STRATEGIC DISTRIBUTION INC
10-Q, 1996-11-12
MACHINERY, EQUIPMENT & SUPPLIES
Previous: OAK INDUSTRIES INC, SC 13G, 1996-11-12
Next: OHIO CASUALTY CORP, 10-Q, 1996-11-12




<PAGE>


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

                                    FORM 10-Q

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

      For the quarterly period ended September 30, 1996

                                       OR

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

For the transition period from________________  to  ___________________


Commission file number    0-5228

                          STRATEGIC DISTRIBUTION, INC.
             (Exact name of registrant as specified in its charter)

                 Delaware                         22-1849240
     (State or other jurisdiction of           (I. R. S. Employer
      incorporation or organization)            Identification No.)

        12136 W. Bayaud, Suite 320, Lakewood, CO      80228
            (Address of principal
               executive offices)                   (Zip Code)


                                  303-234-1419
              (Registrant's telephone number, including area code)


                                       N/A
              (Former name, former address and former fiscal year,
                        if changed since last report)


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


Number of shares of Common Shares outstanding at November 7, 1996:  29,471,656.


<PAGE>


                                TABLE OF CONTENTS

                         Part I - Financial Information
                         ------------------------------   
                                                                     Page No.
Item 1                                                               --------
- ------
         Consolidated Financial Statements:

         -        Consolidated Balance Sheets -
                  September 30, 1996 (unaudited)
                  and December 31, 1995                                 1

         -        Consolidated Statements of Operations
                  (unaudited) - Three and Nine Months
                  Ended September 30, 1996 and 1995                     2

         -        Consolidated Statements of Cash Flows
                  (unaudited) - Nine Months Ended
                  September 30, 1996 and 1995                           3

         -        Notes to Consolidated Financial Statements
                  (unaudited)                                           4

Item 2
- ------
         Management's Discussion and Analysis of Financial
         Condition and Results of Operations                            5

                           Part II - Other Information
                           ---------------------------
Item 6
- ------
         Exhibits and Reports on Form 8-K                               9 

Signatures                                                             10



<PAGE>1


                STRATEGIC DISTRIBUTION, INC. AND SUBSIDIARIES

                          Consolidated Balance Sheets

                                       September 30,        December 31,
                                           1996                1995
                                       -------------      -------------
                                          (unaudited)

           Assets
           ------
Current assets:

    Cash and cash equivalents        $    44,768,918      $     640,360
    Accounts receivable, net              22,994,917         20,104,270
    Inventories                           21,810,951         15,422,066
    Prepaid expenses and
     other current assets                    759,032            588,188
    Deferred tax asset                     1,307,000          1,320,000
                                      ---------------     --------------
       Total current assets               91,640,818         38,074,884
Property and equipment, net                4,131,855          3,352,948
Excess of cost of over fair value
  of net assets acquired, net              5,658,369          5,865,691
Other assets                                 587,773            757,121
                                      ---------------     --------------
       Total assets                   $  102,018,815      $  48,050,644
                                      ===============     ==============


      Liabilities and Stockholders' Equity
      ------------------------------------

Current liabilities:

    Accounts payable and accrued
      expenses                           $22,229,858        $14,317,750
    Current portion of long-term debt        122,859            158,553
                                      ---------------     --------------
      Total current liabilities           22,352,717         14,476,303
Long-term debt                             1,349,443          1,458,401
Note payable                                      --          4,445,000
Deferred tax liability                       267,000            280,000
                                      ---------------     --------------
      Total liabilities                   23,969,160         20,659,704
                                      ---------------     --------------
Stockholders' equity:
  Preferred stock, par value $.10
    per share. Authorized:
    500,000 shares; issued
    and outstanding:  none                        --                 --
  Common stock, par value $.10
    per share.  Authorized:
    50,000,000 shares; issued and
    outstanding: 29,456,221
    and 21,716,662 shares                  2,945,622          2,171,666
  Additional paid-in capital              88,694,123         33,861,694
  Accumulated deficit                    (13,540,090)        (8,592,420)
  Note receivable from sale of stock         (50,000)           (50,000)
                                      ---------------     --------------
      Total stockholders' equity          78,049,655         27,390,940
                                      ---------------     --------------
      Total liabilities and
       stockholders' equity             $102,018,815        $48,050,644
                                      ===============     ==============


         See accompanying notes to consolidated financial statements.


<PAGE>2


<TABLE>

                  STRATEGIC DISTRIBUTION, INC. AND SUBSIDIARIES

                      Consolidated Statements of Operations
                                    (unaudited)
<CAPTION>
                                      Three months ended September 30,           Nine months ended September 30,
                                      -------------------------------            ------------------------------
                                       1996                   1995              1996               1995  
                                       ----                   ----              ----               ----
<S>                                   <C>                  <C>                <C>                   <C> 
Revenues                              $   39,626,049       $   31,926,589     $  106,934,621        $   84,557,180 
Cost of sales                             31,552,204           25,401,817         84,638,252            65,999,148
                                      ----------------      --------------     ----------------     ---------------
  Gross profit                             8,073,845            6,524,772         22,296,369            18,558,032
Selling, general and
administrative expenses                    9,989,103            5,932,535         27,034,364            16,332,328
Restructuring charge                              --                   --            920,000                    --
                                      ----------------      --------------     ----------------     -------------- 
Operating income (loss)                   (1,915,258)             592,237         (5,657,995)            2,225,704
Interest expense (income):
  Interest expense                            29,046               44,948            209,228               116,232
  Interest (income)                         (624,121)              (6,892)          (919,553)              (78,898)        
                                      ----------------      --------------     ----------------     ----------------
    Interest (income) expense, net          (595,075)              38,056           (710,325)               37,334
                                      ----------------      --------------     ----------------     ----------------
Income (loss) before income taxes         (1,320,183)             554,181         (4,947,670)            2,188,370
    Income taxes                                  --              237,000                 --               950,000
                                      ----------------      --------------     ----------------     ----------------
Net income (loss)                     $   (1,320,183)        $    317,181      $  (4,947,670)        $   1,238,370
                                      ================      ==============     ================     ================
Net income (loss) per common share    $        (0.04)        $       0.01      $       (0.19)        $        0.06
                                      ================      ==============     ================     ================
Average number of shares of
  common stock outstanding                29,452,125           21,696,633         25,431,293            21,682,999          
                                      ================      ==============     ================     ================

</TABLE>





         See accompanying notes to consolidated financial statements.

<PAGE>3



                STRATEGIC DISTRIBUTION, INC. AND SUBSIDIARIES

                    Consolidated Statements of Cash Flows
                                  (unaudited)

                                             Nine months ended September 30,
                                             -------------------------------
                                                1996                   1995
                                                ----                   ----
Cash flows from operating activities:

  Net income (loss)                        $  (4,947,670)     $    1,238,370
  Adjustments to reconcile
   net income (loss) to net cash
   used in operating activities:
   Depreciation and amortization               1,133,045             847,843
   Restructuring charge                          920,000                  --
   Deferred taxes                                     --             753,850

  Changes in operating assets
   and liabilities:

      Accounts receivable                     (2,797,882)         (8,676,683)
      Inventories                             (6,388,885)           (911,850)
      Prepaid expenses and
       other current assets                     (333,186)           (586,205)
      Accounts payable and
       accrued expenses                        7,394,716           5,222,074
  Other, net                                      65,845              (9,101)
                                          ---------------      --------------
        Net cash used
         in operating activities              (4,954,017)         (2,121,702)
                                          ---------------      --------------
Cash flows from
investing activities:
  Acquisition of business                             --              73,576 
  Additions of property and
   equipment                                  (1,898,157)           (651,016)
                                          ---------------      --------------
         Net cash used in
           investing activities               (1,898,157)           (577,440)
                                          ---------------      --------------
Cash flows from financing activities:

  Proceeds from sale of stock, net            55,570,384              52,016
  Repayment of note payable                   (4,445,000)            825,000    
  Repayment of long-term
   obligations                                  (144,652)           (441,305)
                                          ---------------      --------------
        Net cash provided by 
         financing activities                 50,980,732             435,711
                                          ---------------      --------------
        Increase (decrease) in cash
         and cash equivalents                 44,128,558          (2,263,431)
Cash and cash equivalents,
  at beginning of the period                     640,360           3,022,428
                                          ---------------      --------------
Cash and cash equivalents,
  at end of the period                   $    44,768,918       $     758,997
                                          ===============      ==============
Supplemental cash flow information:

        Taxes paid                       $        42,247       $     147,136
        Interest paid                            214,593              95,358





        See accompanying notes to consolidated financial statements.


<PAGE>4


                  STRATEGIC DISTRIBUTION, INC. AND SUBSIDIARIES
                    Notes to Consolidated Financial Statements
                                   (unaudited)


1.  The accompanying unaudited consolidated financial statements include
    the accounts of Strategic Distribution, Inc. and subsidiaries (the
    "Company"). These financial statements have been prepared in accordance
    with the instructions to Form 10-Q. In the opinion of management, all
    adjustments (consisting of normal, recurring accruals) considered
    necessary for a fair presentation of the results of operations for the
    three and nine months ended September 30, 1996 and 1995 have been included.
    The statements should be read in conjunction with the consolidated
    financial statements and notes thereto included in the Company's Annual
    Report on Form 10-K for the year ended December 31, 1995.

2.  On May 23, 1996, the Company sold 7,630,000 shares of Common Stock in an
    underwritten public offering.  The net proceeds to the Company were
    approximately $55,226,600.

3.  Effective April 8, 1996, the Company increased the authorized Common Stock
    from 25,000,000 shares to 50,000,000 shares.


<PAGE>5




Item 2.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General
- -------
The Company provides proprietary industrial supply procurement solutions to
industrial sites, primarily through its In-Plant Store(R) program. The Company
became a provider of industrial supply services in July 1990. The Company
conducts its operations primarily through three subsidiaries, Strategic 
Supply, Inc. (formerly SafetyMaster Corporation), Industrial Systems 
Associates, Inc. and American Technical Services Group, Inc. ("ATSG").  On
May 24, 1996 Strategic Supply, Inc. and Lewis Supply (Delaware), Inc. were
merged (the "Merger").  Strategic Supply, Inc. was the surviving 
corporation in the Merger.  ATSG was acquired by the Company on May 12, 1995.
At September 30, 1996, the Company had 61 operational In-Plant Store(R)
facilities, representing 32 In-Plant Store(R) customers, 24 full-service
branches, and 13 sales and service offices.

The Company has announced its intention to sell Strategic Supply, Inc. and ATSG.
At present, the Company has held preliminary discussions with several interested
parties regarding the sale of these subsidiaries, but there is no guarantee that
any sale will be consummated.  For the nine months ended September 30, 1996,
Strategic Supply, Inc. and ATSG generated a combined pretax loss of 
approximately $3.2 million.



<TABLE>
<CAPTION>
                                Three Months Ended                  Nine Months Ended 
                                  September 30,                        September 30,     
                            ------------------------           ------------------------
                                     1996         1995             1996          1995
                                      ----         ----            ----          ----
                                                (dollars in thousands)
<S>                                <C>           <C>            <C>           <C>
Revenues                           $39,626       $31,927       $106,935       $85,557
                                    100.0%        100.0%         100.0%        100.0%
Cost of sales                        79.6          79.6           79.1          78.1
Gross profit                         20.4          20.4           20.9          21.9
Selling, general and 
  administrative expenses            25.2          18.6           25.3          19.3
Restructuring charge                   --            --             .9            --
Operating income (loss)              (4.8)          1.8           (5.3)          2.6
Interest (income) expense, net       (1.5)           .1           ( .7)           --
Income (loss) before income taxes    (3.3)          1.7           (4.6)          2.6
Income tax expense                     --            .7             --           1.1
Net income (loss)                    (3.3)          1.0           (4.6)          1.5

</TABLE>

<PAGE>6

Three Months Ended September 30, 1996 Compared to Three Months 
Ended September 30, 1995

Revenues for the three months ended September 30, 1996 increased 24.1% to 
$39,626,049 from $31,926,589 for the three months ended Septemeber 30, 1995. 
During the three months ended September 30, 1996, $25,699,580 of revenues were
from In-Plant Store(R) facilities and $13,926,469 were from branches
(including sales and service locations).  During the three months ended
September 30, 1995, $14,858,135 of revenues were from In-Plant Store(R) 
facilities and $17,068,454 were from branches (including sales and service
locations).The increase in revenues from In-Plant Store(R) facilities came 
primarily from implementation of new facilities.  The decrease in branch 
revenues resulted primarily from the loss of revenues from key customers and the
effect of the Merger.  One In-Plant Store (R) customer (with which the Company
operates under four separate contracts) represented approximately 10.8% of the
revenues for the three months ended September 30, 1995, but less than 10% for
the three months ended September 30, 1996.  Another In-Plant Store(R) customer 
(with which the Company operates under six separate contracts) represented 
approximately 16.0% of revenues for the three months ended September 30, 1996.

Cost of sales as a percentage of revenues remained the same for the three months
ended September 30, 1996 as compared to the three months ended September 30,
1995.

Selling, general and administrative expenses as a percentage of revenues
increased to 25.2% for the three months ended September 30, 1996 from 18.6% for
the three months ended September 30, 1995.  The increase resulted primarily from
expenses incurred by the Company in connection with its expansion of the
In-Plant Store(R) program. In addition, the Company incurred approximately 
$55,000 of one-time expenses associated with the Merger.

Interest income, net increased by $633,131 to $595,075 for the three months
ended September 30, 1996 from interest expense, net of $38,056 for the three
months ended September 30, 1995.  The increase in interest income, net resulted
primarily from the sale of 7,630,000 shares of the Company's Common Stock on May
23,1996 and the interest income earned on the remaining net proceeds.

Income tax expense decreased by $237,000 to $0 for the three months ended 
September 30, 1996.  An income tax benefit was not recorded for the three months
ended Septemeber 30, 1996 because the Company does not believe that it is more 
likely than not that the benefit will be realized during the current year.

The net loss for the three months ended September 30, 1996 was $1,320,183 
compared to net income of $317,181 for the three months ended September 30, 
1995, primarily as a result of the items previously discussed.

<PAGE>7

Nine Months Ended September 30, 1996 Compared to Nine Months Ended September 30,
1995

Revenues for the nine months ended September 30, 1996 increased 26.5% to 
$106,934,621 from $84,557,180 for the nine months ended September 30, 1995.  
During the nine months ended September 30, 1996, $61,725,713 of revenues were 
from In-Plant Store(R) facilities and $45,208,908 were from branches (including
sales and service locations).  During the nine months ended September 30, 1995,
$37,153,554 of revenues were from In-Plant Store(R) facilities and $47,403,626 
were from branches (including sales and service locations). The increase in 
revenues from In-Plant Store(R) facilities came primarily from implementation of
new facilities.  The decrease in branch revenues resulted primarily from the 
loss of revenues from key customers and the effect of the Merger, which was 
partially offset by the inclusion of the results of ATSG.  One In-Plant Store(R)
customer (with which the Company operates under six separate contracts) 
represented approximately 10.6% of revenues for the nine months ended September
30, 1995 but less than 10.0% of revenues for the nine months ended September 30,
1996.  Another In-Plant Store(R) customer (with which the Company operates under
six separate contracts) represented approximately 13.8% of revenues for the 
nine months ended September 30, 1996.

Cost of sales as a percentage of revenues increased to 79.1% for the nine months
ended September 30, 1996 from 78.1% for the nine months ended September 30, 
1995.  The increase resulted from the higher percentage of sales from In-Plant 
Store(R) facilities which have lower margins than the branches.

Selling, general and administrative expenses as a percentage of revenues
increased to 25.3% for the nine months ended September 30, 1996 from 19.3% for 
the nine months ended September 30, 1995.  The increase resulted primarily from 
expenses incurred by the Company in connection with its expansion of the 
In-Plant Store(R) program.  In addition, the Company incurred approximately
$285,000 of one-time expenses associated with the Merger and, approximately
$210,000 in charges related to branch closings for employee termination 
benefits, asset write-offs and lease payments.

In connection with the Merger and the branch closings, the Company 
recorded a restructuring charge aggregating $920,000 for employee 
termination benefits, asset write-offs and lease payments.  The restructuring 
charge was equal to .9% of revenues for the nine months ended September 30, 
1996.  The termination benefits were paid in July 1996, and the lease payments 
will be made in accordance with their original terms. The asset write-offs were
recorded in the third quarter of 1996.

Interest income, net increased by $747,659 to $710,325 for the nine months 
ended September 30, 1996 from interest expense, net of $37,334 for the nine 
months ended September 30, 1995.  The increase in interest income, net resulted
primarily from the sale of 7,630,000 shares of Common Stock on May 23, 1996 and
the interest income earned on the remaining net proceeds.

<PAGE>8

Income tax expense decreased by $950,000 to $0 for the nine months ended 
September 30, 1996.  An income tax benefit was not recorded for the nine months 
ended September 30, 1996 because the Company does not believe that it is more 
likely than not that the benefit will be realized during the current year.

The net loss for the nine months ended September 30, 1996 was $4,947,670 
compared to net income of $1,238,370 for the nine months ended September 30, 
1995, primarily as a result of the items previously discussed.

Liquidity and Capital Resources

Effective as of December 31, 1995, the Company entered into a new revolving 
bank credit agreement providing maximum outstanding borrowings of 
$20,000,000.  The credit agreement was amended on September 9, 1996 to reduce
the permitted maximum outstanding borrowings to $5,000,000.  Any borrowings bear
interest at the prime rate (8.25% as of September 30, 1996) and/or a Eurodollar
rate, with a 1/4% commitment fee on the unused portion of the credit available.
The credit facility expires on January 31, 2000.  The amount which the Company 
may borrow under the credit facility is based upon eligible accounts receivable
which were approximately $22,995,000 at September 30, 1996.  The credit facility
contains customary financial and other covenants and is collateralized by
substantially all of the assets, as well as the pledge of the capital stock,
of the Company's subsidiaries.  There were no borrowings outstanding under
the credit facility as of September 30, 1996.

On May 23, 1996, the Company sold 7,630,000 shares of Common Stock 
in an underwritten public offering.  The net proceeds to the Company were 
approximately $55,226,600.  A portion of the net proceeds were used to repay 
the Company's bank indebtedness.  The balance of the net proceeds is available
for working capital, including the opening of In-Plant Store(R) facilities,
for general corporate purposes and for the possible acquisition of companies
engaged in the business of providing industrial supply services.

The net cash used in operating activities was $4,954,017 for the nine months 
ended September 30, 1996 compared to $2,121,702 for the nine months ended
September 30, 1995.  The increase resulted primarily from an increase in 
inventories and the change from net income to a net loss which were partially
offset by a smaller increase in accounts receivable and an increase in accounts
payable and accrued expenses.

The Company believes that cash on hand, cash generated from operations and 
cash from the Company's bank credit facility will generate sufficient funds to 
permit the Company to meet its liquidity needs for the foreseeable future, 
including the costs to be incurred by the Company in connection with the 
anticipated expansion of the In-Plant Store(R) program.

The Company has stated its intention to seek further acquisition opportunities.
If the Company is able to identify satisfactory acquisitions, the source of
funds for such acquisitions is anticipated to be cash on hand, internally 
generated cash and cash from future borrowings or sales of equity securities,
although there is no guarantee that the Company would be successful in raising
funds from such sources. 


<PAGE>9

                                 PART II

Item 6.            EXHIBITS AND REPORTS ON FROM 8-K

(a).   3.1    Second Restated Certificate of Incorporation of the Company filed
              June 21, 1996 with the Secretary of State of Delaware 
              (incorporated by reference to Exhibit 3.2 of the Company's
              Quarterly Report on Form 10-Q for the fiscal quarter ended June
              30, 1996).

       3.3    Amended and Restated Bylaws of the Company, as amended 
              (incorporated by reference to Exhibits 3.2 and 3.2(a) of the
              Company's Annual Report on Form 10-K for the fiscal year
              ended December 31, 1995).

       10.1   Credit Agreement, dated as of December 31, 1995, between Bank of
              America Illinois and the Companyd (incorporated by reference to 
              Exhibit 10.6 of the Company's Annual Report on Form 10-K for the
              fiscal year ended December 31, 1995).      

       10.2   First Amendment to Credit Agreement, dated as of May 28, 1996, 
              amending the Credit Agreement described in Exhibit 10.1.

       10.3   Second Amendment to Credit Agreement and Promissory Note, dated
              as of September 9, 1996, amending the Credit Agreement described 
              in Exhibit 10.1.

(b).   None

<PAGE>10

                                SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                    STRATEGIC DISTRIBUTION, INC.


Date:    November 11, 1996             By:  /s/ Andrew M. Bursky
         -----------------                  --------------------
                                             Andrew M. Bursky,
                                             Chairman of the Board


Date:    November 11, 1996             By: /s/ Charles J. Martin
         -----------------                 ---------------------
                                            Charles J. Martin,
                                            Vice President, Controller and
                                            Chief Accounting Officer





<PAGE>11

                             EXHIBIT INDEX                          

                                                                Page No.
                                                              in Manually 
                                                              Signed Copy
                                                              ------------

3.1   Second Restated Certificate of Incorporation of the 
      Company filed June 21, 1996 with the Secretary of 
      State of Delaware (incoporated by reference to 
      Exhibit 3.2 of the Company's Quarterly Report on
      Form 10-Q for the fiscal quarter ended June 30, 1996).        --

3.3   Amended and Restated Bylaws of the Company, as amended
      (incorporated by reference to Exhibits 3.2 and 3.2(a)
      of the Company's Annual Report on Form 10-K for the 
      fiscal year ended December 31, 1995).                         --

10.1  Credit Agreement, dated as of December 31, 1995, 
      between Bank of America Illinois and the Company
      (incorporated by reference to Exhibit 10.6 of
      the Company's Annual Report on Form 10-K for the
      fiscal year ended December 31, 1995).                         --

10.2  First Amendment to Credit Agreement, dated as of 
      May 28, 1996, amending the Credit Agreement
      described in Exhibit 10.1.                                    14

10.3  Second Agreement to Credit Agreement, dated as of
      September 9, 1996, amending the Credit Agreement
      described in Exhibit 10.1.                                    17


<TABLE> <S> <C>



<ARTICLE>                     5
<CIK>                         0000073822
<NAME>                        STRATEGIC DISTRIBUTION, INC.
<MULTIPLIER>                  1
       
<S>                    <C>
<PERIOD-TYPE>          9-MOS
<FISCAL-YEAR-END>             DEC-31-1996
<PERIOD-END>                  SEP-30-1996
<CASH>                        44,768,918
<SECURITIES>                           0
<RECEIVABLES>                 22,994,917
<ALLOWANCES>                           0
<INVENTORY>                   21,810,951
<CURRENT-ASSETS>              91,640,818
<PP&E>                         4,131,855
<DEPRECIATION>                         0
<TOTAL-ASSETS>               102,018,815
<CURRENT-LIABILITIES>         22,352,717
<BONDS>                        1,349,443
<COMMON>                       2,945,622
                  0
                            0
<OTHER-SE>                    88,694,123
<TOTAL-LIABILITY-AND-EQUITY> 102,018,815
<SALES>                      106,934,621
<TOTAL-REVENUES>             106,934,621
<CGS>                         84,638,252
<TOTAL-COSTS>                 84,638,252
<OTHER-EXPENSES>              27,954,264 
<LOSS-PROVISION>                       0
<INTEREST-EXPENSE>              (710,325)
<INCOME-PRETAX>               (4,947,670)
<INCOME-TAX>                           0
<INCOME-CONTINUING>           (4,947,670)
<DISCONTINUED>                         0
<EXTRAORDINARY>                        0
<CHANGES>                              0
<NET-INCOME>                  (4,947,670)
<EPS-PRIMARY>                       (.19)
<EPS-DILUTED>                       (.19)
        




<PAGE>1

                   	FIRST AMENDMENT TO CREDIT AGREEMENT

  THIS FIRST AMENDMENT, dated as of May 28, 1996, amends and modifies a certain
Credit Agreement, dated as of December 31, 1995 (the "Credit Agreement"), 
between STRATEGIC DISTRIBUTION, INC. (the "Company") and BANK OF AMERICA 
ILLINOIS (the "Bank"). Capitalized terms not otherwise expressly defined herein
shall have the meanings set forth in the Credit Agreement.

                        	PRELIMINARY STATEMENT

	 The Company and the Bank desire to amend the Credit Agreement to permit the 
Company to guarantee certain indebtedness of its employees to CoreStates Bank 
of Delaware, N.A. as hereinafter set forth.

 	NOW THEREFORE, for value received, the Company and the Bank agree as follows.

             	ARTICLE I - AMENDMENTS TO THE CREDIT AGREEMENT

 	1.1   Section 10.18. Section 10.18 ("Guaranties") of the Credit Agreement 
is hereby amended as of the date hereof to read in its entirety as follows:

      		"SECTION 10.18 Guaranties. -Not, and not permit any of its Subsidiaries
     to, become or be a guarantor or surety of, or otherwise become or be 
     responsible in any manner (whether by agreement to purchase any 
     obligations, stock, assets, goods or services, or to supply or advance 
     any funds, assets, goods or services, or otherwise) with respect to, 
     any undertaking of any other Person, except for (a) the Guaranty, (b) 
     the endorsement in the ordinary course of collection, of instruments 
     payable to it or its order; (c) the Coors Guaranty, and (d) a guaranty in
     favor of CoreStates Bank, N.A. ("CoreStates"), substantially in the form
     set forth as Exhibit AA to the First Amendment to this Agreement, which
     guarantees obligations to CoreStates in connection with corporate VISA
     cards issued to its, or any of its Subsidiaries', employees, in an 
     aggregate amount not to exceed $400,000."

	   1.2 Construction. All references in the Credit Agreement to "this 
  Agreement," "herein" and similar references shall be deemed to refer to 
  the Credit Agreement as amended by this Amendment.

             	ARTICLE II - REPRESENTATIONS AND WARRANTIES

 	To induce the Bank to enter into this Amendment and to make and maintain 
the Loans under the Credit Agreement as amended hereby, the Company hereby
warrants and represents to the Bank that it is duly authorized to execute 
and deliver this Amendment, and to perform its obligations under the Credit 
Agreement as amended hereby, and that this Amendment constitutes the legal, 
valid and binding obligation of the Company, enforceable in accordance with 
its terms.
	
             	ARTICLE III - CONDITIONS PRECEDENT

 	This Amendment shall become effective on the date first set forth above, 
provided, however, that the effectiveness of this Amendment is subject to 
the satisfaction of each of the following conditions precedent:

	 3.1 Warranties. Before and after giving effect to this Amendment, the 
representations and warranties in Section 9 of the Credit Agreement shall 
be true and correct as though made on the date hereof, except for changes 
that are permitted by the terms of the Credit Agreement. The execution by 
the Company of this Amendment shall be deemed a representation that the Company
has complied with the foregoing condition.

<PAGE>2

 	3.2 Defaults. Before and after giving effect to this Amendment, no Event of
Default and no Unmatured Event of Default shall have occurred and be continuing
under the Credit Agreement. The execution by the Company of this Amendment shall
be deemed a representation that the Company has complied with the foregoing 
condition.

 	3.3 Documents. The Company shall have executed and delivered this Amendment.

                           	ARTICLE IV - GENERAL

 	4.1 Expenses. The Company agrees to reimburse the Bank upon demand for all 
reasonable expenses (including reasonable attorneys' fees and legal expenses)
incurred by this Bank in the preparation, negotiation and execution of this 
Amendment and any other document required to be furnished herewith, and in 
enforcing the obligations of the Company hereunder, and to pay and save the 
Bank harmless from all liability for, any stamp or other taxes which may be 
payable with respect to the execution or delivery of this Amendment or the 
issuance of the Note hereunder, which obligations of the Company shall survive
any termination of the Credit Agreement.

 	4.2 Counterparts. This Amendment may be executed in as many counterparts as 
may be deemed necessary or convenient, and by the different parties hereto on 
separate counterparts, each of which, when so executed, shall be deemed an 
original but all such counterparts shall constitute but one and the same 
instrument.

 	4.3 Severability. Any provision of this Amendment which is prohibited or 
unenforceable in any jurisdiction shall, as to such jurisdiction, be 
ineffective to the extent of such prohibition or unenforceability without 
invalidating the remaining portions hereof or affecting the validity or 
enforceability of such provisions in any other jurisdiction.

 	4.4 Law. This Amendment shall be a contract made under the laws of the State 
of Illinois, which laws shall govern all the rights and duties hereunder.

 	4.5 Successors; Enforceability. This Amendment shall be binding upon the 
Company and the Bank and their respective successors and assigns, and shall 
inure to the benefit of the Company and the Bank and the successors and 
assigns of the Bank. Except as hereby amended, the Credit Agreement shall 
remain in full force and effect and is hereby ratified and confirmed in all 
respects.

 	IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be 
executed at Chicago, Illinois by their respective officers thereunto duly 
authorized as of the date first written above.

                                						BANK OF AMERICA ILLINOIS

                                						By /s/ Randolph T. Kohler
                                         -------------------------
                                						Title  Senior Vice President
                                            ----------------------

                                						STRATEGIC DISTRIBUTION, INC.

                                						By /s/ Charles J. Martin
                                         -------------------------
                                						Title  Vice President
                                            ----------------------


<PAGE>1
                	SECOND AMENDMENT TO CREDIT AGREEMENT
                       	AND PROMISSORY NOTE

		This Amendment is entered into as of September 9, 1996, between BANK OF 
AMERICA ILLINOIS ("Bank") and STRATEGIC DISTRIBUTION, INC. ("Company").

                             	Recitals

		A.  Bank and Company entered into a certain Credit Agreement dated as of 
December 31, 1995 (the "Agreement").

		B.  Company's obligations under the Agreement are evidenced by a certain 
promissory note dated December 31, 1995 (the "Note").

		C.  Bank and Company desire to amend certain terms and provisions of the 
Agreement and the Note as more specifically set forth below.

                             	Agreement

		1.  Definitions.  Capitalized terms used but not defined in this Amendment 
shall have the meaning given to them in the Agreement.

		2.  Amendment to Agreement.  Section 2.1 of the Agreement is hereby amended 
by substituting "$5,000,000" for "$20,000,000" in clause (ii)(a) thereof.

		3.  Amendment to Note.  The Note is hereby amended by changing the amount at
the top thereof from "$20,000,000" to "$5,000,000" and by substituting "FIVE 
MILLION DOLLARS" for "TWENTY MILLION DOLLARS" in the first paragraph thereof. 

		4.  Representations and Warranties.  When Company signs this Amendment, 
Company represents and warrants to Bank that:

			 4.1  There is no event which is, or with notice or lapse of time or both 
  would be, or which has not been waived in writing by Bank, an Event of 
  Default under the Agreement;

		 	4.2  The representations and warranties in the Agreement are true and 
  correct as of the date of this Amendment as if made on the date of this 
  Amendment;

 			4.3  This Amendment is within Company's powers, has been duly authorized,
   and does not conflict with any of Company's organizational papers; and

<PAGE>2

 			4.4  This Amendment does not conflict with any law, agreement, or obligation
   by which Company is bound.

		5.  Effectiveness of Amendment.  This Amendment shall be effective upon 
Bank's receipt of a duly executed original of this Amendment from Company.

		6.  Effect of Amendment.  Except as provided in this Amendment, all of the 
terms and conditions of the Agreement and the Note shall remain in full force
and effect.

		7.  Counterparts.  This Amendment may be executed in counterparts, each of 
which when so executed shall be deemed an original, but all such counterparts 
together shall constitute but one and the same instrument.

		In Witness Whereof, the parties hereto have executed this Amendment as of 
the day and year first above written.


BANK OF AMERICA ILLINOIS			                STRATEGIC DISTRIBUTION,INC.


By /s/ Randolph T. Kohler                  By /s/ Charles J. Martin
   ----------------------------                ---------------------------
Printed Name Randolph T. Kohler            Printed Name Charles J. Martin
             ------------------                         ------------------
Title Senior Vice President                Title Vice President
      -------------------------                  -------------------------







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