MOLEX INC
10-K, 1995-09-25
ELECTRONIC CONNECTORS
Previous: MOD U KRAF HOMES INC, 10QSB/A, 1995-09-25
Next: WSMP INC, 10-Q, 1995-09-25



<PAGE>   1



                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549
                                   FORM 10-K

               ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (D) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

    For the fiscal year ended June 30, 1995   Commission File number 0-7491

                              MOLEX INCORPORATED
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         Delaware                                             36-2369491
- -------------------------------                          -------------------
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                           Identification No.)

2222 Wellington Court, Lisle, Illinois                         60532
- ----------------------------------------                     ----------
(Address of principal executive offices)                     (Zip Code)

Registrant's telephone number, including area code         (708) 969-4550
                                                          ----------------

Securities registered pursuant to Section 12 (b) of the Act:  None
                                                             ------

Securities registered pursuant to Section 12 (g) of the Act:

     Common Stock, par value $0.05
                                     

     Class A Common Stock, par value, $0.05

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   
                                                      -----     -----

On August 25, 1995, the following numbers of shares of the Company's
common stock were outstanding and as restated for the August 1995 dividend:

<TABLE>
             <S>                               <C>
             Common Stock                      50,230,119
             Class A Common Stock              50,639,983
             Class B Common Stock                  94,255
</TABLE>

The aggregate market value of the voting shares (based on the closing
price of these shares on the National Association of Securities Dealers 
Automated Quotation System on such date) held by non-affiliates was 
approximately $952.6 million.

                      DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Annual Report to Shareholders for the year ended June 30,
1995, are incorporated by reference into Parts I, II and IV of this report.

Portions of the Proxy Statement for the annual meeting of Stockholders, to
be held on October 20, 1995 are incorporated by reference into Part III of
this report.

Index to Exhibits listed on Pages 21 through 22.

                                       1
<PAGE>   2

                              TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                                                 Page
                                                                                                 ----
<S>                                                                                              <C>
Part I 
          Item 1.     Business                                                                     3
          Item 2.     Properties                                                                   8
          Item 3.     Legal Proceedings                                                            9
          Item 4.     Submission of Matters to a Vote of Security Holders                          9
                      Executive Officers of the Registrant                                        10

Part II

          Item 5.     Market for the Registrant's Common Equity and                               12
                      Related Stockholder Matters
          Item 6.     Selected Financial Data                                                     12
          Item 7.     Management's Discussion and Analysis of Financial                           13
                      Condition and Results of Operations
          Item 8.     Financial Statements and Supplementary Data                                 13
          Item 9.     Changes in and Disagreements with Accountants on                            13
                      Accounting and Financial Disclosure

Part III

          Item 10.    Directors and Executive Officers of the Registrant                          14
          Item 11.    Executive Compensation                                                      14
          Item 12.    Security Ownership of Certain Beneficial Owners and                         14
                      and Management.
          Item 13.    Certain Relationships and Related Transactions                              14

Part IV

          Item 14.    Exhibits, Financial Statement Schedules, and Reports                        15
                      on Form 8-K

Statements of Changes in Shares Outstanding                                                       17
Schedule II                                                                                       18
Independent Auditor's Report on Schedule                                                          19
Signature Page                                                                                    20

Index to Exhibits                                                                                 21
</TABLE>


                                       2
<PAGE>   3

                                     PART I



ITEM 1 - BUSINESS


                      GENERAL DEVELOPMENT OF THE BUSINESS

     Molex Incorporated originated from an enterprise established in 1938.  It
     was incorporated in 1972 in the state of Delaware.  As used herein the
     term "Molex" or "Company" includes Molex Incorporated and its United
     States and international subsidiaries.

     During fiscal 1995, Molex purchased the remaining shares of Molex Fiber
     Optics Inc. and Molex Eastern Europe, S.A., and increased its holdings in
     Molex (India) Ltd. and DeCoupage Moulage De Savoie S.A. In addition, $9.3
     million in cash, along with 1.2 million shares of Class A Common Stock,
     was used to purchase Mod-Tap W. Corp.  During fiscal 1994, Molex purchased
     the remaining shares outstanding of Molex Nanco Ltd. and acquired an
     additional 20 percent interest of Dongguan Molex South-China Connector Co.
     Ltd.

                      GENERAL DESCRIPTION OF THE BUSINESS

     Molex is a leading manufacturer of electronic, electrical and fiber optic
     interconnection products and systems; switches; and application tooling.
     Molex operates 44 plants in 21 countries and employs 9,500 people
     worldwide.  Molex serves original equipment manufacturers in industries
     that include computer, computer peripheral, business equipment, home
     entertainment and home appliance, automotive, telecommunications, local
     area network and residential construction.  Molex offers more than 50,000
     products to customers primarily through a network of direct sales
     representatives and authorized distributors.  Products manufactured and
     sold outside the U.S. generated more than 70% of Molex sales in fiscal
     1995.  The worldwide market for electronic connectors, cable assemblies
     and backplanes was estimated at $22.4 billion* in sales for fiscal year
     1995.  With 5.3% of that market, Molex is the second-largest connector
     manufacturer in the world.

     * Source: Fleck International

     Molex conducts business in one industry segment: the manufacture and sale
     of electrical components.  The Company designs, manufactures, and
     distributes electrical and electronic devices such as terminals,
     connectors, planer cables, cable assemblies, interconnection systems,
     fiber optic interconnection systems, backplanes and mechanical and
     electronic switches.  Crimping machines and terminal inserting equipment
     (known as "application tooling") are offered on a lease or purchase basis
     to 


                                      3
<PAGE>   4

     the Company's customers for the purpose of applying the Company's
     components to the customers' products.  Net revenue from application
     tooling constitutes approximately 2% of the Company's net revenues.  Molex
     products are designed for use in a broad range of electrical and
     electronic applications as set forth below:

<TABLE>
<CAPTION>
                                                   Percentage of
                                                    Fiscal 1995
                Market                             Net Revenue                        Products
                ------                             --- -------                        --------
     <S>                                           <C>                       <C>
     Computer/business equipment/                   48%                     Computers, peripheral
     telecommunications                                                     equipment, calculators,
                                                                            copiers, pagers and
                                                                            dictation equipment

     Home entertainment and home                    32%                     Televisions, stereo high 
     appliance                                                              fidelity systems,
                                                                            compact disc players,
                                                                            video tape recorders,
                                                                            camcorders and
                                                                            electronic games,
                                                                            microwave ovens,
                                                                            refrigerators, freezers,
                                                                            dishwashers, disposals
                                                                            and air conditioners

     Automotive                                     12%                     Automobiles, trucks,
                                                                            recreational vehicles
                                                                            and farm equipment.

     Other                                           8%                     Electronic medical
                                                                            equipment, vending
                                                                            machines, security
                                                                            equipment and modular
                                                                            office furniture and
                                                                            premise wiring
</TABLE>

     The Company sells its products primarily to original equipment
     manufacturers and their subcontractors and suppliers.  The Company's
     customers include various multinational companies, including Apple, AT&T,
     Canon, Compaq, Ford, General Motors, Hewlett Packard, IBM, JVC,
     Matsushita, Motorola, Philips, Sony, Thomson and Xerox, many of which
     Molex serves on a global basis. Net revenues contributed by different
     industry groups fluctuate due to various factors including model changes,
     new technology, introduction of new products and composition of customers.
     No customer accounted for 10% or more of net revenues in fiscal years
     1995, 1994 or 1993.  While its customers generally make purchasing
     decisions on a decentralized basis, Molex




                                      4
<PAGE>   5

     believes that, due to its financial strength and product development
     capabilities, it has and will continue to benefit from the trend of many
     of its customers towards the use of fewer vendors.

     In the United States and Canada, the Company sells its products primarily
     through direct sales engineers and industrial distributors.
     Internationally, Molex sells primarily through its own sales organizations
     in Japan, Hong Kong, Singapore, Taiwan, South Korea, Malaysia, Thailand,
     China, Australia, England, Italy, Ireland, France, Spain, Germany, the
     Netherlands, Switzerland, Poland, Sweden, Norway, Denmark, South Africa,
     India, Canada, Mexico and Brazil.

     Outside of the United States and Canada, Molex also sells its products
     through manufacturers' representative organizations, some of which act as
     distributors, purchasing from the Company for resale.  The manufacturers'
     representative organizations are granted exclusive territories and are
     compensated on a commission basis.  These relationships are terminable by
     either party on short notice.  All sales orders received are subject to
     approval by the Company.

     The Company promotes its products through leading trade magazines, direct
     mailings, catalogs and other promotional literature.  Molex is a frequent
     participant in trade shows and also conducts educational seminars for its
     customers and its manufacturers' representative organizations.

     There was no significant change in the Company's suppliers, products,
     markets or methods of distribution during the last fiscal year.

     Molex generally seeks to locate manufacturing facilities to serve local
     customers and currently has 44 manufacturing facilities in 21 countries on
     six continents.  This year, the Molex factory in Little Rock, Arkansas
     became the first U.S. plant to receive the ISO 9000 credential, joining
     all of the Molex facilities in the Far East North and Far East South
     Regions and all but one plant in the European Region.

     The principal raw materials and component parts Molex purchases for the
     manufacture of its products include brass, copper, aluminum, steel, tin,
     nickel, gold, silver, nylon and other molding materials, and nuts, bolts,
     screws and rivets.  Virtually all materials and components used in the
     Company's products are available from several sources.  Although the
     availability of such materials has generally been adequate, no assurance
     can be given that additional cost increases or material shortages or
     allocations imposed by its suppliers in the future will not have a
     materially adverse effect on the operations of the Company.




                                      5
<PAGE>   6



                                  COMPETITION

     The business in which the Company is engaged is highly competitive.  Most
     of the Company's competitors offer products in some but not all of the
     industries served by the Company.  Molex believes that the ability to meet
     customer delivery requirements and maintenance of product quality and
     reliability are competitive factors that are as important as product
     pricing.  Some of the Company's competitors have been established longer
     and have substantially larger manufacturing, sales, research and financial
     resources.


                               PATENTS/TRADEMARKS

     As of June 30, 1995, the Company owned 533 United States patents and had
     133 patent applications on file with the United States Patent Office.  The
     Company also has 675 corresponding patents issued and 2,143 applied for in
     other countries as of June 30, 1995.  No assurance can be given that any
     patents will be issued on pending or future applications.  As the Company
     develops products for new markets and uses, it normally seeks available
     patent protection.  The Company believes that its patents are of
     importance but does not consider itself materially dependent upon any
     single patent or group of related patents.


                                    BACKLOG

     The backlog of unfilled orders at June 30, 1995 was approximately $245.7
     million; this compares to $175.8 million at June 30, 1994.  Substantially
     all of these orders are scheduled for delivery within twelve months.  The
     Company's experience is that orders are normally delivered within ninety
     days from acceptance.


                            RESEARCH AND DEVELOPMENT

     Molex incurred total research and development costs of $78.1 million in
     1995, $64.8 million in 1994, and $56.2 million in 1993. The Company
     incurred costs relating to obtaining patents of $4.9 million in 1995, $3.3
     million in 1994, and $2.8 million in 1993 which are included in total
     research and development costs. The Company's policy is to charge these
     costs to operations as incurred.

     The Company had approximately 630 full-time employees in 1995 (606 in 1994
     and 558 in 1993), engaged in research, development and engineering
     functions.

     The Company introduced many new products during the year; however, in the
     aggregate, these products did not require a material investment of assets.




                                      6
<PAGE>   7


                                   COMPLIANCE

     The Company believes it is in full compliance with federal, state and
     local regulations pertaining to environmental protection.  The Company
     does not anticipate that the costs of compliance with such regulations
     will have a material effect on its capital expenditures, earnings or
     competitive position.


                                   EMPLOYEES

     As of June 30, 1995, the Company employed 9,500 persons worldwide.  The
     Company believes its relations with its employees are favorable.


                            INTERNATIONAL OPERATIONS

     The Company is engaged in material operations in foreign countries.  Net
     revenue derived from international operations for the fiscal year ended
     June 30, 1995 was approximately 70% of consolidated net revenue.

     The Company believes the international net revenue and earnings will
     continue to be significant.  The analysis of the Company's operations by
     geographical area appears in footnote 10 on page 42 of the 1995 Annual
     Report to Shareholders and is incorporated herein by reference.





                                      7
<PAGE>   8




ITEM 2 - PROPERTIES

     Molex owns and leases manufacturing, warehousing and office space in over
     99 locations around the world.  The total square footage of these
     facilities is presented below:

<TABLE>
<CAPTION>

             Owned                     Leased                   Total
             -----                     ------                   -----
        <S>                         <C>                     <C>
           2,629,000                   661,000                3,290,000
</TABLE>

     The leases are of varying terms with expirations ranging from fiscal 1996
     through fiscal 2017.  The leases in aggregate are not considered material
     to the financial position of the Company.

     The Company's buildings, machinery and equipment have been well maintained
     and are adequate for its current needs.

     A listing of principal manufacturing facilities is presented below:

<TABLE>
     <S>                                  <C>                    <C>
     AUSTRALIA                             INDIA                   PUERTO RICO
      Melton, Victoria                      Bangalore                 Ponce (2)

     BRAZIL                                IRELAND                 REPUBLIC OF KOREA
      Manaus                                Millstreet Town         Ansan City (2)
      Sao Paulo                             Shannon
                                                                   SINGAPORE
     CANADA                                ITALY                    Jurong Town
      Scarborough, Ontario                  Padova
                                                                   SOUTH AFRICA
     CHINA (P.R.C.)                                                 Bergvlei (Johannesburg)
      Shilong Town                         JAPAN
                                            Kagoshima              TAIWAN
     ENGLAND                                Okayama                  Taipei
      Bordon                                Shioya
      Southampton                           Shizuoka               THAILAND
                                            Yamato City              Bangkok
     FRANCE
      Chateau Gontier                      MALAYSIA                UNITED STATES
                                            Prai, Penang             Huntsville, Alabama
     GERMANY                                                         Maumelle, Arkansas
      Biberach                             MEXICO                    Orange, California
      Ettlingen                             Guadalajara              Pinellas Park, Florida
                                            Magdalena                St. Petersburg, Florida
                                            Nogales                  Downers Grove, Illinois
                                                                     Lisle, Illinois
                                           POLAND                    Naperville, Illinois
                                            Starogard                Lincoln, Nebraska (3)
                                                                     Manchester, New Hampshire
</TABLE>                                                 





                                      8
<PAGE>   9




ITEM 3 - LEGAL PROCEEDINGS

     None deemed material to the Company's financial position or consolidated
     results of operations.


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


     None.




                                      9
<PAGE>   10


Executive Officers of the Registrant

         The following information relates to the executive officers of the
Registrant who serve at the discretion of the Board of Directors and are
customarily elected for one-year terms at the Regular Meeting of the Board of
Directors held immediately following the Annual Stockholders' Meeting.  All of
the executive officers named hold positions as officers and/or directors of one
or more subsidiaries of the Registrant.  For purposes of this disclosure, only
the principal positions are set forth.

<TABLE>
<CAPTION>
                                                                                                    Year       
                                                                                                  Employed
                                        Positions Held with Registrant                               by
      Name                              During the Last Five Years                   Age          Registrant
- ---------------------------             -------------------------------            -------        ----------
<S>                                    <C>                                           <C>         <C>
Frederick A. Krehbiel(a)               Chairman (1993-); Chief                       54          1965(b)
                                       Executive Officer (1988-);
                                       Vice Chairman (1988-1993).

John H. Krehbiel, Jr.(a)               President (1975-).                            58          1959(b)

J. Joseph King                         Group Vice President-                         51          1975
                                       International Operations (1988-).

Raymond C. Wieser                      Corporate Vice President and                  57          1965(b)
                                       President of the Commercial
                                       Division-U.S. Operations (1994-);
                                       Group Vice President-
                                       U.S. Operations (1989-1994).

John C. Psaltis                        Chief Financial Officer (1994-),              55          1973
                                       Corporate Vice President (1982-),
                                       and Treasurer (1979-)


Ronald L. Schubel                      Corporate Vice President (1982-)              52          1981
                                       and President of Far East South
                                       Operations (1994-); President of
                                       the Commercial Division-U.S.
                                       Operations (1982-1994)
                                                              
</TABLE>








                                      10
<PAGE>   11



<TABLE>
<CAPTION>
                                                                                                 Year       
                                                                                               Employed
                                       Positions Held with Registrant                             by
             Name                      During the Last Five Years              Age             Registrant
- -------------------------------        -------------------------------       -------         --------------
<S>                                    <C>                                   <C>          <C>
Werner W. Fichtner                     Corporate Vice President                 52              1981
                                       (1987-) and President of
                                       European Operations (1981-).

Goro Tokuyama                          Corporate Vice President                 61              1985
                                       (1990-), President of Far East
                                       North Operations (1988-) and
                                       President of Molex Japan Co.,
                                       Ltd. (1985-).

Martin P. Slark                        Corporate Vice President                 40              1976
                                       (1990-) and President of
                                       United States Operations
                                       (1994-); President of Far
                                       East South Operations (1988-                             
                                       1994).

James E. Fleischhacker                 Corporate Vice President                 51              1984
                                       (1994-) and President of
                                       the DataComm Division-U.S.
                                       Operations (1989-).

Kathi M. Regas                         Corporate Vice President                 39              1985
                                       (1994-) and Director, Human
                                       Resources-U.S. Operations
                                       (1989-1994).

Louis A. Hecht                         Corporate Secretary (1977-)              51              1974
                                       and General Counsel (1975-).
_________________________________________________________________________________________________
</TABLE>


(a)  John H. Krehbiel, Jr. and Frederick A. Krehbiel (the "Krehbiel Family")
are brothers.  The members of the Krehbiel Family may be considered to be
"control persons" of the Registrant.  The other officers listed above have no
relationship, family or otherwise, to the Krehbiel family, Registrant or each
other.

(b)  Includes period employed by Registrant's predecessor.





                                      11
<PAGE>   12


                                    PART II


ITEM 5 - MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
         MATTERS


  (a)    Molex is traded on the National Market System of the NASDAQ in the
         United States and on the London Stock Exchange.
   &     The information set forth under the captions

  (b)    "Financial Highlights" and "Fiscal 1995, 1994, and 1993 by Quarter
         (Unaudited)" on page 2 and page 43, respectively, of the 1995 Annual 
         Report to Shareholders is incorporated herein by reference.

  (c)    The following table presents quarterly dividends per common share for
         the last two fiscal years.  The fiscal 1995 and fiscal 1994 dividends
         per share have been restated for the August, 1995 25% stock dividend
         and November, 1994 25% stock dividend.

<TABLE>
<CAPTION>
                                                                                      Class A
                                       Common Stock                                 Common Stock


                          Fiscal 1995           Fiscal 1994             Fiscal 1995            Fiscal 1994
                        ----------------      ---------------         ---------------        ---------------
<S>                       <C>                 <C>                     <C>                    <C>
Quarter Ended -

  September 30,           0.0064                  0.0048                  0.0064                 0.0048
  December 31,            0.0080                  0.0064                  0.0080                 0.0064
  March 31,               0.0080                  0.0064                  0.0080                 0.0064
  June 30,                0.0080                  0.0064                  0.0080                 0.0064
                          ------                  ------                  ------                 ------
              Total       0.0304                  0.0240                  0.0304                 0.0240
                          ======                  ======                  ======                 ======

</TABLE>


     Cash dividends on Common Shares have been paid every year since 1977.

     A description of the Company's Common Stock appears in footnote 2 on pages
     37 and 38 of the 1995 Annual Report to Shareholders and is incorporated
     herein by reference.


ITEM 6 - SELECTED FINANCIAL DATA

     The information set forth under the caption "Ten Year Financial Highlight
     Summary" (only the five years ended June 30, 1995) on page 26 of the 1995
     Annual Report to Shareholders is incorporated herein by reference.



                                      12
<PAGE>   13

ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

     The information set forth under the caption "Management's Discussion of
     Financial Condition and Results of Operations" on pages 27 through 31 of
     the 1995 Annual Report to Shareholders is incorporated herein by
     reference.


ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The following consolidated financial statements of the Company set forth
     on pages 32 through 42 of the 1995 Annual Report to Shareholders and the
     independent auditors' report set forth on page 25 of the 1995 Annual
     Report to Shareholders are incorporated herein by reference:

           Independent Auditors' Report

           Consolidated Balance Sheets - June 30, 1995 and 1994

           Consolidated Statements of Income for the years ended June 30, 1995,
           1994 and 1993

           Consolidated Statements of Shareholders' Equity for the years ended
           June 30, 1995, 1994 and 1993

           Consolidated Statements of Cash Flows for the years ended June 30,
           1995, 1994 and 1993

           Notes to Consolidated Financial Statements


     The supplementary data regarding quarterly results of operations, set
     forth under the caption "Fiscal 1995, 1994, and 1993 by Quarter
     (Unaudited)" on page 43 of the 1995 Annual Report to Shareholders, is
     incorporated herein by reference.

     The statement of changes in shares outstanding appears on Page 17 of this
     Form 10-K.


ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

     None.







                                      13
<PAGE>   14

                                   PART III


ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information under the caption "Election of Directors" in the Company's
     Proxy Statement for the annual meeting of Stockholders to be held on
     October 20, 1995 (The "Company's 1995 Proxy Statement") is incorporated
     herein by reference.  The information called for by Item 401 of Regulation
     S-K relating to the Executive Officers is furnished in a separate item
     captioned "Executive Officers of the Registrant" in Part I of this report.


ITEM 11 - EXECUTIVE COMPENSATION

     The information under the caption "Executive Compensation" in the
     Company's 1995 Proxy Statement is incorporated herein by reference.


ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT

     The information under the caption "Security Ownership of Management and of
     Certain Beneficial Owners" in the Company's 1995 Proxy Statement is
     incorporated herein by reference.


ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information under the captions "Election of Directors", "Indebtedness
     of Management" and "Security Ownership of Management and of Certain
     Beneficial Owners" in the Company's 1995 Proxy Statement is herein
     incorporated by reference.







                                      14
<PAGE>   15
                                   PART IV


ITEM 14 - EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
          FORM 8-K

(a)  1. Financial Statements

        The following consolidated financial statements contained in the
        Company's 1995 Annual Report to Shareholders have been incorporated by 
        reference in Item 8.

<TABLE>
<CAPTION>                                                    
                                                                                           Page(s) in
                                                                                          Annual Report
                         Item                                                            to Shareholders
        ------------------------------------------------                                 ---------------
        <S>                                                                                 <C>
        Independent Auditors' Report                                                            25
                                                                      
        Consolidated Balance Sheets - June 30, 1995                  
         and 1994                                                                              32-33
                                                                      
        Consolidated Statements of Income - for                      
         the years ended June 30, 1995, 1994 and 1993                                           34
                                                                      
        Consolidated Statements of Shareholders' Equity -            
         for the years ended June 30, 1995, 1994 and 1993                                       35
                                                                      
        Consolidated Statements of Cash Flows - for the              
         years ended June 30, 1995, 1994 and 1993                                               36
                                                                      
        Notes to Consolidated Financial Statements                                             37-42
                                                                      
        Fiscal 1995, 1994 and 1993 by Quarter (Unaudited)                                       43
</TABLE>


(a)  2. Financial Statement Schedules

<TABLE>
<CAPTION>
                                                                                           Page in the
                                                                                            Form 10-K
                                                                                            ---------
<S>                                                                                            <C>
        Schedule II - Valuation and Qualifying Accounts                                         18
</TABLE>



                                       15
<PAGE>   16



      All other schedules are omitted because they are inapplicable, not
      required under the instructions, or the information is included in the
      consolidated financial statements or notes thereto.

      Separate financial statements for the Company's unconsolidated affiliated
      companies, accounted for by the equity method, have been omitted because
      they do not constitute significant subsidiaries.


(a)  3. Exhibits

      The exhibits listed on the accompanying Index to Exhibits are filed or
      incorporated herein as part of this Report.


(b)  Reports on Form 8-K

      Molex filed no reports on Form 8-K with the Securities and Exchange
      Commission during the last quarter of the fiscal year ended June 30,
      1995.




                                      16




<PAGE>   17


                              Molex Incorporated
                  Statements of Changes in Shares Outstanding
               For the Year Ended June 30, 1995, 1994, and 1993


<TABLE>
<CAPTION>
                                                        Class A         Class B
                                         Common         Common          Common      Treasury
                                          Stock          Stock           Stock       Stock
                                        ---------     ------------    -----------   ---------
<S>                                    <C>             <C>            <C>          <C>
Shares outstanding at
    June 30, 1992                       25,947,412      26,001,199      94,255     1,749,066

Exercise of stock options                  172,136          93,187

Purchase of treasury stock                                                            22,695

Disposition of treasury stock                                                        (36,392)

Stock split effected in
    the form of a dividend               6,517,738       6,505,199                   436,839
                                        ----------      ----------      ------     ---------
Shares outstanding at
    June 30, 1993                       32,637,286      32,599,585      94,255     2,172,208

Exercise of stock options                  281,551         155,704

Purchase of treasury stock                                                            30,849

Disposition of treasury stock                                                        (32,770)
                                        ----------      ----------      ------     ----------

Shares outstanding at
    June 30, 1994                       32,918,837      32,755,289      94,255     2,170,287

Exercise of stock options                  310,593          24,528

Purchase of treasury stock                                                           125,452

Disposition of treasury stock                                                        (47,247)

Purchase of business                                       974,998

Stock splits effected in
    the form of dividends               18,666,350      18,677,884                 1,236,233
                                        ----------      ----------      ------     ---------

Shares outstanding at
    June 30, 1995                       51,895,780      52,432,699      94,255     3,484,725
                                        ==========      ==========      ======     =========

</TABLE>













                                      17
<PAGE>   18

                               Molex Incorporated
                Schedule II - Valuation and Qualifying Accounts
                For the Year Ended June 30, 1995, 1994, and 1993





<TABLE>
<CAPTION>

Allowance for Losses       Balance at                                                  Balance
and Adjustments on         Beginning       Charged to     Accounts      Translation     at End
  Receivables:             of Period        Income      Written Off     Adjustments   of Period
- --------------------      -----------      ----------   -----------     -----------   ----------
    <S>                   <C>              <C>           <C>             <C>            <C>
      1995                 $8,916           $3,332        ($828)          $514          $11,934
                           ======           ======        ======          ====          =======


      1994                 $8,789           $2,354      ($2,344)          $117           $8,916
                           ======           ======      ========          ====           ======



      1993                 $8,634           $1,683      ($1,182)         ($346)          $8,789
                           ======           ======      ========         ======          ======
</TABLE>











                                      18
<PAGE>   19
                         INDEPENDENT AUDITORS' REPORT



To the Board of Directors and
Shareholders of Molex Incorporated
Lisle, Illinois

We have audited the consolidated financial statements of Molex Incorporated and
its subsidiaries as of June 30, 1995 and 1994, and for each of the three years
in the period ended June 30, 1995, and have issued our report thereon dated
August 3, 1995; such financial statements and report are included in your 1995
Annual Report to Shareholders and are incorporated herein by reference. Our
audits also included the statements of changes in shares outstanding and the
financial statement schedule of Molex Incorporated and its subsidiaries, listed
in Item 14(a)2. These statements and financial statement schedule are the
responsibility of the Company's management. Our responsibility is to express an
opinion based on our audits. In our opinion, such statements of changes in
shares outstanding and financial statement schedule, when considered in
relation to the basic financial statements taken as a whole, present fairly, in
all material respects, the information set forth therein.

/s/ DELOITTE & TOUCHE LLP
Chicago, Illinois
August 3, 1995


                                      19



<PAGE>   20

                              S I G N A T U R E S

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Company has duly caused this Annual Report to be signed on its
behalf by the undersigned, there unto duly authorized.

                                           MOLEX INCORPORATED               
                                           -----------------------------------
                                           (Company)

                                           /s/ JOHN C. PSALTIS
                                           -----------------------------------
September 22, 1995                    By:  John C. Psaltis
                                           Corporate Vice President, Treasurer
                                           and Chief Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

September 22, 1995                         /s/ F. A. KREHBIEL
                                           -----------------------------------
                                           F. A. Krehbiel
                                           Chairman of the Board and
                                           Chief Executive Officer

September 22, 1995                         /s/ J. H. KREHBIEL, JR.
                                           -----------------------------------
                                           J. H. Krehbiel, Jr.
                                           President and Director

September 22, 1995                         /s/ JOHN C. PSALTIS
                                           -----------------------------------
                                           John C. Psaltis
                                           Corporate Vice President, Treasurer
                                           and Chief Financial Officer

September 22, 1995                         /s/ F. L. KREHBIEL
                                           -----------------------------------
                                           F. L. Krehbiel
                                           Director

September 22, 1995                         /s/ DR. ROBERT J. POTTER
                                           -----------------------------------
                                           Dr. Robert J. Potter
                                           Director

September 22, 1995                         /s/ E. D. JANNOTTA
                                           -----------------------------------
                                           E. D. Jannotta
                                           Director


                                       20
<PAGE>   21



                               MOLEX INCORPORATED
                                 EXHIBIT INDEX

<TABLE>
<CAPTION>
Exhibit
Number             Exhibit                                                            
- ------             --------------------------------------------
 <S>               <C>                                                      <C>

  3                3.1  Certificate of Incorporation
                   (incorporated by reference to 1990
                   Form 10-K, Exhibit 3.1)
                   
                   3.2  By-Laws (as restated)
                   
  4                Instruments defining rights of
                   security holders including
                   indentures.                                              See Exhibit 3.1
                   
 10                Material Contracts
                   
                   10.1    The 1985 Molex Incorporated
                           Executive Stock Bonus Plan
                           (incorporated by reference to
                           Appendix A of the registrant's
                           Proxy Statement for 1985)
                   
                   10.2    The 1981 Molex Incorporated
                           Incentive Stock Option Plan
                           (incorporated by reference to
                           Appendix A of the registrant's
                           Proxy Statement for 1982)
                   
                   10.3    The Molex Deferred Compensation
                           Plan (incorporated by reference
                           to 1984 Form 10-K, Exhibit 10.6)
                   
                   10.4    The 1990 Molex Incorporated
                           Executive Stock Bonus Plan
                           (incorporated by reference to
                           1991 From 10-K, Exhibit 10.4)
                   
                   10.5    The 1990 Molex Incorporated
                           Stock Option Plan (incorporated
                           by reference to 1991 Form 10-K,
                           Exhibit 10.5)
                   
                   10.6    The 1991 Molex Incorporated
                           Incentive Stock Option Plan
                           (incorporated by reference to
                           Appendix A of the registrant's
                           Proxy Statement for 1991).
</TABLE>

                                       21
<PAGE>   22


<TABLE>
<CAPTION>
Exhibit            
Number             Exhibit                                  
- ------             -----------------------------------------
<S>                <C>

  13               Molex Incorporated Annual report to
                   Shareholders for the year ended
                   June 30, 1995.  (Such Report, except
                   to the extent incorporated herein by
                   reference, is being furnished for the
                   information of the Securities and
                   Exchange Commission only and is not
                   to be deemed filed as a part of this
                   annual report on Form 10-K)
                   
  22               Subsidiaries of registrant
                   
  24               Independent Auditors' Consent
                   
  27               Financial Data Schedule
</TABLE>

(All other exhibits are either inapplicable or not required)





                                      22

<PAGE>   1





                               MOLEX INCORPORATED

                                  RESTATEMENT

                                       OF

                                    BY-LAWS

                          ____________________________

                                   ARTICLE I

                                    OFFICES

     SECTION 1.  PRINCIPAL OFFICE.  The registered office of the Corporation
shall be located in the City of Wilmington, County of New Castle, State of
Delaware.

     SECTION 2.  OTHER OFFICES.  The Corporation may also have offices at such
other places, both within and without the State of Delaware, as the Board of
Directors may from time to time determine or the business of the Corporation
may require.

                                   ARTICLE II

                                  STOCKHOLDERS

     SECTION 1.  PLACE OF MEETING.  Meetings of stockholders may be held at such
place, either within or without the State of Delaware, as may be designated by
the Board of Directors or officers calling such meetings.  If no designation is
made, the place of the meeting shall be the principal office of the
Corporation.

     SECTION 2.  ANNUAL MEETING.  The annual meeting of the stockholders shall
be held on a weekday on such date as the Board of Directors may determine, and
shall be held at a time and place to be determined by a resolution of the Board
of Directors, for the purpose of electing directors and for the transaction of
such other business as may properly come before the meeting.  If the day fixed
for the annual meeting shall be a legal holiday, such meeting shall be held on
the next succeeding business day.  If the election of directors shall not be
held on the day designated for any annual meeting, or at any adjournment
thereof, the Board of Directors shall cause the election to be held at a
meeting of the stockholders as soon thereafter as the Board of Directors
determines is reasonably convenient.

     SECTION 3.  SPECIAL MEETINGS.  Special meetings of the stockholders may be
called by the Chairman, Chief Executive Officer, President, the Secretary or
the Board of Directors.


(Restatement as of July 29, 1995)
<PAGE>   2

     SECTION 4.  NOTICE.  Written notice stating the date, time and place of the
meeting, and in case of a special meeting, the purpose or purposes thereof,
shall be given to each stockholder entitled to vote thereat not less than 10 or
more than 60 days prior thereto, either personally or by mail or telegraph,
addressed to each stockholder at his address as it appears on the records of
the Corporation.  If mailed, such notice shall be deemed to be delivered when
deposited in the United States mail so addressed, with postage thereon prepaid.
If notice be by telegram, such notice shall be deemed to be delivered when the
telegram is delivered to the telegraph company.  Any previously scheduled
meeting of the stockholders may be postponed by resolution of the Board of
Directors upon public notice given prior to the date previously scheduled for
such meeting of stockholders.

     SECTION 5.  ADJOURNED MEETINGS.  When a meeting is adjourned to another
time or place, notice of the adjourned meeting need not be given if the time
and place thereof are announced at the meeting at which the adjournment is
taken, if the adjournment is for not more than 30 days, and if no new record
date is fixed for the adjourned meeting.  At the adjourned meeting, the
Corporation may transact only such business, which might have been transacted
at the original meeting as originally notified.

     SECTION 6.  QUORUM.  The holders of a majority of each class of the shares
of stock issued and outstanding and entitled to vote thereat, present in person
or represented by proxy, shall constitute a quorum at all meetings of the
stockholders for the transaction of business, except as otherwise provided by
statute or by the Certificate of Incorporation.  Whether or not such quorum is
present or represented at any meeting of the stockholders, the chairman of the
meeting or, subject to the provisions of the Certificate of Incorporation, the
holders of a majority of the shares entitled to vote thereat, present in person
or represented by proxy, shall have power to adjourn the meeting from time to
time, without notice other than announcement at the meeting.  At such adjourned
meeting at which a quorum shall be present or represented, only such business
which might have been transacted at the meeting as originally notified may be
transacted.  When a quorum is present at any meeting, the vote of the holders
of a majority of the shares of stock having voting power present in person or
represented by proxy shall decide any questions brought before such meeting,
unless the questions is one upon which by express provision of the statutes or
of the Certificate of Incorporation, a different vote or a vote by class is
required, in which case such express provision shall govern and control the
decision of such question.

     SECTION 7.  VOTING.  Subject to the provisions of the Certificate of
Incorporation, including the rights of any holder of Preferred Stock, each
stockholder shall at every meeting of the stockholders be entitled to one vote
in person or by proxy for each share of the capital stock having voting power
held by such stockholder, but no proxy shall be voted after three years from
its date, unless the proxy provides for a longer period.  Elections of
directors need not be by written ballot.

     SECTION 8.  ACTION WITHOUT MEETING.  Unless otherwise restricted by statute
or the Certificate of Incorporation, any action required or permitted to be
taken at any





(Restatement as of July 29, 1995)                                              2
<PAGE>   3

annual or special meeting of stockholders may be taken without a meeting,
without prior notice and without a vote, if a consent in writing, setting forth
the action so taken, shall be signed by the holders of outstanding stock having
not less than the minimum number of votes that would be necessary to authorize
or take such action at a meeting at which all the shares entitled to vote
thereon were present and voted, provided that prompt notice of such action
shall be given to those stockholders who have not so consented in writing to
such action without a meeting.

     SECTION 9.  STOCKHOLDER NOMINATIONS AND BUSINESS PROPOSALS.

     (A)   ANNUAL MEETINGS OF STOCKHOLDERS:

           (1)  Nominations and Business Proposals:  Nominations of persons for
           election to the Board of Directors of the Corporation and the
           proposal of business to be considered by the stockholders at an
           annual meeting of stockholders may be made only (a) by or at the
           direction of the Board of Directors or (b) by any stockholder of the
           Corporation who was a stockholder of record at the time of giving of
           notice provided for in this Section 9, who is entitled to vote at
           the meeting and who complied with the notice procedures set forth in
           this Section 9.  In order for business to be properly brought before
           the meeting by a stockholder, such business, as determined by the
           chairman of the meeting, must be a proper subject under Delaware
           corporate law.

           (2)  Notice to Corporation:  For nominations or other business to be
           properly brought before an annual meeting by a stockholder pursuant
           to clause (b) of paragraph (A)(1) of this Section 9, the stockholder
           must have given timely notice thereof in writing to the Secretary.
           To be timely, a stockholder's notice shall be delivered to the
           Secretary at the principal executive office of the Corporation not
           less than 60 days nor more than 90 days prior to the first
           anniversary of the preceding year's annual meeting of stockholders;
           provided, however that in the event the date of the annual meeting
           is advanced by more than 30 days or delayed by more than 60 days
           from such anniversary date, notice by the stockholder must be so
           delivered not earlier than the 90th day prior to such annual meeting
           and not later than the close of business on the later of the 60th
           day prior to such annual meeting or the 10th day following the day
           on which public announcement of the date of such meeting is first
           made.  Such stockholder's notice shall set forth (a) as to each
           person whom the stockholder proposes to nominate for election or
           reelection as a director, all information relating to such person
           that is required to be disclosed in solicitations of proxies for
           election of directors, or is otherwise required, in each case
           pursuant to Regulation 14A under the Securities Exchange Act of
           1934, as amended (the "EXCHANGE ACT") (including such person's
           written consent to being named in the proxy statement as a nominee
           and to serving as a director if elected); (b) as to any other
           business that the stockholder proposes to bring before the meeting,
           a brief description of the business desired to be brought





(Restatement as of July 29, 1995)                                              3
<PAGE>   4

           before the meeting, the reasons for conducting such business at the
           meeting and any material interest in such business of such
           stockholder and the beneficial owner, if any, on whose behalf the
           proposal is made; and (c) as to the stockholder giving the notice
           and the beneficial owner, if any, on whose behalf the nomination or
           proposal is made, (i) the name and address of such stockholder and
           of such beneficial owner, and (ii) the class and number of shares of
           the Corporation which are owned beneficially and of record by such
           stockholder and such beneficial owner.

           (3)  Increase in Number of Directors:  Notwithstanding anything in 
           the second sentence of paragraph (A)(2) of this Section 9 to the
           contrary, in the event that the number of directors to be elected to
           the Board of Directors of the Corporation is increased and there is
           no public announcement naming all of the nominees for director or
           specifying the size of the increased Board of Directors made by the
           Corporation at least 70 days prior to the first anniversary of the
           preceding year's annual meeting of stockholders, a stockholder's
           notice required by this Section 9 shall also be considered timely,
           but only with respect to nominees for any new positions created by
           such increase, if it shall be delivered to the Secretary at the
           principal executive office of the Corporation not later than the
           close of business on the 10th day following the day on which such
           public announcement is first made by the Corporation.

     (B)   SPECIAL MEETINGS OF STOCKHOLDERS:

           (1)  Nominations of Directors:  Nominations of persons for election
           to the Board of Directors may be made at a special meeting of
           stockholders at which directors are to be elected only (a) by or at
           the direction of the Board of Directors or (b) by any stockholder of
           the Corporation who is a stockholder of record at the time of giving
           of notice provided for in this Section 9, who shall be entitled to
           vote at the meeting and who complies with the notice procedures set
           forth in this Section 9.

           (2)  Notice to Corporation:  Only such business shall be conducted at
           a special meeting of stockholders as shall have been set forth as
           the purpose or purposes of such special meeting in the Corporation's
           notice of such special meeting.  Nominations by stockholders of such
           persons for election to the Board of Directors may be made at such a
           special meeting of stockholders if a stockholder's notice shall be
           delivered to the Secretary at the principal executive office of the
           Corporation not earlier than the 90th day prior to such special
           meeting and not later than the close of business on the later of the
           60th day prior to such special meeting or the 10th day following the
           day on which public announcement is first made of the date of the
           special meeting and of the nominees proposed by the Board of
           Directors to be elected at such meeting.  Such stockholder's notice
           shall set forth (a) as to each person whom the stockholder





(Restatement as of July 29, 1995)                                              4
<PAGE>   5

           proposes to nominate for election or reelection as a director, all
           information relating to such person that is required to be disclosed
           in solicitations of proxies for election of directors, or is
           otherwise required, in each case pursuant to Regulation 14A under
           the Exchange Act (including such person's written consent to being
           named in the proxy statement as a nominee and to serving as director
           if elected) and (b) as to the stockholder giving the notice and the
           beneficial owner, if any, on whose behalf the nomination or proposal
           is made, (i) the name and address of such stockholder and of such
           beneficial owner, and (ii) the class and number of shares of the
           Corporation which are owned beneficially and of records by such
           stockholder and such beneficial owner.

     (C)   GENERAL:

           (1)  Acceptance of Nominations and Proposals:  The Secretary shall
           have the power and duty to determine whether a nomination or any
           business proposed to be brought before the meeting was made in
           accordance with the procedures set forth in this Section 9.  The
           Secretary shall make any such determination and shall notify the
           interested stockholder of such determination (including the reasons
           for  any determination that the interested stockholder's nomination
           or proposal was not made in compliance with this Section 9) within
           fifteen days after the Corporation's receipt of the stockholder's
           notice required by paragraph (A)(2) or (B)(2) of this Section 9.  If
           the Secretary determines that such nomination or proposal is not in
           compliance with this Section 9, the interested stockholder shall
           have until the later of the expiration of the applicable notice
           period or five days after receipt by such stockholder of any such
           notice declaring that such stockholder's nomination or proposal was
           not made in compliance with this Section 9 to rectify any deficiency
           cited in such notice and to resubmit such stockholder's nomination
           or proposal to the Secretary at the principal business office of the
           Corporation.  Any resubmitted nomination or proposal shall contain
           only such nominations or proposals as were submitted to the
           Corporation in such stockholder's notice which did not comply with
           this Section 9.  The Secretary shall determine whether any such
           resubmitted nomination or proposal is in compliance with this
           Section 9, and shall notify the interested stockholder of such
           determination (including the reasons for any determination that the
           interested stockholder's resubmitted nomination or proposal was not
           made in compliance with this Section 9), within five additional days
           of the Corporation's receipt of such stockholder's resubmitted
           nomination or proposal.

           (2)  Compliance with Exchange Act:  Notwithstanding the foregoing
           provisions of this Section 9, a stockholder shall also comply with
           all applicable requirements of the Exchange Act and the rules and
           regulations thereunder with respect to the matters set forth in this
           Section 9.  Nothing in this Section 9 shall be deemed to affect any
           rights of stockholders to request inclusion of proposals in the
           Corporation's proxy statement pursuant to Rule 14a-8 under the
           Exchange Act.





(Restatement as of July 29, 1995)                                              5
<PAGE>   6


           (3)  Definitions:  For purposes of this Section 9, "public
           announcement" shall mean disclosure in a press release reported by
           the Dow Jones News Service, Associated Press or a comparable
           national news service or in a document publicly filed by the
           Corporation with the Securities and Exchange Commission pursuant to
           Section 13, 14 or 15(d) of the Exchange Act.

                                  ARTICLE III

                                   DIRECTORS

     SECTION 1.  NUMBER AND TENURE.  The business and affairs of the Corporation
shall be managed by a board of not less than six (6) nor more than ten (10)
directors as determined by resolution of the Board of Directors.  The directors
shall be elected at each annual meeting of the stockholders, except as provided
in Section 2 of this Article, and each director elected shall hold office until
the next succeeding annual meeting or until their respective successors are
duly elected and qualified.  Directors need not be stockholders.

     SECTION 2.  VACANCIES.  Vacancies and newly created directorships resulting
from any increase in the authorized number of directors may be filled by a
majority of the directors then in office, though less than a quorum, and the
directors so chosen shall hold office until the next annual election or until
their respective successors are duly elected and qualified.

     SECTION 3.  REGULAR MEETINGS.  A regular meeting of the Board of Directors
shall be held without other notice than this by-law, immediately after, and at
the same place as, the annual meeting of stockholders.  The Board of Directors
may provide, by resolution, the time and place, whether within or without the
State of Delaware, for the holding of additional regular meetings without other
notice than such resolution.

     SECTION 4.  SPECIAL MEETINGS.  Special meetings of the Board of Directors
may be called by or at the request of the President or any director.  The
person or persons authorized to call special meetings of the Board of Directors
may fix any place for holding any special meeting of the Board of Directors
called by them.

     SECTION 5.  NOTICE.  Written notice of any special meeting shall be given
at least two (2) days prior thereto, either personally or by mail or telegraph,
addressed to each director at his address as it appears on the records of the
Corporation.  If mailed, such notice shall be deemed to be delivered when
deposited in the United States mail so addressed, with postage thereon prepaid.
If notice be by telegram, such notice shall be deemed to be delivered when the
telegram is delivered to the telegraph company.

     SECTION 6.  QUORUM.  At all meetings of the Board, a majority of the total
number of directors shall constitute a quorum for the transaction of business
and the act of a majority of the directors present at any meeting at which
there is a quorum shall be the act of the Board of Directors, except as may be
otherwise specifically provided by state or by the





(Restatement as of July 29, 1995)                                              6
<PAGE>   7

Certificate of Incorporation.  If a quorum shall not be present at any meeting
of the Board of Directors the directors present thereat may adjourn the meeting
from time to time, without notice other than announcement at the meeting, until
a quorum shall be present.  A director present at a meeting shall be counted in
determining the presence of a quorum, regardless of whether a contract or
transaction between the Corporation and such director of between the
Corporation and any other Corporation, partnership, association, or other
organization in which such director is a director or officer, or has financial
interest, is authorized or considered at such meeting.

     SECTION 7.  ACTION WITHOUT MEETING.  Unless otherwise restricted by statute
or the Certificate of Incorporation, any action required or permitted to be
taken at any meeting of the Board of Directors or of any committee thereof may
be taken without a meeting if all members of the Board or such committee, as
the case may be, consent thereto in writing and such written consent is filed
with the minutes of proceedings of the Board or committee.

     SECTION 8.  ACTION BY CONFERENCE TELEPHONE.  Unless otherwise restricted by
statute or the Certificate of Incorporation, members of the Board of Directors
or any committee thereof may participate in a meeting of such Board or
committee by means of a conference telephone or similar communications
equipment by means of which all persons participating in the meeting can hear
each other, and such participation in a meeting shall constitute presence in
person at such meeting.

     SECTION 9.  COMMITTEES.  The Board of Directors, by resolution adopted by
the majority of the whole Board, may designate one (1) or more committees, each
committee to consist of two (2) or more directors.  The Board may designate one
(1) or more directors as alternate members of any committee, who may replace
any absent or disqualified member at any meeting of the committee.  In the
absence or disqualification of any member of a committee, the member or members
thereof present at any meeting and not disqualified from voting, whether or not
a member of the Board of Directors, to act at the meeting in the place of any
such absent or disqualified member.  Any such committee, to the extent provided
in such resolution, shall have any may exercise all of the powers of the Board
of Directors in the management of the business and affairs of the Corporation
and may authorize the seal of the Corporation to be affixed to all papers which
may require it; but no such committee shall have the power or authority in
reference to amending the Certificate of Incorporation, adopting an agreement
of merger or consolidation, recommending to the stockholders the sale, lease or
exchange of all or substantially all of the Corporation's property and assets,
recommending to the stockholders a dissolution of the Corporation or a
revocation of a dissolution, or amending the by-laws of the Corporation; and,
unless the resolution expressly so provides, such committee shall not have the
power or authority to declare a dividend or to authorize the issuance of stock.

     SECTION 10.  COMPENSATION OF DIRECTORS.  The directors may be paid their
expenses, if any, of attendance at each meeting of the Board of Directors and
may be paid a fixed sum for attendance at each meeting of the Board of
Directors or a stated salary as director.  No such payment shall preclude any
director from serving the Corporation in any other capacity and receiving
compensation therefor.  Members of a committee may be allowed





(Restatement as of July 29, 1995)                                              7
<PAGE>   8

like compensation for attending committee meetings.

                                   ARTICLE IV

                                    OFFICERS

     SECTION 1.  NUMBER AND SALARIES.  The officers of the Corporation shall
consist of a Chairman of the Board, a President, one (1) or more Vice
Presidents (the number thereof to be determined by the Board of Directors), a
Secretary, and a Treasurer.  Such other officers and assistant officers and
agents as may be deemed necessary may be elected or appointed by the Board of
Directors.  Any two (2) or more officers may be held by the same person.  The
salaries of all officers and agents of the Corporation shall be fixed by the
Board of Directors.

     SECTION 2.  ELECTION AND TERM OF OFFICE.  The officers of the Corporation
shall be elected annually by the Board of Directors at the first meeting of the
Board of Directors held after each annual meeting of stockholders.  If the
election of officers shall not be held at such meeting, such election shall be
held as soon thereafter as is convenient.  However, any officer elected or
appointed by the Board of Directors may be removed at any time by the
affirmative vote of a majority of the Board of Directors.  Vacancies or new
offices may be filled at any meeting of the Board of Directors.  An officer may
resign at any time upon written notice to the Corporation.  Each officer shall
hold his office until his successor is elected and qualified or until his
earlier resignation or removal.

     SECTION 3.  THE CHAIRMAN OF THE BOARD.  The Chairman of the Board shall be
elected by the Board of Directors from their own number by ballot; he shall
preside at all meetings of the stockholders and of the Board of Directors; he
shall be a member of the Finance Committee in the event such committee is
created; and he shall have such duties and shall supervise such matters as may
be designated to him by the Board of Directors.

     SECTION 4.  THE PRESIDENT.  The President shall be the principal executive
officer of the Corporation; in the absence of the Chairman of the Board, he
shall preside at all meetings of the stockholders and of the Board of
Directors; he shall have general and active management of the business of the
Corporation and shall see that all orders and resolutions of the Board of
Directors are carried into effect; and he shall have the general powers and
duties of supervision and management usually vested in the office of the
President of a corporation.

     SECTION 5.  THE VICE PRESIDENTS.  In the absence of the President or in the
event of his inability or refusal to act, the Vice President (or in the event
there be more than one Vice President, the Vice Presidents in the order
designated, or in the absence of any designation, then in the order of their
election) shall perform the duties of the President, and when so acting, shall
have all the powers of and be subject to all the restrictions upon the
President.  He shall perform such other duties as from time to time may be
assigned to him by the President or by the Board of Directors.





(Restatement as of July 29, 1995)                                              8
<PAGE>   9

     SECTION 6.  THE SECRETARY.  The Secretary shall keep the minutes of the
proceedings of the stockholders and the Board of Directors; he shall give, or
cause to be given; all notices in accordance with the provisions of these
by-laws or as required by law; he shall be custodian of the corporate records
and of the seal of the Corporation; he shall keep at the registered office or
principal place of business of the Corporation a record of the stockholders of
the Corporation, giving the names and addresses of all such stockholders (which
addresses shall be furnished to the Secretary by such stockholders) and the
number and class of the shares held by each; he shall have general charge of
the stock transfer books of the Corporation; and in general he shall perform
all duties as from time to time may be assigned to him by the President or by
the Board of Directors.

     SECTION 7.  THE TREASURER.  The Treasurer shall have the custody of the
corporate funds and securities and shall keep, or cause to be kept, correct and
complete books and records of account, including full and accurate accounts of
receipts and disbursements in books belonging to the Corporation and shall
deposit all monies and other valuable effects in the name and to the credit of
the Corporation in such depositories as may be designated by the Board of
Directors; and in general he shall perform all the duties incident to the
office of Treasurer and such other duties incident to the office of Treasurer
and such other duties as from time to time may be assigned to him by the
President or the Board of Directors.

     SECTION 8.  ASSISTANT SECRETARIES AND ASSISTANT TREASURERS.  The Assistant
Secretaries and Assistant Treasurers, if any, in general shall perform such
duties as from time to time may be assigned to them by the Secretary, or the
Treasurer, respectively, or by the President or the Board of Directors.

     SECTION 9.  VICE CHAIRMAN OF THE BOARD.  The Board of Directors may, at its
discretion, elect one or more Vice Chairman of the Board of Directors.  In the
absence of the Chairman or his inability to perform his duties, the Vice
Chairman shall preside at any stockholders meetings and of the Board of
Directors and otherwise perform whatever duties that are performed by the
Chairman.

     SECTION 10.  THE CHIEF EXECUTIVE OFFICER.  The Board of Directors may, at
is discretion, elect a Chief Executive Officer.  If a Chief Executive Officer
is elected, he shall be the principal executive officer of the Corporation with
all responsibilities usually vested therein.

                                   ARTICLE V

                             CERTIFICATES OF STOCK

     SECTION 1.  SIGNATURE BY OFFICERS.  Every holder of stock in the
Corporation shall be entitled to have a certificate signed by or in the name of
the Corporation by the Chairman of the Board of Directors, the President or a
Vice President, and by the Treasurer or an Assistant Treasurer, or the
Secretary or an Assistant Secretary of the





(Restatement as of July 29, 1995)                                              9
<PAGE>   10

Corporation, certifying the number of shares owned by him in the Corporation.

     SECTION 2.  FACSIMILE SIGNATURES.  Where a certificate is signed by a
Transfer Agent of the Corporation, the signature of the Chairman of the Board
of Directors, President, Vice President, Treasurer, Assistant Treasurer,
Secretary or Assistant Secretary may be facsimile.  In case any officer or
officers who have signed, or whose facsimile signature or signatures have been
used on any such certificate or certificates shall cease to be such officer or
officers of the Corporation, whether because of death, resignation or
otherwise, before such certificate or certificates have been delivered by the
Corporation, such certificate or certificates may nevertheless be adopted by
the Corporation and be issued and delivered as though the person or persons who
signed such certificate or certificates or whose facsimile signature or
signatures have been used thereon had not ceased to be such officer or officers
of the Corporation.

     SECTION 3.  LOST CERTIFICATES.  The Board of Directors may direct a new
certificate or certificates to be issued by the Corporation alleged to have
been lost or destroyed, upon the making of an affidavit of that fact by the
person claiming the certificate of stock to be lost or destroyed.  When
authorizing such issue of a new certificate or certificates, the Board of
Directors may, in its discretion and as a condition precedent to the issuance
thereof, require the owner of such lost or destroyed certificate or
certificates, or his legal representative, to advertise the same in such manner
as it shall require and/or to give the Corporation a bond in such sum as it may
direct as indemnity against any claim that may be made against the Corporation
with respect to the certificate alleged to have been lost or destroyed.

     SECTION 4.  TRANSFER OF STOCK.  Upon surrender to the Corporation of or the
Transfer Agent of the Corporation of a certificate for shares duly endorsed or
accompanied by proper evidence of succession, assignment or authority to
transfer, it shall be the duty of the Corporation to issue a new certificate to
the person entitled thereto, cancel the old certificate and record the
transaction upon its books.

     SECTION 5.  FIXING OF RECORD DATE.  The Board of Directors shall fix in
advance a date, in accordance with the requirements of applicable law,
preceding the date of any meeting of stockholders, or the date for the payment
of any dividend, or the date for the allotment of rights, or the date when any
change or conversion or exchange of capital stock shall go into effect, as a
record date for the determination of the stockholders entitled to notice of,
and to vote at, any such meeting, and any adjournment thereof, or entitled to
receive payment of any such dividend, or to any such allotment of rights, or to
exercise the rights in respect of any change, conversion or exchange of capital
stock, or to give such consent, and in such case such stockholders and only
such stockholders as shall be stockholders of record on the date so fixed shall
be entitled to such notice of, and to vote at, such meeting and any adjournment
thereof, or to receive payment of such dividend, or to receive such allotment
of rights, or to exercise such rights, or to give such consent as the case may
be notwithstanding any transfer of any stock on the books of the Corporation
after any such record date fixed as aforesaid.





(Restatement as of July 29, 1995)                                             10
<PAGE>   11

     SECTION 6.  REGISTERED STOCKHOLDERS.  The Corporation shall be entitled to
recognize the exclusive right of a person registered on its books as the owner
of shares to receive dividends and to vote as such owner, and shall not be
bound to recognize any equitable or other claim to or interest in such shares
on the part of any other person whether or not it shall have express or other
notice thereof, except as otherwise provided by the laws of the State of
Delaware.

                                   ARTICLE VI

                      CONTRACT, LOANS, CHECKS AND DEPOSITS

     SECTION 1.  CONTRACTS.  When the execution of any contract or other
instrument has been authorized by the Board of Directors without specification
of the executing officers, the President, or any Vice President, and the
Secretary, or any Assistant Secretary, may execute the same in the name of and
on behalf of the Corporation and may affix the corporate seal thereto.

     SECTION 2.  LOANS.  No loans shall be contracted on behalf of the
Corporation and no evidence of indebtedness shall be issued in its name unless
authorized by a resolution of the Board of Directors.

     SECTION 3.  CHECKS.  All checks or demands for money and notes of the
Corporation shall be signed by such officer or officers or such other person or
persons as the Board of Directors may from time to time designate.

                                  ARTICLE VII

                                   DIVIDENDS

     SECTION 1.  DECLARATION OF DIVIDENDS.  Dividends upon the capital stock of
the Corporation, subject to the provisions of the Certificate of Incorporation,
if any, may be declared by the Board of Directors at any regular or special
meeting, pursuant to law.  Dividends may be paid in cash, in property, or in
shares of the capital stock, subject to the provisions of the Certificate of
Incorporation.

     SECTION 2.  RESERVES.  Before payment of any dividend, there may be set
aside out of any funds of the Corporation available for dividends such sum or
sums as the directors from time to time, in their absolute discretion, think
proper as a reserve or reserves to meet contingencies or for equalizing
dividends, or for repairing or maintaining any property of the Corporation, or
for such other purpose as the directors shall think conducive to the interest
of the Corporation, and the directors may modify or abolish any such reserve in
the manner in which it was created.





(Restatement as of July 29, 1995)                                             11
<PAGE>   12

                                  ARTICLE VIII

                                  FISCAL YEAR

     The fiscal year shall begin the first day of July and end on the last day
of June in each year but this determination shall be subject to change by the
Board of Directors.

                                   ARTICLE IX

                                WAIVER OF NOTICE

     Whenever any notice whatever is required to be given by law, the
Certificate of Incorporation or these by-laws, a written waiver thereof, signed
by the person or persons entitled to such notice, whether before or after the
time stated therein, shall be deemed equivalent to the giving of such notice.
Attendance of a person at a meeting shall constitute a waiver of notice of such
meeting, except when the person attends a meeting for the express purpose of
objecting, at the beginning of the meeting, to the transactions of business
because the meeting is not lawfully called or convened.

                                   ARTICLE X

                                      SEAL

     The corporate seal shall have inscribed thereon the name of the
Corporation, the year of its organization and the words "Corporate Seal,
Delaware".  The seal may be used by causing it or a facsimile thereof to the
impressed or affixed or reproduced otherwise.

                                   ARTICLE XI

                                   AMENDMENTS

     These by-laws may be altered, amended or repealed and new by-laws adopted
at any regular or special meeting of the Board of Directors by a majority vote
of the directors present at the meeting.










(Restatement as of July 29, 1995)                                             12

<PAGE>   1

<TABLE>
<CAPTION>

FINANCIAL HIGHLIGHTS  (in thousands, except per share data)            1995               1994               CHANGE
- --------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>              <C>                <C>
OPERATIONS

Net revenue                                                            $  1,197,747     $   964,108            24%
Income before income taxes, minority interest and
   cumulative effect of change in accounting principle                      214,492         159,477            34%
Net income                                                                  124,035          94,852            31%
Net income as a percent of net revenue                                         10.4%            9.8%           --
Return on beginning shareholders' equity                                       14.1%           12.6%           --

PER SHARE

Net income                                                                     1.24             .96            29%
Dividends per common share                                                      .03             .02            50%
Book value                                                                    10.97            8.87            23%
Outstanding shares of stock                                             100,938,010      99,372,022            --
Number of shareholders:  Common Stock                                         6,062           5,550            --
                         Class A Common Stock                                 3,639           3,502            --
FINANCIAL POSITION

Total assets                                                           $  1,441,020     $ 1,138,517            27%
Working capital                                                             494,990         429,710            15%
Long-term debt                                                                8,122           7,350            11%
Backlog                                                                     245,702         175,836            40%
Shareholders' equity                                                      1,107,268         881,614            26%
Long-term debt/Shareholders' equity                                             0.7%            0.8%           --
Number of employees                                                           9,500           8,167            16%
Current ratio                                                                 2.8/1           3.1/1            --
</TABLE>



USE OF NET REVENUES

<TABLE>
<S>     <C>                                     <C>                                <C>
24.7%   Materials                                       Wages, Salaries, Benefits   25.0%
20.6%   Energy, Rent, Insurance, Interest, etc.     Depreciation and Amortization    8.8%
10.2%   Taxes: Business, Income and Payroll                            Net Income   10.4%
0.3%    Dividends                                          Reinvested in Business   19.2%

MOLEX SALES BY REGION

28.8%   United States $344.7 Million                Far East North $367.7 Million   30.7%
17.7%   Far East South $211.9 Million           Americas (Non-U.S.) $38.4 Million    3.2%
19.0%   Europe $227.2 Million                                  Other $7.9 Million    0.6%

MOLEX SALES BY INDUSTRY

12%     Automotive                                            Home Entertainment/
37%     Computer/Business Equipment                               Home Appliance      32%
11%     Telecommunications                                                 Other       8%
</TABLE>

The global connector market is estimated at $22.4 billion.* As the world's
second-largest supplier, Molex has a 5.3% market share. There are more than 900
connector suppliers worldwide.

*Source: Fleck International

                                       P2
                                     MOLEX
<PAGE>   2


MANAGEMENT'S STATEMENT OF RESPONSIBILITY

The management of the Company is responsible for the information contained in
the consolidated financial statements and in the other parts of this report.
The accompanying consolidated financial statements of Molex Incorporated and
its subsidiaries have been prepared in accordance with generally accepted
accounting principles. In preparing these statements, management has made
judgments based upon available information.  To ensure that this information
will be as complete, accurate and factual as possible, management has
communicated to all appropriate employees requirements for accurate record
keeping and accounting.

  The Company maintains an internal accounting control structure designed to
provide reasonable assurance for the safeguarding of assets against loss from
unauthorized use or disposition and reliability of financial records.
Management believes that through the careful selection of employees, the
division of responsibilities and the application of formal policies and
procedures, the Company has an effective and responsive internal accounting
control structure that is intended, consistent with reasonable cost, to provide
reasonable assurance that transactions are executed as authorized.

  The Company's independent auditors, Deloitte & Touche LLP, are responsible
for conducting an audit of the Company's consolidated financial statements in
accordance with generally accepted auditing standards and for expressing their
opinion as to whether these consolidated financial statements present fairly,
in all material respects, the financial position, results of operations and
cash flows of Molex Incorporated and its subsidiaries in conformity with
generally accepted accounting principles.


INDEPENDENT AUDITORS' REPORT


TO THE SHAREHOLDERS AND BOARD OF DIRECTORS,
MOLEX INCORPORATED, LISLE, ILLINOIS

We have audited the accompanying consolidated balance sheets of Molex
Incorporated (a Delaware Corporation) and its subsidiaries as of June 30, 1995
and 1994, and the related consolidated statements of income, shareholders'
equity, and cash flows for each of the three years in the period ended June 30,
1995. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

  We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

  In our opinion, based on our audits, such consolidated financial statements
present fairly, in all material respects, the financial position of Molex
Incorporated and its subsidiaries as of June 30, 1995 and 1994, and the results
of their operations and their cash flows for each of the three years in the
period ended June 30, 1995 in conformity with generally accepted accounting
principles.

  As discussed in Notes 1 and 6 to the consolidated financial statements, the
Company changed its method of accounting for certain postretirement benefits to
conform with the provisions of Statement of Financial Accounting Standards No.
106, "Employers' Accounting for Postretirement Benefits Other Than Pensions,"
in 1993.



/s/ DELOITTE & TOUCHE LLP
Chicago, Illinois
August 3, 1995

                                      P25
                                     MOLEX
<PAGE>   3
TEN-YEAR FINANCIAL HIGHLIGHT SUMMARY
(in thousands, except per share data)

<TABLE>
<CAPTION>                                                                     
                          1995       1994        1993       1992       1991   
- -------------------------------------------------------------------------------
<S>                  <C>           <C>        <C>        <C>       <C>        
OPERATIONS                                                                    
                                                                              
Net revenue          $ 1,197,747   $964,108   $859,283   $776,192   $707,950  
Gross profit             505,697    406,079    352,603    318,361    297,954  
Income before                                                                 
  income taxes,                                                               
  minority interest                                                           
  and cumulative                                                              
  effect of change                                                            
  in accounting                                                               
  principle              214,492    159,477    133,478    117,412    117,936  
Income taxes              90,273     63,186     58,371     49,814     53,402  
Income before                                                                 
  cumulative                                                                  
  effect of                                                                   
  change in                                                                   
  accounting                                                                  
  principle              124,035     94,852     74,660     67,464     64,631  
Net income               124,035     94,852     71,055     67,464     64,631  
Earnings per                                                                  
  common share                                                                
  before cumulative                                                           
  effect of                                                                   
  change in                                                                   
  accounting                                                                  
  principle(1)              1.24        .96        .76        .69        .66  
Earnings per                                                                  
  common share(1)           1.24        .96        .72        .69        .66  
Income before                                                                 
  cumulative                                                                  
  effect of                                                                   
  change in                                                                   
  accounting                                                                  
  principle as                                                                
  a percent of                                                                
  net revenue              10.4%       9.8%       8.7%       8.7%       9.1%  
Net income as a                                                               
  percent of                                                                  
  net revenue              10.4%       9.8%       8.3%       8.7%       9.1%  
- -------------------------------------------------------------------------------
FINANCIAL POSITION                                                            
                                                                              
Current assets       $   773,036   $635,104   $497,560   $434,277   $402,208  
Current liabilities      278,046    205,394    165,368    168,209    155,593  
Working capital          494,990    429,710    332,192    266,068    246,615  
Current ratio                2.8        3.1        3.0        2.6        2.6  
Property, plant                                                               
  & equipment, net       567,303    440,995    385,828    362,719    280,761  
Total assets           1,441,020  1,138,517    961,775    849,689    726,740  
Long-term debt             8,122      7,350      7,510      7,949      9,136  
Shareholders'                                                                 
  equity               1,107,268    881,614    751,654    660,389    550,742  
Return on                                                                     
beginning                                                                     
shareholders'                                                                 
equity before                                                                 
cumulative effect                                                             
of change in                                                                  
accounting                                                                    
principle                  14.1%      12.6%      11.3%      12.2%      13.4%  
Return on beginning                                                           
shareholders' equity       14.1%      12.6%      10.8%      12.2%      13.4%  
Dividends per                                                                 
  common share(1)           0.03       0.02       0.02       0.01       0.01  
Weighted average                                                              
  common shares                                                               
  outstanding(1)         100,015     98,976     98,439     97,892     97,356  
- -------------------------------------------------------------------------------
</TABLE>


(1) Restated for the following stock split/dividends: 25%-August, 1995;
    25%-November, 1994; 25%-November, 1992. 

                                      P26
                                     MOLEX
<PAGE>   4
MANAGEMENT'S DISCUSSION OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FINANCIAL HIGHLIGHTS

Fiscal 1995 was a year of strong growth and improved profitability for Molex.
We believe that this performance is a direct result of our global position as a
primary supplier to many of the world's largest and most respected companies.
Additionally, the Company has a substantial presence in the faster growing
product segments and geographic regions of the connector industry. Fiscal 1995
was particularly noteworthy in that Molex surpassed the $1 billion net revenue
level. This milestone was achieved as net revenues increased 24.2 percent to a
new high of $1.2 billion. Again this year, Molex's net revenues grew at a rate
significantly faster than the estimated 8.6 percent increase reported for the
worldwide connector industry. The Company's fiscal 1995 net income increased
30.8 percent to a record $124.0 million, or 10.4 percent of net revenue. All
regions improved their net return on sales, with substantial improvement in the
Far East South and Europe. Additionally, Molex gained further access to the
rapidly growing local area network market with the acquisition of Mod-Tap W.
Corp. (Mod-Tap) in February, 1995. As we begin the fiscal year ending June,
1996, Molex has a record backlog of $245.7 million, which is a 39.7 percent
increase over the prior year's amount of $175.8 million.


<TABLE>
<CAPTION>
                                     The Growth of Molex vs. the Worldwide Connector Industry

                       1985   1986    1987    1988     1989    1990    1991    1992    1993   1994    1995 
                       ----   ----    ----    ----     ----    ----    ----    ----    ----   ----    ----
<S>                   <C>     <C>     <C>     <C>     <C>     <C>      <C>    <C>     <C>     <C>     <C>
Molex                  100     115     153     198     226     235     280     307     339     381     473
Worldwide
 Connector
 Industry*             100     111     116     144     145     150     151     153     153     159     173

</TABLE>

*Source: Fleck International


INVESTOR RETURNS

Molex is committed to providing its shareholders with a strong return on their
investment. Our total return to shareholders over the last five years has
averaged an annual compounded return of 21.3 percent, compared to the 15.0
percent return of the S&P MidCap 400 over the same period of time. A $100
investment in Molex Common Stock at June 30, 1990, together with the
reinvestment of dividends, would be worth $263 at June 30, 1995.

   On November 28, 1994, Molex paid a 25 percent stock dividend to its
shareholders. In addition, on August 2, 1995, the Molex Board of Directors
declared a 25 percent stock dividend, which will be paid on September 15, 1995
to shareholders of record as of August 25, 1995. The Board of Directors also
increased the annual cash dividend to $0.06 per share. This increased cash
dividend will be paid on the 25 percent stock dividend that was declared in
August, 1995, thus increasing the annual cash dividend by 87.5 percent. This is
the seventh stock dividend Molex has paid to shareholders within the last 13
years. All shares outstanding, earnings and dividends per share have been
retroactively restated for the stock dividends.

<TABLE>
<CAPTION>

                                           Molex Common Stock/High-Low-Close By Quarter

                      Fiscal 1991                            Fiscal 1992                             Fiscal 1993
            ---------------------------------     ---------------------------------     ---------------------------------
COMMON      SEP-90   DEC-90   MAR-91   JUN-91     SEP-91   DEC-91   MAR-92   JUN-92     SEP-92   DEC-92   MAR-93   JUN-93     
<S>         <C>      <C>      <C>      <C>        <C>      <C>      <C>     <C>         <C>      <C>      <C>      <C>        
High        11.648   13.184   15.426   15.104     17.840   18.560   20.240   17.680     19.360   19.760   21.120   20.640     
Low          8.448    9.472   11.264   13.824     14.080   14.640   15.520   15.120     15.280   16.640   16.480   18.400     
Close        9.280   11.904   14.848   13.952     14.976   18.304   15.872   16.000     17.920   17.043   20.480   19.840     

                      Fiscal 1994                            Fiscal 1995
          ---------------------------------       ---------------------------------     
COMMON    SEP-93   DEC-93   MAR-94   JUN-94       SEP-94   DEC-94   MAR-95   JUN-95                            
<S>       <C>      <C>      <C>      <C>          <C>      <C>      <C>      <C>                               
High      24.480   23.360   24.640   24.880       28.160   28.800   29.100   31.400                         
Low       19.360   20.320   21.440   19.360       24.000   24.800   24.800   28.200                         
Close     23.200   22.720   21.440   24.320       27.250   27.625   28.625   31.000                         

</TABLE>
        


<TABLE>
<CAPTION>

              1995              Sales by Region                1985
                                   June 30
<S>                       <C>                  <C>                        <C>
Far East North            30.7%                 United States              41.8%
United States             28.8%                 Far East North             28.8%
Europe                    19.0%                 Europe                     14.0%
Far East South            17.7%                 Far East South             10.8%
Americas (Non U.S.)        3.2%                 Americas (Non U.S.)         4.3%
Other                      0.6%                 Other                       0.3%
                               
</TABLE>

In fiscal 1968, Molex entered the international connector market with annual
net revenues of $54 thousand. Today, 27 years later, international customer
sales have grown to $853.1 million and represent approximately 71 percent of
Molex's worldwide net revenues. International net revenues, as a percent of
total net revenues, increased one percent from fiscal 1994 due to the strong
growth in Europe and the Far East South and to the generally weaker U.S.
dollar.

  International operations are subject to currency exchange rate fluctuations
and government actions. Molex monitors its foreign currency exposure in each
country and implements strategies to respond to changing economic and political
environments. Examples of these strategies include the prompt payment of
intercompany balances utilizing a global netting system and the establishment
of contra-cur-

                                      P27
                                     MOLEX
<PAGE>   5


MANAGEMENT'S DISCUSSION OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(CONTINUED)

rency accounts in several international subsidiaries. Due to the uncertainty of
the foreign currency exchange markets, Molex cannot reasonably predict future
trends related to foreign currency fluctuations. Foreign currency fluctuations
have impacted Molex's results in the past and may impact results in the future.

FINANCIAL POSITION & LIQUIDITY

Molex has an exceptionally strong balance sheet. Cash and short-term
investments at June 30,1995, equaled $313.1 million and represented 21.7
percent of total consolidated assets. Cash and short-term investments increased
$35.7 million during fiscal 1995. Molex's long-term corporate philosophy is to
utilize internal sources of funds for investing in plant, equipment and
acquisitions. The Company uses external borrowings only when a clear financial
advantage exists.

  Cash provided from operations was $224.6 million during fiscal 1995. At this
level, the Company's operations generate sufficient cash to support all
investing and financing activities. Strong efforts at working capital
management continue to support the generation of cash from operations. The net
trade accounts receivable balance increased $61.1 million during fiscal year
1995. The translation effects of foreign currency and the acquisition of
Mod-Tap accounted for $26.7 million of the increase. The remaining increase is
due to the record revenues the Company experienced during the month of June,
1995. The average day's sales outstanding in trade accounts receivable of 79
remains unchanged from the prior year.

  Inventory increased during fiscal year 1995 from $113.3 million at June 30,
1994 to $150.8 million at June 30, 1995. Average inventory days have improved
to 76 days from the 79 days reported last fiscal year. Factoring out the change
in exchange rates due to the generally weaker U.S. dollar and the acquisition
of Mod-Tap, inventory at June 30, 1995 increased $23.3 million over the prior
year's balance.

  Cash used for investments increased $49.0 million over the fiscal 1994 level
due primarily to the higher level of purchases for property, plant and
equipment during fiscal 1995. During 1995, Molex continued its commitment to
investing in new tooling, equipment and facilities.  Capital expenditures
equaled $186.9 million for fiscal 1995, increasing 44.4 percent from $129.5
million expended during the previous fiscal year. Approximately, 87 percent of
the fixed asset purchases during fiscal 1995 were for tooling and equipment
directly related to improving efficiencies and increasing revenues. Molex also
spent $11.2 million to add new facilities in Ettlingen, Germany and Shanghai,
China. In addition, facilities were expanded in Pinellas Park, Florida and
Lisle, Illinois. These additions increased the worldwide facility floor space
to 3.3 million square feet.

  For the fiscal year ending June 30, 1996, we expect capital expenditures to
increase to between $200 and $205 million. This increase in capital
expenditures is a result of the much stronger sales and the required investment
in plants, equipment and technology to meet our customers' needs. During fiscal
1996, we expect to open new facilities in China and South Africa and expand
facilities in Japan, Korea, Singapore, Ireland, India and Mexico.

  During fiscal 1995, $7.0 million was expended to purchase the remaining
shares of Molex Fiber Optics Inc. and Molex Eastern Europe S.A., and increase
Molex's ownership interest in Molex (India) Ltd. and DeCoupage Moulage De
Savoie S.A. In addition, $9.3 million in cash, along with 1.2 million shares of
Class A Common Stock, was used to purchase Mod-Tap. These expenditures were
higher than fiscal 1994, when $3.1 million was expended to purchase the
remaining shares outstanding of Molex Nanco Ltd. and to purchase an additional
20 percent interest in Dongguan Molex South-China Connector Co. Ltd.

  Management is confident that the Company's liquidity and financial
flexibility are adequate to support its current and future growth. The Company
also has available lines of credit totaling $57.9 million, all of which
remained unused at June 30, 1995.

  The weighted average shares outstanding for the current fiscal year increased
to 100.0 million from the 99.0 million for fiscal 1994. The increase in shares
outstanding is attributable to the 1.2 million shares issued pursuant to the
Mod-Tap acquisition and to the exercise of employee stock options and the
issuance of employee stock awards. The Company also purchased 125,000 shares of
treasury stock during fiscal year 1995. Molex did not purchase any treasury
stock on the open market during fiscal year 1994.

  The Company is subject to environmental laws and regulations in the countries
where it operates. Molex has designed an environmental program to reduce the
generation of potentially hazardous materials during its manufacturing process
and believes it continues to make good progress in exceeding local governmental
regulations.

  The Company is a defendant to several pending legal proceedings incidental to
the normal conduct of business. Management believes that the ultimate
disposition of these matters will not have a materially adverse impact on the
financial condition or consolidated results of operations of the Company.

                                      P28
                                     MOLEX
<PAGE>   6
PERCENTAGE OF NET REVENUE
Fiscal Year Ended June 30
<TABLE>
<CAPTION>
                                                                        PERCENTAGE CHANGE
                                          1995      1994      1993     1995-94    1994-93
- -----------------------------------------------------------------------------------------
<S>                                     <C>        <C>       <C>       <C>       <C>
Net revenue                              100.0%    100.0%    100.0%     24.2%      12.2%
Cost of sales                             57.8      57.9      59.0      24.0%      10.1%
- -----------------------------------------------------------------------------------------
Gross profit                              42.2      42.1      41.0      24.5%      15.2%
Operating expenses                        24.9      25.8      25.6      20.0%      13.2%
- -----------------------------------------------------------------------------------------
Income from operations                    17.3      16.3      15.4      31.7%      18.4%
Total other income                         0.6       0.2       0.1     249.6%     259.6%
- -----------------------------------------------------------------------------------------
Income before income taxes,
  minority interest and
  cumulative effect of change
  in accounting principle                 17.9      16.5      15.5      34.5%      19.5%
Income taxes                               7.5       6.6       6.8      42.9%       8.2%
Minority interest                          0.0      -0.1       0.0      87.2%    -221.9%
- -----------------------------------------------------------------------------------------
Income before cumulative effect of
  change in accounting principle          10.4       9.8       8.7      30.8%      27.0%
Cumulative effect of change in
  method of accounting for
  postretirement benefits other
  than pensions, net of tax                  -         -       0.4         -          -
- -----------------------------------------------------------------------------------------
Net income                                10.4%      9.8%      8.3%     30.8%      33.5%
=========================================================================================
</TABLE>

FISCAL 1995 COMPARED TO FISCAL 1994

During fiscal year 1995, Molex net revenues increased 24.2 percent to an
all-time high of $1.2 billion, compared to $964.1 million during fiscal year
1994. Excluding the change in exchange rates due to the generally weaker U.S.
dollar, net revenue increased 18.2 percent. Net revenues of Mod-Tap added $16.5
million or 1.4 percent to fiscal year 1995 net revenues.  

  Customer net revenues in the Far East North increased 21.3 percent in U.S. 
dollars and 8.9 percent in local currencies as the value of the Japanese yen
continued to gain strength against the U.S. dollar. Domestic sales in Japan
improved slightly from last fiscal year as business levels in the electronic
industry improved modestly. Price erosion continued to impact sales, but strong
demand for new products, including microminiature connectors, helped to overcome
this pressure. Molex Japan has also become a leading supplier to the notebook PC
industry. In addition, Molex Japan's expertise in miniaturization technologies
leaves Molex well positioned to take full advantage of the growth opportunities
in the computer and automotive electronics industries. Sales and profits in
Korea remain very strong due to the robust growth in the automotive and
telecommunications industries.

  The U.S. Region's customer net revenues increased 19.4 percent during fiscal
year 1995. Included in this total are the sales of Mod-Tap since the date of
acquisition. Excluding the impact of Mod-Tap's net revenues, customer net
revenues in the U.S. Region increased 13.6 percent from last fiscal year. The
U.S. Commercial Division sales were strong due to increased demand in the home
appliance, automotive and high-end TV market. Net revenues to the automotive
market are expected to increase significantly in fiscal year 1996, as Molex
starts shipping its new automotive connector products. Revenues in the U.S.
Data/Comm Division were weak during the first six months of fiscal year 1995,
but have improved during the second half. Unit volume sales have increased to
the computer notebook and workstation markets, but intense price erosion
continues to impact the operating margins. Molex's fiber optic sales continue
to be the fastest growing segment of the U.S. Region as fiber optics are
becoming the wiring of choice in the telecommunications industry.

  The Far East South is the fastest growing connector market in the world.
Customer revenues in the region increased 22.2 percent in U.S. dollars and
17.8 percent in local currencies. Sales in this region remain strong due to
continued growth in the personal computer and hard disk drive industries. Molex
is investing in tooling and equipment throughout the region to support the
continued strong growth. In addition to the strong revenue growth, the region
has managed to increase profits, despite continuing price erosion, to 15.0
percent of sales during fiscal 1995, up from last fiscal year's 13.4 percent.

  In Europe, customer net revenues increased 42.4 percent in U.S. dollars and
28.8 percent in local currencies as the value of the U.S. dollar weakened
against most of the major European currencies. Overall, the European connector
market has emerged from several years of recession and negative growth. Net
revenues have increased significantly due to the mobile telecommunications and
automotive industries. Molex has made significant market share gains in the
European cellular phone industry. The increase in sales, continued tight
control of expenses and the favorable effects of our ongoing restructuring,
increased the net return on sales to 9.2 percent in fiscal 1995 from 6.7
percent of sales during fiscal year 1994. The European reorganization is
expected to be completed by the end of fiscal 1996, which should result in
further improvements in profitability.

  Customer net revenues in the Americas (Non-U.S.) region grew 20.5 percent and
net income has nearly doubled to 8.1 per-

                                      P29
                                     MOLEX
<PAGE>   7

MANAGEMENT'S DISCUSSION OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(CONTINUED)

cent net return on sales. The severe devaluation of the Mexican peso during
fiscal 1995 did not have a material effect on the consolidated results, as
Molex's operations in Mexico primarily transact business in U.S. dollars. We
expect to see further increases in net revenues and profits in fiscal 1996.

  The consolidated gross profit improved slightly to 42.2 percent of net
revenues during fiscal 1995 from 42.1 percent during fiscal 1994. The Company
was able to offset the effects of higher raw material prices and price erosion
with improved factory utilization and product mix.

  Operating expenses as a percent of net revenues decreased slightly from 25.8
percent in fiscal 1994 to 24.9 percent in fiscal 1995. This decrease is the
result of controlled headcount additions despite the 24.2 percent increase in
net revenues. Net revenues per employee have increased from $118.1 thousand in
fiscal 1994 to $126.1 thousand during fiscal 1995.

  Research and development expenditures reached an all-time high of $78.1
million and represented 6.5 percent of sales during fiscal 1995, decreasing
from 6.7 percent of sales during fiscal 1994. Approximately 23 percent of
fiscal 1995 net revenues resulted from the sale of products that Molex has
released within the past three years. These expenditures, coupled with the
efforts of our engineering department, resulted in the release of a record 207
new product families and the granting of 259 new patents during fiscal year
1995. The continued increase in research and development reflects Molex's
long-term commitment to the reinvestment of its profits in new product design
and tooling. We believe this commitment has significantly improved our
competitive position.

  Foreign currency translation losses decreased 16.2 percent from fiscal 1994
losses when the Company incurred high losses in Brazil as a result of the
severe devaluation of the cruzeiro against the U.S. dollar.

  Interest income, net of interest expense for fiscal 1995, has increased 86.8
percent from fiscal 1994. This increase is the result of higher short-term
investment balances during fiscal 1995 coupled with the return of higher
interest rates earned in many of the countries where the Company has
significant short-term investments. Interest expense has remained relatively
unchanged from fiscal 1994.

  The effective tax rate increased to 42.1 percent during fiscal 1995 from 39.6
percent during fiscal 1994. The increase reflects increased pretax
profitability in countries with higher effective tax rates coupled with the
inability of the Company to utilize all of its foreign tax credits generated
during fiscal 1995.

  Net income increased 30.8 percent to $124.0 million. Earnings per share
increased to $1.24 during fiscal 1995 from $0.96 during fiscal 1994.  Excluding
the effects of currency fluctuations, net income increased 23 percent over
fiscal 1994 net income.

  During the first quarter of fiscal 1995, Molex adopted Statement of Financial
Accounting Standards No. 115, "Accounting for Certain Investments in Debt and
Equity Securities" (SFAS 115). SFAS 115 requires that the carrying value of
certain investments be adjusted to their fair value. Adoption of the statement
did not have a material effect on the financial condition or consolidated
results of operations of the Company.

FISCAL 1994 COMPARED TO FISCAL 1993

During fiscal 1994, Molex net revenues increased 12.2 percent to $964.1
million, compared to $859.3 million during fiscal year 1993. Excluding the
change in exchange rates due to the generally weaker U.S. dollar, net revenue
increased 10.9 percent.

  The Far East North Region's customer revenues increased 7.2 percent in U.S.
dollars, but declined slightly in local currencies. The softness in the
electronics industry combined with price erosion affected our Japanese domestic
sales, but demand for Molex Japan products remained strong outside the region
as Japanese companies continued to relocate some of their production outside of
Japan and other non-Japanese companies designed-in Molex Japan's microminiature
products. During fiscal year 1994, the region also focused on productivity
improvements and efficiencies that allowed the region to report a slight
improvement in net return on sales from fiscal 1993.

  The customer net revenues in the U.S. Region increased 14.6 percent during
fiscal year 1994 to $288.7 million. The sales growth was the result of
increased customer penetration in the computer and telecommunications market.
We also continued to see increased demand for our fiber optic products. The
region was able to overcome some of the effects of price erosion in the
computer market through improved manufacturing efficiencies.

  Far East South customer net revenues increased 13.2 percent over fiscal year
1993. However, during the third quarter of fiscal 1993, Molex sold a
manufacturing facility in Singapore and transferred part of the region's
harness operations to a newly formed joint venture company.  Adjusting for this
change, regional net revenues increased 18 percent from fiscal year 1993. This
strong growth was primarily due to increased customer penetration at many of
the multinational companies that

                                      P30
                                     MOLEX
<PAGE>   8

have relocated manufacturing operations to the region and to the continued
strong growth in the personal computer and disk drive industries.
Profitability in the region has improved from 12.2 percent in fiscal 1993. This
increase is due to the previously mentioned disposition of low margin
operations in Singapore, improved factory utilization and to operational
improvements in our Taiwanese R.F. Division that was acquired during fiscal
1991.

  In Europe, customer net revenues improved 20.7 percent in local currencies,
but increased 10.2 percent in U.S. dollars. Increased customer demand in the
U.K., Ireland and France offset the continued weakness in the German connector
market. Molex continued its efforts to improve the regional profitability
through several restructuring actions during fiscal year 1994. We consolidated
our French connector manufacturing operation into an enlarged facility in
Biberach, Germany. We began the process of progressively improving the routing
of our product flow from our manufacturing facilities to our customers. The
above efforts contributed to increasing the regional profitability from 3.3
percent of sales during fiscal year 1993 to 6.7 percent of sales during fiscal
year 1994.

  The consolidated gross profit improved during fiscal 1994 to 42.1 percent of
net revenues compared to 41.0 percent during fiscal 1993. The Company was able
to offset the effects of price erosion and increased depreciation charges with
improved production efficiencies. Material prices and labor costs have remained
relatively stable during fiscal 1994.

  Operating expenses as a percent of net revenue increased slightly from 25.6
percent in fiscal 1993 to 25.8 percent in fiscal 1994. This increase was due,
in part, to higher research and development expenditures.

  Research and development expenditures represented 6.7 percent of sales during
fiscal 1994, increasing from 6.5 percent of sales during fiscal 1993. The
increase in research and development expenditures reflects Molex's long-term
commitment to the reinvestment of profits in new product design and tooling.

  The foreign currency transaction losses decreased 29.8 percent from fiscal
1993 losses when the Company incurred high losses due to the abrupt devaluation
of several European currencies. The majority of the exchange losses during
fiscal 1994 were due to exchange losses in Brazil as a result of the severe
devaluation of the cruzeiro against the U.S. dollar.

  Interest income, net of interest expense for fiscal 1994 increased 2.0
percent from fiscal 1993. Higher short-term investment balances during fiscal
1994 were able to offset lower interest rates earned in many of the countries
where the Company has significant short-term investments.  Interest expense has
remained relatively unchanged from fiscal 1993.

  The effective tax rate decreased to 39.6 percent during fiscal 1994 from 43.7
percent during fiscal 1993. The decrease reflects increased pretax
profitability in countries with lower effective tax rates coupled with the
ability of the Company to utilize additional foreign tax credits.

  Earnings before the cumulative effect of change in accounting principle
increased 27.0 percent to $94.9 million. Earnings per share increased to $0.96
during fiscal 1994 from $0.72 during fiscal 1993. Excluding the effects of
currency fluctuations, earnings before the cumulative effect of change in
accounting principle increased 24.0 percent over fiscal 1993 earnings.

OUTLOOK

Fiscal 1995 was an outstanding year for Molex, with all geographic regions
experiencing significantly faster growth than the overall connector industry.
The outlook for fiscal 1996 appears equally as bright. Worldwide, the connector
industry is expected to increase 6 to 7 percent.

  Molex expects, once again, to surpass its goals of growing at twice the
connector industry rate and generating a 10 percent net return on sales for the
fiscal year ending June 30, 1996. We believe that price erosion and modest
material price increases will continue in the connector industry. Molex will
continue to make the necessary improvements in productivity and operating
efficiencies to help offset these pressures.

  We believe Molex is extremely well positioned to continue growing faster than
the overall connector industry while achieving our profit goals. Molex
continues to emphasize expansion in the most rapidly growing markets and
geographic regions. We keep close to our customers and emphasize early
involvement with our customer's engineers to ensure we provide the exact
interconnection products required.

                                      P31
                                     MOLEX
<PAGE>   9

CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)

<TABLE>
<CAPTION>
ASSETS                                                                                            June 30,
                                                                                           1995              1994
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>             <C>
Current assets:
Cash and cash equivalents                                                              $    253,552    $    220,681
Short-term investments                                                                       59,563          56,737
Accounts receivable:
  Trade, less allowance of $11,934 in 1995 and
  $8,916 in 1994 for doubtful accounts                                                      277,993         216,866
 Employee                                                                                     4,821           4,808
Inventories                                                                                 150,836         113,266
Deferred income taxes (Note 5)                                                               19,874          18,665
Prepaid expenses                                                                              6,397           4,081
- -------------------------------------------------------------------------------------------------------------------
Total current assets                                                                        773,036         635,104
- -------------------------------------------------------------------------------------------------------------------



Property, plant and equipment
- -------------------------------------------------------------------------------------------------------------------
  at cost (Notes 3 and 8):
Land and improvements                                                                        49,919          44,525
Buildings and leasehold improvements                                                        249,104         199,523
Machinery and equipment                                                                     658,655         510,143
Molds and dies                                                                              308,627         246,203
- -------------------------------------------------------------------------------------------------------------------
                                                                                          1,266,305       1,000,394




Less accumulated depreciation and amortization                                              699,002         559,399
- -------------------------------------------------------------------------------------------------------------------
Net property, plant and equipment                                                           567,303         440,995
- -------------------------------------------------------------------------------------------------------------------



Other assets                                                                                100,681          62,418
- -------------------------------------------------------------------------------------------------------------------
                                                                                        $ 1,441,020     $ 1,138,517
===================================================================================================================
</TABLE>


The accompanying notes are an integral part of these consolidated financial
statements.

                                      P32
                                     MOLEX

<PAGE>   10


<TABLE>
<CAPTION>

LIABILITIES AND SHAREHOLDERS' EQUITY                                                                JUNE 30,
                                                                                           1995                1994
- --------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>             <C>
Current liabilities:
Current portion of long-term debt (Note 3)                                              $       152     $       184
Accounts payable                                                                            128,146          96,659
Accrued expenses:
  Salaries, commissions and bonuses                                                          33,535          28,924
  Other                                                                                      51,405          37,113
Income taxes (Note 5)                                                                        64,000          41,878
Dividends payable                                                                               808             636
- -------------------------------------------------------------------------------------------------------------------
Total current liabilities                                                                   278,046         205,394
- -------------------------------------------------------------------------------------------------------------------
Deferred items:
Investment grants                                                                             2,574           2,570
Income taxes (Note 5)                                                                        10,736          12,042
- -------------------------------------------------------------------------------------------------------------------
Total deferred items                                                                         13,310          14,612
- -------------------------------------------------------------------------------------------------------------------
Accrued postretirement benefits (Notes 6 and 7)                                              32,170          26,363
- -------------------------------------------------------------------------------------------------------------------
Long-term debt (Note 3)                                                                       8,122           7,350
- -------------------------------------------------------------------------------------------------------------------
Minority interest in subsidiaries                                                             2,104           3,184
- -------------------------------------------------------------------------------------------------------------------
Shareholders' equity (Notes 2, 4 and 9):
Common Stock, $.05 par value; 60,000 shares authorized;
  51,896 shares issued at 1995 and 51,484 shares issued at 1994                               2,075           1,646
Class A Common Stock, $.05 par value; 60,000 shares authorized;
  52,433 shares issued at 1995 and 51,185 shares issued at 1994                               2,097           1,637
Class B Common Stock, $.05 par value; 146 shares authorized;
  94 shares issued at 1995 and 1994                                                               5               5
Paid-in capital                                                                             101,534          56,464
Retained earnings                                                                           850,533         729,547
Deferred unearned compensation                                                              (13,771)         (7,223)
Treasury stock (Common Stock, 1,706 shares at 1995 and 1,638 shares at 1994;
  Class A Common Stock, 1,779 shares at 1995 and 1,753 shares at 1994), at cost             (35,749)        (31,749)
Cumulative translation adjustments                                                          200,544         131,287
- -------------------------------------------------------------------------------------------------------------------
Total shareholders' equity                                                                1,107,268         881,614
- -------------------------------------------------------------------------------------------------------------------
                                                                                        $ 1,441,020     $ 1,138,517
===================================================================================================================
</TABLE>


                                      P33
                                     MOLEX
<PAGE>   11



CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                           For the year ended June 30,

                                                                                     1995            1994            1993
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>             <C>             <C>
Net revenue                                                                     $ 1,197,747      $ 964,108       $ 859,283
Cost of sales                                                                       692,050        558,029         506,680
- --------------------------------------------------------------------------------------------------------------------------
Gross profit                                                                        505,697        406,079         352,603
- --------------------------------------------------------------------------------------------------------------------------
Operating expenses:
Selling                                                                             129,152        109,531          98,486
Administrative                                                                      169,331        139,153         121,218
- --------------------------------------------------------------------------------------------------------------------------
Total operating expenses                                                            298,483        248,684         219,704
- --------------------------------------------------------------------------------------------------------------------------
Income from operations                                                              207,214        157,395         132,899
- --------------------------------------------------------------------------------------------------------------------------
Other income (expense):
Foreign currency transaction loss                                                    (2,759)        (3,291)         (4,689)
Interest                                                                             10,037          5,373           5,268
- --------------------------------------------------------------------------------------------------------------------------
Total other income                                                                    7,278          2,082             579
- --------------------------------------------------------------------------------------------------------------------------
Income before income taxes, minority interest and cumulative effect of change
  in accounting principle                                                           214,492        159,477         133,478
Income taxes (Note 5)                                                                90,273         63,186          58,371
- --------------------------------------------------------------------------------------------------------------------------
Income before minority interest and cumulative effect of change in
  accounting principle                                                              124,219         96,291          75,107
Minority interest                                                                      (184)        (1,439)           (447)
- --------------------------------------------------------------------------------------------------------------------------
Income before cumulative effect of change in accounting principle                   124,035         94,852          74,660
Cumulative effect of change in method of accounting for postretirement
  benefits other than pensions, net of tax                                               --             --           3,605
- --------------------------------------------------------------------------------------------------------------------------
Net income                                                                      $   124,035     $   94,852      $   71,055
==========================================================================================================================
Earnings per common share (Based upon weighted average common
  shares outstanding):
Earnings per common share before cumulative effect of change in
  accounting principle                                                          $      1.24     $      .96      $      .76
Cumulative effect of change in method of accounting for postretirement 
  benefits other than pensions per share                                                 --             --             .04
- --------------------------------------------------------------------------------------------------------------------------
Earnings per common share                                                       $      1.24     $      .96      $      .72
- --------------------------------------------------------------------------------------------------------------------------
Dividends per common share (Note 2)                                             $     .0304     $    .0240      $    .0170
- --------------------------------------------------------------------------------------------------------------------------
Weighted average common shares outstanding                                          100,015         98,976          98,439
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>


The accompanying notes are an integral part of these consolidated financial
  statements.

                                      P34
                                     MOLEX
<PAGE>   12
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(in thousands)

<TABLE>
<CAPTION>
                                                                                 For the year ended June 30,
                                                                            1995            1994            1993
- --------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>              <C>           <C>
Common Stock
Balance at beginning of period                                           $     1,646      $   1,632       $   1,297
Exercise of stock options                                                         16             14               9
Stock split effected in the form of a dividend                                   413             --             326
- --------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                       2,075          1,646           1,632
Class A Common Stock
Balance at beginning of period                                                 1,637          1,630           1,300
Exercise of stock options                                                          1              7               5
Purchase of business                                                              49             --              --
Stock split effected in the form of a dividend                                   410             --             325
- --------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                       2,097          1,637           1,630
Class B Common Stock
Balance at beginning and end of period                                             5              5               5
Paid-in capital
Balance at beginning of period                                                56,464         47,052          42,094
Exercise of stock options                                                      4,493          4,952           3,044
Disposition of treasury stock                                                  1,112            650             467
Stock options granted                                                          9,983          3,810           2,234
Purchase of business                                                          30,420             --              --
Stock split effected in the form of a dividend                                  (938)            --            (787)
- --------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                     101,534         56,464          47,052
Retained earnings
Balance at beginning of period                                               729,547        637,074         567,695
Net income                                                                   124,035         94,852          71,055
Cash dividends                                                                (3,049)        (2,379)         (1,676)
- --------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                     850,533        729,547         637,074
Treasury stock
Balance at beginning of period                                               (31,749)       (31,107)        (31,040)
Purchase of treasury stock                                                    (4,610)        (1,120)           (720)
Disposition of treasury stock                                                    610            478             653
- --------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                     (35,749)       (31,749)        (31,107)
Deferred unearned compensation
Balance at beginning of period                                                (7,223)        (6,235)         (5,697)
Stock options granted                                                         (9,983)        (3,810)         (2,234)
Amortization of deferred unearned compensation                                 3,435          2,822           1,696
- --------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                     (13,771)        (7,223)         (6,235)
Cumulative translation adjustments
Balance at beginning of period                                               131,287        101,603          84,735
Net effect of translation adjustment                                          69,257         29,684          16,868
- --------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                     200,544        131,287         101,603
- --------------------------------------------------------------------------------------------------------------------
Total shareholders' equity                                               $ 1,107,268      $ 881,614       $ 751,654
====================================================================================================================
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.

                                      P35
                                     MOLEX
<PAGE>   13
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

<TABLE>
<CAPTION>
                                                                                 For the year ended June 30,
                                                                             1995           1994            1993
- --------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>            <C>             <C>
CASH AND CASH EQUIVALENTS, beginning of period                             $ 220,681      $ 174,526       $ 149,378
Cash and cash equivalents were provided from (used for):
Operations:
Net income                                                                   124,035         94,852          71,055
Add (deduct) non-cash items included in net income:
Cumulative effect of change in accounting for
  postretirement benefits other than pensions                                     --             --           3,605
Depreciation and amortization                                                104,857         88,787          76,193
Deferred income taxes                                                           (603)        (1,212)         (1,497)
(Gain) Loss on sale of property, plant and equipment                             (51)        (1,047)            947
Minority interest                                                                184          1,439             447
Amortization of deferred unearned compensation                                 3,435          2,822           1,696
Amortization of deferred investment grants                                      (187)          (240)           (271)
Other (credits) charges to earnings--net                                        (553)           613           1,517

Current items:
Accounts receivable                                                          (35,289)       (23,903)        (17,088)
Inventories                                                                  (23,705)        (4,454)         (7,861)
Prepaid expenses                                                                (257)           172            (955)
Accounts payable                                                              16,846         12,615          (8,702)
Accrued expenses                                                              15,482         17,285           8,207
Income taxes                                                                  20,455          3,385           8,987
- --------------------------------------------------------------------------------------------------------------------
Net cash provided from operations                                            224,649        191,114         136,280
- --------------------------------------------------------------------------------------------------------------------
Investments:

Purchases of property, plant and equipment                                  (186,877)      (129,458)        (93,181)
Proceeds from sale of property, plant and equipment                            3,041          4,709           4,132
Purchases of businesses, net of cash acquired                                (16,338)        (3,106)         (2,418)
Increase in short-term investments                                            (2,826)       (23,838)        (16,146)
Increase in other assets                                                      (1,329)        (3,601)         (8,762)
- --------------------------------------------------------------------------------------------------------------------
Net cash used for investments                                               (204,329)      (155,294)       (116,375)
- --------------------------------------------------------------------------------------------------------------------
Financing:

Decrease in long-term debt                                                      (945)          (169)         (1,314)
Cash dividends paid                                                           (2,998)        (2,217)         (1,584)
Exercise of stock options                                                      2,992          2,915           1,998
Purchase of treasury stock                                                    (3,712)            --              --
Disposition of treasury stock                                                  1,722          1,128           1,120
- --------------------------------------------------------------------------------------------------------------------
Net cash (used for) provided from financing                                   (2,941)         1,657             220
- --------------------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash                                       15,492          8,678           5,023
- --------------------------------------------------------------------------------------------------------------------
Net increase in cash and cash equivalents                                     32,871         46,155          25,148
- --------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS, end of period                                   $ 253,552      $ 220,681       $ 174,526
====================================================================================================================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for:
Interest                                                                   $     931      $     795       $     840
Income taxes                                                               $  70,251      $  57,721       $  49,555
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.

                                      P36
                                     MOLEX
<PAGE>   14
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share data)

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The following is a summary of the major accounting policies and practices of
Molex Incorporated and subsidiaries that affect significant elements of the
accompanying consolidated financial statements. Supplemental disclosure of
noncash investing and financing activities are included in note 11.

(A) PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of Molex
Incorporated (the Parent Company) and its subsidiaries. All material
intercompany balances and transactions have been eliminated.

(B) SHORT-TERM INVESTMENTS

Effective July 1, 1994, the Company adopted Statement of Financial Accounting
Standards No. 115, "Accounting for Certain Investments in Debt and Equity
Securities" (SFAS 115). SFAS 115 requires that the carrying value of certain
investments be adjusted to their fair value. Adoption of this statement did not
have a material effect on the financial condition or consolidated results of
operations of the Company.  Short-term investments are available for sale and
consist of a variety of highly-liquid investments, with maturities generally
less than twelve months.

(C) FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company's financial instruments include short-term investments and
long-term debt. The carrying amounts of the financial instruments approximate
their fair value.

(D) INVENTORIES

Inventories are valued at the lower of first-in, first-out cost or market.
Inventories at June 30 consisted of the following:

<TABLE>
<CAPTION>
                                   1995        1994
- ------------------------------------------------------
<S>                           <C>           <C>
Raw materials                 $   29,424    $  20,940
Work in progress                  59,042       42,865
Finished goods                    62,370       49,461
- ------------------------------------------------------
                              $  150,836    $ 113,266
======================================================
</TABLE>

(E) PROPERTY, PLANT AND EQUIPMENT AND RELATED RESERVES

Depreciation and amortization are provided substantially on a straight-line
basis for financial statement purposes and on accelerated methods for tax
purposes. The estimated useful lives are as follows:

<TABLE>
<S>                                       <C>
Buildings                                 25-45 years
Machinery and equipment                    3-10 years
Molds and dies                              3-4 years
</TABLE>

  Cost of leasehold improvements are amortized over the terms of the related
leases using various methods.

(F) RESEARCH AND DEVELOPMENT AND PATENT COSTS

Costs incurred in connection with the development of new products and
applications are charged to operations as incurred. Total research and
development costs equaled $78,092 in 1995; $64,772 in 1994 and $56,204 in 1993.

  Included in these totals are patent costs of $4,895, $3,252 and $2,784 for
the years ended June 30, 1995, 1994 and 1993, respectively.

(G) REVENUE RECOGNITION

The Company recognizes revenue at the date of shipment.

(H) CURRENCY TRANSLATION

Assets and liabilities of international entities have been translated at
current exchange rates, and income and expenses have been translated using
average exchange rates.

(I) GOODWILL

Goodwill is charged to earnings on a straight-line basis over the periods
estimated to be benefited, currently not exceeding 20 years.

(J) RECLASSIFICATIONS

Certain reclassifications have been made to the prior years' financial 
statements in order to conform to the 1995 classifications.

(2) CAPITAL STOCK

The shares of Common Stock, Class A Common Stock and Class B Common Stock are
identical except as to voting rights. Class A Common Stock has no voting rights
except in limited circumstances. So long as more than 50% of the authorized
number of shares of Class B Common Stock continue to be outstanding, all
matters, other than the election of directors, submitted to a vote of the
shareholders must be approved by a majority of the Class B Common Stock, voting
as a class, and by a majority of the Common Stock, voting as a class. During
such period, holders of a majority of the Class B Common Stock could veto
corporate action that requires shareholder approval other than the election of
directors. There are 25 million shares of preferred stock authorized, none of
which were issued or outstanding during the three years ended June 30, 1995.

  On October 21, 1994 and August 2, 1995, the Board of Directors declared 25%
stock dividends. One quarter share of Molex Common Stock was distributed for
each share of Common Stock and Class B Common Stock outstanding. In addition,
one quarter share of Class A Common Stock was distributed for each share of
Class A Common Stock outstanding. The October, 1994 stock dividend was paid on
November 28, 1994 to shareholders of record as of November 7, 1994. The August,
1995 stock dividend will be paid on September 15, 1995 to shareholders of
record as of August 25, 1995. All stock and stock option amounts, as well as
earnings, dividends and market prices per common share have been retroactively
restated for the stock dividends.

                                      P37
                                     MOLEX
<PAGE>   15
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

  The Class B Common Stock can be converted into Common Stock on a
share-for-share basis at any time at the option of the holder. The authorized
Class A Common Stock would automatically convert into Common Stock on a
share-for-share basis at the discretion of the Board of Directors upon the
occurrence of certain events. Upon such conversion, the voting interests of the
holders of Common Stock and Class B Common Stock would be diluted.

  The holders of the Common Stock, Class A Common Stock, and Class B Common
Stock participate equally, share for share, in any dividends that may be paid
thereon, if, as and when declared by the Board of Directors, or in any assets
available upon liquidation or dissolution of the Company.

(3) DEBT

The details relative to long-term debt are as follows:

<TABLE>
<CAPTION>
                                       1995        1994
- ---------------------------------------------------------
<S>                                 <C>         <C>
Industrial development bonds
  2% to 5%, secured by certain
  land, buildings and equipment;
  payable in periodic installments
  through November, 2009             $ 7,350     $ 7,410
Other                                    924         124
- ---------------------------------------------------------
                                       8,274       7,534
Less current portion                     152         184
- ---------------------------------------------------------
Long-term portion                    $ 8,122     $ 7,350
=========================================================
</TABLE>

  The long-term portion as of June 30, 1995, is due as follows: $77 in 1997,
$58 in 1998, $45 in 1999, $49 in 2000 and $7,893 in 2001 and thereafter. The
provisions of certain loan agreements contain restrictive covenants, the more
significant of which require the Company to maintain specified liquidity and
debt-to-equity ratios.

(4) DEFERRED UNEARNED COMPENSATION

Under the 1990 Stock Option Plan, all shares issued are nonqualified. The
option price per share is less than the fair market value at the date of grant,
thus creating deferred unearned compensation. The difference between the fair
market value and the option price was recorded as deferred unearned
compensation and is charged to operations over the term of the option. In
fiscal 1995, $3,435 was charged to operations ($2,822 in 1994 and $1,696 in
1993).

(5) INCOME TAXES

The deferred tax provision is determined under the liability method. Under this
method, deferred tax assets and liabilities are recognized based on differences
between the financial statement and tax bases of assets and liabilities using
presently enacted tax rates.

   Income before income taxes, minority interest and cumulative effect of 
change in accounting principle is summarized as follows:

<TABLE>
<CAPTION>
                                1995           1994             1993
- ---------------------------------------------------------------------
<S>                         <C>              <C>            <C>
United States               $  52,740        $ 46,584        $ 35,806
International                 161,752         112,893          97,672
- ---------------------------------------------------------------------
                            $ 214,492        $159,477        $133,478
=====================================================================
</TABLE>


  Income tax provisions are as follows:

<TABLE>
<CAPTION>
                               1995           1994             1993
- ---------------------------------------------------------------------
<S>                        <C>            <C>              <C>
Currently payable:
  U.S. federal              $ 21,685       $   9,921        $  8,427
  State                        3,130           2,426           2,057
  International               66,350          52,031          49,075
- ---------------------------------------------------------------------
                              91,165          64,378          59,559
- ---------------------------------------------------------------------
Deferred:
  International                 (585)           (833)         (2,139)
  Other, net                    (307)           (359)            951
- ---------------------------------------------------------------------
                                (892)         (1,192)         (1,188)
- ---------------------------------------------------------------------
Total provision for income
  taxes before cumulative
  effect of change in
  accounting principle
                            $ 90,273        $ 63,186        $ 58,371
=====================================================================
</TABLE>


  The Company's tax rate, before the cumulative effect of change in accounting
principle, differs from the U.S. federal income tax rate as follows:

<TABLE>
<CAPTION>
                               1995          1994            1993
- -------------------------------------------------------------------
<S>                          <C>            <C>             <C>          
U.S. federal income
  tax rate                    35.0%          35.0%           34.0%
Certain tax exemptions        (3.8)          (4.4)           (4.7)
State income taxes,
 net of federal
 tax benefit                   1.0            1.0             1.0
International tax rates
 different from
 U.S. federal rate             9.9            8.0            13.4
- -------------------------------------------------------------------
                              42.1%          39.6%           43.7%
===================================================================
</TABLE>

                                      P38
                                     MOLEX
<PAGE>   16

Temporary differences that give rise to a significant portion of net deferred
taxes are as follows:

<TABLE>
<CAPTION>
                                              1995             1994
- ------------------------------------------------------------------------
<S>                                     <C>             <C>
International/local taxes               $   3,825            $  3,547
Employee benefit plans                      9,713               7,826
Depreciation and amortization              (5,421)             (3,759)
Allowance for doubtful accounts             1,920               1,381
Inventory reserves                          2,106               2,895
Inventory - other                           3,528               2,679
Other deferred items                        6,604               3,867
- ---------------------------------------------------------------------
                                         $ 22,275            $ 18,436
=====================================================================
</TABLE>

        The net deferred tax accounts reported on the balance sheet as of June
30 are as follows:

<TABLE>
<CAPTION>
                                   1995            1994
- --------------------------------------------------------
<S>                             <C>          <C>
Net deferred:
 Current asset                  $ 19,874        $ 18,665
 Long-term asset                  13,684          14,609
 Current liability                  (547)         (2,796)
 Long-term liability             (10,736)        (12,042)
- --------------------------------------------------------
                                $ 22,275        $ 18,436
========================================================
</TABLE>

Income taxes are generally not provided on the accumulated undistributed
earnings of certain international subsidiaries. It is intended that these
earnings will be permanently reinvested. Should these earnings be distributed,
foreign withholding taxes can be used, with limitations, to reduce U.S. income
taxes.

(6) POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

In addition to providing pension benefits, the Parent Company and certain of
its subsidiaries provide certain health care and life insurance benefits to its
employees. The majority of the Parent Company employees may become eligible for
these benefits if they reach age 55, with age plus years of service equal to
70. During fiscal 1994, the Company made several modifications to the
cost-sharing and benefit provisions of its postretirement plans. There are no
significant postretirement health care benefit plans outside of the United
States.

   During fiscal 1993, the Company adopted Statement of Financial Accounting
Standards No. 106, ''Employers' Accounting for Post-retirement Benefits Other
Than Pensions. '' SFAS No. 106 requires that the cost of retiree insurance
benefits be accrued over the period in which the employees become eligible for
such benefits. The Company elected to immediately recognize the effect of the
change in accounting for postretirement benefits of $3.6 million ($5.8 million
before tax), or four cents per share, which represents the accumulated
postretirement benefit obligation (APBO) existing at July 1, 1992.
The Company continues to fund benefit costs primarily as claims are paid.  

        Net periodic postretirement benefit cost for fiscal years 1995, 1994 
and 1993 included the following components:

<TABLE>
<CAPTION>
                                  1995          1994            1993
- ------------------------------------------------------------------------
<S>                              <C>         <C>              <C>
Service cost, benefits
  attributed to
  employee service
  during the period               $ 515        $ 492          $  578
Interest cost on
  accumulated
  postretirement
  benefit obligation                422          405             490
Unrecognized prior
  service cost                     (214)        (107)             --
Unrecognized net gain               (22)          --              --
- --------------------------------------------------------------------
Net periodic postretirement
  benefit cost                    $ 701        $ 790          $1,068
====================================================================
</TABLE>

   The following table sets forth the plans' combined status as of June 30:

<TABLE>
<CAPTION>
                                                1995              1994
- --------------------------------------------------------------------------
<S>                                        <C>                <C>
Accumulated postretirement
  benefit obligation:
Retirees and beneficiaries                  $   614             $   675
Active employees                              6,185               5,207
- -----------------------------------------------------------------------
Total accumulated postretirement
  benefit obligation                          6,799               5,882
Fair value of plan assets                        --                  --
- -----------------------------------------------------------------------
Unfunded accumulated benefit
  obligation in excess of
  plan assets                                 6,799               5,882
Unrecognized prior service cost               2,121               2,335
Unrecognized net loss                          (557)               (504)
- -----------------------------------------------------------------------
Accrued postretirement benefit costs        $ 8,363             $ 7,713
=======================================================================
</TABLE>

   The discount rate used in determining the APBO was 7.5% at June 30, 1995 and
1994, and 8.5% as of June 30, 1993. The assumed health care cost trend rate
used in measuring the accumulated postretirement benefit obligation was 10.1%
in 1995, declining per year to an ultimate rate of 5.0% by 2016. The health
care cost trend rate assumption has a significant effect on the amount of the
obligation and periodic cost reported.  An increase in the assumed health care
cost trend rate by 1% in each year would increase the APBO as of June 30, 1995
by $1,118 and the aggregate of the service and interest cost components of the
net periodic postretirement benefit cost for the year then ended by $204.

                                      P39
                                     MOLEX
<PAGE>   17

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(7) PENSION AND PROFIT SHARING PLANS

The Company sponsors and/or contributes to pension plans covering substantially
all U.S. hourly employees and certain employees in international subsidiaries.
The Company also sponsors several defined benefit plans for certain domestic
and international employees. The benefits are primarily based on years of
service and the employees' compensation for certain periods during the last
years of employment.

  Total pension expense for all benefit plans, including defined benefit plans,
amounted to $5,380 in 1995, $4,584 in 1994 and $5,160 in 1993.  Net periodic
pension expense for the Company's defined benefit plans consists of the
following for the year ended June 30:


<TABLE>
<CAPTION>
                                                                      1995                         1994                        1993
- ------------------------------------------------------------------------------------------------------------------------------------
                                                             International                International               International
                                               U.S. Plans            Plans   U.S. Plans           Plans  U.S. Plans           Plans
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>             <C>              <C>            <C>            <C>         <C>

Service costs                                       $ 515          $ 2,211        $ 412         $ 1,826       $ 607         $ 2,230
Interest costs on projected benefit obligation        487            1,356          368           1,039         398             923
Actual return on plan assets                         (207)            (585)        (198)           (444)       (489)           (435)
Net amortization and deferral                         (99)             343         (142)             33         307              68
- -----------------------------------------------------------------------------------------------------------------------------------
Net periodic pension expense                        $ 696          $ 3,325        $ 440         $ 2,454       $ 823         $ 2,786
===================================================================================================================================
</TABLE>

   The funded status for the Company's defined benefit plans is as follows:

<TABLE>
<CAPTION>
                                                                                             1995                           1994
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                    International                  International
                                                                    U.S. Plans              Plans      U.S. Plans          Plans
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>                <C>              <C>            <C>
Actuarial present value of:
        Vested benefit obligation                                      $ 5,379          $  15,537         $ 3,893      $  12,073
        Nonvested benefit obligation                                       211              2,949             186            151
- --------------------------------------------------------------------------------------------------------------------------------
Accumulated benefit obligation                                           5,590             18,486           4,079         12,224
Projected benefit obligation                                             7,448             24,424           5,654         19,157
Plan assets at fair value                                                7,118              8,254           6,369          7,079
- --------------------------------------------------------------------------------------------------------------------------------
Plan assets in excess of (less than) projected benefit obligation         (330)           (16,170)            715        (12,078)
Unrecognized net transition liability                                      507                 67             618             65
Unrecognized prior service costs                                         2,431                 --             741             --
Unrecognized net gain                                                   (2,260)            (2,346)         (1,830)        (2,036)
- --------------------------------------------------------------------------------------------------------------------------------
Accrued pension asset (liability) included in the consolidated 
  balance sheet                                                        $   348          $ (18,449)        $   244      $ (14,049)
================================================================================================================================
</TABLE>

   The assumptions used in computing the above information are presented below:

<TABLE>
<CAPTION>
                                                                                      1995                              1994
- ----------------------------------------------------------------------------------------------------------------------------
                                                                             International                     International
                                                                                     Plans                             Plans
                                                                                 (weighted                         (weighted
                                                              U.S. Plans           average)      U.S. Plans          average)
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>              <C>               <C>              <C>
Discount rates                                                8.0%                  6.2%            7.5%              6.2%
Rates of increase in compensation                             4.5%                  4.1%            4.0%              4.1%
Expected long-term rates of return on plan assets             7.0%                  9.0%            7.0%              8.0%
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

   The Parent Company and certain of its subsidiaries also provide discretionary
savings and other defined contribution plans covering substantially all of
their salaried employees. Employer contributions of $5,626, $4,892 and $4,736
were charged to operations during 1995, 1994 and 1993, respectively.


                                      P40
                                     MOLEX
<PAGE>   18
(8) COMMITMENTS

(A) PRODUCTION EQUIPMENT

As of June 30, 1995, the Company has entered into firm commitments for capital
expenditures of approximately $58,029 for machinery, molds and dies.

(B) OPERATING LEASES

The Company and its subsidiaries rent certain facilities and equipment under
lease arrangements classified as operating leases. Some of the leases have
renewal options.

  Future minimum rental payments under noncancellable operating leases with
initial or remaining terms of one year or more as of June 30, 1995 are as
follows:

<TABLE>
<CAPTION>
FISCAL YEAR                                   AMOUNT
- -----------------------------------------------------
<S>                                         <C>
1996                                        $  9,877
1997                                           5,064
1998                                           2,982
1999                                           2,010
2000                                           1,554
Thereafter                                    11,259
- -----------------------------------------------------
                                            $ 32,746
=====================================================
</TABLE>

  Rental expense was $11,132 in 1995, $9,872 in 1994 and $8,328 in 1993.

(9) STOCK OPTION PLANS

In October 1981, the Board of Directors adopted the 1981 Stock Option Plan. The
most significant terms of the 1981 Stock Option Plan are that (1) options may
be granted for 4.5 million shares of Common Stock and Class A Common Stock, and
(2) the option price shall be the fair market value of the stock of the Company
on the date of grant. The plan expired as of June 30, 1991 and therefore, no
future grants will be made under the plan.

  Stock option transactions relating to the 1981 Plan are summarized as follows:

<TABLE>
<CAPTION>
                                    SHARES             PRICE
1981 PLAN                    (IN THOUSANDS)        PER SHARE
- -------------------------------------------------------------
<S>                                 <C>        <C>
Outstanding at 6/30/93               356        $8.00-$11.19
   Exercised                         176        $8.00-$11.19
- -------------------------------------------------------------
Outstanding at 6/30/94               180        $9.60-$11.19
   Exercised                          91        $9.60-$11.19
- -------------------------------------------------------------
Outstanding at 6/30/95                89        $9.98-$11.19
Options exercisable at 6/30/94        39
Options exercisable at 6/30/95        89
- -------------------------------------------------------------
</TABLE>

  In July 1990, the Board of Directors adopted the 1990 Stock Option Plan. The
most significant terms of this plan provide that (1) options may be granted for
3.0 million shares of Common Stock, and (2) the option price shall be fifty
percent (50%) of the fair market value of the stock of the Company on the date
of grant. The options expire five years from the date of the grant. Stock
option transactions relating to the 1990 Plan are summarized as follows:

<TABLE>
<CAPTION>
                                  SHARES               PRICE
1990 PLAN                  (IN THOUSANDS)          PER SHARE
- -------------------------------------------------------------
<S>                                <C>         <C>
Outstanding at 6/30/93              1042       $ 4.93-$10.08
  Granted                            355       $10.72-$11.36
  Exercised                          175        $ 4.99-$8.64
  Cancelled                           34
- -------------------------------------------------------------
Outstanding at 6/30/94              1188       $ 4.93-$11.36
  Granted                            799       $12.64-$14.60
  Exercised                          310       $ 4.93-$11.36
  Cancelled                           30
- -------------------------------------------------------------
Outstanding at 6/30/95              1647       $ 4.93-$14.60
Options exercisable at 6/30/94       284
Options exercisable at 6/30/95       342
- -------------------------------------------------------------
</TABLE>

  In July 1991, the Board of Directors adopted the 1991 Stock Option Plan. The
most significant terms of this plan provide that (1) options may be granted for
2.0 million shares of Common Stock,  and (2) the option price shall be the fair
market value of the stock on the date of the grant. The options expire five
years from the date of the grant.

  Stock option transactions relating to the 1991 Plan are summarized as follows:

<TABLE>
<CAPTION>

                                    SHARES             PRICE
1991 PLAN                    (IN THOUSANDS)        PER SHARE
- -------------------------------------------------------------
<S>                                 <C>       <C>
Outstanding at 6/30/93               200       $15.49-$20.28
    Granted                          283       $19.60-$24.12
    Exercised                          2       $15.49-$16.13
- -------------------------------------------------------------
Outstanding at 6/30/94               481       $15.49-$24.12
    Granted                           89       $25.88-$30.62
    Exercised                         42       $15.49-$24.12
- -------------------------------------------------------------
Outstanding at 6/30/95               528       $15.49-$30.62
Options exercisable at 6/30/94        69
Options exercisable at 6/30/95       117
- -------------------------------------------------------------
</TABLE>

                                      P41
                                     MOLEX
<PAGE>   19

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(10) OPERATIONS BY GEOGRAPHIC AREA

The Company and its subsidiaries operate in one product segment:
the manufacture and sale of electrical components.

  Net revenue by geographic area is summarized in the following tables:

<TABLE>
<CAPTION>
                       CUSTOMER     INTERCOMPANY
1995                    REVENUE          REVENUE               TOTAL
- -----------------------------------------------------------------------
<S>                  <C>             <C>                  <C>
United States         $  344,653      $ 38,548              $  383,201
Far East North           367,689        95,727                 463,416
Far East South           211,943        23,500                 235,443
Europe                   227,159        11,874                 239,033
Americas (Non-U.S.)       38,353         1,405                  39,758
Other                      7,950        42,014                  49,964
Eliminations                  --      (213,068)               (213,068)
- -----------------------------------------------------------------------
Consolidated          $1,197,747      $     --              $1,197,747
=======================================================================
</TABLE>

<TABLE>
<CAPTION>
                        CUSTOMER     INTERCOMPANY
1994                     REVENUE          REVENUE             TOTAL
- -----------------------------------------------------------------------
<S>                   <C>            <C>                  <C>
United States           $288,732      $  28,729             $ 317,461
Far East North           303,161         68,161               371,322
Far East South           173,425         18,151               191,576
Europe                   159,553         11,479               171,032
Americas (Non-U.S.)       31,841            811                32,652
Other                      7,396         31,016                38,412
Eliminations                  --       (158,347)             (158,347)
- -----------------------------------------------------------------------
Consolidated            $964,108      $      --             $ 964,108
=======================================================================
</TABLE>

<TABLE>
<CAPTION>
                        CUSTOMER    INTERCOMPANY
1993                     REVENUE         REVENUE              TOTAL
- -----------------------------------------------------------------------
<S>                    <C>            <C>                 <C>
United States           $251,973      $  26,354             $ 278,327
Far East North           282,836         56,220               339,056
Far East South           153,142         17,541               170,683
Europe                   144,798          9,288               154,086
Americas (Non-U.S.)       23,011            713                23,724
Other                      3,523         26,841                30,364
Eliminations                  --       (136,957)             (136,957)
- -----------------------------------------------------------------------
Consolidated            $859,283       $     --             $ 859,283
=======================================================================
</TABLE>

  Net income by geographic area is as follows:

<TABLE>
<CAPTION>
                          1995           1994                1993
- -----------------------------------------------------------------------
<S>                   <C>            <C>                  <C>
United States          $ 34,655        $ 30,020             $ 21,548
Far East North           50,623          40,083               37,173
Far East South           35,264          25,656               20,768
Europe                   22,057          11,529                5,109
Americas (Non-U.S.)       3,209           1,099                1,390
Other                   (21,947)        (13,362)             (14,009)
Eliminations                174            (173)                (924)
- -----------------------------------------------------------------------
Consolidated           $124,035        $ 94,852             $ 71,055
=======================================================================
</TABLE>

  Identifiable assets by geographic area are as follows:

<TABLE>
<CAPTION>
                         1995            1994                1993
- -----------------------------------------------------------------------
<S>                 <C>             <C>                 <C>
United States        $  423,971      $  357,261            $303,045
Far East North          543,557         447,384             383,553
Far East South          200,843         157,975             138,285
Europe                  207,817         149,604             124,093
Americas (Non-U.S.)      18,395          17,102              15,139
Other                    68,062          40,218              33,134
Eliminations            (21,625)        (31,027)            (35,474)
- -----------------------------------------------------------------------
Consolidated         $1,441,020      $1,138,517            $961,775
=======================================================================
</TABLE>

  Intercompany net revenues are generally at cost plus the normal mark-up
charged to unaffiliated customers. Identifiable assets are those assets of the
Company that are identified with operations in each country. During 1995, 1994
and 1993, the largest single customer accounted for less than 10% of
consolidated net revenues.

(11) ACQUISITIONS AND INVESTMENTS

The Company periodically engages in the acquisition and/or divestiture of
companies within the connector industry. These transactions have not been
material to the financial position or results of operations of the Company,
either individually or in the aggregate and therefore proforma financial data
is not presented.

  On February 17, 1995, Molex acquired Mod-Tap W. Corp., a manufacturer of
interconnection products and systems for data and voice communications, for 1.2
million shares of Molex Class A Common Stock and $9.3 million in cash. The
transaction has been accounted for as a purchase and accordingly, the purchase
price in excess of the fair value of the net assets acquired has been
classified as goodwill and included in other assets in the accompanying
consolidated balance sheet and is being amortized over 20 years.

  During fiscal 1995, the Company also purchased the remaining shares
outstanding of Molex Fiber Optics Inc. and Molex Eastern Europe S.A., and
acquired additional interests in Molex (India) Ltd. and DeCoupage Moulage De
Savoie S.A. During fiscal 1994, Molex purchased the remaining shares
outstanding of Molex Nanco Ltd. and acquired an additional 20 percent interest
in Dongguan Molex South-China Connector Co. Ltd.

  The majority owned investments have been accounted for as purchases.
Operating results have been included in the financial statements from the date
of acquisition and did not have a significant effect on consolidated operating
results. The minority investments have been accounted for on the equity basis
of accounting.

                                      P42
                                     MOLEX
<PAGE>   20
FISCAL 1995, 1994 AND 1993 BY QUARTER
(in thousands, except per share--unaudited)

<TABLE>
<CAPTION>
                                                               QUARTER          1995             1994              1993(2)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>          <C>              <C>                  <C>
Net revenue                                                      1st         $ 268,899        $ 233,244            $ 215,201
                                                                 2nd           274,961          224,896              202,487
                                                                 3rd           305,755          238,568              206,011
                                                                 4th           348,132          267,400              235,584

Gross profit                                                     1st           115,475           96,861               88,722
                                                                 2nd           116,466           94,196               82,113
                                                                 3rd           127,697          100,103               83,167
                                                                 4th           146,059          114,919               98,601
Income before income taxes, minority interest and 
   cumulative effect of change in accounting principle           1st            48,374           37,142               32,708
                                                                 2nd            47,861           35,917               30,193
                                                                 3rd            54,328           39,659               31,102
                                                                 4th            63,929           46,759               39,475

Income taxes                                                     1st            20,957           15,357               14,394
                                                                 2nd            19,884           14,256               13,621
                                                                 3rd            22,504           15,761               13,563
                                                                 4th            26,928           17,812               16,793

Net income                                                       1st            27,354           21,382               14,660
                                                                 2nd            27,910           21,405               16,543
                                                                 3rd            31,794           23,596               17,408
                                                                 4th            36,977           28,469               22,444

Earnings per common share(1)                                     1st              0.28             0.22                 0.15
                                                                 2nd              0.28             0.21                 0.16
                                                                 3rd              0.31             0.24                 0.18
                                                                 4th              0.37             0.29                 0.23
</TABLE>

<TABLE>
<CAPTION>
                                                                            LOW       HIGH       LOW       HIGH     LOW       HIGH
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>      <C>        <C>        <C>       <C>      <C>       <C>
National Market System
Price of Stock: Common Stock(1)                                  1st      24         28 1/8     19 3/8    24 1/2   15 1/4    19 3/8
                                                                 2nd      24 3/4     28 3/4     20 3/8    23 3/8   16 5/8    19 3/4
                                                                 3rd      24 3/4     29 1/8     21 1/2    24 5/8   16 1/2    21 1/8
                                                                 4th      28 1/4     31 3/8     19 3/8    24 7/8   18 3/8    20 5/8

Class A Common Stock(1)                                          1st      23         26 1/4     17 5/8    22 3/8   14 7/8    18 1/8
                                                                 2nd      22 3/4     27         18 7/8    22 1/4   15 7/8    18 1/2
                                                                 3rd      23 5/8     27 3/4     20 7/8    23 1/2   15 5/8    19 1/2
                                                                 4th      26 5/8     30         19 3/8    23 1/2   16 7/8    19 1/4
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


(1) Restated for the following 25% stock dividends: August, 1995; November,
    1994; November, 1992.
(2) During the fourth quarter of fiscal 1993, the Company retroactively changed
    its method of accounting for postretirement benefits other than pensions.
    The first three quarters of fiscal year 1993 have been restated to reflect
    this accounting change.

                                      P43
                                     MOLEX

<PAGE>   1

                                   EXHIBIT 22

REGISTRANT'S SUBSIDIARIES
     The following list sets forth the subsidiaries of Registrant, the state or
country of incorporation or organization of each, and the names under which the
subsidiaries do business.  All of the listed subsidiaries are included in the
consolidated financial statements of the  Registrant.  Unless otherwise
indicated, all the subsidiaries are wholly-owned by the Registrant either
directly or indirectly through one or more intermediaries.

<TABLE>
<CAPTION>
                                                   
COMPANY NAME                                                   JURISDICTION                          OWNERSHIP
- -------------------------------------------------              ------------------                    ---------
<S>                                                           <C>                                      <C>
Molex US Inc.                                                 Delaware, U.S.A.                         100.0%
  Molex Caribe Inc.                                           Delaware, U.S.A.                         100.0%
  Molex Electrical Systems Inc.                               Delaware, U.S.A.                         100.0%
  Molex-ETC Inc.                                              Delaware, U.S.A.                         100.0%
     ETC Leasing Inc.                                         Delaware, U.S.A.                         100.0%
  Molex S.A. de C.V.                                          Mexico                                   100.0%
                                                   
                                                   
Molex International, Inc.                                     Delaware, U.S.A.                         100.0%
  Ulti-Mate, Inc.                                             California, U.S.A.                       100.0%
  Molex Overseas Inc. dba Molex Espana                        Delaware, U.S.A.                         100.0%
  Molex Eletronica Ltda.                                      Brazil                                   100.0%
  Molex da Amazonia Ltda.                                     Brazil                                   100.0%
  Molex Electronics Ltd.                                      Canada                                   100.0%
  Dongguan Molex South-China Connector Co. Ltd.               China (P.R.C.)                            90.0%
  Molex (Shanghai) Co., Ltd.                                  China (P.R.C.)                            95.0%
  G. Ostervig-Molex A/S                                       Denmark                                   30.0%
  Molex Eastern Europe S.A. dba Molex France                  France                                   100.0%
  Decoupage Moulage De Savoie S.A.                            France                                    19.0%
  Molex Elektronik GmbH                                       Germany                                  100.0%
     Molex Services GmbH                                      Germany                                  100.0%
     Molex GmbH                                               Germany                                   90.0%
* Molex Hong Kong Ltd.                                        Hong Kong                                100.0%
  Molex Hong Kong/China Ltd.                                  Hong Kong                                100.0%
  Molex (India) Ltd.                                          India                                     88.0%
  Molex Italia S.p.A.                                         Italy                                    100.0%
     Zetronic S.p.A.                                          Italy                                     31.0%
  Molex-Japan Co., Ltd.                                       Japan                                    100.0%
  Molex (Malaysia) Sdn. Bhd.                                  Malaysia                                 100.0%
  Molex de Mexico S.A. de C.V.                                Mexico                                   100.0%
  Molex B.V.                                                  Netherlands                              100.0%
  Molex European Distribution Center B.V.                     Netherlands                              100.0%
                                                                                                                           
</TABLE>
<PAGE>   2

<TABLE>
<CAPTION>

COMPANY NAME                                                  JURISDICTION                            OWNERSHIP
- --------------------------------------------------            ------------------                      ---------
<S>                                                           <C>                                      <C>
  Molex - G. Knutsen A/S                                      Norway                                    25.0%
  Molex Far East-South Management Pte. Ltd.                   Singapore                                100.0%
  Molex Singapore Pte. Ltd.                                   Singapore                                100.0%
  MEC International Pte. Ltd.                                 Singapore                                 30.0%
  Hi-P Tool & Die Pte.Ltd.                                    Singapore                                 34.0%
  Sylex s.r.o.                                                Slovak Republic                           35.0%
  Molex Property Holding Pty. Ltd.                            South Africa                             100.0%
  Technor (Pty.) Ltd.                                         South Africa                              87.0%
  Molex Korea Co., Ltd.                                       South Korea                              100.0%
* Suministro Iberico de Conexiones S.A.                       Spain                                     25.0%
  Molex Svenska A.B.                                          Sweden                                   100.0%
  Molex Interconnect AG                                       Switzerland                              100.0%
  Molex Illinois S.A.                                         Switzerland                              100.0%
       Smithstown Light Engineering Ltd.                      Ireland                                   50.0%
       Molex Ireland Ltd.                                     Ireland                                  100.0%
  Molex Taiwan Ltd.                                           Taiwan (R.O.C.)                          100.0%
       Land Win Electronic Corporation                        Taiwan (R.O.C.)                           20.0%
  Molex (Thailand) Ltd.                                       Thailand                                 94.75%
  Molex Electronics Ltd.                                      United Kingdom                           100.0%
* Molex European Management Ltd.                              United Kingdom                           100.0%
* Molex Ltd.                                                  United Kingdom                           100.0%
                                                     
                                                     
  Beta Phase, Inc.                                            Delaware, U.S.A.                          38.0%
  Molex Fiber Optics Inc.                                     Illinois, U.S.A.                         100.0%
* Molex Alin International, Incorporated                      British Virgin Is.                       100.0%
  Mod-Tap W Corp.                                             Delaware, U.S.A.                         100.0%
       Mod-Tap NA Corp.                                       Massachusetts, U.S.A.                    100.0%
       Mod-Tap System Europe SARL                             France                                   100.0%
       Mod-Tap Limited                                        United Kingdom                           100.0%
       Mod-Tap (Australia) Pty. Limited                       Delaware, U.S.A.                         100.0%
       Mod-Tap GmbH                                           Germany                                  100.0%
       Mod-Tap Japan Limited                                  Delaware, U.S.A.                         100.0%
       Mod-Tap Far East Limited                               Delaware, U.S.A.                         100.0%
       Mod-Tap Sp. z o.o.                                     Poland                                   100.0%
</TABLE>
__________________________________________________                    
*Inactive company




<PAGE>   1
                                                                    Exhibit 24


                        INDEPENDENT AUDITORS' CONSENT


We consent to the incorporation by reference in Registration Statements (File
Nos. 33-9737, 33-9738, 33-1138, 2-87344, 2-79949, 2-74447, 2-71557, 33-32055 and
33-37683) of Molex Incorporated and its subsidiaries on Form S-8 of our reports
dated August 3, 1995, appearing in and incorporated by reference in this Annual
Report on Form 10-K of Molex Incorporated and its subsidiaries for the year
ended June 30, 1995.

/s/ DELOITTE & TOUCHE LLP
Chicago, Illinois
September 25, 1995





<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE MOLEX
INC. ANNUAL REPORT TO SHAREHOLDERS FOR THE YEAR ENDED JUNE 30, 1995 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1995
<PERIOD-END>                               JUN-30-1995
<EXCHANGE-RATE>                                      1
<CASH>                                         253,552
<SECURITIES>                                    59,563
<RECEIVABLES>                                  289,927
<ALLOWANCES>                                   (11,934)
<INVENTORY>                                    150,836
<CURRENT-ASSETS>                               773,036
<PP&E>                                       1,266,305
<DEPRECIATION>                                (699,002)
<TOTAL-ASSETS>                               1,441,020
<CURRENT-LIABILITIES>                          278,046
<BONDS>                                          8,122
<COMMON>                                         4,177
                                0
                                          0
<OTHER-SE>                                   1,103,091
<TOTAL-LIABILITY-AND-EQUITY>                 1,441,020
<SALES>                                      1,197,747
<TOTAL-REVENUES>                             1,197,747
<CGS>                                          692,050
<TOTAL-COSTS>                                  298,483
<OTHER-EXPENSES>                                 2,759
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             (10,037)
<INCOME-PRETAX>                                214,492
<INCOME-TAX>                                    90,273
<INCOME-CONTINUING>                            124,219
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   124,035
<EPS-PRIMARY>                                     1.24
<EPS-DILUTED>                                     1.24
        

</TABLE>


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