STRATEGIC DISTRIBUTION INC
10-K405, 1998-03-27
MACHINERY, EQUIPMENT & SUPPLIES
Previous: NORTHEAST UTILITIES SYSTEM, DEF 14A, 1998-03-27
Next: OFFSHORE LOGISTICS INC, 8-K, 1998-03-27



<PAGE>

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

                                    FORM 10-K
(Mark One)

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
    of 1934 [Fee Required] For the fiscal year ended December 31, 1997 or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 [No Fee Required] 

                              For the transition period from

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.)

3220 Tillman Drive, Suite 200, Bensalem, PA 19020
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: (215) 633-1900

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

                                                       Name of each exchange on
        Title of each class                               which registered

          None                                                   None

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

                     Common Stock, Par Value $.10 Per Share
                                (Title of class)

        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 _____

        Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of Registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this 10-K or any amendment
to this Form 10-K. [X]


<PAGE>


        The aggregate market value of the Registrant's Common Stock, par value
$.10 per share (the "Common Stock"), held by non-affiliates on March 20, 1998
was approximately $135,000,000, based upon the last sale price of the Common
Stock on such date as reported on the Nasdaq National Market. For purposes of
this calculation, the Registrant has defined "affiliate" to include persons who
are directors or executive officers of the Registrant and persons who singly,
or as a group, beneficially own 10% or more of the issued and outstanding Common
Stock.

        As of March 20, 1998, the Registrant had outstanding 31,136,854 shares
of Common Stock, which is registered pursuant to Section 12(g) of the Securities
Exchange Act of 1934 (the "1934 Act"). The Common Stock is sometimes referred to
herein as the "Voting Stock" of the Registrant.


                       DOCUMENTS INCORPORATED BY REFERENCE


        The Registrant's Proxy Statement for the 1998 Annual Meeting of
Stockholders is incorporated by reference in Part III of this Annual Report on
Form 10-K.


                                     PART I
Item 1. Business.

               (a) General Development of Business.

        Strategic Distribution, Inc. (the "Company") is a Delaware corporation
which was organized in 1968.

        On January 4, 1994, the Company acquired Industrial Systems Associates,
Inc. ("ISA"). ISA is a provider of In-Plant Store(R) programs for the
distribution and sale of maintenance, repair and operating ("MRO") supplies to
large industrial customers in the United States.

         In late 1996, the Company announced its intention to sell its Strategic
Supply, Inc. ("SSI") and American Technical Services Group, Inc. ("ATSG")
subsidiaries in order to focus more directly on the development of the In-Plant
Store business. SSI was formerly known as SafetyMaster Corporation
("SafetyMaster") and was the surviving corporation from a 1996 merger of two
wholly-owned subsidiaries, SafetyMaster and Lewis Supply (Delaware), Inc.

         On January 28, 1997, the Company, through a newly formed subsidiary,
acquired all of the outstanding common stock of INTERMAT International Materials
Management Engineers, Inc. On February 6, 1997, the subsidiary changed its name
to INTERMAT International Materials Management, Inc. and on November 13, 1997,
to INTERMAT, Inc. 

                                       1

<PAGE>

("INTERMAT"). INTERMAT(R) provides cataloging services and develops and supplies
software for MRO inventory cataloging.

        On June 2, 1997, the Company sold substantially all of the assets and
business of SSI to DXP Acquisition, Inc., a wholly-owned subsidiary of DXP
Enterprises, Inc. (collectively referred to as "DXP")(excluding accounts
receivable of $5,669,000, which were retained by the Company and which were
substantially collected as of December 31, 1997). DXP also assumed certain
obligations and liabilities of SSI in connection with the sale.


               (b)       Financial Information About Industry Segments.

                         Not applicable.

               (c)       Narrative Description of Business.

                  The Company's In-Plant Store program permits industrial sites
to outsource all aspects of their MRO procurement, storage and internal
distribution; the Company takes responsibility for purchasing, receiving,
stocking, issuing and delivering MRO supplies at the industrial site. INTERMAT's
proprietary software helps industrial customers create standardized descriptions
of their MRO inventory, permitting customers to eliminate redundancies, identify
obsolescence, better access MRO items, and locate alternative sourcing for MRO
items. The Company believes that its In-Plant Store customers are likely to
recognize, and be excellent prospects for, the MRO cataloging tools and services
provided by INTERMAT. Similarly, the Company believes that INTERMAT's customers
are likely to recognize, and be excellent prospects for, the MRO outsourcing
services provided by the In-Plant Store program.

         In late 1996, the Company announced its intention to sell its SSI and
ATSG subsidiaries, and subsequently did sell substantially all of the assets and
business of its SSI subsidiary, in order to focus more directly on the
development of the Company's In-Plant Store business. See "Discontinued
Operations." In line with this strategy, in January 1997, the Company acquired
INTERMAT which has developed proprietary MRO inventory cataloging services. The
Company believes that INTERMAT's services provide an excellent complement to the
Company's In-Plant Store program.

In-Plant Store(R) Program

         The Company provides proprietary MRO supply procurement and handling
solutions to industrial sites, primarily through its In-Plant Store program. The
Company sells a broad range of MRO supplies, replacement parts and selected
classes of production materials, which are described collectively as MRO
supplies. MRO supplies are frequently low price but critical items which
historically have been characterized by high procurement costs due to inherent
inefficiencies in traditional MRO supply distribution methods. The Company's
In-Plant Store program, in which large industrial sites outsource the
procurement and handling of MRO supplies to the Company, substantially mitigates
these inefficiencies by reducing both the process and product costs associated
with MRO supply procurement and handling. The Company's In-Plant 



                                       2
<PAGE>


Store program also helps customers achieve operational improvements, such as
reduced plant down-time resulting from unavailable parts and manufacturing
process improvements due to better tracking of critical parts. The Company
believes that its In-Plant Store program is superior to both traditional and
alternative methods of MRO supply distribution in that the In-Plant Store
program allows customers to get out of the MRO supply distribution and handling
business and concentrate on their core businesses.

         The Company believes that increased recognition of the inefficiencies
associated with the traditional MRO supply distribution process has rapidly
increased the demand for the Company's In-Plant Store program in recent years.
From January 1, 1997 to December 31, 1997, the number of In-Plant Store sites
operated by the Company increased from 72 to 101.

         The In-Plant Store program is a comprehensive outsourcing service
through which the Company manages all aspects of MRO supply procurement and
handling at a customer's industrial site. Prior to the implementation of an
In-Plant Store, the industrial site would typically obtain MRO supplies from as
many as 500 traditional industrial distributors. Through the In-Plant Store
program, the Company becomes responsible for servicing all of its customers' MRO
supply needs by establishing a dedicated, fully integrated store within the
customer's plant. The customer, in turn, generally purchases all of its MRO
supplies from the In-Plant Store. The Company staffs the In-Plant Store with its
own trained industrial procurement professionals, installs proprietary software
designed specifically for industrial procurement and identifies appropriate
inventory levels based on the supply needs of each site. Upon implementation,
the In-Plant Store purchases, receives, inventories and issues MRO supplies
directly to plant personnel, delivers ongoing technical support and provides the
customer with a comprehensive invoice twice per month, thereby reducing the
administrative burden of traditional MRO supply. In addition, with the In-Plant
Store program, the customer generally consumes MRO supplies before paying for
them, as opposed to traditional MRO supply that often requires the customer to
invest in substantial MRO supply inventories.

Cataloging Services

         INTERMAT(R) provides cataloging services and develops and supplies
software for MRO inventory cataloging. INTERMAT's customers are located
primarily in North America, as well as the Middle East (including Saudi Arabia
and the United Arab Emirates), the United Kingdom, South and Central America,
and South Africa.



                                       3
<PAGE>


Standard Modifier Dictionary(R)

         INTERMAT's Standard Modifier Dictionary is an electronic dictionary
with over 2,000 formats for building standardized descriptions of MRO items.
INTERMAT has used these formats to describe over 1.5 million separate MRO items
for its customers, enabling customers to describe and maintain their MRO
inventories in an organized and consistent fashion. INTERMAT's customers have
typically found that this systemization process turns up significant
redundancies in their MRO inventory. For example, the same MRO item may be used
in several different departments at a manufacturing site; each department
describes the part differently and, therefore, the different departments do not
realize that they are using the same part. Once all MRO parts are systematically
described and redundancies are identified, the customer is able to consolidate
and reduce inventories, thereby reducing its capital investment. The customer
can also reduce handling and other expenses related to MRO procurement and gain
better pricing by consolidating purchases.

         INTERMAT has developed other proprietary software which will scan a
customer's existing MRO database and automatically convert as many items as
possible to the Standard Modifier Dictionary formats. This automatic conversion
process can save customers substantial time and resources by reducing the number
of items that need to be manually converted to Standard Modifier Dictionary
formats.

StruxureTM Materials Cataloging Software

         INTERMAT's Struxure software enables customers to manipulate the
Standard Modifier Dictionary formats to create a customized MRO catalog.
Initially, INTERMAT helps its new customers create a catalog of MRO items using
the Standard Modifier Dictionary formats, as well as item descriptions already
developed for and included in the Standard Modifier Dictionary. As MRO items are
added or deleted from a customer's inventory, the customer is able to add or
delete items from its MRO catalog. Struxure, an Oracle-based client-server
system, has many powerful cataloging features, including search tools, list
making capabilities, standard and custom reporting features, and network
capabilities.

Benefits of INTERMAT(R) Services

         The initial and immediate benefit of INTERMAT's cataloging services is
the identification and elimination of redundant and obsolete inventory. In
addition, over time, customers are able to achieve significant value by (i) more
quickly and easily identifying and locating MRO items needed by different
departments at an industrial site, or by different industrial sites operated by
the same company, and (ii) helping customers locate alternative sources for
different MRO items. Once all MRO items are described using Standard Modifier
Dictionary formats, a customer may realize that different departments have been
purchasing equivalent parts from different suppliers at different costs. This
realization enables the customer to choose the best source and the best price.
In addition, Standard 


                                       4
<PAGE>


Modifier Dictionary formats enable the customer to more easily locate new
sources for a given product, since Standard Modifier Dictionary formats give
purchasing personnel the information they need to obtain price quotes from new
suppliers.

Customers

         At December 31, 1997, the Company operated 101 In-Plant Store
facilities for 46 individual customers. INTERMAT provides its cataloging
services to a wide variety of customers in the United States and abroad.
INTERMAT's foreign revenues for the year ended December 31, 1997 amounted to
less than 1% of the Company's consolidated revenues. For the year ended December
31, 1997, Westinghouse Electric Corporation (with which the Company operates
under six separate contracts) represented approximately 15% of the Company's
revenues.

Products

         The Company, through the In-Plant Store program, provides a broad range
of MRO supplies, replacement parts and selected classes of production materials,
including the following:

o   Abrasives                                o   Hoses, pipe fittings and valves
o   Adhesives                                o   HVAC and plumbing equipment
o   Coatings, lubricants and                 o   Janitorial supplies
    compounds                                o   Material handling products
o   Cutting, hand, pneumatic and             o   Measuring instruments
    power tools                              o   Power transmission equipment
o   Electrical supplies                      o   Respiratory products
o   Fasteners                                o   Replacement parts
o   Fire protection equipment and clothing   o   Safety products
                                             o   Welding materials


          Because of the broad range of products sold by the Company, no single
product or class of products accounted for more than 10% of the Company's
revenues in 1997.

  Suppliers

         The Company purchases products for its In-Plant Store program from
numerous manufacturers and specialty distributors. The Company has distribution
agreements with numerous manufacturers and suppliers, all of which can be
canceled by the respective manufacturers and suppliers upon notice of one year
or less. Because no manufacturer or supplier provides products that account for
as much as 10% of the Company's revenues and because the Company believes that
it could quickly find alternative sources of supply if any distribution contract
were canceled, the Company does not believe that the loss of any one
distribution contract, or any small group of distribution contracts, would have
a material adverse impact on the Company's business.


                                       5
<PAGE>


Competition

         The Company's business is highly competitive. The Company competes with
a wide variety of traditional MRO supply distributors. Most of such distributors
are small enterprises selling to customers in a limited geographic area. The
Company also competes with several integrated supply consortiums, direct mail
suppliers and large warehouse stores, some of which have significantly greater
financial resources than the Company. The primary areas of competition include
price, breadth and quality of product lines distributed, ability to fill orders
promptly, technical knowledge of sales personnel and, in certain product lines,
service and repair capability. The Company believes that its ability to compete
effectively is dependent upon its ability to deliver value-added procurement
solutions to its customers through its In-Plant Store program, to respond to the
needs of its customers through quality service and to be price-competitive. The
Company believes that certain of its competitors have developed and implemented
programs which offer services similar to, and which compete with, the Company's
In-Plant Store program.

         The Company also competes to some extent with the manufacturers of MRO
supplies. The Company believes, however, that most of such manufacturers sell
their products through traditional industrial distributors, because the limited
range of products that a manufacturer offers cannot compete effectively with the
broad product lines and additional services offered by traditional industrial
distributors and MRO supply service providers such as the Company.

         The Company's cataloging services are built upon proprietary computer
software developed by INTERMAT. The Company is aware of a few companies that
have developed competing software, and it is possible that one or more larger
software companies will create competing software at some point in the future.

Government Regulation

         In recent years, governmental and regulatory bodies have promulgated
numerous standards and regulations designed, among other things, to assure the
quality of certain classes of MRO items, to protect workers' well-being and to
make the work place safer. The Company reviews regulations governing its
customers in order to be able to distribute products that meet its customers'
needs, and some of the Company's past growth has been as a result of its
customers' compliance with this increasing level of regulation. The Company
cannot predict the level or direction of future regulation, but believes these
trends will continue to contribute to the Company's growth.

Employees

         As of December 31, 1997, the Company had approximately 890 employees,
of whom approximately 190 were employed in selling and administrative capacities
and approximately 700 were involved in 


                                       6
<PAGE>


operations. None of the Company's employees were covered under collective
bargaining agreements. The Company considers its employee relations to be good.

Insurance

         The Company maintains liability and other insurance that it believes to
be customary and generally consistent with industry practice. The Company is
also named as an additional insured under the products liability policies of
many of its suppliers and, with respect to In-Plant Store facilities, many of 
its customers. The Company believes that such insurance is adequate to cover 
potential claims relating to its existing business activities.

Discontinued Operations

         On November 11, 1996, the Company announced its intention to sell its
SSI and ATSG subsidiaries in order to focus more directly on the development of
the Company's In-Plant Store business. The results of operations of SSI and ATSG
have, therefore, been presented in the Company's consolidated financial
statements for the three years ended December 31, 1997, to conform with
discontinued operations treatment ("Discontinued Operations"). See Item 8,
"Financial Statements and Supplementary Data - Notes to Consolidated Financial
Statements," Footnote No. 9.

         On June 2, 1997, the Company sold substantially all of the assets and
business of SSI to DXP Acquisition, Inc., a wholly-owned subsidiary of DXP
Enterprises, Inc. (collectively referred to as "DXP")(excluding accounts
receivable of $5,669,000, which were retained by the Company and which were
substantially collected as of December 31, 1997). DXP also assumed certain
obligations and liabilities of SSI in connection with the sale. Consideration
for the sale consisted of $4,269,000 in cash, promissory notes from DXP in the
aggregate amount of $3,189,000, as adjusted, and an earn-out (contingent
payment), which could result in additional compensation to the Company of up to
$3,500,000.

         The Company is currently negotiating for the sale of substantially all
of the assets and certain liabilities of ATSG. The Company believes that it will
be able to complete the sale during the first half of 1998, however there can be
no assurance that the sale will be completed during that period. ATSG is a
supplier of instrumentation services in the United States.


Item 2.  Properties.

         The Company leases its corporate headquarters located in Bensalem,
Pennsylvania, as well as additional office space in Feasterville, Pennsylvania,
Houston, Texas, El Paso, Texas, Easton, Maryland and several small warehouses
located at In-Plant Store sites. The Company does not own or lease the space for
its other In-Plant Store facilities. The Company has the right to renew some of
these 



                                       7
<PAGE>


leases. The Company believes that the properties which are currently under lease
are adequate to serve the Company's business operations for the foreseeable
future. The Company believes that if it were unable to renew the lease on any of
these facilities, it could find other suitable facilities with no adverse effect
on the Company's business.


Item 3. Legal Proceedings.

        The Company is currently involved in certain legal proceedings
incidental to the normal conduct of its business. The Company does not believe
that any liabilities relating to such proceedings are likely to be, individually
or in the aggregate, material to its consolidated financial position and results
of operations.


Item 4. Submission of Matters to a Vote of Security Holders.

         Not applicable.





                                       8
<PAGE>




                                     PART II

Item 5. Market for the Registrant's Common Equity and Related Stockholder
        Matters.

         The Common Stock is quoted on the Nasdaq National Market ("NNM") 
under the symbol "STRD". As of March 20, 1998, there were approximately 1,500 
holders of record of the Common Stock. The following table sets forth the 
high and low sale prices of the Common Stock on the NNM for the periods 
indicated.

<TABLE>
<CAPTION>

        Quarter Ended                 High Sales Price   Low Sales Price
        -------------                 ----------------   ---------------


<S>                                             <C>             <C> 
        March 31, 1996............              8 1/4           5 5/8
        June 30, 1996.............              9 1/8           5 3/4
        September 30, 1996........              7 7/8           4 3/8
        December 31, 1996.........              8 1/2           4 11/16

        March 31, 1997............              7 3/4           3 3/16
        June 30, 1997.............              5 1/4           3 3/8
        September 30, 1997........              5 15/16         3 1/2
        December 31, 1997........               6 13/16         4 1/8

</TABLE>

         The Company has paid no cash dividends on the Common Stock for the 
years ended December 31, 1996 and 1997 and does not intend to declare any 
cash dividends in the foreseeable future. See Item 7, "Management's 
Discussion and Analysis of Financial Condition and Results of 
Operations - Liquidity and Capital Resources".

                                       9
<PAGE>

Item 6.        Selected Financial Data
               (dollars in thousands, except for share data)


<TABLE>
<CAPTION>

                                                                      Years ended December 31,
                                             -------------------------------------------------------------------
                                             1993           1994            1995          1996           1997(a)
                                             ----           ----            ----          ----           -------

<S>                                          <C>           <C>             <C>          <C>               <C>     
Statement of Operations Data:
  Revenues..............................     $    -        $31,247         $52,915      $ 92,423          $170,780
  Operating income (loss)...............       (634)           573             313        (3,956)          (12,613)
  Income (loss) before
   income taxes.........................       (608)           408             338        (2,589)          (11,306)
  Income tax (expense)
   benefit..............................          -            850            (149)            -                 -
  Income (loss) from
   continuing operations................       (608)         1,258             189        (2,589)          (11,306)
  Income (loss) from
   discontinued
   operations, net of tax...............        910            977             815        (6,519)           (4,500)
  Net income (loss).....................        302          2,235           1,004        (9,108)          (15,806)

Per Share Data:
  Income (loss) from
   continuing operations................      (0.05)          0.07            0.01         (0.10)            (0.37)
  Income (loss) from
   discontinued operations..............       0.07           0.06            0.04         (0.24)            (0.15)
  Net income (loss).....................       0.02           0.13            0.05         (0.34)            (0.52)

Weighted Average Number of Shares of
Common Stock Outstanding................ 12,684,911     16,993,971      21,689,653    26,449,079        30,534,635
                                        

Other Data:
  Number of In-Plant Store
   Facilities(b)                                  -             17              31            72               101
</TABLE>

<TABLE>
<CAPTION>

                                                                     December 31,
                                          ------------------------------------------------------------------
                                          1993           1994            1995          1996             1997
                                          ----           ----            ----          ----             ----

<S>                                          <C>           <C>             <C>           <C>               <C>    
Balance Sheet Data:
  Working capital                            $  929        $10,693         $12,252       $53,447           $46,076
  Total assets                                3,510         29,992          40,014        92,382            90,682
  Long-term debt                                  -            632           5,054           587             1,469
  Stockholders' equity                        3,448         24,721          27,391        73,954            62,094

</TABLE>

(a)  Loss from continuing operations includes a non-cash charge of $8,000,000 as
     a result of the write-off of acquired in-process research and development.

(b) As of the end of the year.

The Company has paid no cash dividends on its common stock for the years ended
December 31, 1993, 1994, 1995, 1996 and 1997. On December 6, 1995, the Company
declared a three percent stock dividend to the holders of record on December 18,
1995. The payment date was December 29, 1995.



                                       10
<PAGE>


Item 7.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS.


         Certain statements in this Item 7 constitute forward-looking statements
which involve risks and uncertainties. The Company's actual results in the
future could differ significantly from the results discussed or implied in such
forward-looking statements. Factors that could cause or contribute to such
differences include, but are not limited to, those related to the Company's 
ability to manage growth, termination of contracts by the Company's 
customers, competition in the Company's business and the Company's dependence 
on key personnel.

         The Company provides proprietary maintenance, repair and operating
("MRO") supply procurement and handling solutions to industrial sites, primarily
through its In-Plant Store(R) program. The Company became a provider of the
In-Plant Store program in 1994 and conducts it operations primarily through its
wholly-owned subsidiary, Industrial Systems Associates, Inc. ("ISA"). At
December 31, 1997, the Company had 101 In-Plant Store facilities.

         In late 1995, the Company formed two subsidiaries (collectively
"Mexico") to operate in the country of Mexico. Mexico's operations are conducted
primarily in U.S. dollars, its functional currency, and, therefore, the Company
is not exposed to significant foreign currency fluctuations and has no foreign
currency translation adjustments. Mexico's revenues for the year ended December
31, 1997, represented less than 1% of consolidated revenues.

         On November 11, 1996, the Company announced its intention to sell its
Strategic Supply, Inc. ("SSI") and American Technical Services Group, Inc.
("ATSG") subsidiaries in order to focus more directly on the development of the
Company's In-Plant Store business. SSI was formerly known as SafetyMaster
Corporation ("SafetyMaster") and was the surviving corporation from a 1996
merger of two wholly-owned subsidiaries, SafetyMaster and Lewis Supply
(Delaware), Inc. (the "Merger"). As a result of the Company's decision to sell
SSI and ATSG, the Company's consolidated financial statements reflect SSI and
ATSG as discontinued operations.

         On January 28, 1997, the Company, through a newly formed subsidiary,
acquired all of the outstanding common stock of INTERMAT International Materials
Management Engineers, Inc. On February 6, 1997, the subsidiary changed its name
to INTERMAT International Materials Management, Inc. and on November 13, 1997,
to INTERMAT, Inc. ("INTERMAT"). INTERMAT provides cataloging services and
develops and supplies software for MRO inventory cataloging. The purchase price
consisted of $10,800,000 in cash, a $1,400,000 subordinated note, and 625,000
newly issued shares of the Company's common stock with a fair market value of
$2,406,000. In connection with the acquisition, the Company recorded a charge of
approximately $8,000,000 in the first 


                                       11
<PAGE>


quarter of 1997, as a result of the write-off of in-process research and
development.

         On June 2, 1997, the Company sold substantially all of the assets and
business of SSI to DXP Acquisition, Inc., a wholly-owned subsidiary of DXP
Enterprises, Inc. (collectively referred to as "DXP")(excluding accounts
receivable of $5,669,000, which were retained by the Company and which were
substantially collected as of December 31, 1997). DXP also assumed certain
obligations and liabilities of SSI in connection with the sale. Consideration
for the sale consisted of $4,269,000 in cash, promissory notes from DXP in the
aggregate amount of $3,189,000, as adjusted, and an earn-out (contingent
payment), which could result in additional compensation to the Company of up to
$3,500,000. Total consideration in the sale approximated the carrying value of
the net assets divested, however, due to the contingent nature of a portion of
the consideration, the Company recorded a charge of $3,500,000 to loss on sale
of discontinued operations in 1997.

         The Company is currently negotiating for the sale of substantially all
of the assets and certain liabilities of ATSG. The Company believes it will be
able to complete the sale during the first half of 1998, however there can be no
assurance that the sale will be completed during that period. In 1997, the
Company recorded a $1,000,000 charge to loss on sale of discontinued operations,
which includes the estimated losses of ATSG through June 30, 1998.


                                       12
<PAGE>


Results of Operations

         The following table of revenues and percentages sets forth selected 
items of the results of operations.

<TABLE>
<CAPTION>

                                          Year ended December 31,
                                    ----------------------------------
                                     1995            1996       1997
                                     ----            ----       ----
                                          (dollars in thousands)
<S>                                   <C>            <C>        <C>     
Revenues                                $52,915      $92,423    $170,780
                                        =======      =======    ========

                                         100.0%       100.0%      100.0%
Cost of materials................         81.0         81.0        78.5
Operating wages and benefits.....          7.8          9.4         8.9
Other operating expenses.........          1.1          1.9         3.9
Selling, general and 
  administrative expenses........          9.5         12.0        11.4
Acquired in-process research
  and development................          --           --          4.7
Operating income (loss)                     .6         (4.3)       (7.4)
Interest expense (income), net...          --          (1.5)        (.8)
Income (loss) from continuing
  operations before taxes........           .6         (2.8)       (6.6)
Income tax expense...............           .2          --          --
Income (loss) from continuing
  operations.....................           .4         (2.8)       (6.6)
Income (loss) from discontinued
  operations, net of tax.........          1.5         (4.9)        --
Loss on sale of discontinued
  operations.....................          --          (2.2)       (2.7)
Net income (loss)................          1.9         (9.9)       (9.3)

</TABLE>


Year Ended December 31, 1997 Compared to Year Ended December 31, 1996

         Revenues for the year ended December 31, 1997 increased 84.8% to 
$170,780,000 from $92,423,000 in 1996. This growth resulted primarily from 
the implementation of new In-Plant Store facilities, growth of existing 
In-Plant Store facilities and the acquisition of INTERMAT. The number of 
In-Plant Store facilities increased from 72 at December 31, 1996 to 101 at 
December 31, 1997. One In-Plant Store customer (with which the Company 
operated under six separate contracts) represented approximately 23% and 15% 
of the revenues for the years ended December 31, 1996 and 1997.

         Cost of materials as a percentage of revenues decreased to 78.5% for 
the year ended December 31, 1997, as compared to 81.0% in 1996. This decrease 
is a result of INTERMAT having a lower cost of materials, as a percentage of 
revenues, than ISA. The decrease was partly offset by a higher cost of 
materials for ISA because of a change in product mix to In-Plant Store 
facilities. This percentage may vary depending on the relative sales of the 
two subsidiaries.

                                       13

<PAGE>

         Operating wages and benefits as a percentage of revenues decreased 
to 8.9% for the year ended December 31, 1997 from 9.4% in 1996. This decrease 
is primarily a result of the percentage of revenues from more mature In-Plant 
Store facilities as compared to the percentage of revenues from new In-Plant 
Store facilities being greater for the year ended December 31, 1997 than in 
1996. As new In-Plant Store facilities are added, operating wages and 
benefits will continue to increase, however these expenses as a percentage of 
revenues will vary depending on the rate at which the Company adds new 
In-Plant Store facilities. During the start-up phase of new facilities, these 
expenses generally increase at a higher rate than revenues are recognized. 
The inclusion of INTERMAT's results of operations, which reflect a higher 
percentage of these expenses than In-Plant Store operations, partly offset 
the overall percentage decrease.

         Other operating expenses as a percentage of revenues increased to 
3.9% for the year ended December 31, 1997 from 1.9% in 1996. This increase 
resulted primarily from the inclusion of INTERMAT's results of operations, 
which reflect a much higher percentage of these expenses than In-Plant Store 
operations.

         Selling, general and administrative expenses as a percentage of 
revenues decreased to 11.4% for the year ended December 31, 1997 from 12.0% 
in 1996. ISA's 1997 selling, general and administrative expenses as a 
percentage of revenues decreased as compared to 1996, reflecting a higher mix 
of revenues in 1997 from more mature In-Plant Store facilities versus new 
In-Plant Store facilities, than in 1996. As the In-Plant Store program 
expands, this expense will continue to increase; however, as a percentage of 
revenue, it should decrease as the ratio of more mature In-Plant Store 
facilities to new facilities increases. The decrease in the percentage of 
selling, general and administrative expenses was partly offset by the 
inclusion of INTERMAT's results of operations in 1997. INTERMAT has a much 
higher percentage of these expenses than ISA. The percentage may vary 
depending on the relative sales of the two subsidiaries.

         The Company incurred a non-recurring charge of $8,000,000 for 
acquired in-process research and development in connection with the 
acquisition of INTERMAT.

         Interest income, net for the year ended December 31, 1997 was 
$1,307,000 as compared to $1,367,000 in 1996. During 1996, the Company had 
more funds available for investment, but for fewer months than in 1997, 
primarily from the sale of 7,630,000 shares of common stock on May 23, 1996. 
During 1997, a portion of the net proceeds from the stock sale were used to 
finance the working capital requirements of new In-Plant Store facilities and 
the acquisition of INTERMAT.

         An income tax benefit was not recorded for the loss incurred in the 
year ended December 31, 1997, as the Company did not believe there was a 
sufficient basis for benefit recognition.

                                       14

<PAGE>

         Results of discontinued operations relate to SSI and ATSG and are
discussed above.

         Net loss for the year ended December 31, 1997 was $(15,806,000)
compared to a net loss of $(9,108,000) in 1996, as a result of the items
previously discussed.


Year Ended December 31, 1996 Compared to Year Ended December 31, 1995

         Revenues for the year ended December 31, 1996 increased 74.7% to 
$92,423,000 from $52,915,000 in 1995. This growth resulted primarily from the 
implementation of new In-Plant Store facilities. The number of In-Plant Store 
facilities increased from 31 at December 31, 1995 to 72 at December 31, 1996. 
One In-Plant Store customer (with which the Company operated under six 
separate contracts) represented approximately 19% and 23% of the revenues for 
the years ended December 31, 1995 and 1996.

         Cost of materials as a percentage of revenues remained at 81.0% for 
the years ended December 31, 1996 and 1995.

         Operating wages and benefits expense as a percentage of revenues 
increased to 9.4% for the year ended December 31, 1996 from 7.8% in 1995. 
Other operating expenses as a percentage of revenues increased to 1.9% for 
the year ended December 31, 1996 from 1.1% in 1995. These increases resulted 
from operating expenses for new In-Plant Store facilities, as a percentage of 
revenues, being higher than those of more mature facilities. During the 
start-up phase of new facilities, operating expenses generally increase at a 
higher rate than revenues are recognized. As new In-Plant Store facilities 
are added, the Company will continue to incur these high start-up costs, and 
operating expenses as a percentage of revenues may continue to increase, 
depending upon the rate at which the Company adds new In-Plant Store 
facilities.

         Selling, general and administrative expenses as a percentage of 
revenues increased to 12.0% for the year ended December 31, 1996 from 9.5% in 
1995. This increase resulted primarily from expenses incurred by the Company 
in connection with its expansion of the systems and personnel necessary to 
support the operations and marketing of the In-Plant Store program. As the 
In-Plant Store program continues to expand, this expense will continue to 
increase; however, as a percentage of revenue, it should decrease as the 
ratio of new In-Plant Store facilities to more mature facilities decreases.

         Interest income, net increased by $1,342,000 to $1,367,000 for the 
year ended December 31, 1996 from $25,000 in 1995. The increase resulted 
primarily from the sale of 7,630,000 shares of Common Stock on May 23, 1996 
and the interest income earned on the net proceeds.

         Loss from discontinued operations was $(4,519,000) for the year 
ended December 31, 1996 and income from discontinued operations was $815,000 
for the year ended December 31, 1995. The Company decided to 

                                       15

<PAGE>

sell SSI and ATSG in order to focus exclusively on the growth of its In-Plant 
Store business. The loss from discontinued operations for the year ended 
December 31, 1996, included a restructuring charge, one-time expenses 
associated with the Merger and branch closing expenses of approximately 
$1,362,000. This amount consisted primarily of employee termination benefits, 
asset write-offs and lease payments.

         Loss on sale of discontinued operations included the estimated 
financial results of SSI and ATSG through June 30, 1997, (the original 
anticipated date of sale of SSI and ATSG), and anticipated transaction costs 
related to the sale of SSI and ATSG.

         Income tax expense decreased by $149,000 to $0 for the year ended 
December 31, 1996. An income tax benefit was not recorded for the loss 
incurred in the year ended December 31, 1996, as the Company did not believe 
there was a sufficient basis for benefit recognition.

         Net loss for the year ended December 31, 1996 was $(9,108,000) 
compared to net income of $1,004,000 in 1995, as a result of the items 
previously discussed.

Liquidity and Capital Resources

         Effective as of December 31, 1995, the Company entered into a 
revolving bank credit agreement providing maximum 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. Borrowings bear interest at the 
prime rate (8.25% as of December 31, 1997) and/or a Eurodollar rate, with a 
3/8% 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. 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. As of December 31, 1996 and 
1997 there were no borrowings outstanding under the credit facility.

         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 
$55,332,000. A portion of the net proceeds was used to repay the Company's 
bank indebtedness. The balance of the net proceeds at that time, was 
available for working capital, including the opening of In-Plant Store 
facilities, for general corporate purposes and for possible acquisitions.

         On January 28, 1997, the Company completed the acquisition of 
INTERMAT for a purchase price consisting of $10,800,000 in cash, a $1,400,000 
subordinated note and 625,000 newly issued shares of common stock.

         On June 2, 1997, the Company sold substantially all of the assets 
and business of SSI. Consideration for the sale consisted 

                                       16

<PAGE>

of $4,269,000 in cash, promissory notes in the aggregate amount of 
$3,189,000, as adjusted, and an earn-out (contingent payment), which could 
result in additional compensation to the Company of up to $3,500,000. 
Excluded from the sale were accounts receivable of $5,669,000, which were 
substantially collected in 1997.

         The net cash used in continuing operations was $13,968,000 for the 
year ended December 31, 1997, compared to $8,058,000 for the year ended 
December 31, 1996. The increase resulted primarily from an increase in 
short-term investments, accounts receivable and inventories, which were 
partially offset by an increase in accounts payable and accrued expenses. 
Accounts receivable and inventories increased primarily from the increase in 
the number of In-Plant Store facilities. Accounts payable and accrued 
expenses increased primarily from higher inventory levels.

         The change in net assets of discontinued operations was a decrease 
of $5,054,000 for the year ended December 31, 1997 compared to a decrease of 
$475,000 for 1996. The change is primarily related to the collection of 
accounts receivable excluded from the sale of SSI.

         The net cash used in investing activities increased to $7,012,000 
for the year ended December 31, 1997 from $1,848,000 for the comparable 
period in 1996. The increase resulted primarily from the acquisition of 
INTERMAT and expenditures related to computer systems and equipment, 
partially offset by the sale of SSI.

         The net cash provided by financing activities was $869,000 for the 
year ended December 31, 1997, compared to $51,086,000 for the year ended 
December 31, 1996. In 1997, cash was provided primarily from the sale of 
stock to an officer of the Company and the exercise of stock options. In 
1996, cash was provided primarily from the proceeds of the public offering of 
common stock, partially offset by the repayment of the note payable to the 
bank.

         During 1998 and 1999, the Company will be implementing a 
resystemization of its operating and financial data processing systems. This 
initiative will utilize technology which addresses and mitigates any Year 
2000 issue in the Company's current systems. The Year 2000 issue arises from 
the fact many existing computer software programs use only two digits to 
identify the year in date fields and, as such, could fail or create erroneous 
results by or at the Year 2000. As of December 31, 1997, the total cost of 
this project was not finally determined, but is expected to be in excess of 
$5,000,000, substantially all of which will be capitalized.

         During the first quarter of 1998, the Company signed a commitment 
letter with a bank to provide a revolving credit facility for borrowings up 
to $50,000,000. Borrowings under the facility are expected to be used 
primarily to fund working capital requirements for the expansion of the 
In-Plant Store program.

         The Company believes that cash on hand, cash generated from future 
operations, and cash from the Company's new bank credit facility will 
generate sufficient funds to permit the Company to support the anticipated 
expansion of the In-Plant Store program.

                                       17

<PAGE>


Inflation

         The Company believes that any impact of general inflation has not 
had a material effect on its results of operations. The Company's current 
policy is to attempt to reduce any impact of inflation through price 
increases and cost reductions.

Seasonality

         The Company does not believe that its business is seasonal in nature.

Recently Issued Accounting Standards

         In June 1997, the Financial Accounting Standards Board 
("FASB")issued Statement of Financial Accounting Standards ("SFAS") No. 130, 
"Reporting Comprehensive Income". SFAS No. 130 establishes standards for 
reporting and display of comprehensive income and its components in financial 
statements.

         In June 1997, the FASB issued SFAS No. 131, "Disclosures about 
Segments of an Enterprise and Related Information". SFAS No. 131 requires that 
public business enterprises report certain information about operating 
segments, products and services, geographic areas and major customers in 
financial statements.

         Both of the statements are effective for fiscal years beginning 
after December 15, 1997. These statements address presentation and disclosure 
matters and adoption of the statements will have no effect on the Company's 
financial position or results of operations.

Item 8.        Financial Statements and Supplementary Data.

         Financial statements of the Company are listed on the accompanying 
Index to Financial Statements.

Item 9.        Changes in and Disagreements with Accountants on Accounting and
               Financial Disclosure.

         Not Applicable.



                                       18
<PAGE>

                  STRATEGIC DISTRIBUTION, INC. AND SUBSIDIARIES

                          Index to Financial Statements


<TABLE>
<CAPTION>

                                                            Page No.
                                                            --------
<S>                                                         <C>
    Independent Auditors' Report                            F-2

    Consolidated Balance Sheets as of December
     31, 1996 and 1997.                                     F-3

    Consolidated Statements of Operations for
     the Years Ended December 31, 1995, 1996
     and 1997.                                              F-4

    Consolidated Statements of Stockholders'
     Equity for the Years Ended December 31,
     1995, 1996 and 1997.                                   F-5

    Consolidated Statements of Cash Flows for the
     Years Ended December 31, 1995, 1996
     and 1997.                                              F-6

    Notes to Consolidated Financial Statements              F-7

</TABLE>


        Schedules have been omitted because they are not applicable or
they are not required, because the required information has been included
elsewhere in the consolidated financial statements or notes thereto.

                                      F-1

<PAGE>







                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and Stockholders
Strategic Distribution, Inc.:


We have audited the accompanying consolidated balance sheets of Strategic
Distribution, Inc. and subsidiaries as of December 31, 1996 and 1997, and the
related consolidated statements of operations, stockholders' equity and cash
flows for each of the years in the three-year period ended December 31, 1997.
These consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
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, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Strategic
Distribution, Inc. and subsidiaries as of December 31, 1996 and 1997, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1997, in conformity with generally accepted
accounting principles.



                                                           KPMG PEAT MARWICK LLP



Philadelphia, Pennsylvania
February 27, 1998

                                      F-2


<PAGE>


                  STRATEGIC DISTRIBUTION, INC. AND SUBSIDIARIES

                           Consolidated Balance Sheets

                        (in thousands, except share data)

<TABLE>
<CAPTION>
                                                                                          December 31,
                                                                          ----------------------------------------------
                                                                                 1996                       1997
                                                                          -------------------        -------------------

<S>                                                                                  <C>                        <C>    
                                                    Assets
Current assets:
  Cash and cash equivalents                                                          $35,498                    $15,941
  Short-term investments                                                                   -                      2,997
  Accounts receivable, net                                                            17,910                     28,772
  Notes receivable                                                                         -                        230
  Inventories                                                                         15,720                     23,712
  Prepaid expenses and other current assets                                              436                        301
  Deferred income taxes                                                                1,382                      1,141
                                                                          -------------------        -------------------
     Total current assets                                                             70,946                     73,094
Notes receivable                                                                           -                      2,941
Property and equipment, net                                                            2,251                      5,290
Net assets of discontinued operations                                                 16,614                        915
Intangible assets, net                                                                 2,525                      8,327
Other assets                                                                              46                        115
                                                                          -------------------        -------------------
     Total assets                                                                    $92,382                    $90,682
                                                                          ===================        ===================

                                     Liabilities and Stockholders' Equity
Current liabilities:
  Accounts payable and accrued expenses                                              $17,477                    $26,499
  Current portion of long-term debt (related party $500 in 1997)                          22                        519
                                                                          -------------------        -------------------
     Total current liabilities                                                        17,499                     27,018
Long-term debt (related party $500 in 1996)                                              587                         69
Subordinated debt to related party                                                         -                      1,400
Deferred income taxes                                                                    342                        101
                                                                          -------------------        -------------------
     Total liabilities                                                                18,428                     28,588
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: 29,523,361 and 31,101,054 shares                                       2,952                      3,110
  Additional paid-in capital                                                          88,752                     93,540
  Accumulated deficit                                                                (17,700)                   (33,506)
  Note receivable from related party                                                     (50)                    (1,000)
  Treasury stock, at cost (12,500 shares)                                                  -                        (50)
                                                                          -------------------        -------------------
     Total stockholders' equity                                                       73,954                     62,094
                                                                          -------------------        -------------------
     Total liabilities and stockholders' equity                                      $92,382                    $90,682
                                                                          ===================        ===================

</TABLE>



                   See accompanying notes to consolidated financial statements.

                                                 F-3

<PAGE>



                                  STRATEGIC DISTRIBUTION, INC. AND SUBSIDIARIES

                                     Consolidated Statements of Operations

                                       (in thousands, except share data)

<TABLE>
<CAPTION>

                                                                           Years Ended December 31,
                                                       ----------------------------------------------------
                                                         1995               1996               1997
                                                       ---------------    ---------------   ----------------

<S>                                                          <C>                <C>               <C>      
Revenues                                                     $ 52,915           $ 92,423          $ 170,780
Costs and expenses:
  Cost of materials                                            42,874             74,842            134,061
  Operating wages and benefits                                  4,125              8,644             15,150
  Other operating expenses                                        561              1,809              6,728
  Selling, general and administrative expenses                  5,042             11,084             19,454
  Acquired in-process research and development                      -                  -              8,000
                                                       ---------------    ---------------   ----------------
Total costs and expenses                                       52,602             96,379            183,393
                                                       ---------------    ---------------   ----------------
   Operating income (loss)                                        313             (3,956)           (12,613)
Interest expense (income):
  Interest expense                                                 55                 98                154
  Interest (income)                                               (80)            (1,465)            (1,461)
                                                       ---------------    ---------------   ----------------
     Interest (income), net                                       (25)            (1,367)            (1,307)
                                                       ---------------    ---------------   ----------------
Income (loss) before income taxes                                 338             (2,589)           (11,306)
     Income tax expense                                           149                  -                  -
                                                       ---------------    ---------------   ----------------
Income (loss) from continuing operations                          189             (2,589)           (11,306)
Discontinued operations:
  Income (loss) from discontinued operations,
    net of tax                                                    815             (4,519)                 -
  Loss on sale of discontinued operations                           -             (2,000)            (4,500)
                                                       ---------------    ---------------   ----------------
Income (loss) from discontinued operations                        815             (6,519)            (4,500)
                                                       ---------------    ---------------   ----------------
     Net income (loss)                                        $ 1,004           $ (9,108)         $ (15,806)
                                                       ===============    ===============   ================

Net income (loss) per common share:
  Income (loss) from continuing operations                     $ 0.01            $ (0.10)           $ (0.37)
  Income (loss) from discontinued operations                     0.04              (0.24)             (0.15)
                                                       --------------    ---------------   ----------------
     Net income (loss)                                         $ 0.05            $ (0.34)           $ (0.52)
                                                       ==============    ===============   ================

Net income (loss) per common share - assuming dilution:
  Income (loss) from continuing operations                     $ 0.01
  Income (loss) from discontinued operations                     0.04
                                                       --------------
     Net income (loss)                                         $ 0.05
                                                       ==============

Weighted average number of shares of common
  stock outstanding                                        21,689,653         26,449,079         30,534,635

</TABLE>


                   See accompanying notes to consolidated financial statements.

                                              F-4

<PAGE>


                  STRATEGIC DISTRIBUTION, INC. AND SUBSIDIARIES

                 Consolidated Statements of Stockholders' Equity

                        (in thousands, except share data)



<TABLE>
<CAPTION>
                                                          Additional
                                          Common            Paid-In           Accumulated             Note             Treasury
                                          Stock             Capital             Deficit            Receivable           Stock
                                      ---------------    ---------------    -----------------    ---------------    ---------------

<S>                                          <C>               <C>                  <C>                   <C>                  <C>
Balance at December 31, 1994                 $ 2,102           $ 28,154             $ (5,485)             $ (50)               $ -
  Net income                                                                           1,004
  Exercise of stock options                        6                 59
  Tax benefit of stock options
    exercised                                                        43
  Value of options issued in
    connection with acquisition                                   1,560
  Stock dividend (including cash
    paid for fractional shares)                   63              4,045               (4,111)
                                      ---------------    ---------------    -----------------    ---------------    ---------------
Balance at December 31, 1995                   2,171             33,861               (8,592)               (50)                 -
   Net loss                                                                           (9,108)
   Exercise of stock options                      16                204
   Issuance of 14,328 shares                       2                118
   Sale of 7,630,000 shares, net                 763             54,569
                                      ---------------    ---------------    -----------------    ---------------    ---------------
Balance at December 31, 1996                   2,952             88,752              (17,700)               (50)                 -
   Net loss                                                                          (15,806)
   Exercise of stock options                      55                785
   Issuance of 625,000 shares
     for acquisition                              63              2,343
   Issuance of 400,000 shares                     40              1,660                                  (1,000)
   Receipt of 12,500 shares in
     settlement of note receivable                                                                           50                (50)
                                      ---------------    ---------------    -----------------    ---------------    ---------------
Balance at December 31, 1997                 $ 3,110           $ 93,540            $ (33,506)          $ (1,000)             $ (50)
                                      ===============    ===============    =================    ===============    ===============

</TABLE>

          See accompanying notes to consolidated financial statements.

                                       F-5

<PAGE>


                  STRATEGIC DISTRIBUTION, INC. AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

                                 (in thousands)
<TABLE>
<CAPTION>

                                                                                            Years ended December 31,
                                                                                --------------------------------------------
                                                                                     1995             1996          1997
                                                                                -------------   -------------- -------------
<S>                                                                                   <C>           <C>            <C>     
Cash flows from operating activities:
  Income (loss) from continuing operations                                            $ 189         $ (2,589)      (11,306)
  Adjustments to reconcile income (loss) from continuing
    operations to net cash used in continuing operations:
    Depreciation and amortization                                                       482              691         2,016
    Acquired in-process research and development                                          -                -         8,000
    Deferred income taxes                                                               614                -             -
    Noncash directors compensation                                                        -              120             -
  Changes in operating assets and liabilities, net of effects of acquisitions:
    Short-term investments                                                                -                -        (2,997)
    Accounts receivable                                                              (5,116)          (8,066)       (9,671)
    Inventories                                                                      (1,951)          (8,175)       (7,992)
    Prepaid expenses and other current assets                                          (296)            (300)          109
    Accounts payable and accrued expenses                                             2,772           10,277         7,921
  Other, net                                                                            (13)             (16)          (48)
                                                                                ------------    -------------  ------------
  Net cash used in continuing operations                                             (3,319)          (8,058)      (13,968)
  Discontinued operations, net of effect of disposition:
    Net income (loss)                                                                   815           (6,519)       (4,500)
    (Increase) decrease in net assets                                                (3,928)             475         5,054
                                                                                ------------    -------------  ------------
      Net cash used in operating activities                                          (6,432)         (14,102)      (13,414)
                                                                                ------------    -------------  ------------
Cash flows from investing activities:
  Acquisition of business, net of cash acquired                                           -                -       (10,769)
  Proceeds from sale of discontinued operations                                           -                -         7,458
  Additions of property and equipment                                                  (457)          (1,848)       (3,701)
                                                                                ------------    -------------  ------------
      Net cash used in investing activities                                            (457)          (1,848)       (7,012)
                                                                                ------------    -------------  ------------
Cash flows from financing activities:
  Proceeds from sale of common stock, net                                                65           55,552         1,540
  Cash paid in lieu of fractional shares of stock dividend                               (3)               -             -
  Proceeds from (repayment of) note payable                                           4,445           (4,445)         (400)
  Repayment of long-term obligations                                                    (18)             (21)         (271)
                                                                                ------------    -------------  ------------
      Net cash provided by financing activities                                       4,489           51,086           869
                                                                                ------------    -------------  ------------
      Increase (decrease) in cash and cash equivalents                               (2,400)          35,136       (19,557)
Cash and cash equivalents, beginning of the year                                      2,762              362        35,498
                                                                                ------------    -------------  ------------
Cash and cash equivalents, end of the year                                            $ 362         $ 35,498      $ 15,941
                                                                                ============    =============  ============

Supplemental cash flow information:
      Taxes paid                                                                       $ 89             $ 67          $ 11
      Interest paid                                                                      66              160           164

</TABLE>


                 See accompanying notes to consolidated financial statements.

                                              F-6
<PAGE>



                  STRATEGIC DISTRIBUTION, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


(1)      Description of Business

         The Company provides proprietary maintenance, repair and operating 
("MRO") supply procurement and handling solutions to industrial sites, 
primarily through its In-Plant Store(R) program. The Company became a 
provider of the In-Plant Store program in 1994 and conducts it operations 
primarily through its wholly-owned subsidiary, Industrial Systems Associates, 
Inc. ("ISA"). At December 31, 1997, the Company had 101 In-Plant Store 
facilities.

         In late 1995, the Company formed two subsidiaries to operate in 
Mexico, Strategic Distribution Marketing de Mexico, S.A. de C.V. and 
Strategic Distribution Services de Mexico, S. A. de C.V. (collectively 
"Mexico"). Mexico's operations are conducted primarily in U.S. dollars, its 
functional currency, and therefore the Company is not exposed to any 
significant foreign currency fluctuations and has no foreign currency 
translation adjustments. Mexico's revenues for the year ended December 31, 
1997 represented less than 1% of consolidated revenues.

         On November 11, 1996, the Company announced its intention to sell 
its Strategic Supply, Inc. ("SSI") and American Technical Services Group, 
Inc. ("ATSG") subsidiaries in order to focus more directly on the development 
of the Company's In-Plant Store business. SSI was formerly known as 
SafetyMaster Corporation ("SafetyMaster") and was the surviving corporation 
from a 1996 merger of two wholly-owned subsidiaries, SafetyMaster and Lewis 
Supply (Delaware), Inc. (the "Merger"). As a result of the Company's decision 
to sell SSI and ATSG, the Company has reflected SSI and ATSG as discontinued 
operations in the accompanying financial statements. On June 2, 1997, the 
Company sold substantially all of the assets and business of SSI (see Note 
9). The Company believes it will be possible to complete the sale of ATSG in 
the first half of 1998, however, there can be no assurance that the sale will 
be completed during that period.

         On January 28, 1997, the Company acquired all of the outstanding 
common stock of INTERMAT International Materials Management Engineers, Inc. 
(see Note 8).

(2)      Significant Accounting Policies

         Principles of Consolidation and Use of Estimates

         The consolidated financial statements include the accounts of 
Strategic Distribution, Inc. and subsidiaries. All significant intercompany 
accounts and transactions have been eliminated. The preparation of the 
consolidated financial statements requires 

                                      F-7

<PAGE>


estimates and assumptions that affect amounts reported and disclosed in the 
financial statements and related notes. Actual results could differ from 
these estimates.

         Cash Equivalents and Short-Term Investments

         All highly liquid investments with a maturity of three months or 
less when purchased, are considered to be cash equivalents. Investments 
purchased with an original maturity greater than three months are classified 
as short-term investments. At December 31, 1996 and 1997, the Company had 
investments in cash equivalents of approximately $35,000,000 and $15,000,000.

         Fair Value of Financial Instruments

         The carrying amount of the Company's financial instruments 
approximates fair value.

         Inventories

         Inventories, which consisted solely of finished goods, are stated at 
the lower of cost (determined on the first-in, first-out basis) or market.

         Property and Equipment

         Property and equipment are recorded at cost. Depreciation is 
calculated using the straight-line method over the estimated useful lives of 
the assets. Leasehold improvements are amortized on a straight-line basis 
over the shorter of the remaining life of the asset or the lease term. 
Maintenance and repairs are charged to expense. Major renewals and 
improvements are capitalized and depreciated over the remaining useful lives 
of the assets. Estimated useful lives are as follows:

<TABLE>
<CAPTION>
                  <S>                                  <C>
                  Office equipment & software        3 to 8 years
                  Leasehold improvements             4 to 8 years
                  Transportation equipment             5 years

</TABLE>

         Intangible Assets

         Intangible assets include technology, customer list, trademarks, 
assembled workforce and excess of costs over fair value of net assets of 
businesses acquired. Technology, trademarks and assembled workforce are being 
amortized over a 10 year period. Customer list is being amortized over a 4 
year period. Excess costs over fair value are being amortized over a 10 to 25 
year period. All intangible assets are amortized by the straight-line method. 
The Company periodically reviews the value of its intangible assets to 
determine if any impairment has occurred. The Company measures any potential 
impairment by the projected undiscounted future operating cash flows. If the 
review indicates the carrying value of an asset may not be recovered, an 
impairment loss would be recognized and the asset reduced to its estimated 
fair value.

                                      F-8

<PAGE>

         Deferred Income Taxes

         Deferred tax assets and liabilities are recognized for the future 
tax consequences attributable to differences between the financial statement 
carrying amount of assets and liabilities and their respective tax bases and 
operating loss carryforwards. Deferred tax assets and liabilities are 
measured using enacted tax rates expected to apply to taxable income in the 
years in which those temporary differences are expected to be recovered or 
settled.

         Stock Options

         The Company has adopted the disclosure-only provisions of Statement 
of Financial Accounting Standards ("SFAS") No. 123 "Accounting for 
Stock-Based Compensation". The Company measures compensation under its stock 
option plans using the intrinsic value approach prescribed under Accounting 
Principles Board Opinion No. 25.

(3)      Accounts Receivable

         Accounts receivable is net of an allowance for doubtful accounts of 
$2,000 and $238,000 at December 31, 1996 and 1997.

(4)      Property and Equipment

<TABLE>
<CAPTION>
                                                       December 31,
                                                  ------------------------
                                                   1996               1997
                                                  ------             -----
                                                     (in thousands)
<S>                                               <C>               <C>   
         Office equipment & software              $2,724            $5,741
         Leasehold improvements                      187               226
         Transportation equipment                    364               207
         Systems development in process                -             1,020
                                                  ------             -----


                                                   3,275             7,194
         Less:  Accumulated depreciation
                     and amortization              1,024             1,904
                                                  ------             -----

                                                  $2,251            $5,290
                                                  ------             -----
                                                  ------             -----
</TABLE>



                                      F-9

<PAGE>


(5)  Intangible Assets


<TABLE>
<CAPTION>

                                                      December 31,
                                                  ------------------------
                                                   1996              1997
                                                  ------             -----
                                                     (in thousands)
<S>                                              <C>               <C>   
         Excess costs over fair value of
           businesses acquired                   $2,894            $3,166
         Technology                                   -             3,000
         Customer list                                -             1,700
         Trademarks                                   -             1,000
         Assembled workforce                          -               800
                                                  ------             -----
                                                  2,894             9,666
         Less:  Accumulated amortization            369             1,339
                                                 ------             -----
                                                 $2,525            $8,327
                                                 ------             -----
                                                 ------             -----
</TABLE>


(6)      Accounts Payable and Accrued Expenses

<TABLE>
<CAPTION>
                                                       December 31,
                                                  ------------------------
                                                   1996              1997
                                                  ------             -----
                                                      (in thousands)
<S>                                              <C>               <C>    
         Accounts payable                        $15,439           $22,482
         Payroll and related expenses              1,078             2,293
         Other accrued expenses                      960             1,724
                                                 -------           -------

                                                 $17,477           $26,499
                                                 -------           -------
                                                 -------           -------
</TABLE>


(7)   Long-Term Debt and Subordinated Debt

         Long-term debt consists of several loans with weighted average 
interest rates of 6.4% and 6.3% at December 31, 1996 and 1997. Subordinated 
debt consists of a 9.0% note payable to an officer of the Company (see Note 
8).

         Principal payments due on long-term obligations during each of the 
next five years are: 1998 - $519,000; 1999 - $21,000; 2000 - $1,422,000; 2001 
- -$24,000; and 2002 - $2,000.

         Effective as of December 31, 1995, the Company entered into a 
revolving bank credit agreement providing maximum 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. Borrowings bear interest at the 
prime rate (8.25% as of December 31, 1997) and/or a Eurodollar rate, with a 
3/8% 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. The 
credit facility contains customary financial and other covenants and is 
collateralized by substantially all of the assets, as well as the 

                                      F-10

<PAGE>


pledge of the capital stock, of the Company's subsidiaries. As of December 
31, 1996 and 1997 there were no borrowings outstanding under the credit 
facility (see Note 19).

(8)      Acquisitions

                  On May 12, 1995, the Company acquired all of the 
outstanding common stock of ATSG. The purchase price consisted of options to 
purchase an aggregate of 1,036,708 shares of common stock at a price of $5.82 
per share. The fair market value of these options, as determined by an 
independent investment bank, was $1,560,000. As of December 31, 1997, none of 
the options had been exercised. The method of accounting for the acquisition 
was the purchase method. The results of operations of ATSG are included in 
the Company's statements of operations, as discontinued operations, from the 
date of acquisition.

         On January 28, 1997, the Company, through a newly formed subsidiary, 
acquired all of the outstanding common stock of INTERMAT International 
Materials Management Engineers, Inc. On February 6, 1997, the subsidiary 
changed its name to INTERMAT International Materials Management, Inc. and on 
November 13, 1997, to INTERMAT, Inc. ("INTERMAT(R)"). The purchase price 
consisted of $10,800,000 in cash, a $1,400,000 subordinated note, and 625,000 
newly issued shares of the Company's common stock with a fair market value of 
$2,406,000. The method of accounting for the acquisition was the purchase 
method. The excess of purchase cost over the fair value of the underlying net 
assets acquired was allocated to intangible assets, including in-process 
research and development, technology, customer list, trademarks and assembled 
workforce, based on their respective fair values as determined by an 
independent appraisal. In connection with the acquisition, the Company 
recorded a charge of approximately $8,000,000 in the first quarter of 1997, 
as a result of the write-off of in-process research and development. The 
holder of the subordinated note is an officer and director of the Company.

         The results of operations of INTERMAT are included in the Company's 
statements of operations from the date of acquisition. The following 
unaudited pro forma consolidated results of operations assume the acquisition 
occurred at the beginning of the respective years.

<TABLE>
<CAPTION>

                                                     Year ended December 31,
                                                     ------------------------
                                                      1996                1997
                                                     --------          --------
                                                          (in thousands)

<S>                                                  <C>               <C>      
         Revenues                                    $ 96,883          $ 171,158
         Loss from continuing operations             $ (5,050)         $ (11,446)
         Net loss per common share from
           continuing operations                     $  (0.19)         $   (0.37)
</TABLE>

                                      F-11

<PAGE>


         The pro forma consolidated results do not purport to be indicative 
of results that would have occurred had the acquisition been in effect for 
the periods presented, nor do they purport to be indicative of results that 
will be obtained in the future.

(9)      Discontinued Operations

         On November 11, 1996, the Company announced its intention to sell 
SSI and ATSG. As of December 31, 1996, the Company recorded a $2,000,000 
charge to estimated loss on sale of operations, which included the estimated 
financial results of SSI and ATSG through June 30, 1997 (the original 
anticipated date of sale of SSI and ATSG), and anticipated transaction costs 
related to the sales.

         On June 2, 1997, the Company sold substantially all of the assets 
and business of SSI to DXP Acquisition, Inc., a wholly-owned subsidiary of 
DXP Enterprises, Inc. (collectively referred to as "DXP")(excluding accounts 
receivable of $5,669,000, which were retained by the Company and which were 
substantially collected as of December 31, 1997). DXP also assumed certain 
obligations and liabilities of SSI in connection with the sale. Consideration 
for the sale consisted of $4,269,000 in cash, promissory notes from DXP in 
the aggregate amount of $3,189,000, as adjusted, and an earn-out (contingent 
payment), which could result in additional compensation to the Company of up 
to $3,500,000. Total consideration in the sale approximated the carrying 
value of the net assets divested, however, due to the contingent nature of a 
portion of the consideration, the Company recorded a charge of $3,500,000 to 
loss on sale of discontinued operations in 1997.

         The Company is currently negotiating for the sale of substantially 
all of the assets and certain liabilities of ATSG. The Company believes it 
will be able to complete the sale during the first half of 1998, however 
there can be no assurance that the sale will be completed during that period. 
In 1997, the Company recorded a $1,000,000 charge to loss on sale of 
discontinued operations, which includes the estimated losses of ATSG through 
June 30, 1998.

Discontinued operations are summarized as follows:

<TABLE>
<CAPTION>

                                              Year ended December 31,
                                      ---------------------------------------
                                       1995            1996           1997(a)
                                      --------       --------       ---------
                                                (in thousands)
<S>                                    <C>            <C>              <C>     
Revenues                               $64,579        $ 58,535         $ 31,640
                                       -------        --------         --------
                                       -------        --------         --------
Income (loss) from operations:
  Income (loss) before taxes           $ 1,523        $ (4,519)        $      -
  Income tax expense                       708               -                -
                                       -------        --------         --------

  Income (loss) from operations        $   815        $ (4,519)        $      -
                                       -------        --------         --------
                                       -------        --------         --------

Loss on sale of operations             $     -        $ (2,000)        $ (4,500)
                                       -------        --------         --------
                                       -------        --------         --------
</TABLE>

                                      F-12

<PAGE>

(a) Includes SSI through the date of sale. Loss from operations, amounting to 
approximately $853,000, was charged against the reserve for loss on sale of 
operations.

The net assets of discontinued operations are summarized as follows:

<TABLE>
<CAPTION>

                                                           December 31,
                                                   -------------------------
                                                      1996            1997
                                                   -----------      --------
                                                          (in thousands)
<S>                                                 <C>                <C>   
         Current assets                             $17,640            $3,364
         Property and equipment, net                  2,618               227
         Excess costs over fair value of
           businesses acquired, net                   3,069               722
         Other assets                                   597                49
                                                    -------            ------
         Total assets                                23,924             4,362
                                                    -------            ------
         Current liabilities                          4,800             1,271
         Estimated loss on sale of
           discontinued operations                    2,000             2,176
         Long-term obligations                          510                 -
                                                      -----             -----
         Total liabilities                            7,310             3,447
                                                      -----             -----
         Net assets of discontinued
           operations                               $16,614            $  915
                                                    -------            ------
                                                    -------            ------

</TABLE>

         The net loss from operations for the year ended December 31, 1996 
includes a restructuring charge, one-time expenses associated with the Merger 
and branch closing expenses totaling approximately $1,362,000. This amount 
primarily consists of employee termination benefits, asset write-offs and 
lease payments.

         The historical results for the discontinued operations include an 
allocation for the Company's corporate and interest expense. Interest expense 
is allocated based upon the pro rata share of the intercompany borrowings. 
Corporate and interest expense allocated amounted to $270,000, $573,000 and 
$527,000 for the years ended December 31, 1995, 1996 and 1997.

(10)     Retirement Plan

         The Company has a qualified defined contribution plan (the 
"Retirement Savings Plan") for employees who meet certain eligibility 
requirements. Contributions to the Retirement Savings Plan are at the 
discretion of the Board of Directors of the Company (the "Board") and are 
limited to the amount deductible for Federal income tax purposes. The expense 
for the Retirement Savings Plan was approximately $23,000, $32,000 and 
$71,000 for the years ended December 31, 1995, 1996 and 1997.

                                      F-13

<PAGE>


(11)     Income Taxes

         The income tax expense from continuing operations is as follows: 

<TABLE>
<CAPTION>

                                         Year ended December 31,
                                 ----------------------------------------
                                   1995            1996            1997
                                 ---------     ------------     ---------
                                              (in thousands)
<S>                               <C>             <C>              <C>   
Current
  Federal                         $ (498)         $    -           $    -
  State                               33               -                -
Deferred
  Federal                            609               -                -
  State                                5               -                -
                                  ------          ------           ------
                                  $  149          $    -           $    -
                                  ------          ------           ------
                                  ------          ------           ------

</TABLE>

A reconciliation of the expected Federal income tax expense from continuing 
operations at the statutory rate to the Company's income tax expense follows:

<TABLE>
<CAPTION>
                                          Year ended December 31,
                                   ------------------------------------
                                     1995         1996           1997
                                   --------    -----------   ----------
                                            (in thousands)
<S>                                 <C>             <C>         <C>     
Expected tax expense (benefit)      $  115          $ (880)     $(3,844)
Increase (reduction) in tax
  expense resulting from:
  Valuation allowance                    -             818        3,746
  State taxes                           25               -            -
  Goodwill                              28              30           42
  Other                                (19)             32           56
                                    ------          ------       ------
                                    $  149          $    -       $    -
                                    ------          ------       ------
                                    ------          ------       ------


</TABLE>



                                      F-14


<PAGE>


The components of the net deferred tax asset were as follows:

<TABLE>
<CAPTION>

                                                        December 31,
                                                 -------------------------
                                                   1996             1997
                                                 ---------       ---------
                                                       (in thousands)

<S>                                                <C>              <C> 
Deferred tax assets:
  Net operating loss carryforwards
    (available through periods ending 2012)      $  2,545         $  5,464
  Intangible assets                                     -            3,179
  Accounts receivable                                  99              275
  Inventories                                         633               47
  Accrued expenses                                    341              190
  Estimated loss on sale of
    discontinued operations                           800              841
  Other                                               295               65
  Valuation allowance                              (3,331)          (8,920)
                                                 ---------        --------
    Total deferred tax asset                        1,382            1,141
Deferred tax liabilities:
  Property and equipment                              194              101
  Other assets                                        135                -
  Goodwill                                             13                -
                                                 ---------        --------
    Total deferred tax liability                      342              101
                                                 ---------        --------
    Net deferred tax asset                       $  1,040         $  1,040
                                                 ---------        --------
                                                 ---------        --------
</TABLE>

         At December 31, 1996 and 1997, valuation allowances were 
established, when necessary, to reduce deferred tax assets to amounts that 
are more likely than not to be realized. The net change in the valuation 
allowance for the years ended December 31, 1996 and 1997 was an increase of 
$3,331,000 and $5,589,000.

(12)     Stockholders' Equity

         The Company has authorized 500,000 shares of preferred stock, par 
value $0.10 per share. No shares of preferred stock are currently issued or 
outstanding. The Board may at any time fix by resolution any of the powers, 
preferences and rights, and the qualifications, limitations, and restrictions 
of the preferred stock, which may be issued in series, the designation of 
each such series to be fixed by the Board. At this time the Board has not 
fixed any powers, preferences or rights for any of the shares of preferred 
stock.

         On December 6, 1995 the Company declared a three percent stock 
dividend to holders of record on December 18, 1995. The payment date was 
December 29, 1995. The Company had accumulated net income of $4,148,000 since 
July 1, 1990, when it became a leading provider of MRO supply services to 
industrial and commercial customers in the western United States.

                                      F-15

<PAGE>

         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 
$55,332,000. A portion of the proceeds was used to repay the Company's bank 
indebtedness. The balance of the net proceeds, at the time, was available for 
working capital, for general corporate purposes and for possible acquisitions.

         On January 28, 1997, the Company issued 625,000 shares of common 
stock in connection with the acquisition of INTERMAT (see Note 8).

         On May 20, 1997, the Company sold 400,000 shares of common stock to 
an officer of the Company at $4.25 per share. Pursuant to a Stock Purchase 
Agreement between the officer and the Company, dated April 11, 1997, 
$1,000,000 of the purchase price was evidenced by a 7% promissory note issued 
by the officer to the Company. The note, plus accrued interest thereon, is 
due May 20, 2002.

(13) Net Income (Loss) Per Share

         Net income per common share - assuming dilution for the year ended 
December 31, 1995 is based on 22,221,520 weighted average shares of common 
stock outstanding, which includes 531,867 potential shares of common stock 
under the treasury stock method. Net loss per common share -assuming dilution 
is not presented for the years ended December 31, 1996 and 1997, because the 
affect of the assumed issuance of potential shares of common stock is 
antidilutive. As of December 31, 1996 and 1997, there were stock options and 
warrants outstanding for 2,423,155 and 2,574,556 shares of common stock.

(14)     Stock Compensation Plans

         The Company has an Incentive Stock Option Plan (the "Plan") under 
which the Board is authorized to grant certain directors, executives, key 
employees, consultants and advisers, options for the purchase of up to 
3,000,000 shares of common stock. The Plan provides for the granting of both 
incentive stock options and options that do not qualify as incentive stock 
options ("nonqualified options"). In the case of each incentive stock option 
granted under the Plan, the option price must not be less than the fair 
market value of the Company's common stock at the date of grant. To date, all 
options granted under the Plan are exercisable at not less than the fair 
market value of the common stock at the date of grant. A significant portion 
of the options granted under the Plan are exercisable at various rates from 
25.0% to 33.3% per year beginning on the first anniversary of the date of 
grant, and a significant portion of the options granted under the Plan are 
exercisable at 33.3% per year beginning on the third anniversary of the date 
of grant. A smaller portion of the options granted under the Plan were 
exercisable at date of grant.

                                      F-16

<PAGE>


         The following table summarizes the option information for options 
granted under the Plan (as adjusted for the stock dividend):

<TABLE>
<CAPTION>
                                                                      Weighted
                                                                       Average
                                                 Number of            Exercise
                                                  Shares               Prices
                                                 ---------            --------
<S>                                              <C>                   <C>
Options outstanding, December 31, 1994.........  1,002,256             $1.25
Options granted during 1995....................    352,399             $3.47
Options canceled or expired....................    (99,815)            $1.74
Options exercised..............................    (45,087)            $1.02
                                                 ---------
Options outstanding, December 31, 1995.........  1,209,753             $1.87
Options granted during 1996....................    396,500             $6.88
Options canceled or expired....................   (124,060)            $4.01
Options exercised..............................   (162,371)            $1.36
                                                 ---------
Options outstanding, December 31, 1996.........  1,319,822             $3.24
Options granted during 1997....................    516,500             $4.07
Options canceled or expired....................   (240,406)            $5.52
Options exercised..............................   (552,693)            $1.51
                                                 ---------
Options outstanding, December 31, 1997.........  1,043,223             $3.99
                                                 =========
Options exercisable............................    325,975             $2.44
                                                 =========
</TABLE>


         The Company has a Non-Employee Director Stock Plan (the "Director 
Plan") under which the Board is authorized to grant 150,000 shares of common 
stock. On June 30, 1996, the Company issued 14,328 shares of common stock 
under the Director Plan. On December 31, 1996, the Company granted options 
for 28,000 shares of common stock under the Director Plan with an exercise 
price of $8.00 per share. On December 31, 1997, the Company granted options 
for 28,000 shares of common stock under the Director Plan with an exercise 
price of $4.50 per share. Options granted under the Director Plan are 
immediately exercisable and expire five years from the date of grant. As of 
December 31, 1997, no options had been exercised under the Director Plan.

         The Company has an Executive Compensation Plan (the "Executive 
Plan") under which the Board is authorized to grant up to 500,000 shares of 
common stock. No shares of common stock have been issued under the Executive 
Plan.

         On April 11, 1997, the Company granted, to an officer of the 
Company, nonqualified options for 400,000 shares of common stock with an 
exercise price of $5.12 per share. The options granted are exercisable at a 
rate of 25.0% per year beginning on the first anniversary of the date of 
grant.

                                 F-17

<PAGE>



         The following table summarizes information about stock options 
outstanding under all plans at December 31, 1997.

<TABLE>
<CAPTION>

                                             Options Outstanding                             Options Exercisable
                           ------------------------------------------------------    ---------------------------------
                                                Weighted Average        Weighted                            Weighted
                                                   Remaining            Average                             Average
Range of Exercise                              Contractual Life         Exercise                            Exercise
Prices                    Number Outstanding        (years)              Price       Number Exercisable      Price
- -----------------         ------------------        -------              -----       ------------------     ----------
<S>                           <C>                     <C>                <C>               <C>               <C>  
$0.97 - $2.00..............     209,065               5.4                $1.09             209,065           $1.09
$2.01 - $4.00..............     479,785               8.7                $3.83              68,553           $3.45
$4.01 - $6.00..............     569,708               9.0                $4.92              31,708           $4.67
$6.01 - $8.00..............     240,665               7.8                $7.04              72,649           $7.35
                              ---------                                                    -------
                              1,499,223               8.2                $4.38             381,975           $3.00
                              =========                                                    =======
</TABLE>

         The weighted average fair value of options granted for the years 
ended December 31, 1995, 1996 and 1997 was $1.86, $4.45 and $3.43.

         The Company has adopted the disclosure-only provisions of SFAS No. 
123. Accordingly, no compensation expense has been recognized for the 
Company's stock compensation plans. Had compensation expense for the plans 
been determined based on the fair value prescribed by SFAS No. 123, the 
Company's pro forma net income (loss) and pro forma net income (loss) per 
share would have been the amounts indicated below:

<TABLE>
<CAPTION>
                                                   Year Ended December 31,
                                                 --------------------------
                                                 1995      1996        1997
                                                ------    ------      ------
                                                        (in thousands)
<S>                                             <C>      <C>         <C>      
Net income (loss) - as reported...............  $1,004   $(9,108)   $(15,806)
Net income (loss) - pro forma.................  $  871   $(9,788)   $(16,766)
Net income (loss) per share - as reported.....  $ 0.05   $ (0.34)   $  (0.52)
Net income (loss) per share - pro forma.......  $ 0.04   $ (0.37)   $  (0.55)
</TABLE>

          The fair value of the options at date of grant was estimated using 
the Black-Scholes model with the following weighted average assumptions:

<TABLE>
<CAPTION>
                                          Year Ended December 31,
                                    -----------------------------------
                                    1995           1996            1997
                                   ------         ------          ------
<S>                                  <C>            <C>             <C> 
Expected life (years)............   3.30           6.00            6.92
Interest rate....................   6.25%          6.61%           6.77%
Volatility.......................  89.93%         72.31%          60.89%
Dividend yield...................   0.00%          0.00%           0.00%

</TABLE>

         Warrants to purchase 38,625 shares of common stock for $1.46 per 
share were outstanding at December 31, 1997 and expire in 1999.

                                      F-18

<PAGE>

(15)     Lease Commitments

         The Company leases real estate, equipment and vehicles for initial 
terms of three to eight years. The minimum future rental payments for 
operating leases with initial noncancellable lease terms in excess of one 
year as of December 31, 1997 are as follows (in thousands):

                 1998..............................  $1,174
                 1999..............................    $973
                 2000..............................    $800
                 2001..............................    $720
                 2002..............................    $673
                 Thereafter........................    $377

         Rental expense for the years ended December 31, 1995, 1996 and 1997, 
was approximately $125,000, $319,000, and $809,000.

(16)     Customer Business Data

         One In-Plant Store customer (with which the Company operated under 
two separate contracts in 1995, and six contracts in both 1996 and 1997) 
represented approximately 19%, 23% and 15% of revenues for the years ended 
December 31, 1995, 1996 and 1997. Three In-Plant Store customers represented 
approximately 22%, 15% and 13% of revenues, respectively, for the year ended 
December 31, 1995, but less than 10% for the years ended December 31, 1996 
and 1997.

(17) Quarterly Data (in thousands, except for per share data)--Unaudited

<TABLE>
<CAPTION>

                               First           Second         Third          Fourth
                               Quarter         Quarter        Quarter        Quarter           Year
                               -------         -------        -------        -------          ------
<S>                            <C>             <C>           <C>             <C>              <C>     
1996
- -----
Revenues....................   $16,508        $ 19,518      $ 25,700        $ 30,697         $ 92,423
                               --------        --------      --------        --------         --------
                               --------        --------      --------        --------         --------
Loss from continuing
  operations................   $  (817)        $  (645)      $  (313)        $  (814)         $(2,589)
Loss from discontinued
  operations................    (1,148)         (1,017)       (1,007)         (1,347)          (4,519)
Loss on sale of
  discontinued
  operations................          -               -             -         (2,000)          (2,000)
                               --------        --------      --------        --------         --------
Net loss....................   $(1,965)        $(1,662)      $(1,320)        $(4,161)         $(9,108)
                               --------        --------      --------        --------         --------
                               --------        --------      --------        --------         --------
Net loss per common
  share(a):
  Loss from continuing
    operations..............     $(.04)          $(.03)        $(.01)          $(.03)           $(.10)
  Loss from
    discontinued
    operations..............      (.05)           (.04)         (.03)           (.11)            (.24)
                                 ------          ------        ------          ------           ------
  Net loss..................     $(.09)          $(.07)        $(.04)          $(.14)           $(.34)
                                 ------          ------        ------          ------           ------
                                 ------          ------        ------          ------           ------

</TABLE>


                                      F-19

<PAGE>


<TABLE>
<CAPTION>

                               First           Second         Third          Fourth
                               Quarter         Quarter        Quarter        Quarter           Year
                               -------         -------        -------        -------          ------
<S>                            <C>             <C>           <C>             <C>              <C>     
1997
- -----
Revenues....................   $ 34,506        $ 41,270       $ 45,280       $ 49,724        $ 170,780
                               ---------       --------       --------       --------        ---------
                               ---------       --------       --------       --------        ---------
Loss from continuing
  operations (b)............   $ (8,818)        $(1,033)       $  (419)       $(1,036)        $(11,306)
Loss from discontinued
  operations................           -              -              -              -                -
Loss on sale of
  discontinued                                   
  operations................           -         (4,500)             -              -          (4,500)
                                --------        -------        -------        -------        ---------
Net loss....................    $ (8,818)       $(5,533)       $  (419)       $(1,036)        $(15,806)
                                --------        --------       --------       --------        ---------
                                --------        --------       --------       --------        ---------
Net loss per common
  share(a):
  Loss from continuing
    operations..............       $(.29)         $(.03)         $(.01)         $(.03)           $(.37)
  Loss from
    discontinued
    operations..............           -           (.15)             -              -            (.15)
                                  ------          ------         ------         ------           ------
  Net loss                         $(.29)         $(.18)         $(.01)         $(.03)           $(.52)
                                  ------          ------         ------         ------           ------
                                  ------          ------         ------         ------           ------
</TABLE>


(a)   Each period is computed separately.

(b)  The first quarter of 1997 includes a charge of $8,000,000, related to the
     write-off of acquired in-process research and development. The fourth
     quarter of 1997 includes a charge of $440,000 related to closing one
     In-Plant Store.


(18)  Related Party Transactions

         During 1996 and 1997, the Company entered into agreements with a 
company of which the Company's Chairman of the Board is an officer, one 
director is the sole owner and another director is an officer. The agreements 
provided for consulting and other services at fees of $400,000 in 1996 and 
$200,000 in 1997, and investment transaction services in connection with the 
sale of SSI, amounting to $265,000 in 1997. The agreement in effect at 
December 31, 1997, extends to May 31, 2000, and requires monthly service fees 
of $12,500, which will be reduced by any investment transaction fees paid.

(19)  Subsequent Event

         During the first quarter of 1998, the Company signed a commitment 
letter with a bank to provide a revolving credit facility for borrowings up 
to $50,000,000. The credit facility will contain customary financial and 
other covenants and will be collateralized by substantially all of the 
assets, as well as the pledge of the capital stock, of the Company's 
subsidiaries.

                                      F-20


<PAGE>
                                       
                                   PART III

Item 10. Directors and Executive Officers of the Company.

        The information contained in the Company's Proxy Statement for the 1998
Annual Meeting of Stockholders, which will be filed not later than 120 days
after December 31, 1997 (the "Proxy Statement"), under the captions "Election of
Directors" and "Identification of Executive Officers" is incorporated herein by
reference.


Item 11. Executive Compensation.

         The information contained in the Proxy Statement under the caption
"Executive Compensation" is incorporated herein by reference.


Item 12. Security Ownership of Certain Beneficial Owners and
         Management.

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


Item 13. Certain Relationships and Related Transactions.

         The information contained in the Proxy Statement under the captions
"Executive Compensation" and "Transactions with Affiliates" is incorporated
herein by reference.



<PAGE>


                                     PART IV


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

         (a) 1. CONSOLIDATED FINANCIAL STATEMENTS OF THE COMPANY. Consolidated
Financial Statements of Company filed with this Report are listed on the
accompanying Index to Financial Statements.

         (a) 2.  FINANCIAL STATEMENT SCHEDULES. Financial Statement Schedules of
the Company filed with this Report are listed on the accompanying Index to
Financial Statements.

         (a) 3. EXHIBITS (References below to an exhibit being filed with a
previous filing made by the Company are included for the purpose of
incorporating such previously filed exhibit by reference to such filing.
Previously unfiled exhibits are those marked with an asterisk.)

<TABLE>
<CAPTION>
                                                                    Page No.
                                                                 in Manually
                                                                 Signed Copy
                                                                 -----------

<S>     <C>                                                      <S>
3.1     Second Restated Certificate of Incorporation                  --
        of the Company filed June 21, 1996 with the 
        Secretary of State of the 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).

3.2     Amended and Restated Bylaws of the Company,                   --
        dated July 24, 1986, 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    Form of Strategic Distribution, Inc.                          --
        Amended and Restated 1990 Incentive
        Stock Option Plan (incorporated by
        reference to Exhibit 10.1 of the Company's
        Annual Report on Form 10-K for the fiscal
        year ended December 31, 1995).

10.2    Form of Strategic Distribution, Inc.                          --
        Executive Compensation Plan (incorporated by
        reference to Exhibit 10.2 of the Company's
        Annual Report on Form 10-K for the fiscal year
        ended December 31, 1996).


<PAGE>

10.3    Form of Amended and Restated Strategic                        --
        Distribution, Inc. 1996 Non-Employee
        Director Stock Plan (incorporated by
        reference to Exhibit 10.3 of the Company's
        Annual Report on Form 10-K for the fiscal
        year ended December 31, 1996).

10.4    Stock Purchase Agreement, dated as of May 12,                 --
        1995, between the Company and the selling
        shareholders parties thereto (incorporated
        by reference to the Company's May 12, 1995
        Current Report on Form 8-K).

10.5    Agreement and Plan of Merger, dated as of                     --
        January 28, 1997, by and among Strategic 
        Distribution, Inc., INTERMAT Acquisition Corp.,
        INTERMAT International Materials Management
        Engineers, Inc., Jeffery O. Beauchamp, Toni R. 
        Beauchamp, Gregory A. Enders, Winston Gilpin, 
        Gary Johnson and John Miday (incorporated by 
        reference to Exhibit 2 of the Company's
        January 28, 1997 Current Report on Form 8-K).

10.6    Asset Purchase Agreement among Strategic                      --
        Supply, Inc., Coulson Technologies, Inc. and 
        Strategic Distribution, Inc., DXP Acquisition, 
        Inc. and DXP Enterprises, Inc. dated May 27, 1997
        (incorporated by reference to Exhibit 2.1 of the 
        Company's June 2, 1997 Current Report on Form 8-K).

10.7    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).

10.8    First Amendment to Credit Agreement, dated                    --
        as of May 28, 1996, amending the Credit
        Agreement described in Exhibit 10.6
        (incorporated by reference to Exhibit 10.2
        of the Company's Quarterly Report on Form
        10-Q for the fiscal quarter ended September
        30, 1996).

10.9    Second Amendment to Credit Agreement, dated                   --
        as of September 9, 1996, amending the
        Credit Agreement described in Exhibit 10.6
        (incorporated by reference to Exhibit 10.3
        of the Company's Quarterly Report on Form
        10-Q for the fiscal quarter ended September
        30, 1996).

<PAGE>


10.10   Third Amendment to Credit Agreement, dated                    --
        as of December 20, 1996, amending the Credit
        Agreement described in Exhibit 10.6
        (incorporated by reference to Exhibit 10.9
        of the Company's Annual Report on Form 10-K
        for the fiscal year ended December 31,
        1996).

10.11   Executive Employment Agreement, dated as of                   --
        April 11, 1997, by and between Strategic
        Distribution, Inc. and John M. Sergey
        (incorporated by reference to the Company's
        Quarterly Report on Form 10-Q for the fiscal
        quarter ended June 30, 1997 (the "June 30,
        1997 Form 10-Q"))

10.12   Employment letter, dated as of April 11, 1997,                --
        by and between Strategic Distribution, Inc. 
        and John M. Sergey (incorporated by reference
        to the June 30, 1997 Form 10-Q).

10.13   Stock Purchase Agreement, dated as of April 11,               --
        1997, by and between Strategic
        Distribution, Inc. and John M. Sergey
        (incorporated by reference to the June 30,
        1997 Form 10-Q).

10.14   Amendment to Stock Purchase Agreement, dated                  --
        as of May 5, 1997, amending the Stock
        Purchase Agreement dated as of April 11,
        1997, by and between Strategic Distribution,
        Inc. and John M. Sergey (incorporated by
        reference to the June 30, 1997 Form 10-Q).

10.15   Amended Loan and Pledge Agreement, dated as                   --
        of May 5, 1997, by and between Strategic
        Distribution, Inc. and John M. Sergey
        (incorporated by reference to the June 30,
        1997 Form 10-Q).

10.16   Secured Non-Recourse Promissory Note, dated                   --
        May 20, 1997, made by John M. Sergey in
        favor of Strategic Distribution, Inc.
        (incorporated by reference to the June 30,
        1997 Form 10-Q).

10.17   Non-Qualified Stock Option Agreement, dated                   --
        as of April 11, 1997, by and between
        Strategic Distribution, Inc. and John M.
        Sergey (incorporated by reference to the
        June 30, 1997 Form 10-Q).

21.     List of Subsidiaries of the Company                            *

23.     Consent of KPMG Peat Marwick LLP                               *

</TABLE>

<PAGE>


(b)     REPORTS ON FORM 8-K

                 The Company did not file any reports on Form 8-K during the
last quarter of 1997.






<PAGE>


                                   SIGNATURES

        Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report on Form 10-K to
be signed on its behalf by the undersigned, thereunto duly authorized, this 27th
day of March, 1998.

                                      Strategic Distribution, Inc.

                                      By:/s/ Andrew M. Bursky
                                         ---------------------------------
                                         Andrew M. Bursky
                                         Chairman of the Board

               Pursuant to the requirements of the Securities Exchange Act of
1934, this report on Form 10-K has been signed below by the following persons in
the capacities and on the date(s) indicated.

                            
/s/ Andrew M. Bursky         Chairman of the Board and
- --------------------         Director                 
Andrew M. Bursky             March 27, 1998

                             
/s/ John M. Sergey           President and Chief Executive Officer and
- ------------------           Director                                 
John M. Sergey               March 27, 1998

                                  
/s/ Michael F. Devine III    Chief Financial Officer, Secretary and      
- -------------------------    Treasurer                              
Michael F. Devine            March 27, 1998

                                  
/s/ Jeffery O. Beauchamp     Executive Vice President and
- ------------------------     Director                    
Jeffery O. Beauchamp         March 27, 1998

                                  
/s/ George E. Krauter        Executive Vice President and     
- ---------------------        Director                    
George E. Krauter            March 27, 1998

                                  
/s/ David L. Courtright      Controller and               
- -----------------------      Chief Accounting Officer
David L. Courtright          March 27, 1998

/s/ William R. Berkley       
- ----------------------       Director
William R. Berkley           March 27, 1998

/s/ Arnold W. Donald              
- --------------------         Director 
Arnold W. Donald             March 27, 1998

/s/ Catherine B. James
- ----------------------       Director
Catherine B. James           March 27, 1998

/s/ Jack H. Nusbaum
- -------------------          Director
Jack H. Nusbaum              March 27, 1998

/s/ Joshua A. Polan
- -------------------          Director
Joshua A. Polan              March 27, 1998

/s/ Mitchell I. Quain 
- ---------------------        Director
Mitchell I. Quain            March 27, 1998



<PAGE>


                                       
                                  EXHIBIT 21

<TABLE>
<CAPTION>

Wholly-Owned United States                               State of
Subsidiaries of the Company                              Incorporation
- ---------------------------                              -------------

<S>                                                      <C>
Strategic Supply, Inc.                                   Delaware

         Coulson Technologies, Inc.                      Delaware
              (wholly-owned subsidiary of
               Strategic Supply, Inc.)

         FastenMaster Corporation, Inc.                  Delaware
              (wholly-owned subsidiary of
               Strategic Supply, Inc.)


Industrial Systems Associates, Inc.                      Pennsylvania

American Technical Services Group, Inc.                  Delaware

         ATS Phoenix, Inc.
           (wholly-owned subsidiary of
            American Technical Services
            Group, Inc.)                                 Delaware

         National Technical Services Group, Inc.
           (wholly-owned subsidiary of
            American Technical Services
            Group, Inc.)                                 Delaware

<CAPTION>
Wholly-Owned Foreign Subsidiaries                        Country
- ---------------------------------

<S>                                                      <C>
         Strategic Distribution Services De
           Mexico, S. A. De C. V.                        Mexico
              (subsidiary of the Company)

         Strategic Distribution Marketing De
           Mexico, S. A. De C. V.                        Mexico
              (subsidiary of the Company)


</TABLE>


<PAGE>




                                   EXHIBIT 23





                          INDEPENDENT AUDITORS' CONSENT








The Board of Directors and Stockholders
Strategic Distribution, Inc.:



We consent to incorporation by reference in the registration statements 
(No. 33-57578, No. 333-01715 and No. 333-06973) on Form S-8 of Strategic 
Distribution, Inc. of our report dated February 27, 1998, relating to the 
consolidated balance sheets of Strategic Distribution, Inc. and subsidiaries 
as of December 31, 1996 and 1997 and the related consolidated statements of 
operations, stockholders' equity and cash flows for each of the years in the 
three-year period ended December 31, 1997, which report appears in the 
December 31, 1997 Annual Report on Form 10-K of Strategic Distribution, Inc.

                                                   KPMG PEAT MARWICK LLP




Philadelphia, Pennsylvania
March 27, 1998



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                          15,941
<SECURITIES>                                     2,997
<RECEIVABLES>                                   28,772
<ALLOWANCES>                                         0
<INVENTORY>                                     23,712
<CURRENT-ASSETS>                                73,094
<PP&E>                                           5,290
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  90,682
<CURRENT-LIABILITIES>                           27,018
<BONDS>                                          1,469
                                0
                                          0
<COMMON>                                         3,110
<OTHER-SE>                                      93,540
<TOTAL-LIABILITY-AND-EQUITY>                    90,682
<SALES>                                        170,780
<TOTAL-REVENUES>                               170,780
<CGS>                                          134,061
<TOTAL-COSTS>                                  155,939
<OTHER-EXPENSES>                                27,454
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             (1,307)
<INCOME-PRETAX>                               (11,306)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (11,306)
<DISCONTINUED>                                 (4,500)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (15,806)
<EPS-PRIMARY>                                    (.52)
<EPS-DILUTED>                                    (.52)
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                         362,031
<SECURITIES>                                         0
<RECEIVABLES>                                9,844,683
<ALLOWANCES>                                         0
<INVENTORY>                                  7,545,046
<CURRENT-ASSETS>                            19,472,248
<PP&E>                                         811,092
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              40,014,284
<CURRENT-LIABILITIES>                        7,220,614
<BONDS>                                      5,053,730
                                0
                                          0
<COMMON>                                     2,171,666
<OTHER-SE>                                  33,861,694
<TOTAL-LIABILITY-AND-EQUITY>                40,014,284
<SALES>                                     52,914,568
<TOTAL-REVENUES>                            52,914,568
<CGS>                                       42,874,266
<TOTAL-COSTS>                               47,559,983
<OTHER-EXPENSES>                             5,042,185
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                            (25,035)
<INCOME-PRETAX>                                337,435
<INCOME-TAX>                                   149,000
<INCOME-CONTINUING>                            188,435
<DISCONTINUED>                                 815,491
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,003,926
<EPS-PRIMARY>                                      .05
<EPS-DILUTED>                                      .05
        

</TABLE>


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