WABAN INC
10-Q, 1996-09-05
VARIETY STORES
Previous: ICON CASH FLOW PARTNERS LP SERIES B, 8-K, 1996-09-05
Next: DYNAMOTION/ATI CORP, 8-K, 1996-09-05



<PAGE>



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


                    Quarterly Report Under Section 13 or 15(d)
                     of the Securities Exchange Act of 1934



For Quarter Ended July 27, 1996
Commission file number 1-10259



                                    WABAN INC.
            (Exact name of Registrant as specified in its charter)


            DELAWARE                                    33-0109661
(State or other jurisdiction of                    (I.R.S. Employer
 incorporation or organization)                     Identification No.)

            One Mercer Road
           Natick, Massachusetts                          01760
(Address of principal executive offices)                (Zip Code)

                                (508) 651-6500
            (Registrant's telephone number, including area code)

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    .
                                               ---      ---
The number of shares of Registrant's common stock outstanding as of August 24,
1996: 32,705,956

<PAGE>
<TABLE>
                        PART I. FINANCIAL INFORMATION

                                 WABAN INC.
                     CONSOLIDATED STATEMENTS OF INCOME
                                 (Unaudited)
<CAPTION>
                                                         Thirteen Weeks Ended
                                                        ----------------------
                                                         July 27,    July 29,
                                                           1996        1995
                                                        ----------  ----------
                                                         (In Thousands Except
                                                          Per Share Amounts)
<S>                                                   <C>        <C>
Net sales                                             $1,157,959  $1,051,882
                                                       ---------   ---------
Cost of sales, including buying and occupancy costs      985,837     891,278

Selling, general and administrative expenses             125,300     116,966

Interest on debt and capital leases (net)                  4,551       3,631
                                                       ---------   ---------
  Total expenses                                       1,115,688   1,011,875
                                                       ---------   ---------
Income before income taxes                                42,271      40,007

Provision for income taxes                                16,659      15,603
                                                       ---------   ---------
  Net income                                          $   25,612  $   24,404
                                                       =========   =========


Net income per common share (see Exhibit 11 for
  detailed computations):

    Primary                                           $     0.77  $     0.74
                                                       =========   =========
    Fully diluted                                     $     0.71  $     0.68
                                                       =========   =========

The accompanying notes are an integral part of the financial statements.
</TABLE>


<PAGE>
<TABLE>

                                   WABAN INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)
<CAPTION>
                                                        Twenty-Six Weeks Ended
                                                        -----------------------
                                                         July 27,    July 29,
                                                           1996        1995
                                                        ----------  ----------
                                                         (In Thousands Except
                                                          Per Share Amounts)
<S>                                                   <C>           <C>
Net sales                                             $2,132,589    $1,936,337
                                                       ---------     ---------
Cost of sales, including buying and occupancy costs    1,820,630     1,646,831

Selling, general and administrative expenses             244,723       228,294

Interest on debt and capital leases (net)                  9,366         7,658
                                                       ---------     ---------
  Total expenses                                       2,074,719     1,882,783
                                                       ---------     ---------
Income before income taxes                                57,870        53,554

Provision for income taxes                                22,743        20,886
                                                       ---------     ---------

  Net income                                          $   35,127    $   32,668
                                                       =========     =========




Net income per common share (see Exhibit 11 for
  detailed computations):

  Primary                                             $     1.05    $     0.98
                                                       =========     =========

  Fully diluted                                       $     0.99    $     0.92
                                                       =========     =========


The accompanying notes are an integral part of the financial statements.
</TABLE>


<PAGE>



<TABLE>
                                   WABAN INC.
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)
<CAPTION>
                                      July 27,     January 27,      July 29,
                                       1996           1996           1995 
                                    -----------    -----------    -----------
                                             (Dollars In Thousands)
<S>                                <C>            <C>            <C>
ASSETS
Current assets:
  Cash and cash equivalents          $   5,571      $  32,155      $  39,406
  Marketable securities                 14,223         20,339         68,741
  Accounts receivable                   56,561         59,221         46,613
  Merchandise inventories              615,450        570,236        534,538
  Current deferred income taxes         21,265         21,445         22,123
  Prepaid expenses                      11,913         10,755         17,804
                                     ---------      ---------      ---------
    Total current assets               724,983        714,151        729,225
                                     ---------      ---------      ---------
Property at cost:
  Land and buildings                   407,077        376,930        333,247
  Leasehold costs and improvements      87,244         84,052         75,110
  Furniture, fixtures and equipment    306,304        288,929        262,436
                                     ---------      ---------      ---------
                                       800,625        749,911        670,793
  Less accumulated depreciation
    and amortization                   191,685        169,711        152,610
                                     ---------      ---------      ---------
                                       608,940        580,200        518,183
                                     ---------      ---------      ---------
Property under capital leases           14,750         15,640         16,042
  Less accumulated amortization          6,531          6,904          6,732
                                     ---------      ---------      ---------
                                         8,219          8,736          9,310
                                     ---------      ---------      ---------
Property held for sale (net)                59          4,603          4,282
Deferred income taxes                   10,118         11,557          5,719
Other assets                            12,783         13,204         12,947
                                     ---------      ---------      ---------
    Total assets                    $1,365,102     $1,332,451     $1,279,666
                                     =========      =========      =========
LIABILITIES
Current liabilities:
  Current installments of long-
    term debt                       $   12,862     $   12,828     $   12,795
  Accounts payable                     299,388        275,963        283,232
  Restructuring reserve                  4,257          7,175          9,489
  Accrued expenses and other
    current liabilities                132,198        143,316        123,785
  Accrued federal and state
    income taxes                         8,570          8,771         11,773
  Obligations under capital leases 
    due within one year                    440            648            824
                                     ---------      ---------      ---------
    Total current liabilities          457,715        448,701        441,898
                                     ---------      ---------      ---------
Real estate debt                           484            924          1,346
General corporate debt                  12,000         24,000         24,000
Senior subordinated debt               100,000        100,000        100,000
Convertible subordinated debt          108,600        108,600        108,600
Obligations under capital leases,
  less portion due within one year      11,626         11,789         12,044
Noncurrent restructuring reserve        15,583         20,623         16,535
Other noncurrent liabilities            69,729         62,694         58,410

STOCKHOLDERS' EQUITY
Common stock, par value $.01,
  authorized 190,000,000 shares,
  issued 33,270,685, 33,296,935
  and 33,288,320 shares                    333            333            333
Additional paid-in capital             329,341        328,619        327,009
Unrealized holding gains (losses)           (5)            22             59
Retained earnings                      270,340        235,213        194,904
Treasury stock, at cost, 562,649,
 567,571 and 371,500 shares            (10,644)        (9,067)        (5,472)
                                     ---------      ---------      ---------
    Total stockholders' equity         589,365        555,120        516,833
                                     ---------      ---------      ---------
    Total liabilities and 
      stockholders' equity          $1,365,102     $1,332,451     $1,279,666
                                     =========      =========      =========

The accompanying notes are an integral part of the financial statements.
</TABLE>
<PAGE>
<TABLE>
                                   WABAN INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
<CAPTION>
                                                        Twenty-Six Weeks Ended
                                                        ----------------------
                                                         July 27,    July 29,
                                                          1996        1995 
                                                        ---------   ---------
                                                            (In Thousands)
<S>                                                   <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                           $35,127      $ 32,668
  Adjustments to reconcile net income 
    to net cash provided by operating
    activities:
      Depreciation and amortization of property         27,322        22,554
      Loss on property disposals                           766            58
      Amortization of premium on marketable securities     116           470
      Other noncash items (net)                            436           425
      Deferred income taxes                              1,637         2,279
      Increase (decrease) in cash
        due to changes in:
          Accounts receivable                            2,660         5,262
          Merchandise inventories                      (45,214)      (21,919)
          Prepaid expenses                              (1,158)       (8,812)
          Other assets                                      93          (267)
          Accounts payable                              23,425        33,390
          Restructuring reserves                        (7,958)      (10,955)
          Accrued expenses                                 458           981
          Accrued income taxes                            (201)        9,237
          Other noncurrent liabilities                   7,035         7,251
                                                       -------       -------
  Net cash provided by operating
    activities                                          44,544        72,622
                                                       -------       -------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of marketable securities                    (20,873)      (79,881)
  Sale of marketable securities                         23,694        43,332
  Maturity of marketable securities                      3,140        31,587
  Property additions                                   (67,767)      (83,269)
  Property disposals                                     4,424         7,296
                                                       -------       -------
    Net cash used in investing activities              (57,382)      (80,935)
                                                       -------       -------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Repayment of long-term debt                          (12,406)      (12,374)
  Repayment of capital lease obligations                  (371)         (530)
  Purchase of treasury stock                           (11,392)       (5,472)
  Proceeds from sale and issuance of common stock       10,423         1,055
                                                       -------       -------
    Net cash used in financing activities              (13,746)      (17,321)
                                                       -------       -------
    Net decrease in cash and cash equivalents          (26,584)      (25,634)
    Cash and cash equivalents at beginning of year      32,155        65,040
                                                       -------       -------
    Cash and cash equivalents at end of period         $ 5,571      $ 39,406
                                                       =======       =======
Supplemental cash flow information:
  Interest paid                                       $ 10,450      $ 10,868
  Income taxes paid                                     21,307         9,441



The accompanying notes are an integral part of the financial statements.
</TABLE>
<PAGE>
<TABLE>
                                   WABAN INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Unaudited)
<CAPTION>

                             (In Thousands Except Per Share Amounts)
                  -------------------------------------------------------------
                    Common             Unrealized                       Total
                    Stock   Additional  Holding                         Stock-
                  Par Value  Paid-In     Gains     Retained  Treasury  holders'
                    $.01     Capital    (Losses)   Earnings    Stock    Equity
                  --------- ---------- ----------  --------  --------  -------
<S>                  <C>     <C>         <C>       <C>      <C>       <C>     
Balance, January 28,
    1995             $ 332   $325,565    $ (44)    $162,236 $      -  $488,089
  Net income             -          -        -       32,668        -    32,668
  Unrealized 
    holding gains        -          -      103            -        -       103
  Purchase of
    treasury stock       -          -        -            -   (5,472)   (5,472)
  Sale and issuance
    of common stock      1      1,444        -            -        -     1,445
                     -----   --------    -----     --------  -------  --------
Balance, July 29,
    1995             $ 333   $327,009    $  59     $194,904 $ (5,472) $516,833
                     =====   ========    =====     ========  =======  ========


Balance, January 27,
    1996             $ 333   $328,619    $  22     $235,213 $ (9,067) $555,120
  Net income             -          -        -       35,127        -    35,127
  Unrealized 
    holding losses       -          -      (27)           -        -       (27)
  Purchase of
    treasury stock       -          -        -            -  (11,392)  (11,392)
  Sale and issuance
    of common stock      -        722        -            -    9,815    10,537
                     -----   --------    -----     --------   ------  --------
Balance, July 27,
    1996             $ 333   $329,341    $ (5)     $270,340 $(10,644) $589,365
                     =====   ========    =====     ========   ======  ========



The accompanying notes are an integral part of the financial statements.
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  The results for the first six months are not necessarily indicative of
results for the full fiscal year because the Company's business, in common with
the business of retailers generally, is subject to seasonal influences.  BJ's
Wholesale Club's sales and profits have typically been strongest in the
Christmas holiday season and lowest in the first quarter of each fiscal year. 
HomeBase's sales and profits are typically lower in the first and fourth
quarters than they are in the second and third quarters, which correspond to
the most active season for home construction.

2.  The financial statements are unaudited and reflect all normal recurring
adjustments considered necessary by the Company for a fair presentation of its
financial statements in accordance with generally accepted accounting
principles.

3.  These interim financial statements should be read in conjunction with the
consolidated financial statements and related notes contained in the Annual
Report on Form 10-K for the fiscal year ended January 27, 1996.

4.  Presented below is information relative to the operating results of the
Company's business segments (dollars in thousands):



</TABLE>
<TABLE>
<CAPTION>
                                Thirteen Weeks Ended    Twenty-Six Weeks Ended
                                --------------------    ----------------------
                                July 27,    July 29,     July 27,    July 29,
                                   1996       1995         1996        1995
                                --------    --------    ----------- -----------
<S>                            <C>         <C>         <C>          <C>
Net sales:
  BJ's Wholesale Club          $  733,688  $  632,371  $1,356,076   $1,163,477
  HomeBase                        424,271     419,511     776,513      772,860
                                ---------   ---------   ---------    ---------
                               $1,157,959  $1,051,882  $2,132,589   $1,936,337
                                =========   =========   =========    =========

Operating income:
  BJ's Wholesale Club          $   25,914  $   21,068  $   39,950   $   30,991
  HomeBase                         22,938      24,474      31,193       33,984
  General corporate expense        (2,030)     (1,904)     (3,907)      (3,763)
                                ---------   ---------   ---------    ---------
                                   46,822      43,638      67,236       61,212
Interest on debt and capital 
  leases (net)                     (4,551)     (3,631)     (9,366)      (7,658)
                                ---------   ---------   ---------    ---------
Income before income taxes     $   42,271  $   40,007  $   57,870   $   53,554
                                =========   =========   =========    =========
</TABLE>
Warehouses in operation - end of period:
- ---------------------------------------
BJ's Wholesale Club                    77          65                     
HomeBase                               82          78                     

5.  Certain amounts in the prior year's financial statements have been
reclassified for comparative purposes.

<PAGE>
<PAGE>
                      Management's Discussion and Analysis
                of Financial Condition and Results of Operations


Thirteen Weeks (Second Quarter) and Twenty-Six Weeks (Six Months) Ended July
27, 1996 versus Thirteen and Twenty-Six Weeks Ended July 29, 1995.


Results of Operations
- ---------------------

Consolidated net sales for the quarterly and six-month periods ended July 27,
1996 were $1.2 billion and $2.1 billion, respectively, an increase of 10.1%
over both comparable periods last year.  These increases were due to the
opening of new stores and comparable store sales increases at BJ's Wholesale
Club, partially offset by comparable store sales decreases at HomeBase. 
Comparable store sales at BJ's increased 5.7% in the second quarter and 6.4%
for the six-month period.  HomeBase's comparable store sales decreased 3.7% in
the second quarter and 4.3% year-to-date.

Cost of sales (including buying and occupancy costs) was 85.1% of sales in this
year's second quarter versus 84.7% in the comparable period last year.  For the
first six months, the cost of sales percentage was 85.4% this year versus 85.0%
last year.  This year's higher cost of sales ratios were attributable primarily
to the increased proportion of consolidated sales contributed by BJ's, which
has higher cost of sales than HomeBase.

Selling, general and administrative ("SG&A") expenses were 10.8% of sales in
the second quarter this year versus 11.1% in the comparable period last year. 
Year-to-date SG&A expenses were 11.5% this year versus 11.8% last year.  These
decreases were primarily due to BJ's larger share of consolidated sales.  SG&A
expenses are lower at BJ's than at HomeBase, whose business requires a higher
level of customer service.

BJ's operating income in this year's second quarter was $25.9 million, an
increase of 23.0% over last year's $21.1 million.  Year-to-date operating
income rose 28.9% to $40.0 million versus $31.0 million last year.  These
increases were due mainly to comparable store sales increases as well as
expense leverage from operating a larger number of warehouse clubs.

Operating income at HomeBase was $22.9 million for the second quarter compared
to $24.5 million last year and totalled $31.2 million for the first half versus
the prior year's $34.0 million.  These decreases were attributable primarily to
comparable store sales declines, which reflected increased competition and a
weak environment for home improvement expenditures in certain of HomeBase's
markets.

The components of net interest expense were as follows (in thousands):
<TABLE>
<CAPTION>
                                  Thirteen Weeks Ended   Twenty-Six Weeks Ended
                                  --------------------   ----------------------
                                   July 27,   July 29,     July 27,   July 29,
                                     1996       1995         1996      1995
                                  ---------  ---------    ---------  ---------
<S>                               <C>       <C>           <C>       <C>
Interest expense on debt           $ 4,815   $ 4,785       $ 9,751   $10,122
Interest and investment income        (657)   (1,569)       (1,176)   (3,302)
                                    ------    ------        ------    ------
Interest on debt (net)               4,158     3,216         8,575     6,820
Interest on capital leases             393       415           791       838
                                    ------    ------        ------    ------
Interest on debt and capital
 leases (net)                      $ 4,551   $ 3,631       $ 9,366   $ 7,658
                                    ======    ======        ======    ======
</TABLE>


Interest expense on debt was net of capitalized interest of $615,000 in this
year's second quarter and $1,309,000 year-to-date.  Last year's capitalized 
interest was $949,000 in the second quarter and $1,478,000 in the first six
months.  Interest and investment income was lower this year because of
decreased investments in marketable securities.

The year-to-date provision rate for income taxes was 39.3% this year versus
39.0% last year.

Net income for the second quarter was $25.6 million, or $.71 per share, fully
diluted, versus $24.4 million or $.68 per share, in the second quarter of last
year.  For the first six months, net income was $35.1 million, or $.99 per
share, fully diluted, versus $32.7 million, or $.92 per share last year.


Liquidity and Capital Resources
- -------------------------------

During the first half of this fiscal year, the Company opened six new BJ's
clubs (four of which opened at the end of July) and three new HomeBase
warehouse stores, and relocated one HomeBase store.  Last year the Company
opened three new BJ's clubs and three HomeBase stores in the same time period. 
The renovation of six older HomeBase stores was also completed during this
year's first half, bringing the total number of stores reflecting HomeBase's
new prototype design to 43.  Cash expended for property additions year-to-date
was $67.8 million versus $83.3 million last year.

The Company's capital expenditures are expected to total approximately $135
million in the current fiscal year, based on opening approximately four
additional BJ's clubs and two additional HomeBase warehouse stores over the
remainder of the year.  Approximately eight additional HomeBase stores are also
slated for renovation by the beginning of the next fiscal year.  The timing of
actual store openings and the amount of related expenditures could vary from
these estimates due to, among other things, the complexity of the real estate
development process.

As of July 27, 1996, the Company has closed 18 HomeBase warehouse stores in
connection with its restructuring and expects to close two additional HomeBase
stores that are currently in operation.  With the settlement of one closed
store lease during the second quarter and two others in August, the Company
remains obligated under leases for three closed stores.

Cash flow related to restructuring transactions, net of tax benefits, broke
even during the first six months of this fiscal year.  Future net cash outflow
in connection with the disposition of the remaining warehouse locations,
including long-term lease obligations, is expected to be approximately $5
million to $10 million (net of tax benefits).  The terms of the remaining
leases expire at various dates through 2007.  In some cases, the Company has
made lump sum cash payments to settle lease obligations, and it may settle
other future lease obligations in the same manner. The actual future cash flows
could vary from the estimates above, depending on certain factors, principally
the Company's ability to dispose of closed HomeBase locations on anticipated
terms.

During the first half of this fiscal year, the Company repurchased 570,000 
shares of common stock on the open market at a total cost of $11.4 million, or
an average cost of $19.99 per share.  Cumulatively, the Company has spent $21.3
million to purchase 1.2 million shares of its common stock at an average cost
of $17.86, pursuant to the $50 million repurchase program approved by the Board
of Directors in June 1995.

During the second quarter, the Company extended its $150 million credit
agreement with a group of banks through March 30, 1999.  The agreement includes
a $20 million sub-facility for standby letters of credit.  As of May 1996, the
annual facility fee that the Company is required to pay was reduced from
$300,000 to $225,000, and the surcharge on borrowings made at LIBOR was reduced
from 0.45% to 0.40%.  These rates are both subject to further change, based
upon the Company's fixed charge coverage ratio.  At July 27, 1996, $7.7 million
of standby letters of credit were outstanding under the line's sub-facility. 
The remainder of the line of credit was available for use as of the end of the
second quarter.  The Company has not borrowed against this line of credit.

Increases in inventory since the end of the fiscal year and from July 29, 1995
to July 27, 1996 were attributable primarily to new stores.

Cash, cash equivalents and marketable securities totalled $19.8 million as of
July 27, 1996.  The Company expects that its current resources, together with
anticipated cash flow from operations, will be sufficient to finance its
operations through the fiscal year ending January 31, 1998.  However, the
Company may from time to time seek to obtain additional financing.  The
Company's cash requirements may vary, based on, among other things, the rate at
which it disposes of the HomeBase stores closed in connection with the
restructuring.


Seasonality
- -----------

BJ's sales and operating income have typically been strongest in the Christmas
holiday season and lowest in the first quarter of each fiscal year.  HomeBase's
sales and earnings are typically lower in the first and fourth quarters than
they are in the second and third quarters, which correspond to the most active
season for home construction.
<PAGE>
<PAGE>

                 PART II.  OTHER INFORMATION


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

          At the 1996 Annual Meeting of Stockholders held on June 11, 1996,
          two directors were elected.  The tabulation of the vote was as
          follows:

<TABLE>
<CAPTION>
                                                                        Broker
                       Shares        Shares      Shares      Shares       Non-
                      Voted For     Withheld    Against    Abstaining    Votes
                      ---------     --------    -------    ----------   ------
<S>                 <C>             <C>        <C>         <C>        <C>
Directors
- ---------
Allyn L. Levy        29,431,090      140,559        -           -          -
Lorne R. Waxlax      29,429,603      142,046        -           -          -

</TABLE>

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

            (a)   Exhibits

                  10.16a    Amendment No. 1 dated as of June 7, 1996 to
                            Credit Agreement dated as of April 4, 1995

                  11.0      Statement regarding computation of per share
                            earnings

                  27.0      Financial Data Schedule


            (b)   The Company did not file any reports on Form 8-K with
                  the Securities and Exchange Commission during the quarter
                  ended July 27, 1996.

<PAGE>

                               SIGNATURES


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



                                        WABAN INC.
                                        ----------
                                        (Registrant)





Date:      September 5, 1996            /S/ HERBERT J. ZARKIN        
       -----------------------------    ------------------------------
                                        Herbert J. Zarkin
                                        President and
                                        Chief Executive Officer






Date:      September 5, 1996            /S/ EDWARD J. WEISBERGER      
       -----------------------------    ------------------------------
                                        Edward J. Weisberger
                                        Senior Vice President and
                                        Chief Financial Officer


<PAGE>
<TABLE>
                                                                     Exhibit 11
                    WABAN INC. AND CONSOLIDATED SUBSIDIARIES
                   COMPUTATION OF NET INCOME PER COMMON SHARE
                                   (Unaudited)
<CAPTION>
                                  Thirteen Weeks Ended   Twenty-Six Weeks Ended
                                  ---------------------  ----------------------
                                   July 27,    July 29,    July 27,    July 29,
                                     1996        1995        1996        1995
                                 ----------  ----------  ----------  ----------
<S>                             <C>         <C>         <C>         <C>        
Net income as reported          $25,612,000 $24,404,000 $35,127,000 $32,668,000
                                 ==========  ==========  ==========  ==========
Net income used for primary
  computation                   $25,612,000 $24,404,000 $35,127,000 $32,668,000

Add (where dilutive):
  Tax effected interest and
  amortization of debt expense
  on convertible debt             1,086,000   1,086,000   2,171,000   2,171,000
                                 ----------  ----------  ----------  ----------
Net income used for fully
  diluted computation           $26,698,000 $25,490,000 $37,298,000 $34,839,000
                                 ==========  ==========  ==========  ==========
Weighted average number of
common shares outstanding        33,000,625  33,103,796  32,958,451  33,166,395

Add (where dilutive):
  Assumed exercise of those
  options that are common
  stock equivalents net of
  treasury shares deemed to
  have been repurchased             358,925      74,446     381,386     163,721
                                 ----------  ----------  ----------  ----------
Weighted average number of
  common and common equivalent
  shares outstanding, used for
  primary computation            33,359,550  33,178,242  33,339,837  33,330,116

Add (where dilutive):
  Shares applicable to stock
  options in addition to those
  used in primary computation
  due to the use of period-end
  market price when higher than
  average price                           -      73,980           -       2,042

  Assumed exercise of
  convertible securities          4,387,879   4,387,879   4,387,879   4,387,879
                                 ----------  ----------  ----------  ----------

Adjusted shares outstanding
  used for fully diluted 
  computation                    37,747,429  37,640,101  37,727,716  37,720,037
                                 ==========  ==========  ==========  ==========
</TABLE>


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the Waban
Inc. consolidated statements of income and consolidated balance sheets filed
with the Form 10-Q for the quarter ended July 27, 1996 and is qualified in
its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                                    6-MOS
<FISCAL-YEAR-END>                          JAN-25-1997
<PERIOD-END>                               JUL-27-1996
<CASH>                                           5,571
<SECURITIES>                                    14,223
<RECEIVABLES>                                   56,561
<ALLOWANCES>                                         0
<INVENTORY>                                    615,450
<CURRENT-ASSETS>                               724,983
<PP&E>                                         815,375
<DEPRECIATION>                                 198,216
<TOTAL-ASSETS>                               1,365,102
<CURRENT-LIABILITIES>                          457,715
<BONDS>                                        232,710
<COMMON>                                           333
                                0
                                          0
<OTHER-SE>                                     589,032
<TOTAL-LIABILITY-AND-EQUITY>                 1,365,102
<SALES>                                      2,132,589
<TOTAL-REVENUES>                             2,132,589
<CGS>                                        1,820,630             
<TOTAL-COSTS>                                1,820,630
<OTHER-EXPENSES>                               244,723
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               9,366
<INCOME-PRETAX>                                 57,870
<INCOME-TAX>                                    22,743
<INCOME-CONTINUING>                             35,127
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    35,127
<EPS-PRIMARY>                                     1.05
<EPS-DILUTED>                                      .99
        

</TABLE>

                               AMENDMENT NO. 1
                          Dated as of June 7, 1996
                                    to
                             CREDIT AGREEMENT
                         Dated as of April 4, 1995


     This Amendment No. 1 (this "Amendment"), dated as of June 7, 1996, is
among Waban Inc. (the "Borrower"), the Lenders party to the Credit Agreement
(defined below) and The First National Bank of Chicago, as Agent.


                              W I T N E S S E T H:

     Whereas, the Borrower, the Lenders and the Agent are parties to that
certain Credit Agreement dated as of April 4, 1995 (as heretofore amended, the
"Credit Agreement") and the other Loan Documents referred to therein; and

     Whereas, the Borrower, the Lenders and the Agent desire to amend the Credit
Agreement in order to amend certain provisions thereof;

     Now, Therefore, in consideration of the premises and the undertakings set
forth herein and other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the parties hereto hereby agree
as follows:

     1.   Definitions.  Capitalized terms used herein and not otherwise defined
          -----------
herein shall have the meanings attributed to them in the Credit Agreement.

     2.   Amendment.  The definition of "Termination Date" contained in Article
          ---------
I of the Credit Agreement is hereby amended by deleting the date "March 30,
1998" contained therein and inserting in lieu thereof the date "March 30,
1999".

     3.   Representations and Warranties.  In order to induce the Agent and the
          ------------------------------
Lenders to enter into this Amendment, the Borrower hereby represents and
warrants to the Agent and the Lenders as of the date of this Amendment that:

          (a)  There exists no Default or Unmatured Default and the execution
     of this Amendment shall not create a Default or Unmatured Default.

          (b)  The representations and warranties contained in Article V of the
     Credit Agreement are true and correct as of the date of this Amendment.

     4.   Legal Expenses.  The Borrower agrees to reimburse the Agent for
          --------------
reasonable legal fees and expenses incurred by attorneys for the Agent (who may
be employees of the Agent) in connection with the preparation, negotiation and
consummation of this Amendment and the transactions contemplated herein.

     5.   Ratification of Credit Agreement.  Except as specifically provided
          --------------------------------
herein, all of the terms and conditions of the Credit Agreement shall remain in
full force and effect and the Credit Agreement as amended hereby is agreed to,
ratified and confirmed by the Borrower, the Agent and the Lenders in all
respects.

<PAGE>

     6.    Miscellaneous.
           -------------
           (a)  This Amendment may be executed in counterparts and by the
     different parties hereto on separate counterparts each of which, when so
     executed and delivered, shall be deemed an original, and all of which
     taken together shall constitute one and the same agreement.

           (b)  This Amendment shall be effective as of the date first above
     written; provided, that, the Agent has received executed counterparts of
              --------  ----
     this Amendment from the Borrower, the Agent and the Lenders.

     In Witness Whereof, the Borrower, the Agent and the Lenders have executed
this Amendment as of the date first above written.

                                 WABAN INC.


                                 By:      /s/ E. J. Weisberger         
                                    -----------------------------------
                                          Senior Vice President
                                 Title:   Chief Financial Officer      
                                       --------------------------------

                                 THE FIRST NATIONAL BANK OF CHICAGO,
                                 individually and as Agent


                                 By:      /s/ Christina Zautcke        
                                    -----------------------------------
                                 Title:   Vice President               
                                       --------------------------------

                                 THE FIRST NATIONAL BANK OF BOSTON,
                                 Individually and as Co-Agent


                                 By:      /s/ Melanie D. Mace           
                                    -----------------------------------
                                 Title:   Vice President               
                                       --------------------------------


                                 FLEET NATIONAL BANK (as successor by
                                 merger to Shawmut Bank, N.A. and
                                 Fleet Bank of Massachusetts,
                                 N.A.), Individually and as Co-Agent


                                 By:      /s/ Gerald G. Sheehan        
                                    -----------------------------------

                                 Title:   Assistant Vice President     
                                       --------------------------------

<PAGE>
                                 WELLS FARGO BANK, NATIONAL
                                 ASSOCIATION,
                                 Individually and as Co-Agent


                                 By:      /s/ Peter G. Olson           
                                    -----------------------------------

                                 Title:   Senior Vice President        
                                       --------------------------------


                                 FIRST UNION NATIONAL BANK OF NORTH
                                 CAROLINA


                                 By:      /s/ Mark M. Harden           
                                    -----------------------------------

                                 Title:   Vice President               
                                       --------------------------------


                                 LTCB TRUST COMPANY


                                 By:     /s/ Theodore R. Koerner II    
                                    -----------------------------------

                                 Title: Senior Vice President         
                                       --------------------------------


                                 PNC BANK, NATIONAL ASSOCIATION


                                 By:      /s/ Kwan L. Grays            
                                    -----------------------------------

                                 Title:   Assistant Vice President      
                                       --------------------------------




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