NICHOLS RESEARCH CORP /AL/
10-Q, 1998-01-14
ENGINEERING SERVICES
Previous: REEDS JEWELERS INC, 10-Q, 1998-01-14
Next: UNIVERSITY DINING SERVICES INC, 10KSB40, 1998-01-14



<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC  20549
                             _____________________

                                   FORM 10-Q

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

                FOR THE QUARTERLY PERIOD ENDED NOVEMBER 30, 1997

                                       OR

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

                  For The Transition Period From _____________
                               To  _____________
                             _____________________

                          Nichols Research Corporation

                         Commission File Number 0-15295
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
                             _____________________

                 DELAWARE                       63-0713665
    -------------------------------   ------------------------------------
    (STATE OR OTHER JURISDICTION OF   (I.R.S. EMPLOYER IDENTIFICATION NO.)
     INCORPORATION OR ORGANIZATION)

                          4040 Memorial Parkway, South
                        Huntsville, Alabama  35802-1326
                                 (205) 883-1140
              (ADDRESS, INCLUDING ZIP CODE, OF PRINCIPAL OFFICES)
                             _____________________

                                   NO CHANGE
      (FORMER NAME, ADDRESS AND FISCAL YEAR IF CHANGED SINCE LAST REPORT)
                             _____________________

INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS REQUIRED
TO BE FILED BY SECTION 13 OR 15 (D) OF  THE  SECURITIES  EXCHANGE  ACT  OF  1934
DURING THE PRECEDING 12 MONTHS (OR FOR  SUCH  SHORTER PERIOD THAT THE REGISTRANT
WAS REQUIRED  TO FILE  SUCH  REPORTS),  AND (2) HAS BEEN SUBJECT TO SUCH  FILING
REQUIREMENTS FOR THE PAST 90 DAYS.

                              YES  X     NO
                                  ---         ---

Indicate the number of shares outstanding of each  of the  issuer's  classes  of
common stock, as of the latest practical date.

                         COMMON  STOCK, $.01 PAR VALUE
              13,120,828  SHARES OUTSTANDING ON  November 30, 1997
                             _____________________
<PAGE>

                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION

            QUARTERLY REPORT FOR THE PERIOD ENDED NOVEMBER 30, 1997

                                     INDEX


                                                                     Page

Part I. FINANCIAL INFORMATION

Item 1. Financial Statements

        Statements of Income for the Three Months Ended
        November 30, 1997 and November 30, 1996 (Unaudited)             1

        Balance Sheets as of November 30, 1997 and
        August 31, 1997 (Unaudited)                                    2-3

        Statements of Changes in Stockholders' Equity for the
        Three Months Ended November 30, 1997 and November 30,
        1996 (Unaudited)                                                4

        Statements of Cash Flows for the Three Months Ended
        November 30, 1997 and November 30, 1996 (Unaudited)             5

        Notes to Financial Statements (Unaudited)                       6

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations                            7-12


Part II. OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K                                13

Signatures                                                              14

<PAGE>
                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION

PART I - FINANCIAL INFORMATION

Item 1 - Financial Statements

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                  (UNAUDITED)

                                                 For the Three Months Ended
                                               November 30,       November 30,
                                                   1997               1996
                                       ----------------------------------------
                                       (amounts in thousands except share data)

Revenues                                        $    83,949      $   82,847

Costs and expenses:
  Direct and allocable contract costs                69,955          72,648
  General and administrative expenses                 7,563           5,292
  Amortization of intangibles                         1,039             510
                                                ------------------------------

    Total costs and expenses                         78,557          78,450
                                                ------------------------------
Operating profit                                      5,392           4,397

Other income (expense):
  Interest expense                                      (90)            (68)
  Other income, principally interest                    277             262
  Equity in earnings of unconsolidated
    affiliates                                          130             137
  Minority interest in consolidated affiliates         (331)           (120)
                                                ------------------------------
Income before income taxes                            5,378           4,608

Income taxes                                          2,049           1,673
                                                ------------------------------
Net income                                      $     3,329      $    2,935
                                                ==============================

Earnings per share                              $       .25      $      .24
                                                ------------------------------
Weighted average number of common
  and common equivalent shares                   13,581,086      12,193,169
                                                ==============================

NOTE: The Company  has  not  declared or paid dividends in  any of the  periods
presented.  All  references  to the number of shares and per share amounts have
been  restated to  reflect the effect  of a three-for-two stock split effective
October 21, 1996.
<PAGE>
                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                  (UNAUDITED)

                                                  November 30,       August 31,
                                                     1997               1997
                                                 ------------------------------
                                                      (amounts in thousands)

                  ASSETS

Current assets:
  Cash and temporary cash investments              $ 16,305           $ 23,354
  Accounts receivable                                92,790             93,425
  Deferred income taxes                               2,102              2,102
  Other                                               3,637              3,311
                                                 ------------------------------
   Total current assets                             114,834            122,192

Long-term investments                                 3,280              3,738

Property and equipment:
  Computers and related equipment                    23,829             21,956
  Furniture, equipment and improvements              10,641              9,666
  Equipment-contracts                                 5,771              5,771
                                                 ------------------------------
                                                     40,241             37,393

Less accumulated depreciation                        19,976             18,715
                                                 ------------------------------
    Net property and equipment                       20,265             18,678

Goodwill and other intangibles (net of
  accumulated amortization)                          47,330             48,130
Software development costs  (net of
  accumulated amortization)                           4,139              4,271
Investment in affiliates                              8,956              8,363
Other assets                                            751                783
                                                 ------------------------------
Total assets                                      $ 199,555          $ 206,155
                                                 ==============================
<PAGE>

                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION
               CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                                   CONTINUED

                                                  November 30,       August 31,
                                                     1997               1997
                                                 ------------------------------
                                                  (amounts in thousands except
                                                          per share data)

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable                               $  24,615          $  28,448
  Accrued compensation and benefits                 12,728             11,388
  Income taxes payable                               1,999                369
  Current maturities of long-term debt                 761                761
  Borrowings on line of credit                       -----             10,000
  Deferred revenue                                   3,350              3,114
  Other                                                229              1,534
                                                 ------------------------------
    Total current liabilities                       43,682             55,614

Deferred income taxes                                1,816              1,816

Long-term debt:
  Industrial development bonds                       1,558              1,558
  Long-term notes                                    2,332              2,467
                                                 ------------------------------
    Total long-term debt                             3,890              4,025

Minority interest in consolidated subsidiary           638                307

Stockholders' equity:
  Common stock, par value $.01 per share
    Authorized - 20,000,000 shares
    Issued - 13,289,328 and 13,137,657
      shares, respectively                             133                131
  Additional paid-in capital                        91,820             90,015
  Retained earnings                                 58,864             55,535
  Less cost of treasury stock-168,500 shares        (1,288)            (1,288)
                                                 ------------------------------
    Total stockholders' equity                     149,529            144,393
                                                 ------------------------------

Total liabilities and stockholders' equity       $ 199,555          $ 206,155
                                                 ==============================
<PAGE>
                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION
                CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN
                        STOCKHOLDERS' EQUITY (UNAUDITED)


<TABLE>
<CAPTION>
<S>                            <C>                      <C>             <C>            <C>             <C>
                                                        Additional                                       Total
                                     Common Stock        Paid-In        Retained       Treasury        Stockholders'
                                  Shares     Amount      Capital        Earnings          Stock          Equity
                               --------------------------------------------------------------------------------------
                                            (amounts in thousands except share data)

                                          For the Three Months Ended November 30, 1997
                                          --------------------------------------------

Balance,August 31,1997          13,137,657   $ 131       $ 90,015       $ 55,535        $ (1,288)        $ 144,393

Exercise of stock options          127,398       1          1,321           ----            ----             1,322

Employee stock purchases            24,273       1            484           ----            ----               485

Net Income                            ----    ----           ----          3,329            ----             3,329
                               --------------------------------------------------------------------------------------
Balance, November 30, 1997      13,289,328   $ 133       $ 91,820       $ 58,864        $ (1,288)        $ 149,529
                               ======================================================================================
                               
                                          For the Three Months Ended November 30, 1996
                                          --------------------------------------------

Balance, August 31, 1996        11,651,018   $ 117       $ 59,071       $ 55,061        $ (1,288)        $ 112,961

Exercise of stock options          102,051       1            809           ----            ----               810

Employee stock purchases            16,279    ----            337           ----            ----               337

Net income                            ----    ----           ----          2,935            ----             2,935
                               --------------------------------------------------------------------------------------

Balance, November 30, 1996      11,769,348   $ 118       $ 60,217       $ 57,996        $ (1,288)        $ 117,043
                               =====================================================================================

</TABLE>
NOTE: All references to the number of shares and per share  amounts  have  been
restated to  reflect the  effect  of  a  three-for-two  stock  split  effective
October 21, 1996.

<PAGE>
                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)

                                                   For the Three Months Ended
                                                  November 30,   November 30,
                                                     1997            1996
                                               ---------------------------------
                                                     (amounts in thousands)
Cash flows from operating activities:
Net income                                        $   3,329      $   2,935
Adjustments to reconcile net income to
  net cash provided (used) by operating
  activities:
  Depreciation                                        1,261            842
  Amortization                                        1,039            510
  Equity in earnings of unconsolidated
    affiliates                                         (130)          (137)
  Minority interest                                     331            120
Changes in assets and liabilities net
  of effects of acquisitions:
  Accounts receivable                                   635        (20,163)
  Other assets                                         (294)          (627)
  Accounts payable                                   (3,833)        (1,581)
  Accrued compensation and benefits                   1,340          1,035
  Income taxes payable                                1,630          1,635
  Other current liabilities                          (1,069)          (902)
                                               --------------------------------
  Total adjustments                                     910        (19,268)
                                               --------------------------------
    Net cash provided (used) by operating
    activities                                        4,239        (16,333)

Cash flows from investing activities:
  Purchase of property and equipment                 (2,848)        (1,021)
  Purchase of long-term investments                    (100)          ----
  Purchase of capitalized software                      (62)          (167)
  Payment for investment in affiliates                 (500)          (189)
  Proceeds from maturity of long-term
    investments                                         550           ----
                                               --------------------------------
    Net cash used by investing activities            (2,960)        (1,377)

Cash flows from financing activities:
  Proceeds from issuance of common stock              1,807          1,147
  Payments of long-term debt                           (135)          (135)
  Payments on line of credit borrowings             (10,000)          ----
                                               --------------------------------
    Net cash provided (used) by
    financing activities                             (8,328)          1,012
                                               --------------------------------
Net decrease in cash and temporary cash
  investments                                        (7,049)        (16,698)
Cash and temporary cash investments at
  beginning of period                                23,354          21,419
                                               --------------------------------
Cash and temporary cash investments at
  end of period                                   $  16,305      $    4,721
                                               ================================
Supplemental disclosure of non-cash
  transactions:
Issuance of stock as consideration in
  acquisitions                                         ----            ----
Adjustment to purchase price allocation                ----      $      200
<PAGE>

                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

                           November 30, 1997
Note 1 - Basis of Presentation

The condensed consolidated financial statements (and all other  information in
this report) have not been examined by independent auditors, but in the opinion
of  the  Company, all  adjustments, consisting of the normal recurring accruals
necessary  for  a fair  presentation  of  the results for the period, have been
made.  The  condensed consolidated financial statements include the accounts of
Nichols  Research  Corporation  and  its  majority-owned subsidiaries and joint
ventures.   All  significant  intercompany  balances and transactions have been
eliminated   in   consolidation.   The  Company's  earnings  in  unconsolidated
affiliates and joint ventures are accounted for using the equity method.

Note 2 - Stock Split

On October 9, 1996 the Board of Directors declared  a three-for-two stock split
which  was  paid to shareholders  of record on October 21, 1996.  The split was
effected  on  November 4, 1996  by a stock  dividend of one share for every two
shares of common stock outstanding, with cash paid in lieu of fractional shares
based  on  the  stock  value  on  record date.  All references to the number of
shares  and  per share  amounts have been restated to reflect the effect of the
split for all periods presented.

Note 3 - Reclassification

Certain prior period amounts have been reclassified to conform with the
current period's presentation and the final purchase price allocation for
TXEN, Inc.

Note 4 - Investment in affiliates

The Company increased its capital investment by $500,000 in NCCIM, LLC.  As  of
November  30,  1997  the  Company  holds a 50% interest at an aggregate cost of
$1,345,000.

Note 5 - Line of Credit

The  Company  renegotiated  its  bank  line of  credit in November,  1997.  The
agreement  provides  for  unsecured  borrowings up to $100,000,000.  The credit
agreement provides for interest at London Interbank Offered Rate (LIBOR) plus a
margin  ranging from 0.325% to 0.450% and a facility fee, payable quarterly, of
approximately  0.125%  on  the  unused  portion  of  the  line  of credit.  The
short-term  commitment  agreement ($50,000,000)  is renewable  annually and the
long-term  commitment  agreement ($50,000,000) is  renewable in November, 2000.
There  were  no  outstanding borrowings  on this line of credit at November 30,
1997.
<PAGE>
                                   FORM 10-Q
                          NICHOLS RESEARCH CORPORATION

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

Overview and Business Environment

The   Company  is  a  leading  provider  of  high-performance  technology-based
solutions  and  services where information access, movement, and evaluation are
mission-critical  to  an  organization's  success.   The Company provides these
services to a wide range of clients, including the Department of Defense (DOD),
other  federal  agencies, state and local governments, healthcare and insurance
organizations,  and  commercial  enterprises.   The Company's business strategy
consists  of  three  key  elements:  (i) maintain  the Company's  leadership in
technology  in  its  current  markets;  (ii) apply  the Company's technology to
create  solutions  for  new  clients; and (iii) make strategic acquisitions and
form  alliances  to  expand  the  business  of  the  Company  and gain industry
knowledge.  The  Company's  business  and  financial performance are subject to
risks and uncertainties, including those discussed below.

In  July  1996,  the Company announced a formal organization definition for its
four strategic business units.  The organizations reflect the particular market
focus  of  each line of business.   Nichols Federal provides technical services
primarily  to  U.S.  Government  defense  agencies.   Nichols  InfoFed provides
information  and  technology  services  to  a variety of governmental agencies.
Nichols  InfoTec  provides  information  and  technology  services  to  various
commercial clients.   Nichols TXEN  provides information services to clients in
the  healthcare and  insurance industries.   For the quarter ended November 30,
1997,  the percentage of total revenues attributable to the four business units
was approximately  56%  for  Nichols Federal,  23% for Nichols InfoFed, 10% for
Nichols InfoTec, and 11% for Nichols TXEN.

Expansion  through  acquisitions  is  an  important  component of the Company's
overall  business  strategy.    The Company  has  successfully  completed eight
strategic  acquisitions  and  alliances  since September 1, 1994, most of which
have  centered  on  information  technology  (IT)  and  healthcare  information
services  markets.  Since the respective dates of the acquisitions, the Company
has  integrated these acquired  entities in order to draw on the Company's base
of technical  expertise and capabilities in designing solutions for government,
commercial, and healthcare clients.  The Company's continued ability to grow by
acquisitions  is  dependent  upon,  and  may be limited by, the availability of
compatible  acquisition  candidates at reasonable prices, the Company's ability
to fund or finance  acquisitions on acceptable terms, and the Company's ability
to maintain or enhance the profitability of any acquired business.

As part of the Company's business strategy to  enter new  markets,  the Company
continues to pursue  large systems integration contracts in both the government
and commercial markets,  although competition for such contracts is intense and
many of  the  Company's  competitors  have  greater resources than the Company.
While such  contracts are working capital intensive,  requiring large equipment
and  software  purchases  to  be  funded by the Company before payment from the
customer,   the Company believes such contracts offer attractive revenue growth
and  margin  expansion  opportunities  for  the  Company's  range  of technical
expertise and capabilities.

The Company's revenues and earnings may fluctuate from quarter to quarter based
on such factors as the number, size, and scope of projects in which the Company
is engaged,  the  contractual terms  and degree of completion of such projects,
expenditures  required  by  the  Company in connection  with such projects, any
delays  incurred in connection with such projects,  employee utilization rates,
the  adequacy of  provisions for losses, the accuracy of estimates of resources
required to complete ongoing projects, and general economic conditions.   Under
certain  contracts,   the Company  is required  to purchase  and resell  to the
customer large amounts of computer hardware and other equipment.   Revenues are
accrued when this equipment is acquired for resale, and as a result,  quarterly
revenues  will be impacted by fluctuations related to equipment purchases which
occur on a periodic basis depending on contract terms.

The Company performs a majority of its services under U.S. Government contracts
that usually require performance over a period of one to five years.  Long-term
contracts  may  be  conditioned  upon  continued  availability of Congressional
appropriations.    Variances  between  anticipated  budgets  and  Congressional
appropriations  may  result  in  delay,  reduction,   or  termination  of  such
contracts.    Contractors can experience  revenue uncertainties with respect to
available  contract funding during the first quarter of the government's fiscal
year  beginning  October 1,  until  differences  between  budget  requests  and
appropriations are resolved.   The Company's contracts with the U.S. Government
and  its  prime  contractors  are subject to  termination, in whole or in part,
either upon default by the Company or at the convenience of the government. The
termination for convenience provisions generally entitle the Company to recover
costs  incurred,   settlement expenses,  and profit on work  completed prior to
termination.  Because the Company contracts to supply goods and services to the
U.S.  Government,  it  is  also  subject  to  other risks,   including contract
suspensions,   audit adjustments,  protests by disappointed bidders of contract
awards which can result in the re-opening of the bidding process and changes in
government policies or regulations.

The Company's services are provided primarily through three types of contracts:
fixed-price,  time-and-materials and cost-reimbursement contracts.  Fixed-price
contracts  require  the  Company  to perform  services  under  a  contract at a
stipulated price.    Time-and-materials contracts reimburse the Company for the
number of  labor hours expended at an established hourly rate negotiated in the
contract,  plus  the  cost  of  materials incurred.   Under cost- reimbursement
contracts,  the  Company  is  reimbursed  for  all  actual  costs  incurred  in
performing  the contract  to the extent that such costs are within the contract
ceiling  and  allowable  under the terms of the contract, plus a fee or profit.

EXCEPT  FOR  HISTORICAL  INFORMATION  CONTAINED  HEREIN,  THIS QUARTERLY REPORT
CONTAINS FORWARD-LOOKING STATEMENTS AS DEFINED IN SECIONT 21E OF THE SECURITIES
EXCHANGE ACT OF 1934.    SUCH FORWARD-LOOKING STATEMENTS ARE SUBJECT TO VARIOUS
RISKS AND   UNCERTAINTIES  THAT COULD CASUE ACTUAL RESULTS TO DIFFER MATERIALLY
FROM  THOSE  PROJECTED  IN  THE  FORWARD-LOOKING STATEMENTS.    THESE RISKS AND
UNCERTAINTIES  ARE  DISCUSSED  IN MORE DETAIL IN THE COMPANY'S ANNUAL REPORT ON
FORM  10-K  FOR  THE FISCAL YEAR ENDED AUGUST 31, 1997, AND IN THE MANAGEMENT'S
DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITIONS  AND RESULTS OF OPERATIONS
SECTION  OF  THIS  QUARTERLY REPORT.    THESE FORWARD-LOOKING STATEMENTS CAN BE
GENERALLY IDENTIFIED AS SUCH BECAUSE THE CONTENT OF THE STATEMENTS WILL USUALLY
CONTAIN SUCH  WORDS  AS THE COMPANY  OR  MANAGEMENT  "BELIEVES," "ANTICIPATES,"
"EXPECTS,"  "HOPES,"  AND WORDS  OF SIMILAR IMPORT.  SIMILARLY, STATEMENTS THAT
DESCRIBE  THE  COMPANY'S  FUTURE PLANS,  OBJECTIVES,  GOALS OR  STRATEGIES  ARE
FORWARD-LOOKING STATEMENTS.

Results of Operations

The following tables set forth, for the periods indicated, the percentage which
certain  items  in  the  consolidated statements of income bear to consolidated
revenues,   and  the percentage change of such items for the periods indicated:

                                        Percentage of Revenue
                                     For the Three Months Ended
                                    November 30,     November 30,    Percentage
                                        1997             1996          Change
                                 ---------------------------------   ----------

Revenues                                  100.0%     100.0%             1.3%
Costs and expenses:
  Direct and allocable costs               83.3       87.7             (3.7)
  General and administrative expenses       9.0        6.4             42.9
  Amortization of intangibles               1.3        0.6            103.7
                                 ---------------------------------
    Total costs and expenses               93.6       94.7              0.1
                                 ---------------------------------

Operating profit                            6.4        5.3             22.6
Interest expense                           (0.1)      (0.1)            32.4
Other income,principally interest           0.3        0.2              5.7
Equity in earnings of unconsolidated
  affiliates                                0.2        0.2             (5.1)
Minority interest in consolidated
  subsidiaries                             (0.4)      (0.1)           175.8
                                 --------------------------------
Income before income taxes                  6.4        5.5             16.7
Income taxes                                2.4        2.0             22.5
                                 --------------------------------
Net income                                  4.0%       3.5%            13.4%
                                 ================================

The  table  below  presents  contract  award  and  backlog data for the periods
indicated:


                                    Quarter Ended November 30,
                                        1997          1996
                                   ----------------------------
                                      (amounts in thousands)

Contract award amount            $    37,928     $  21,000
Backlog (with options)           $ 1,203,338     $ 946,783
Backlog (without options)        $   372,574     $ 498,882
<PAGE>

                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION

Comparison of Operating Results for Fiscal First Quarter 1998 with Fiscal First
Quarter 1997

Revenues.   Revenues increased $1.1 million (1.3%) for the fiscal quarter ended
November  30,  1997  as compared to the fiscal quarter ended November 30, 1996.
First quarter 1998 revenues increased as a result of revenues from SAP software
and  implementation  services  and  the acquisition of  TXEN, Inc. completed in
August 1997,  and decreased as a result of the completion of a series of system
integration contracts.

Operating Profit.    Operating profit  increased  $1.0 million (22.6%)  for the
fiscal quarter  ended November 30, 1997 as compared to the fiscal quarter ended
November 30,  1996.    Total costs and expenses  were 93.6% of revenues for the
fiscal  quarter  ended  November 30,  1997  as compared to 94.7% for the fiscal
quarter ended  November 30, 1996.    Direct and  allocable costs decreased as a
percent  of  revenues  (83.3% compared to 87.7%)  as a result of fewer hardware
purchases  under systems  integration contracts.     General and administrative
expense  increased  $2.2  million  (42.9%),   primarily  as  a  result  of  the
acquisition   of  TXEN,  Inc.  completed  in  August 1997.     Amortization  of
intangibles  increased  $0.5 million  (103.7%)  for  the  fiscal  quarter ended
November 30,  1997  as  compared  to the fiscal quarter ended November 30, 1996
primarily  as  a result of the amortization of the intangibles recorded for the
TXEN, Inc. acquisition completed in August 1997.

Other Income  (Expense).    Other  income (expense) decreased  $225,000 for the
fiscal  quarter ended November 30, 1997 as compared to the fiscal quarter ended
November 30, 1996.   Other income includes equity in earnings of unconsolidated
affiliates  and  interest income;  other expense  includes interest expense and
minority  interest.    Interest  income is from the investment of the Company's
cash   reserves.      Substantially   all   available   cash   is  invested  in
interest-bearing  accounts  or fixed income instruments.    Interest expense is
primarily  from  the long-term borrowings of the Company and the commitment fee
on  unused line of credit.

Equity  in earnings of unconsolidated affiliates  for the fiscal  quarter ended
November 30, 1997  primarily  represents the Company's share of the earnings of
NCCIM,  LLC a joint venture,  50% of which is owned by the  Company;  while the
comparable amount for the fiscal quarter ended November 30,1996 represented the
Company's share of earnings of TXEN, Inc.  As of August 1997, TXEN, Inc. became
a wholly-owned  subsidiary of the Company.

Minority  interest  primarily  represents  the  minority   partner's  share  of
earnings  of  Nichols ENTEC, LLC  a joint venture, 60% of which is owned by the
Company.    The increase  in minority interest  of  $0.2 million for the fiscal
quarter  ended  November 30, 1997   as  compared  to  the  fiscal quarter ended
November 30, 1996 is primarily the  result  of  an  increase  in  SAP  software
and implementation services.
<PAGE>
                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION

Income Taxes.  Income taxes as a percentage of income before taxes was 38.1% in
the  fiscal quarter  ended November 30, 1997 as compared to 36.3% in the fiscal
quarter  ended November 30, 1996.   The increase is a result of the differences
between   financial  and   taxable  income   related  to  the  amortization  of
intangibles.

Net Income.    Net income increased $0.4 million (13.4%) for the fiscal quarter
ended  November 30, 1997  as compared  to the fiscal quarter ended November 30,
1996.  The increase is a result of the discussions above.

Earnings per share.    Earnings per share for the fiscal quarter ended November
30, 1997  were $0.25 as compared to $0.24 for fiscal quarter ended November 30,
1996,  an increase of 4.2%.    Net income increased 13.4% ($0.4 million), while
weighted  average  shares  outstanding increased  11.4% (1,387,917 shares)  for
fiscal  quarter  ended  November 30, 1997  as  compared to fiscal quarter ended
November 30, 1996.


Liquidity And Capital Resources

Historically,  the Company's positive cash flow from  operations  and available
credit facilities have provided adequate liquidity and working capital to fully
fund  the  Company's  operational  needs  and  support the acquisition program.
Working  capital was $71.2 million and  $76.2 million at  November 30, 1997 and
1996, respectively.  Operating activities provided cash of $4.2 million for the
quarter ended  November 30, 1997 and used cash of $16.3 million for the quarter
ended  November 30, 1996.    Investing activities used cash of $3.0 million for
the  quarter  ended  November 30, 1997  and $1.4 million  for the quarter ended
November  30, 1996.     Financing activities used cash of  $8.3 million for the
quarter  ended  November 30, 1997  and  provided  cash of  $1.0 million for the
quarter ended November 30, 1996.

Cash provided by operating activities  increased  $20.5 million for the quarter
ended November 30, 1997 as compared to the quarter ended November 30, 1996. The
primary difference is the result of a temporary increase in Accounts Receivable
at November 30, 1996 due to systems integration contract invoices.

Cash  used  for  investing  activities  was  $3.0 million for the quarter ended
November 30, 1997.    Purchases of property and equipment were $2.8 million and
$1.0  million  for  the  fiscal  quarters  ended  November 30, 1997   and 1996,
respectively.    The  Company realized  net proceeds  of  $0.5 million from the
maturity  of  long-term  investments.    An  additional  $0.5  million  capital
contribution was made to NCCIM, LLC.

Cash  used  for  financing  activities was  $8.3 million for  the quarter ended
November 30, 1997.     The primary  use of cash for financing activities during
the  first  fiscal  quarter  of 1998  was  the  repayment  of  the $10  million
indebtedness under the bank line of credit.  The Company realized proceeds from
the  sale of  common stock of $1.8 million and $1.1 million  for the the fiscal
quarters ended November 30, 1997 and 1996, respectively.
<PAGE>
                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION

The  Company  renegotiated  its bank  line of credit in  November, 1997.    The
agreement  provides for  unsecured borrowings up to $100,000,000.    The credit
agreement provides for interest at London Interbank Offered Rate (LIBOR) plus a
margin ranging from 0.325% to 0.450% and a facility fee,  payable quarterly, of
approximately 0.125%  on the  unused  portion of  the  line  of  credit.    The
short-term  commitment  agreement ($50,000,000)  is renewable annually  and the
long-term  commitment  agreement  ($50,000,000) is renewable in November, 2000.
There  were  no  outstanding borrowings on this line of credit at  November 30,
1997.

The  Company is regularly  evaluating potential acquisition  candidates.    The
purchase price allocation for TXEN, Inc.  was finalized during the first fiscal
quarter of 1998.    The $29.9 million preliminarily  classified as goodwill has
been reallocated as follows:  $15.4 million to goodwill, $12.7 million to other
intangibles and $1.8 million to capitalized software development.  Goodwill and
other  intangibles of $27.4 million are being amortized using the straight-line
method over an estimated useful life of twenty years. Other intangibles of $0.7
million  are  being amortized  using the straight-line method over an estimated
useful  life of  seven years.    The amount  allocated to  capitalized software
development is being amortized using the straight-line method over an estimated
useful  life of five years.     The final  allocation will result in an earlier
recognition of amortization  expense of approximately $0.3 million per year for
the first five years following acquisition.

The  Company  continues  to  actively  pursue  contracts for information system
development and computer system integration activities, which could require the
Company to acquire substantial amounts of computer hardware for resale or lease
to customers.   The timing of payments to suppliers and payments from customers
under  the Company's system  integration contracts could  cause cash flows from
operations to fluctuate from period to period.

The  Company  believes  that  its  existing  capital resources,   together with
available  borrowing  capacity,  will be sufficient  to  fund operating  needs,
finance  acquisitions  of   property   and  equipment,    and  make   strategic
acquisitions, if appropriate.

Recent Accounting Pronouncements
In  February 1997,   the Financial Accounting  Standards  Board  (FASB)  issued
Statement No. 128, Earnings Per Share.   The overall objective of Statement No.
128  is to  simplify the  calculation of  earnings per share  (EPS) and achieve
comparability  with recently  issued international  accounting standards.   The
Company  will  first  report  on the new EPS basis in the second quarter ending
February 28,  1998.     Subsequent to the effective date,  all prior period EPS
amounts  (including information regarding EPS in interim  financial statements,
earnings summaries, and selected financial data) are required to be restated to
conform to the provisions of Statement No. 128.

Effects of Inflation
Substantially all contracts awarded to the Company have been based on proposals
which  reflect  estimated  cost  increases  due to  inflation.    Historically,
inflation has not had a significant impact on the Company.
<PAGE>
                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION


PART II - OTHER INFORMATION

Item 6 - Exhibits and Reports on Form 8-K

(a)  Exhibits.

     Exhibit No.                              Description
     -----------                              -----------

         27                                   Financial Data Schedule

(b)  Reports on Form 8-K.   A current report on Form 8-K dated August 31, 1997,
(i) reporting on the  Registrant's  acquisition of  TXEN, Inc. (TXEN)  and (ii)
providing the audited financial statements of TXEN for the years ended June 30,
1997 and 1996, was filed with the Commission September 11, 1997.   An amendment
to that Form 8-K was filed with the  Commission on  November 10, 1997,  to file
the proforma financial information of TXEN.
<PAGE>
                                   FORM 10-Q

                          NICHOLS RESEARCH CORPORATION


                                   SIGNATURES

                           MANAGEMENT REPRESENTATION

The accompanying  unaudited  Consolidated Balance Sheets at November 30,  1997,
and  August  31, 1997  as  well  as  the  Consolidated  Statements  of  Income,
Consolidated Statements  of  Changes  in Stockholders'  Equity and Consolidated
Statements of Cash Flows for the three months ended November 30, 1997 and 1996,
have  been  prepared  in accordance  with instructions to Form 10- Q and do not
include  all  of  the  information and footnotes required by generally accepted
accounting  principles  for  complete  financial  statements. In the opinion of
management,  all  adjustments,  consisting  only  of normal recurring accruals,
considered necessary for a fair presentation have been included.





 January 14, 1998                    Allen E. Dillard
- ---------------------                ------------------------------------------
 Date                                Allen E. Dillard
                                     Vice President and Chief Financial Officer
                                     (Principal Finance and Accounting Officer)


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


NICHOLS RESEARCH CORPORATION




 January 14, 1998                 By: Allen E. Dillard
- ---------------------                -----------------------------------------
 Date                                Allen E. Dillard
                                     Vice President and Chief Financial Officer
                                     (Principal Finance and Accounting Officer)





<TABLE> <S> <C>

<ARTICLE>                                    5
<MULTIPLIER>                                 1,000
       
<S>                                          <C>
<PERIOD-TYPE>                                3-mos
<FISCAL-YEAR-END>                            AUG-31-1998
<PERIOD-END>                                 NOV-30-1997
<CASH>                                       16,305
<SECURITIES>                                 0
<RECEIVABLES>                                92,790
<ALLOWANCES>                                 0
<INVENTORY>                                  0
<CURRENT-ASSETS>                             114,834
<PP&E>                                       40,241
<DEPRECIATION>                               19,976
<TOTAL-ASSETS>                               199,555
<CURRENT-LIABILITIES>                        43,682
<BONDS>                                      3,890
                        0
                                  0
<COMMON>                                     133
<OTHER-SE>                                   149,396
<TOTAL-LIABILITY-AND-EQUITY>                 199,555
<SALES>                                      83,949
<TOTAL-REVENUES>                             83,949
<CGS>                                        69,955
<TOTAL-COSTS>                                69,955
<OTHER-EXPENSES>                             0
<LOSS-PROVISION>                             0
<INTEREST-EXPENSE>                           90
<INCOME-PRETAX>                              5,378
<INCOME-TAX>                                 2,049
<INCOME-CONTINUING>                          3,329
<DISCONTINUED>                               0
<EXTRAORDINARY>                              0
<CHANGES>                                    0
<NET-INCOME>                                 3,329
<EPS-PRIMARY>                                .25
<EPS-DILUTED>                                .25
        


</TABLE>


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