  structure alternatives
                    including, among  others,  an initial  public  offering
                    and/or  spin off  to  shareholders involving  all or  a
                    portion  of  the common  stock of  one  or both  of its
                    footwear operating companies which would also involve a
                    refinancing  of  the  Company's existing  debt.   Smith
                    Barney  Inc. has been acting as  a financial advisor to
                    assist the Company in this evaluation which is expected
                    to be completed by the end of August.


          Item 6.   Exhibits and Reports on Form 8-K

               (a) 4(a).   Third Amendment,  dated as of June  10, 1994, to
                           the  Secured Term  Loan Agreement,  dated  as of
                           July  16,  1992,   among  the  Company,  certain
                           Subsidiary   Obligors,  Morgan   Guaranty  Trust
                           Company  of   New   York,  as   Agent,  and   as
                           Administrative  Agent,  and   the  banks   named
                           therein.

                   11.     Statement  re Computation  of  Net Earnings  Per
                           Common Share.

               (b) A  form 8-K  was  not required  to  be filed  during the
                   quarter ended June 30, 1994.


                                      SIGNATURE
                                      ---------

          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.


                                                 INTERCO INCORPORATED
                                                     (Registrant)



                                             By Steven W. Alstadt          
                                                ---------------------------
                                                Steven W. Alstadt
                                                Controller and Chief
                                                Accounting Officer




          Date:  August 12, 1994
<TABLE>
                                                                EXHIBIT 11

                                   INTERCO INCORPORATED

                  STATEMENT RE COMPUTATION OF NET EARNINGS PER COMMON SHARE
                  ---------------------------------------------------------
<CAPTION>
                                                                              Six Months      Six Months
                                                                                   Ended           Ended
                                                                                 June 30,        June 30,
                                                                                    1994            1993
                                                                              ----------      ----------
   <S>                                                                        <C>             <C>
   Primary: 
    Weighted average common shares outstanding during the period.........     50,021,904      50,000,055

    Common shares issuable on exercise of stock options (1)..............        861,414         880,706    

    Common shares issuable on exercise of warrants (2)...................        692,900         605,524
                                                                              ----------      ----------
                                                      
    Weighted average common and common equivalent shares outstanding for
      primary calculation................................................     51,576,218      51,486,285
                                                                              ==========      ==========
   Fully diluted:

    Weighted average common and common equivalent shares outstanding for
      primary calculation................................................     51,576,218      51,486,285

    Common shares issuable on exercise of stock options (3)..............         61,338          48,779

    Common shares issuable on exercise of warrants (4)...................        273,262         165,566
                                                                              ----------      ----------

    Weighted average common and common equivalent shares outstanding for
      fully diluted calculation.........................................      51,910,818      51,700,630
                                                                              ==========      ==========
</TABLE>
                                                     EXHIBIT 11 (CONTINUED)

                                 INTERCO INCORPORATED

          NOTES  TO STATEMENT  RE  COMPUTATION OF  NET EARNINGS  PER COMMON
          SHARE


          (1) Includes common  stock options, the  exercise of which  would
              result in  dilution of net earnings  per common share.   Such
              common stock  options have been  considered as exercised  and
              the proceeds therefrom were used to  purchase common stock at
              the average common stock market price, if  the average common
              stock market  price was higher  than the common  stock option
              exercise price during the period.

          (2) Includes common stock  warrants, the exercise of  which would
              result in  dilution of net earnings  per common share.   Such
              common stock warrants  have been considered as  exercised and
              the proceeds therefrom  were used to purchase common stock at
              the average common stock market price,  if the average common
              stock market price was  higher than the common stock  warrant
              exercise price during the period.

          (3) Additional  common   shares  issuable   resulting  from   the
              application of  the same  principles described  in Note  (1),
              except that  the proceeds from  assumed common stock  options
              exercised  were used to  purchase common  stock at  the month
              end common stock market price, if  the month end common stock
              market price was higher than the  average common stock market
              price during the period.

          (4) Additional  common   shares  issuable   resulting  from   the
              application of  the same  principles described  in Note  (2),
              except that the  proceeds from assumed common  stock warrants
              exercised were  used to  purchase common  stock at  the month
              end common stock market price, if  the month end common stock
              market price was  higher than the average common stock market
              price during the period.

                                                             Exhibit 4(a)


                    THIRD AMENDMENT TO SECURED TERM LOAN AGREEMENT
                    ----------------------------------------------

                       THIRD AMENDMENT dated as of June 15, 1994, among
             INTERCO INCORPORATED, a Delaware corporation, the SUBSIDIARY
             OBLIGORS listed on the signature pages hereof, the BANKS
             listed on the signature pages hereof, MORGAN GUARANTY TRUST
             COMPANY OF NEW YORK, as Agent, in its capacity as Agent for
             the Banks, and MORGAN GUARANTY TRUST COMPANY OF NEW YORK, as
             Administrative Agent, in its capacity as Administrative
             Agent for the Banks.


                                     WITNESSETH:

                       WHEREAS, the parties hereto (other than Converse
             Europe, Inc., Converse Germany, Inc. and Action Transport,
             Inc. (together, the "New Subsidiary Obligors")) have entered
             into a Secured Term Loan Agreement dated as of July 16,
             1992, relating to the issuance of evidence of indebtedness
             to the Banks in the amount of $315,526,233 in connection
             with the Borrowers' Plan of Reorganization, a First
             Amendment to Secured Term Loan Agreement dated as of October
             15, 1992 and a Second Amendment to Secured Term Loan
             Agreement dated as of April 20, 1994 (together, the "Loan
             Agreement"); and

                       WHEREAS, Converse Inc., a Subsidiary Obligor under
             the Loan Agreement, has formed Converse Europe, Inc., a
             Delaware corporation as its wholly-owned Subsidiary, and
             Converse Europe, Inc. has formed Converse Germany, Inc., a
             Delaware corporation as its wholly-owned Subsidiary; and

                       WHEREAS, Action Industries, Inc., a Subsidiary
             Obligor under the Loan Agreement, has formed Action
             Transport, Inc., a Delaware corporation as its wholly-owned
             Subsidiary; and 

                       WHEREAS, the parties hereto desire to enter into
             this Third Amendment to provide for the New Subsidiary
             Obligors to become Subsidiary Obligors as required by
             Section 5.08(d) of the Loan Agreement, and to amend certain
             provisions of the Loan Agreement as hereinafter set forth;

                       NOW THEREFORE, in consideration of the premises
             and the mutual agreements set forth herein, the parties
             hereto agree as follows:

                       1.   Definitions.  Unless otherwise specifically
             defined herein, each term used herein which is defined in
             the Loan Agreement shall have the meaning assigned to such
             term in the Loan Agreement.

                       2.   New Subsidiary Obligors.  Each of the New
             Subsidiary Obligors agrees that, on and after the date
             hereof, it (i) is a co-obligor of the Loan and a Subsidiary
             Obligor under the Loan Agreement, (ii) will perform all of
             the obligations of a Subsidiary Obligor under the Loan
             Agreement and (iii) is bound in all respects by the terms of
             the Loan Agreement as if it were an original Subsidiary
             Obligor thereunder and signatory party thereto; provided
             that the obligations of each New Subsidiary Obligor under
             the Loan Agreement and the Bank Term Notes are limited to an
             aggregate amount that would not render its obligations
             hereunder and thereunder subject to avoidance under Section
             548 of the United States Bankruptcy Code or any comparable
             provisions of any applicable state law.

                       3.   Amendment of Schedule II.  Schedule II to the
             Loan Agreement is amended by adding to the list of domestic
             Subsidiaries the following:

                      Name of Domestic            Jurisdiction of
                         Subsidiary                Incorporation 
                *Converse Europe, Inc.                Delaware

                *Converse Germany, Inc.               Delaware
                *Action Transport, Inc.               Delaware
                Converse Benelux Holding              Delaware
                  Company, Inc.
                Converse France, Inc.                 Delaware

                Converse Benelux, Inc.                Delaware
                ------------
                * Subsidiary Obligor

                       4.   Amendment of Section 5.08(d).  Section
             5.08(d) of the Loan Agreement is amended by inserting at the
             end thereof the following proviso:  "provided that
             notwithstanding the foregoing, (i) Converse Germany, Inc.
             shall not be required to pledge its assets under the Shared
             Collateral Security Documents until the Borrowers' aggregate
             Investments in Converse Germany, Inc. exceed $10,000,000,
             (ii) Action Transport, Inc. shall not be required to pledge
             its assets under the Shared Collateral Security Documents
             until the Borrowers' aggregate Investments in Action
             Transport, Inc. exceed $3,000,000 and (iii) the Borrowers'
             aggregate Investments in Converse Benelux Holding Company,
             Inc. and its Subsidiaries shall not exceed $10,000,000;"

                       5.   Authorization of Collateral Trustees.  Each
             of the Banks authorizes the Collateral Trustees to execute a
             First Amendment to Junior Pledge Agreement substantially in
             the form of Exhibit A hereto (the "Pledge Agreement
             Amendment"), a First Amendment to Junior Security Agreement
             substantially in the form of Exhibit B hereto (the "Security
             Agreement Amendment") and a First Amendment to Shared
             Collateral Trust Agreement substantially in the form of
             Exhibit C hereto (the "Trust Agreement Amendment").

                       6.   Representations and Warranties.  Each of the
             Borrowers, including without limitation the New Subsidiary
             Obligors, jointly and severally represents and warrants that
             the representations and warranties set forth in Article IV
             of the Loan Agreement as amended by this Third Amendment are
             true and correct as of the date hereof.

                      7.   No Other Waivers or Amendments.  Except as
             expressly provided herein, this Third Amendment shall not
             operate as a waiver or amendment of any right, power or
             privilege of the Banks under the Loan Agreement.  Except as
             expressly modified hereby, all of the terms and conditions
             of the Loan Agreement shall remain unaltered and in full
             force and effect.

                       8.   Counterparts; Effectiveness.  This Third
             Amendment may be signed in any number of counterparts, each
             of which shall be an original, with the same effect as if
             the signatures thereto and hereto were upon the same
             instrument.  This Third Amendment shall become effective as
             of the date hereof when the Agent shall have received:

                       (i)  executed counterparts hereof signed by the
                  Borrowers and the Required Banks or, in the case of any
                  Bank, receipt by the Agent of facsimile or other
                  written confirmation from such Bank that it has
                  executed a counterpart hereof;

                      (ii)  a Bank Term Note for the account of each
                  Bank, duly executed by each of the Borrowers, including
                  without limitation the New Subsidiary Obligors;

                     (iii)  a Pledge Agreement Amendment, duly executed
                  by INTERCO, the Subsidiaries listed on the signature
                  pages thereof and the Collateral Trustees;

                      (iv)  a Security Agreement Amendment duly executed
                  by INTERCO, the Subsidiaries listed on the signature
                  pages thereof and the Collateral Trustees; 

                       (v)  a Trust Agreement Amendment, duly executed by
                  INTERCO, the Subsidiaries listed on the signature pages
                  thereof and the Collateral Trustees;

                      (vi)  an opinion of Lynn Chipperfield, counsel for
                  the Borrowers, substantially in the form of Exhibit D
                  hereto; and

                     (vii)  a written confirmation from the Working
                  Capital Agent that its consent is not required or has
                  been given to the First Amendment, the Second Amendment
                  and the Third Amendment pursuant to paragraph 3 of the
                  Intercreditor Agreement dated as of July 16, 1992 among
                  the Agent, the Administrative Agent, The Connecticut
                  National Bank, as trustee, Security Pacific National
                  Trust Company (New York), as trustee, the Collateral
                  Trustees, ILGWU National Retirement Fund, BT Commercial
                  Corporation, as agent under the Secured Working Capital
                  Agreement and the lenders under the Secured Working
                  Capital Agreement.

                       9.   Governing Law.  This Third Amendment shall be
             governed by and construed in accordance with the laws of the
             State of New York.


                       IN WITNESS WHEREOF, the parties hereto have
             executed this Third Amendment as of the day and year first
             above written.

                                      BORROWERS

             Attest:                  INTERCO INCORPORATED


             Duane A. Patterson       By:  Eugene F. Smith         
             -----------------------       ------------------------
             Name:  Duane A. Patterson     Name:  Eugene F. Smith 
             Title: Vice President         Title: Executive Vice President
                    and Secretary


                                      SUBSIDIARY OBLIGORS

                                      BROYHILL FURNITURE INDUSTRIES, INC.
                                      BROYHILL TRANSPORT, INC.
                                      CONVERSE INC.
                                      CONVERSE EMEA, LTD.
                                      CONVERSE STAR I, INC.
                                      CONVERSE STAR II, INC.
                                      THE FLORSHEIM SHOE STORE COMPANY -
                                        MIDWEST
                                      THE FLORSHEIM SHOE STORE COMPANY -
                                        NORTHEAST
                                      THE FLORSHEIM SHOE STORE COMPANY -
                                        WEST
                                      HY-TEST, INC.
                                      THE LANE COMPANY, INCORPORATED
                                      LANE ADVERTISING, INC.
                                      ACTION INDUSTRIES, INC.
                                      L. J. O'NEILL SHOE COMPANY
                                      CONVERSE EUROPE, INC.
                                      CONVERSE GERMANY, INC.
                                      ACTION TRANSPORT, INC.

             Attest:


             Robert L. Kaintz              By:  Duane A. Patterson
             -----------------------            ---------------------      
             Name:  Robert L. Kaintz       Name:  Duane A. Patterson
             Title: Assistant Secretary    Title: Vice President


                                      AGENT

                                      MORGAN GUARANTY TRUST COMPANY OF
                                        NEW YORK


                                      By:  Kevin J. O'Brien        
                                           ------------------------  
                                           Name:  Kevin J. O'Brien
                                           Title: Vice President


                                      ADMINISTRATIVE AGENT

                                      MORGAN GUARANTY TRUST COMPANY OF
                                        NEW YORK

                                      By:  Kevin J. O'Brien        
                                           ------------------------
                                           Name:  Kevin J. O'Brien 
                                           Title: Vice President


                                      BANKS

                                      THE ASAHI BANK, LTD.,
                                        CHICAGO BRANCH


                                      By:  Junichi Yamada          
                                           ------------------------
                                           Name:  Junichi Yamada
                                           Title: Senior Deputy General
                                                  Manager

                                      THE BANK OF NEW YORK


                                      By:  Richard P. Hebner       
                                           ------------------------
                                           Name:  Richard P. Hebner
                                           Title: Vice President


                                      BANQUE NATIONALE DE PARIS


                                      By:  Arnaud Collin du Bocage 
                                           ------------------------
                                           Name:  Arnaud Collin du Bocage
                                           Title: Executive Vice President
                                                  and General Manager

                                      BANQUE WORMS CAPITAL CORP.


                                      By:  Dominique Picon         
                                           ------------------------
                                           Name:  Dominique Picon
                                           Title: Chief Executive
                                                  Officer

                                      CHUO TRUST & BANKING COMPANY
                                        LIMITED, NEW YORK AGENCY


                                      By:  ________________________
                                           Name:
                                           Title:


                                      COMMERZBANK, A. G. GRAND CAYMAN BRANCH


                                      By:  Kalyan Basu             
                                           ------------------------
                                           Name:  Kalyan Basu
                                           Title: First Vice President


                                      By:  Paul Karlin             
                                           ------------------------
                                           Name:  Paul Karlin
                                           Title: Assistant Cashier


                                      CRESCENT CAPITAL CORPORATION
                                        as Portfolio Manager and
                                        as Attorney-in-Fact for
                                        Crescent/Mach I, L.P.


                                      By:  Mark Gold               
                                           ------------------------
                                           Name:  Mark Gold
                                           Title: Managing Director


                                      THE DAI-ICHI KANGYO BANK LIMITED


                                      By:  ________________________
                                           Name:
                                           Title:


                                      THE DAIWA BANK, LTD.


                                      By:  ________________________
                                           Name:
                                           Title:


                                      THE FUJI BANK LIMITED


                                      By:  Hidekazu Seo            
                                           ------------------------
                                           Name:  Hidekazu Seo
                                           Title: Joint General Manager


                                      THE HOKKAIDO TAKUSHOKU BANK, LIMITED


                                      By:  ________________________
                                           Name:
                                           Title:


                                      THE INDUSTRIAL BANK OF JAPAN, LIMITED


                                      By:  Hiroaki Nakamura        
                                           ------------------------
                                           Name:  Hiroaki Nakamura
                                           Title: Joint General Manager


                                      THE LONG-TERM CREDIT BANK OF JAPAN,
                                        LIMITED


                                      By:  Armund J. Schoen, Jr.   
                                           ------------------------
                                           Name:  Armund J. Schoen, Jr.
                                           Title: Vice President and
                                                  Deputy General Manager

                                      MERCANTILE BANK OF ST. LOUIS, N.A.


                                      By:  Arnold J. Conrad        
                                           ------------------------  
                                           Name:  Arnold J. Conrad
                                           Title: Vice President


                                      THE MITSUI TRUST AND BANKING 
                                        CO., LIMITED


                                      By:  Kiichiro Kondo          
                                           ------------------------
                                           Name:  Kiichiro Kondo
                                           Title: Senior Vice President
                                                  and Manager

                                      J.P. MORGAN DELAWARE


                                      By:  Robert J. Henchey       
                                           ------------------------
                                           Name:  Robert J. Henchey
                                           Title: Vice President


                                      MORGAN GUARANTY TRUST COMPANY 
                                        OF NEW YORK


                                      By:  Kevin O'Brien           
                                           ------------------------
                                           Name:  Kevin O'Brien
                                           Title: Vice President


                                      NATIONAL CITY BANK


                                      By:  Jeffrey J. Tengel       
                                           ------------------------
                                           Name:  Jeffrey J. Tengel
                                           Title: Vice President


                                      THE NIPPON CREDIT BANK, LTD.


                                      By:  Ronald A. Fisher        
                                           ------------------------  
                                           Name:  Ronald A. Fisher
                                           Title: Vice President


                                      PEARL STREET L.P.


                                      By:  Robert J. O'Shea        
                                           ------------------------
                                           Name:  Robert J. O'Shea
                                           Title: Authorized Signatory


                                      PROTECTIVE LIFE INSURANCE COMPANY


                                      By:  Mark K. Okada           
                                           ------------------------
                                           Name:  Mark K. Okada
                                           Title: Principal 

                                      RYOSHIN LEASING (USA) INC.


                                      By:  ________________________
                                           Name:
                                           Title:


                                      THE SAKURA BANK, LIMITED


                                      By:  Hajime Miyagi           
                                           ------------------------  
                                           Name:  Hajime Miyagi
                                           Title: Deputy General Manager


                                      SALOMON BROTHERS INC.


                                      By:  Mark A. Brostowski      
                                           ------------------------
                                           Name:  Mark A. Brostowski
                                           Title: Director


                                      SANWA BANK LIMITED, CHICAGO BRANCH


                                      By:  ________________________
                                           Name:
                                           Title:


                                      THE SUMITOMO BANK LIMITED


                                      By:  ________________________
                                           Name:
                                           Title:


                                      THE TOKAI BANK LIMITED


                                      By:  Tatsuo Ito              
                                           ------------------------
                                           Name:  Tatsuo Ito
                                           Title: Joint General Manager

                                      TOYO TRUST & BANKING COMPANY
                                        LIMITED, NEW YORK AGENCY


                                      By:  ________________________
                                           Name:
                                           Title:


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