AGCO CORP /DE
10-Q, 1997-11-14
FARM MACHINERY & EQUIPMENT
Previous: LATIN AMERICAN CASINOS INC, 10QSB, 1997-11-14
Next: PAINEWEBBER PREFERRED YIELD FUND 2 LP, 10-Q, 1997-11-14




- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 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 September 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
                               ---------------------     ----------------------

                         Commission file number 1-12930
                                                -------

                               -----------------

                                AGCO CORPORATION
             (Exact name of registrant as specified in its charter)

        Delaware                                   58-1960019
(State of incorporation)                (I.R.S. Employer Identification No.)

                            4830 River Green Parkway
                              Duluth, Georgia 30096
                         (Address of principal executive
                           offices including zip code)

       Registrant's telephone number, including area code: (770) 813-9200

                             -----------------

     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 practicable date.

     Common stock par value $.01 per share: 62,906,921 shares outstanding as of
September 30, 1997.
- --------------------------------------------------------------------------------
<PAGE>
                        AGCO CORPORATION AND SUBSIDIARIES

                                      INDEX
<TABLE>
                                                                                                           Page
                                                                                                         Numbers
                                                                                                        -----------
<CAPTION>
<S>                                                                                                     <C>

      PART I.  FINANCIAL INFORMATION:

               Item 1.  Financial Statements

                        Condensed Consolidated Balance
                        Sheets - September 30, 1997 and December 31, 1996 . . . . . . . . . . . . . . . . . .3

                        Condensed Consolidated Statements
                        of Income for the Three Months
                        Ended September 30, 1997 and 1996 . . . . . . . . . . . . . . . . . . . . . . . . . .4

                        Condensed Consolidated Statements
                        of Income for the Nine Months
                        Ended September 30, 1997 and 1996 . . . . . . . . . . . . . . . . . . . . . . . . . .5

                        Condensed Consolidated Statements
                        of Cash Flows for the Nine Months
                        Ended September 30, 1997 and 1996 . . . . . . . . . . . . . . . . . . . . . . . . . .6

                        Notes to Condensed Consolidated
                        Financial Statements. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .7

              Item 2.   Management's Discussion and Analysis
                        of Financial Condition and Results
                        of Operations   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10


      PART II.  OTHER INFORMATION:

              Item 6.   Exhibits and Reports on Form 8-K . . . . . . . . . . . . . . . . . . . . . . . . . .17

      SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .18

</TABLE>
                                        2

<PAGE>

Part I.  Financial Information
Item 1.  Financial Statements

                        AGCO CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (dollars in thousands)
<TABLE>
<CAPTION>
<S>                                                                              <C>                  <C>

                                                                                   September 30,         December 31,
                                                                                       1997                  1996
                                                                                 ------------------   -------------------
    ASSETS:                                                                         (Unaudited)
    Current Assets:
       Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . $          43,262     $         41,707
       Accounts and notes receivable, net of allowances. . . . . . . . . . . . .         1,025,440              856,985
       Receivables from affiliates . . . . . . . . . . . . . . . . . . . . . . .            12,676               12,486
       Inventories, net  . . . . . . . . . . . . . . . . . . . . . . . . . . . .           643,019              473,844
       Other current assets. . . . . . . . . . . . . . . . . . . . . . . . . . .            72,528               81,440
                                                                                 ------------------   -------------------
       Total current assets . . . . . . . . . . . . . . . . . . . . . . . . . .          1,796,925            1,466,462

    Property, plant and equipment, net . . . . . . . . . . . . . . . . . . . . .           321,299              292,437
    Investments in affiliates. . . . . . . . . . . . . . . . . . . . . . . . . .            83,939               80,501
    Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            73,409               71,488
    Intangible assets, net . . . . . . . . . . . . . . . . . . . . . . . . . . .           410,136              205,643
                                                                                 ------------------   -------------------
       Total assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $       2,685,708     $      2,116,531
                                                                                 ==================   ===================

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Current Liabilities:
       Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . $         331,454     $        361,512
       Payables to affiliates. . . . . . . . . . . . . . . . . . . . . . . . . .            14,764               14,567
       Accrued expenses. . . . . . . . . . . . . . . . . . . . . . . . . . . . .           397,791              316,958
       Other current liabilities . . . . . . . . . . . . . . . . . . . . . . . .            17,173               22,951
                                                                                 ------------------   -------------------
        Total current liabilities  . . . . . . . . . . . . . . . . . . . . . . .           761,182              715,988
                                                                                 ------------------   -------------------
    Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           864,442              567,055
    Postretirement health care benefits. . . . . . . . . . . . . . . . . . . . .            24,845               24,445
    Other noncurrent liabilities . . . . . . . . . . . . . . . . . . . . . . . .            47,594               34,378
                                                                                 ------------------   -------------------
        Total liabilities. . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,698,063            1,341,866
    Stockholders' Equity:
       Common stock; $0.01 par value, 150,000,000 shares authorized,  62,906,921
       and 57,260,151 shares issued and outstanding at September 30, 1997 and
       December 31, 1996, respectively . . . . . . . . . . . . . . . . . . . . .               629                  573
       Additional paid-in capital. . . . . . . . . . . . . . . . . . . . . . . .           514,799              360,119
       Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . .           528,250              411,422
       Unearned compensation . . . . . . . . . . . . . . . . . . . . . . . . . .           (22,451)             (17,779)
       Cumulative translation adjustment . . . . . . . . . . . . . . . . . . . .           (33,582)              20,330
                                                                                 ------------------   -------------------
        Total stockholders' equity . . . . . . . . . . . . . . . . . . . . . . .           987,645              774,665
                                                                                 ------------------   -------------------
        Total liabilities and stockholders' equity . . . . . . . . . . . . . . . $       2,685,708    $       2,116,531
                                                                                 ==================   ===================
</TABLE>

See accompanying notes to condensed consolidated financial statements.

                                        3
<PAGE>

                        AGCO CORPORATION AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
               (unaudited and in thousands, except per share data)
<TABLE>
<CAPTION>
<S>                                                                             <C>                        <C>
                                                                                    Three Months Ended September 30,
                                                                                ---------------------------------------
                                                                                     1997                    1996
                                                                                --------------           ------------
Revenues:
     Net sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$     759,505            $   588,859
                                                                                --------------           ------------

Costs and Expenses:
     Cost of goods sold . . . . . . . . . . . . . . . . . . . . . . . . . . . .       590,003                465,319
     Selling, general and administrative expenses . . . . . . . . . . . . . . .        70,009                 56,222
     Engineering expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . .       12,181                  7,089
     Interest expense, net . . . . . . . . . . . . . . . . . . . . . . . . . . .       13,517                 10,571
     Other expense, net  . . . . . . . . . . . . . . . . . . . . . . . . . . . .        4,402                  4,337
     Nonrecurring expenses . . . . . . . . . . . . . . . . . . . . . . . . . . .        4,853                  6,161
                                                                                --------------           ------------
                                                                                      694,965                549,699
                                                                                --------------           ------------
Income before income taxes and equity in net earnings of affiliates . . . . . .        64,540                 39,160
Provision for income taxes. . . . . . . . . . . . . . . . . . . . . . . . . . .        23,322                 13,305
                                                                                --------------           ------------
Income before equity in net earnings of affiliates . . . . . . . . . . . . . . .       41,218                 25,855
Equity in net earnings of affiliates . . . . . . . . . . . . . . . . . . . . . .        2,964                  5,444
                                                                                --------------           ------------
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$      44,182            $    31,299
                                                                                ==============           ============
Net income per common share:
     Primary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $        0.70            $      0.54
                                                                                ==============           ============
     Fully diluted. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $        0.70            $      0.54
                                                                                ==============           ============

Weighted average number of common and common equivalent shares outstanding:
     Primary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       63,291                 57,572
                                                                                ==============           ============
     Fully diluted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       63,291                 57,598
                                                                                ==============           ============

Dividends declared per common share . . . . . . . . . . . . . . . . . . . . . . $        0.01            $      0.01
                                                                                ==============           ============
</TABLE>
     See accompanying notes to condensed consolidated financial statements.

                                        4

<PAGE>
                        AGCO CORPORATION AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
               (unaudited and in thousands, except per share data)
<TABLE>
<CAPTION>
<S>                                                                             <C>                      <C>
                                                                                    Nine Months Ended September 30,
                                                                                ---------------------------------------
                                                                                      1997                     1996
                                                                                --------------           --------------
Revenues:
     Net sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$   2,335,766            $   1,627,424
                                                                                --------------           --------------

Costs and Expenses:
     Cost of goods sold  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    1,856,143                1,294,350
     Selling, general and administrative expenses  . . . . . . . . . . . . . . .      199,189                  151,114
     Engineering expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . .       39,502                   20,805
     Interest expense, net . . . . . . . . . . . . . . . . . . . . . . . . . . .       40,736                   23,718
     Other expense, net  . . . . . . . . . . . . . . . . . . . . . . . . . . . .       13,352                    8,005
     Nonrecurring expenses . . . . . . . . . . . . . . . . . . . . . . . . . . .       12,659                   12,878
                                                                                --------------           --------------
                                                                                    2,161,581                1,510,870
                                                                                --------------           --------------
Income before income taxes, equity in net earnings of
     affiliates and extraordinary loss . . . . . . . . . . . . . . . . . . . . .      174,185                  116,554
Provision for income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . .       62,133                   40,488
                                                                                --------------           --------------
Income before equity in net earnings of affiliates and
     extraordinary loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . .      112,052                   76,066
Equity in net earnings of affiliates . . . . . . . . . . . . . . . . . . . . . .        8,684                   13,336
                                                                                --------------           --------------
Income before extraordinary loss . . . . . . . . . . . . . . . . . . . . . . . .      120,736                   89,402
Extraordinary loss, net of taxes . . . . . . . . . . . . . . . . . . . . . . . .       (2,080)                  (3,503)
                                                                                --------------           --------------
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$     118,656            $      85,899
                                                                                ==============           ==============

Net income per common share:
     Primary:
       Income before extraordinary loss. . . . . . . . . . . . . . . . . . . . .$        1.95            $        1.64
       Extraordinary loss  . . . . . . . . . . . . . . . . . . . . . . . . . . .        (0.03)                   (0.06)
                                                                                --------------           --------------
       Net income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$        1.92            $        1.58
                                                                                ==============           ==============
     Fully diluted:
       Income before extraordinary loss. . . . . . . . . . . . . . . . . . . . .$        1.95            $        1.57
       Extraordinary loss  . . . . . . . . . . . . . . . . . . . . . . . . . . .        (0.03)                   (0.06)
                                                                                --------------           --------------
       Net income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$        1.92            $        1.51
                                                                                ==============           ==============

Weighted average number of common and common equivalent shares outstanding:
     Primary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       61,746                   54,374
                                                                                ==============           ==============
     Fully diluted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       61,780                   57,341
                                                                                ==============           ==============

Dividends declared per common share  . . . . . . . . . . . . . . . . . . . . . .$        0.03            $        0.03
                                                                                ==============           ==============
</TABLE>

     See accompanying notes to condensed consolidated financial statements.


                                        5
<PAGE>
                        AGCO CORPORATION AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (unaudited and in thousands)
<TABLE>
<CAPTION>
<S>                                                                             <C>                 <C>
                                                                                  Nine Months Ended September 30,
                                                                                --------------------------------------
                                                                                     1997                 1996
                                                                                ----------------    ------------------
Cash flows from operating activities:
        Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$       118,656     $          85,899
                                                                                -----------------    ------------------
        Adjustments  to reconcile  net income to net cash (used for) provided by
        operating activities:
          Extraordinary loss, net of taxes. . . . . . . . . . . . . . . . . . .           2,080                 3,503
          Depreciation and amortization. . . . . . . . . . . . . . . . . . . . .         36,878                20,398
          Equity in net earnings of affiliates, net of cash received . . . . . .         (8,684)              (13,336)
          Deferred income tax provision  . . . . . . . . . . . . . . . . . . . .         11,730                14,593
          Amortization of intangibles. . . . . . . . . . . . . . . . . . . . . .          9,469                 3,833
          Amortization of unearned compensation  . . . . . . . . . . . . . . . .          8,092                11,981
          Changes in  operating  assets and  liabilities,  net of  effects  from
              purchase of businesses:
             Accounts and notes receivable, net. . . . . . . . . . . . . . . . .       (126,691)               (1,674)
             Inventories, net. . . . . . . . . . . . . . . . . . . . . . . . . .       (123,195)              (72,905)
             Other current and noncurrent assets . . . . . . . . . . . . . . . .          3,449               (10,326)
             Accounts payable  . . . . . . . . . . . . . . . . . . . . . . . . .        (19,663)              (42,759)
             Accrued expenses. . . . . . . . . . . . . . . . . . . . . . . . . .         15,594                24,682
             Other current and noncurrent liabilities  . . . . . . . . . . . . .        (11,410)                  661
                                                                                ----------------    ------------------
              Total adjustments . . . . . .  . . . . . . . . . . . . . . . . . .       (202,351)              (61,349)
                                                                                ----------------    ------------------
              Net cash (used for) provided by operating activities . . . . . . .        (83,695)               24,550
                                                                                ----------------    ------------------
Cash flows from investing activities:
        Purchase of businesses, net of cash acquired . . . . . . . . . . . . . .       (267,707)             (287,426)
        Purchase of property, plant and equipment  . . . . . . . . . . . . . . .        (37,304)              (26,484)
        Proceeds from disposition of affiliates  . . . . . . . . . . . . . . . .              -                 1,181
                                                                                ----------------    ------------------
             Net cash used for investing activities . . . . . . . . . . . . . .        (305,011)             (312,729)
                                                                                ----------------    ------------------
Cash flows from financing activities:
        Proceeds from long-term debt, net  . . . . . . . . . . . . . . . . . . .        256,827               305,918
        Payment of debt issuance costs . . . . . . . . . . . . . . . . . . . . .         (3,503)              (10,590)
        Proceeds from issuance of common stock. . . . . .  . . . . . . . . . . .        141,972                 1,680
        Dividends paid on common stock . . . . . . . . . . . . . . . . . . . . .         (1,827)               (1,599)
                                                                                ----------------    ------------------
              Net cash provided by financing activities  . . . . . . . . . . . .        393,469               295,409
                                                                                ----------------    ------------------
Effect of exchange rate changes on cash and cash equivalents . . . . . . . . . .         (3,208)                 (494)
Increase  in cash and cash equivalents . . . . . . . . . . . . . . . . . . . . .          1,555                 6,736
Cash and cash equivalents, beginning of period . . . . . . . . . . . . . . . . .         41,707                20,023
                                                                                ----------------    ------------------
Cash and cash equivalents, end of period . . . . . . . . . . . . . . . . . . . .$        43,262     $          26,759
                                                                                ================    ==================
</TABLE>
     See accompanying notes to condensed consolidated financial statements.

                                       6
<PAGE>
                        AGCO CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)

1.       BASIS OF PRESENTATION

         The condensed consolidated financial statements of AGCO Corporation and
subsidiaries (the "Company" or "AGCO") included herein have been prepared by the
Company  pursuant to the rules and  regulations  of the  Securities and Exchange
Commission.  In the opinion of management,  the accompanying unaudited condensed
consolidated financial statements reflect all adjustments, which are of a normal
recurring nature, to present fairly the Company's financial position, results of
operations  and cash  flows at the dates and for the  periods  presented.  These
condensed  consolidated  financial statements should be read in conjunction with
the Company's  audited  financial  statements and notes thereto  included in the
Company's  Annual  Report on Form 10-K for the year  ended  December  31,  1996.
Interim  results of operations are not  necessarily  indicative of results to be
expected for the fiscal year.

         Effective  November  1,  1996,  the  Company  sold  a 51%  interest  in
Agricredit  Acceptance  Company  ("Agricredit"),  the Company's  retail  finance
subsidiary in North America.  Accordingly,  the Company's condensed consolidated
financial  statements as of September 30, 1997 and December 31, 1996 and for the
three and nine months ended  September  30, 1997 and 1996 reflect  Agricredit on
the equity method of accounting for the periods presented.

2.       ACQUISITIONS

         Effective January 1, 1997, the Company acquired the operations of Xaver
Fendt  GmbH  &  Co.  KG  ("Fendt")  for   approximately   $283.5   million  plus
approximately  $38.0  million  of  assumed  working  capital  debt  (the  "Fendt
Acquisition").  The Fendt  Acquisition  was  financed  by  borrowings  under the
Company's  January 1997 Credit Facility (Note 4). The  transaction  consisted of
the  purchase  of the  outstanding  stock of Fendt  and its  interests  in other
subsidiaries.  Fendt's primary  business is the manufacture and  distribution of
tractors through a network of independent agricultural cooperatives, dealers and
distributors in Germany and throughout Europe and Australia.

3.       CHARGES FOR NONRECURRING EXPENSES

         The results of operations  included a charge for nonrecurring  expenses
of $4.9  million,  or $0.05 per common share on a fully diluted  basis,  for the
three months ended  September  30, 1997 and $12.7  million,  or $0.13 per common
share on a fully diluted  basis,  for the nine months ended  September 30, 1997.
The  nonrecurring  charge for the three and nine months ended September 30, 1997
included   $1.7  million  and  $9.5  million,   respectively,   related  to  the
restructuring of the Company's European operations,  acquired in the acquisition
of Massey Ferguson (the "Massey  Acquisition")  in June 1994 and the integration
of the operations of Deutz Argentina S.A. ("Deutz  Argentina") and Fendt,  which
were acquired in December 1996 and January 1997, respectively.  The nonrecurring
charges  consisted  primarily  of  employee  related  costs.  In  addition,  the
nonrecurring  charge for the three and nine  months  ended  September  30,  1997
included $3.2 million related to executive severance costs.

                                       7
<PAGE>

     The results of operations for the three and nine months ended September 30,
1996 included a charge for nonrecurring  expenses of $6.2 million,  or $0.07 per
common share on a fully diluted basis,  and $12.9  million,  or $0.15 per common
share  on  a  fully  diluted  basis,  respectively,  primarily  related  to  the
restructuring  of the  Company's  European  operations  acquired  in the  Massey
Acquisition  in  June  1994  and  the  integration  and   restructuring  of  the
agricultural and industrial  equipment business of Iochpe-Maxion S.A. in Brazil,
acquired in June 1996 (the "Maxion Acquisition").

4.       LONG-TERM DEBT

     Long-term  debt  consisted  of the  following  at  September  30,  1997 and
December 31, 1996 (in thousands):
<TABLE>
<CAPTION>
<S>                                                                     <C>                      <C>

                                                                           September 30,            December 31,
                                                                                1997                    1996
                                                                        ---------------------    --------------------
Revolving credit facility . . . . . . . . . . . . . . . . . . . . . . .     $        595,687         $       317,439
Senior subordinated notes . . . . . . . . . . . . . . . . . . . . . . .              248,069                 247,957
Other long-term debt  . . . . . . . . . . . . . . . . . . . . . . . . .               20,686                   1,659
                                                                        ---------------------    --------------------
                                                                            $        864,442         $       567,055
                                                                        =====================    ====================
</TABLE>

         On January 14, 1997, the Company replaced its $650.0 million  unsecured
credit  facility (the "March 1996 Credit  Facility")  with a new credit facility
(the "January 1997 Credit Facility"), which allowed for borrowings of up to $1.2
billion.  In March 1997,  the  lending  commitment  for the January  1997 Credit
Facility was reduced by $141.2  million  which  represented  the proceeds to the
Company, net of underwriting discounts, from the Company's common stock offering
(Note 5). Lending commitments under the January 1997 Credit Facility reduce from
the current  commitment of $1.1 billion as of September 30, 1997 to $1.0 billion
on January 1, 1999.  In  addition,  borrowings  under the  January  1997  Credit
Facility may not exceed the sum of 90% of eligible  accounts  receivable and 60%
of eligible inventory.  As of September 30, 1997,  approximately  $595.7 million
was outstanding under the January 1997 Credit Facility and available  borrowings
were approximately $458.8 million.

5.       COMMON STOCK OFFERING

         In March 1997, the Company  completed a public  offering of 5.2 million
shares of its common  stock (the  "Offering").  The net  proceeds to the Company
from  the  Offering  were  approximately  $140.7  million,  after  deduction  of
underwriting  discounts and commissions and other expenses. The Company used the
proceeds  from the  Offering to reduce a portion of the  borrowings  outstanding
under the January 1997 Credit Facility.

6.       EXTRAORDINARY LOSS

         During the first  quarter of 1997,  as part of the  refinancing  of the
March 1996 Credit  Facility with the January 1997 Credit  Facility,  the Company
recorded an  extraordinary  loss of $2.1 million,  net of taxes of $1.4 million,
for the  write-off of  unamortized  debt costs  related to the March 1996 Credit
Facility.  During the first quarter of 1996, as part of the  refinancing  of the
Company's  $550.0  million  secured  revolving  credit  facility (the "June 1994
Credit  Facility") with the March 1996 Credit Facility,  the Company recorded an
extraordinary  loss of $3.5  million,  net of  taxes  of $2.2  million,  for the
write-off of unamortized debt costs related to the June 1994 Credit Facility.

                                       8
<PAGE>
7.       NET INCOME PER COMMON SHARE

         Primary net income per common  share is computed by dividing net income
by  the  weighted  average  number  of  common  and  common   equivalent  shares
outstanding during each period. Common equivalent shares include shares issuable
upon the assumed exercise of outstanding stock options. Fully diluted net income
per common share  assumes the  elimination  of interest  expense,  net of taxes,
related to the Company's 6 1/2% convertible  subordinated  debentures which were
converted into common stock in June 1996.

8.       INVENTORIES

         Inventories consist primarily of farm tractors,  combines,  implements,
hay and forage  equipment  and service parts and are valued at the lower of cost
or market.  Cost is determined  on a first-in,  first-out  basis.  Market is net
realizable  value for finished goods and repair and replacement  parts. For work
in process, production parts and raw materials, market is replacement cost.

     Inventory  balances at  September  30, 1997 and  December  31, 1996 were as
follows (in thousands):
<TABLE>
<CAPTION>
<S>                                                                   <C>                  <C>
                                                                        September 30,        December 31,
                                                                            1997                 1996
                                                                      ------------------  -------------------

Finished goods. . . . . . . . . . . . . . . . . . . . . . . . . . . .   $       274,810         $    171,105
Repair and replacement parts. . . . . . . . . . . . . . . . . . . . .           248,720              222,601
Work in process, production parts and raw materials . . . . . . . . .           202,702              134,734
                                                                      ------------------  -------------------
Gross inventories . . . . . . . . . . . . . . . . . . . . . . . . . .           726,232              528,440
Allowance for surplus and obsolete inventories. . . . . . . . . . . .           (83,213)             (54,596)
                                                                      ------------------  -------------------
Inventories, net  . . . . . . . . . . . . . . . . . . . . . . . . . .   $       643,019         $    473,844
                                                                      ==================  ===================
</TABLE>

9.       ACCOUNTING CHANGE

         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement  No. 128  ("SFAS  128"),  "Earnings  per Share"  which  specifies  the
computation,  presentation  and disclosure  requirements for earnings per share.
The Company will be required to adopt this new  statement in the fourth  quarter
of 1997 and all prior period earnings per share data will be restated to conform
with the  provisions  of SFAS 128.  Based on a  preliminary  evaluation  of this
statement's  requirements,  the  Company  does not expect the per share  amounts
reported  under SFAS 128 to be materially  different  than those  calculated and
presented under Accounting Principles Board Opinion No. 15.

                                       9
<PAGE>

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS

GENERAL

         The  Company's  operations  are subject to the  cyclical  nature of the
agricultural  industry.  Sales of the Company's  equipment have been affected by
changes in net cash farm  income,  farm land  values,  weather  conditions,  the
demand  for  agricultural  commodities  and  general  economic  conditions.  The
Company's  operations  are  expected  to be  subject to such  conditions  in the
future.  Sales are recorded by the Company when equipment and replacement  parts
are shipped by the Company to its  independent  dealers,  distributors  or other
customers.  To the extent possible, the Company attempts to ship products to its
dealers  and  distributors  on a level basis  throughout  the year to reduce the
effect of seasonal demands on its  manufacturing  operations and to minimize its
investment in inventory.  Retail sales by dealers to farmers are highly seasonal
and are a function of the timing of the planting and  harvesting  seasons.  As a
result, the Company's net sales and operating results have historically been the
lowest in the first quarter and have increased in subsequent quarters.

         Effective January 1, 1997, the Company acquired the operations of Xaver
Fendt GmbH & Co. KG  ("Fendt"),  a  manufacturer  and  distributor  of tractors,
primarily in Germany and throughout Europe (the "Fendt Acquisition").  The Fendt
Acquisition  added a new line of tractors to the Company's product offerings and
expanded the  Company's  market  presence in Germany and  throughout  Europe and
Australia.  See Note 2 of the  Notes  to the  Condensed  Consolidated  Financial
Statements for further discussion.

RESULTS OF OPERATIONS

         NET INCOME

     The  Company  recorded  net income  for the third  quarter of 1997 of $44.2
million  compared to $31.3 million for the third quarter of 1996. Net income per
common share on a fully  diluted basis was $0.70 and $0.54 for the third quarter
of 1997 and 1996,  respectively.  Net income for the nine months ended September
30, 1997 was $118.7 million compared to $85.9 million for the same period in the
prior year.  Net income per common share on a fully  diluted basis was $1.92 and
$1.51 for the nine months ended September 30, 1997 and 1996,  respectively.  Net
income  for the  three  and  nine  months  ended  September  30,  1997  included
nonrecurring  expenses of $4.9  million,  or $0.05 per share on a fully  diluted
basis,  and  $12.7  million,  or  $0.13  per  share  on a fully  diluted  basis,
respectively, related to the restructuring of the Company's European operations,
acquired in the Massey  Acquisition in June 1994,  the  integration of the Deutz
Argentina  and Fendt  operations,  acquired in December  1996 and January  1997,
respectively,  and  executive  severance  costs (see  "Charges for  Nonrecurring
Expenses"). In addition, net income for the nine months ended September 30, 1997
included an extraordinary  after-tax charge of $2.1 million,  or $0.03 per share
on a fully diluted basis, for the write-off of unamortized debt costs related to
the  refinancing of the Company's March 1996 Credit Facility (see "Liquidity and
Capital  Resources").  Net income for the three and nine months ended  September
30, 1996 included nonrecurring expenses of $6.2 million, or $0.07 per share on a
fully diluted basis,  and $12.9  million,  or $0.15 per share on a fully diluted
basis,  respectively,  related to the  restructuring  of the Company's  European
operations (see "Charges for Nonrecurring  Expenses").  In addition,  net income
for the nine months ended September 30, 1996 included an extraordinary after-tax
charge of $3.5  million,  or $0.06 per share on a fully diluted  basis,  for the

                                       10
<PAGE>
write-off of unamortized  debt costs related to the refinancing of the June 1994
Credit Facility (see Note 6 of the Notes to the Condensed Consolidated Financial
Statements).  The Company's  improved  results in 1997  primarily  reflected the
positive impact of the Fendt Acquisition  completed in January 1997 and improved
operating  margins,  particularly  in the Company's  South American  operations,
partially offset by the translation  effect of the strengthening  dollar against
most European currencies.

         RETAIL SALES

         In the  United  States  and  Canada,  industry  unit  retail  sales  of
tractors,  combines  and hay and  forage  equipment  for the nine  months  ended
September 30, 1997 increased approximately 13%, 12% and 11%, respectively,  over
the same period in 1996. The Company believes general market conditions continue
to be positive due to favorable  economic  conditions  relating to high net cash
farm incomes,  stable  commodity  prices,  strong domestic and export demand and
direct government  payments under the U.S. farm bill.  Company unit retail sales
of tractors in the United States and Canada  experienced an increase of 1.3% for
the first nine months of 1997 compared to 1996. The Company's  retail sales were
negatively  impacted in 1997 by a change in the timing of the  year-end  for the
Massey  Ferguson  annual  volume  bonus  program from January to December and by
competitor discounting which the Company chose not to match. Company unit retail
sales  of  combines  and hay and  forage  equipment  increased  4.4%  and  5.4%,
respectively, for the first nine months of 1997 compared to the prior year.

         In Western  Europe,  industry  unit retail sales of tractors  decreased
approximately  2% for the nine months ended  September  30, 1997 compared to the
same period in the prior year  primarily due to decreases in retail sales in the
U.K. and France,  partially a result of farm  consolidation  and the  relatively
strong  retail  sales of tractors  during the same period in 1996.  Company unit
retail sales of tractors in Western Europe decreased approximately 2%, including
sales of Fendt tractors in both periods.  Company unit retail sales increases in
Spain,  Scandinavia,  Germany  and Italy were  offset by  declines in most other
Western  European  markets.  Industry  unit  retail  sales of  tractors in South
America  increased  approximately  29% over the prior year.  This  increase  was
primarily in Brazil due to increasingly  favorable economic conditions resulting
from strong commodity prices, improved farm debt and financing terms and the low
sales  volumes  experienced  in the first half of 1996 during the  suspension of
Brazilian  Central Bank loan programs.  Company retail unit sales of tractors in
South  America  increased  21%  and  were  negatively   impacted  by  competitor
discounting  which  the  Company  chose  not to  match.  In other  international
markets,  Company  retail unit sales of  tractors  increased  approximately  6%,
consistent with the industry.

         REVENUES

         Net  sales  for  the  third  quarter  of  1997  were  $759.5   million,
representing  an increase of 29.0% over net sales of $588.9 million for the same
period in 1996.  Net sales for the nine  months  ended  September  30, 1997 were
$2,335.8  million,  representing an increase of 43.5% over net sales of $1,627.4
million for the same period in 1996.  The increase in net sales for both periods
was primarily  the result of the Company's  recent  acquisitions;  however,  net
sales were negatively  impacted by the translation  effect of the  strengthening
dollar against most European currencies. Net sales for the three and nine months
ended  September  30, 1997 were  approximately  $60  million  and $126  million,
respectively, lower than they would have been at 1996 foreign exchange rates. In
Western  Europe,  net sales  increased  $101.5  million,  or 46.0%,  and  $434.1
million,  or 63.2%,  for the three and nine months  ended  September  30,  1997,
respectively,  compared to the same periods in 1996 primarily resulting from the

                                       11
<PAGE>
Fendt  Acquisition,  which was acquired  effective January 1, 1997. Net sales in
South America  increased $38.6 million and $189.0 million for the three and nine
months ended September 30, 1997,  respectively,  primarily related to the impact
of acquired operations in Brazil and Argentina, which were acquired in June 1996
and December 1996,  respectively.  In the remaining  international  markets, net
sales  increased $2.2 million,  or 2.2%, and $50.1 million,  or 19.7%,  over the
three and nine months ended September 30, 1996, respectively,  primarily related
to increased  sales in Eastern  Europe and the Middle  East.  Net sales in North
America increased $28.3 million, or 12.9%, and $35.2, or 5.6%, for the three and
nine months ended  September  30, 1997,  respectively.  For the third quarter of
1997,  the  Company's  increased  sales in North  America were  primarily due to
strong sales of combines and hay tools.  For the nine months ended September 30,
1997, the Company experienced strong sales of combines and implements  partially
offset by  planned  decreases  in certain  product  lines to reduce the level of
dealer inventories.

         COSTS AND EXPENSES

         Cost of goods sold for the third  quarter  of 1997 was  $590.0  million
(77.7% of net sales)  compared  to $465.3  million  (79.0% of net sales) for the
same period in 1996. Gross profit, defined as net sales less cost of goods sold,
was $169.5  million  (22.3% of net sales) for the third quarter of 1997 compared
to $123.5  million  (21.0% of net sales) for the same  period in the prior year.
Gross margins were favorably impacted by cost reduction efforts, particularly in
the Company's South American operations, and favorable product mix. For the nine
months ended September 30, 1997, cost of goods sold was $1,856.1  million (79.5%
of net sales)  compared  to $1,294.4  million  (79.5% of net sales) for the same
period in 1996.  Gross profit for the nine months ended  September  30, 1997 was
$479.6  million  (20.5% of net sales)  compared to $333.1  million (20.5% of net
sales) for the same period in 1996.  Gross  margins were  favorably  impacted by
gross margin  improvements due to cost reduction  efforts offset by the negative
effect of foreign  exchange  related to the Company's  products sourced from the
U.K. resulting from the strength of the British pound.

         Selling,  general and administrative  expenses for the third quarter of
1997 were $70.0 million  (9.2% of net sales)  compared to $56.2 million (9.5% of
net sales) for the same period in 1996. For the nine months ended  September 30,
1997, selling,  general and administrative expenses were $199.2 million (8.5% of
net sales) compared to $151.1 million (9.3% of net sales) for the same period in
1996.  For both  periods,  the decrease in selling,  general and  administrative
expenses as a percentage  of net sales  compared to the prior year was primarily
due to a decrease in the  amortization  of stock-based  compensation  expense of
$2.8 million and $5.5 million for the three and nine months ended  September 30,
1997, respectively, compared to the same periods in the prior year.

         Engineering  expenses  were $12.2  million  (1.6% of net sales) for the
third  quarter of 1997 compared to $7.1 million (1.2% of net sales) for the same
period in 1996.  Engineering  expenses for the nine months ended  September  30,
1997 were $39.5 million  (1.7% of net sales)  compared to $20.8 million (1.3% of
net  sales) for the same  period in 1996.  For both  periods,  the  increase  in
engineering  expenses as a  percentage  of net sales  compared to the prior year
primarily   related  to  engineering   expenses  in  the  newly  acquired  Fendt
operations.

                                       12
<PAGE>
         Interest  expense,  net was $13.5 million for the third quarter of 1997
compared to $10.6  million  for the same  period in the prior  year.  The higher
interest expense,  net primarily resulted from additional  borrowings related to
the  acquisitions of Deutz  Argentina and Fendt,  completed in December 1996 and
January  1997,  respectively.  Interest  expense,  net for the nine months ended
September 30, 1997 increased from $23.7 million to $40.7 million compared to the
same  period  in  1996  due to  additional  borrowings  related  to  the  Maxion
Acquisition in Brazil,  completed in June 1996, in addition to the  acquisitions
of Deutz Argentina and Fendt.

         Other  expense,  net was $4.4  million  for the third  quarter  of 1997
compared to $4.3 million for the same period in 1996. The Company experienced an
increase in other expense, net relating to increased amortization of intangibles
relating to the  acquisitions  of Deutz  Argentina  and Fendt  offset by foreign
exchange gains in the Company's European  operations.  For the nine months ended
September  30,  1997,  other  expense,  net was $13.4  million  compared to $8.0
million for the same period in the prior year.  The  increase in other  expense,
net compared to the prior year was  primarily due to increased  amortization  of
intangibles related to the Maxion, Deutz Argentina and Fendt Acquisitions.

         Nonrecurring expenses were $4.9 million and $12.7 million for the three
and nine months ended September 30, 1997,  respectively.  For the three and nine
months ended  September  30, 1996,  nonrecurring  expenses were $6.2 million and
$12.9 million, respectively. The nonrecurring charge recorded in 1997 related to
the restructuring of the Company's European  operations,  acquired in the Massey
Acquisition  in June 1994,  the  integration  of the Deutz  Argentina  and Fendt
operations,  acquired  in  December  1996 and January  1997,  respectively,  and
executive  severance costs.  The nonrecurring  charge recorded in 1996 primarily
related to costs  associated with the  restructuring  of the Company's  European
operations and the  integration  and  restructuring  of the Company's  Brazilian
operations  acquired in the Maxion  Acquisition  in June 1996.  See "Charges for
Nonrecurring Expenses" for further discussion.

         The Company recorded an income tax provision of $23.3 million and $13.3
million  for the  third  quarter  of 1997 and 1996,  respectively.  For the nine
months ended  September  30, 1997 and 1996,  the Company  recorded an income tax
provision of $62.1 million and $40.5  million,  respectively.  For both periods,
the Company's income tax provision approximated statutory rates, although actual
income tax payments  remained at rates below  statutory rates resulting from the
utilization  of  net  operating  loss  carryforwards   acquired  in  the  Massey
Acquisition.

         Equity in net earnings of  unconsolidated  affiliates  was $3.0 million
and $5.4 million for the third quarter of 1997 and 1996, respectively. Equity in
net earnings of unconsolidated affiliates was $8.7 million and $13.3 million for
the first  nine  months of 1997 and 1996,  respectively.  The  decrease  in 1997
compared to the prior year for both periods  primarily  relates to a decrease in
net income recognized related to Agricredit.  As a result of the Company selling
a 51% joint  venture  interest  in  Agricredit  in  November  1996,  the Company
recognized  only 49% of the net  income of the  North  American  retail  finance
company  during the three and nine months ended  September  30, 1997 compared to
100% for the same periods in 1996.

LIQUIDITY AND CAPITAL RESOURCES

         The Company's  financing  requirements are subject to variations due to
seasonal changes in inventory and dealer receivable levels. Internally generated
funds are  supplemented  when  necessary  from external  sources,  primarily the
Company's  revolving credit facility.  In January 1997, the Company replaced the
$650.0 million March 1996 Credit Facility with the new $1.2 billion January 1997
Credit Facility (see Note 4 of the Notes to the Condensed Consolidated Financial
Statements). The January 1997 Credit Facility is the Company's primary source of

                                       13
<PAGE>
financing and provides  increased  borrowing capacity over the March 1996 Credit
Facility.  In March 1997,  the lending  commitment  for the January  1997 Credit
Facility was reduced by $141.2  million  which  represented  the proceeds to the
Company, net of underwriting discounts, from the Company's common stock offering
(see Note 5 of the Notes to the Condensed  Consolidated  Financial  Statements).
Lending  commitments  under the  January  1997 Credit  Facility  reduce from the
current  commitment  of $1.1 billion as of September 30, 1997 to $1.0 billion on
January 1, 1999. In addition,  borrowings under the January 1997 Credit Facility
may  not  exceed  the  sum of 90% of  eligible  accounts  receivable  and 60% of
eligible inventory.  As receivables and inventories fluctuate,  borrowings under
the January 1997 Credit  Facility  fluctuate as well.  As of September 30, 1997,
approximately  $595.7  million was  outstanding  under the  January  1997 Credit
Facility and available borrowings were approximately $458.8 million.

         In March 1997, the Company  completed a public  offering of 5.2 million
shares of its common  stock (the  "Offering").  The net  proceeds to the Company
from  the  Offering  were  approximately  $140.7  million,  after  deduction  of
underwriting  discounts and commissions and other expenses. The Company used the
proceeds  from the  Offering to reduce a portion of the  borrowings  outstanding
under the January 1997 Credit Facility.

         The  Company's   working  capital   requirements  are  seasonal,   with
investments in working capital typically  building in the first half of the year
and then reducing in the second half of the year. As of September 30, 1997,  the
Company had $1,035.7 million of working  capital,  an increase of $285.2 million
over working  capital of $750.5 million as of December 31, 1996. The increase in
working  capital  was  primarily  due to working  capital  acquired in the Fendt
Acquisition  and normal seasonal  requirements,  particularly in receivables and
inventories.

         Operating  cash flow was an $83.7  million  use of cash  compared  to a
$24.6  million  source of cash for the nine months ended  September 30, 1997 and
1996,  respectively.  The increase in cash flow used for operating activities in
1997 compared to the prior year was  primarily  due to increases in  receivables
and  inventories.  The  increase  in  inventory  compared  to the prior year was
primarily the result of the recent introduction of new tractors sourced from the
Company's  U.K.  and France  production  facilities.  For the nine months  ended
September 30, 1996,  cash flow from  operations  was  favorably  impacted by the
collection  of unusually  high levels of  international  accounts  receivable at
December  31,  1995  which  were  collected  in  1996.  The  1995  international
receivables  were  unusually  high due to the timing of shipments of tractors in
Western  Europe which were delayed until the fourth  quarter of 1995 due to tire
supply shortages  resulting from a labor strike of a major supplier.  While this
impacted  the  Company's  cash flow at that time,  the Company  has  alternative
sources of supply and adequate borrowing availability should a similar situation
occur in the future.

         Capital  expenditures for the nine months ended September 30, 1997 were
$37.3 million compared to $26.5 million for the same period in 1996. The Company
anticipates that additional capital  expenditures for the remainder of 1997 will
range from  approximately  $30 million to $40 million and will primarily be used
to support the development and enhancement of new and existing products.

         In October 1997, the Company's  Board of Directors  declared a dividend
of $0.01  per  share  of  common  stock  for the  fourth  quarter  of 1997.  The
declaration  and payment of future  dividends will be at the sole  discretion of
the Board of Directors and will depend upon the Company's results of operations,
financial condition, cash requirements, future prospects, limitations imposed by
the  Company's  credit  facilities  and other  factors  deemed  relevant  by the
Company's Board of Directors.

                                       14
<PAGE>
         The Company  believes that available  borrowings under the January 1997
Credit  Facility,   available  cash  and  internally  generated  funds  will  be
sufficient to support its working capital, capital expenditures and debt service
requirements for the foreseeable future.

         The  Company  from time to time  reviews  and will  continue  to review
acquisition  and joint venture  opportunities  as well as changes in the capital
markets. If the Company were to consummate a significant acquisition or elect to
take advantage of favorable  opportunities in the capital  markets,  the Company
may supplement  availability or revise the terms under its credit  facilities or
complete public or private offerings of equity or debt securities.

CHARGES FOR NONRECURRING EXPENSES

         The Company  recorded $9.5 million of nonrecurring  expenses during the
nine  months  ended  September  30,  1997  related to the  restructuring  of the
Company's European  operations,  acquired in June 1994 as a result of the Massey
Acquisition  and the  integration of the operations of Deutz Argentina and Fendt
acquired in December  1996 and January  1997,  respectively,  (see Note 3 of the
Notes to the Condensed Consolidated Financial Statements).  The costs related to
the restructuring of the Company's European operations  primarily related to the
centralization of certain administrative  functions, and savings are expected to
result  primarily  in reduced  general and  administrative  expenses.  The costs
related to the integration of the Deutz Argentina and Fendt operations primarily
related to the  rationalization of manufacturing and  administrative  functions,
and savings are  expected to result  primarily in reduced cost of goods sold and
selling,  general and administrative expenses. In addition, the Company recorded
$3.2 million of nonrecurring expenses during the nine months ended September 30,
1997 related to executive severance costs.

         The  Company   expects  to  record  total   nonrecurring   expenses  of
approximately  $15.0  million  in 1997 and early 1998  related to the  Company's
restructuring  and  integration  plans.  While the  Company  believes  that cost
savings from its restructuring and integration plans can be attained,  there can
be no assurance that all objectives will be achieved.

         In the nine months  ended  September  30,  1996,  the Company  recorded
nonrecurring expenses of $12.9 million primarily related to the restructuring of
the Company's  European  operations and the integration and restructuring of the
Company's Brazilian  operations acquired in June 1996 in the Maxion Acquisition.
The costs  related to the  restructuring  of the Company's  European  operations
primarily   related   to  the   centralization   and   rationalization   of  its
administrative,  sales,  and  marketing  functions.  The  costs  related  to the
integration and restructuring of the Company's  Brazilian  operations  primarily
related  to the  rationalization  of  manufacturing,  sales  and  administrative
functions  designed to resize the  operations  to current  sales and  production
volumes.

FORWARD LOOKING STATEMENTS

         Certain information included in Management's Discussion and Analysis of
Financial  Condition  and  Results  of  Operations  constitute  forward  looking
statements  within the meaning of Section 21E of the Securities  Exchange Act of
1934.  Although the Company  believes  that the  expectations  reflected in such
forward looking statements are based upon reasonable assumptions, it can give no
assurance that its expectations  will be achieved.  Additionally,  the Company's

                                       15
<PAGE>

financial  results are  sensitive  to  movement  in  interest  rates and foreign
currencies, as well as general economic conditions,  pricing and product actions
taken by  competitors,  production  disruptions  and  changes in  environmental,
international trade and other laws which impact the way in which it conducts its
business.

                                       16
<PAGE>

PART II. OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

                  (a)      Exhibits

                           11.0 - Statement re:Computation of Per Share Earnings

                           27.0 - Financial  Data  Schedule  (electronic  filing
                                  purposes only).

                  (b)      Reports on Form 8-K

                           None

                                       17
<PAGE>

SIGNATURES

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



                                      AGCO CORPORATION
                                      Registrant



Date:    November 14, 1997           /s/ Chris E. Perkins
                                     -------------------------------------
                                     Chris E. Perkins
                                     Vice President and Chief Financial Officer




                                       18
<PAGE>




                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
<S>                                                                             <C>   
                                                                                Sequentially
Exhibit                                                                           Numbered
Number                           Description                                        Page

11.0              Statement re:  Computation of Per Share Earnings.

27.0              Financial Data Schedule (electronic filing purposes only).
</TABLE>









  
                                     19



                         AGCO CORPORATION AND SUBSIDIARIES
               STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS (1)
                      (in thousands, except per share data)

<TABLE>
<CAPTION>
<S>                                                                <C>            <C>              <C>            <C>
                                                                       Three Months Ended             Nine Months Ended
                                                                          September 30,                  September 30,
                                                                   ---------------------------    --------------------------
PRIMARY EARNINGS PER SHARE                                             1997           1996            1997           1996
                                                                   ------------   ------------    ------------   -----------
Weighted average number of common shares outstanding . . . . . . .      62,913         57,208          61,368        53,913

Shares issued upon assumed exercise of outstanding
   stock options . . . . . . . . . . . . . . . . . . . . . . . . .         378            364             378           461
                                                                   ------------   ------------    ------------   -----------

Weighted average number of common and common
   equivalent shares outstanding . . . . . . . . . . . . . . . . .      63,291         57,572          61,746        54,374
                                                                   ============   ============    ============   ===========

Income before extraordinary loss . . . . . . . . . . . . . . . . . $    44,182    $    31,299     $   120,736    $   89,402

Extraordinary loss . . . . . . . . . . . . . . . . . . . . . . . .           -              -          (2,080)       (3,503)
                                                                   ------------   ------------    ------------   -----------

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . $    44,182    $    31,299     $   118,656    $   85,899
                                                                   ============   ============    ============   ===========

Net income per common share:
     Income before extraordinary loss  . . . . . . . . . . . . . . $      0.70    $      0.54     $      1.95    $     1.64
     Extraordinary loss  . . . . . . . . . . . . . . . . . . . . .           -              -           (0.03)        (0.06)
                                                                   ------------   ------------    ------------   -----------
     Net income. . . . . . . . . . . . . . . . . . . . . . . . . . $      0.70    $      0.54     $      1.92    $     1.58
                                                                   ============   ============    ============   ===========
FULLY DILUTED EARNINGS PER SHARE
Weighted average number of common shares outstanding . . . . . . .      62,913         57,208          61,368        53,913

Shares issued upon assumed conversion of the convertible
   subordinated debentures . . . . . . . . . . . . . . . . . . . .         378              -             412         2,969

Shares issued upon assumed exercise of outstanding
   stock options (2) . . . . . . . . . . . . . . . . . . . . . . .           -            390               -           459
                                                                   ------------   ------------    ------------   -----------
Weighted average number of common and common
   equivalent shares outstanding . . . . . . . . . . . . . . . . .      63,291         57,598          61,780        57,341
                                                                   ============   ============    ============   ===========

Income before extraordinary loss . . . . . . . . . . . . . . . . . $    44,182    $    31,299     $   120,736    $   89,402

Extraordinary loss . . . . . . . . . . . . . . . . . . . . . . . .           -              -          (2,080)       (3,503)
                                                                   ------------   ------------    ------------   -----------
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . .      44,182         31,299         118,656        85,899

Interest expense on convertible subordinated debentures, net of
applicable income taxes  . . . . . . . . . . . . . . . . . . . . .           -              -               -           529
                                                                   ------------   ------------    ------------   -----------

Net income available for common stockholders . . . . . . . . . . . $    44,182    $    31,299     $   118,656    $   86,428
                                                                   ============   ============    ============   ===========

Net income per common share:
     Income before extraordinary loss . . . . . . . . . . . . . . .$      0.70    $      0.54     $      1.95    $     1.57
     Extraordinary loss . . . . . . . . . . . . . . . . . . . . . .          -              -           (0.03)        (0.06)
                                                                   ------------   ------------    ------------   -----------
     Net income . . . . . . . . . . . . . . . . . . . . . . . . . .$      0.70    $      0.54     $      1.92    $     1.51
                                                                   ============   ============    ============   ===========

(1)  All  numbers of shares in this  exhibit  are  weighted  on the basis of the
     number of days the shares  were  outstanding  or assumed to be  outstanding
     during each period.

(2) Based on the treasury stock method using the higher of the average or period
    end market price.
</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                  1,000
       
<S>                           <C>
<PERIOD-TYPE>                 9-MOS
<FISCAL-YEAR-END>             DEC-31-1997
<PERIOD-START>                JAN-01-1997
<PERIOD-END>                  SEP-30-1997
<CASH>                        43,262
<SECURITIES>                  0
<RECEIVABLES>                 1,025,440
<ALLOWANCES>                  0
<INVENTORY>                   643,019
<CURRENT-ASSETS>              72,528
<PP&E>                        321,299
<DEPRECIATION>                0
<TOTAL-ASSETS>                2,685,708
<CURRENT-LIABILITIES>         761,182
<BONDS>                       864,442
         0
                   0
<COMMON>                      629
<OTHER-SE>                    987,016
<TOTAL-LIABILITY-AND-EQUITY>  2,685,708
<SALES>                       2,335,766
<TOTAL-REVENUES>              2,335,766
<CGS>                         1,856,143
<TOTAL-COSTS>                 1,856,143
<OTHER-EXPENSES>              39,502
<LOSS-PROVISION>              3,931
<INTEREST-EXPENSE>            40,736
<INCOME-PRETAX>               174,185
<INCOME-TAX>                  62,133
<INCOME-CONTINUING>           120,736
<DISCONTINUED>                0
<EXTRAORDINARY>               (2,080)
<CHANGES>                     0
<NET-INCOME>                  118,656
<EPS-PRIMARY>                 1.92
<EPS-DILUTED>                 1.92
        


</TABLE>


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