HEADWAY CORPORATE RESOURCES INC
10-Q, 2000-08-18
MANAGEMENT CONSULTING SERVICES
Previous: ALPHA SELECT FUNDS, N-14AE, EX-99.(17)(F), 2000-08-18
Next: HEADWAY CORPORATE RESOURCES INC, 10-Q, EX-27, 2000-08-18






                 U.S. 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 June 30, 2000

                                   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 No. 1-16025

                       HEADWAY CORPORATE RESOURCES, INC.
             (Exact name of registrant as specified in its charter)

                   DELAWARE                           75-2134871
           (State of other jurisdiction            (I.R.S. Employer
        of incorporation or organization)        Identification No.)

                    850 Third Avenue, New York, New York 10022
                      (Address of principal executive offices)

                                 (212) 508-3560
                         (Registrant's telephone number)


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

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Exchange Act during
the preceding 12 months (or for such shorter period that the issuer was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                         Yes  [ X ]   No [    ]

            APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
              PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents
and reports required to be filed by Sections 12, 13, or 15(d) of the
Exchange Act subsequent to the distribution of securities under a plan
confirmed by a court.

                         Yes  [   ]   No [    ]

                  APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's
classes of common equity, as of the latest practicable date: 11,372,561
shares of common stock.

<PAGE>

                                FORM 10-Q
           HEADWAY CORPORATE RESOURCES, INC. AND SUBSIDIARIES

                                  INDEX

                                                                Page

PART I.     Financial Information

            Financial Statements

               Consolidated Balance Sheets-
               June 30, 2000 (Unaudited) and December 31, 1999    3

               Unaudited Consolidated Statements of Income-
               Three and Six Months Ended June 30, 2000 and 1999  4

               Unaudited Consolidated Statement of Stockholders'
               Equity- Six Months Ended June 30, 2000             5

               Unaudited Consolidated Statements of Cash Flows-
               Six Months Ended June 30, 2000 and 1999            6

               Notes to Consolidated Financial Statements         7

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


PART II.    Other Information                                    12

Signatures                                                       12

                    FORWARD-LOOKING STATEMENT NOTICE

      When  used  in  this  report, the words  "may,"  "will,"  "expect,"
"anticipate,"  "continue," "estimate," "project," "intend,"  and  similar
expressions  are  intended to identify forward-looking statements  within
the  meaning of Section 27a of the Securities Act of 1933 and Section 21e
of  the Securities Exchange Act of 1934 regarding events, conditions, and
financial  trends  that  may  affect  the  Company's  future   plans   of
operations, business strategy, operating results, and financial position.
Persons  reviewing  this  report are cautioned that  any  forward-looking
statements  are not guarantees of future performance and are  subject  to
risks  and  uncertainties and that actual results may  differ  materially
from those included within the forward-looking statements as a result  of
various   factors.   Such  factors  are  discussed  under   the   heading
"Management's Discussion and Analysis of Financial Condition and  Results
of  Operations," and also include general economic factors and conditions
that  may directly or indirectly impact the Company's financial condition
or results of operations.

                                    2
<PAGE>


           Headway Corporate Resources, Inc. and Subsidiaries

                       Consolidated Balance Sheets
                         (Dollars In Thousands)

                                              June 30, 2000   December 31, 1999
                                              ---------------------------------
                                                (Unaudited)
Assets
Current assets:
Cash and cash equivalents                        $   1,635       $   1,867
Accounts receivable, trade- net                     66,130          53,555
Prepaid expenses and other current assets            1,331             990
                                              ---------------------------------
Total current assets                                69,096          56,412

Property and equipment, net                          5,940           5,601
Intangibles, net                                    84,599          83,872
Deferred financing costs                             1,356           1,546
Other assets                                         1,066             988
                                              ---------------------------------
Total assets                                     $ 162,057       $ 148,419
                                              =================================

Liabilities and stockholders' equity
Current liabilities:
Accounts payable                                 $   1,601       $   2,389
 Accrued expenses                                    4,361           3,215
 Accrued payroll                                    17,515          14,241
Capital lease obligations, current portion             444             435
Long-term debt, current portion                         68             152
Income taxes payable                                 2,104             533
Earnout payable                                      2,455           3,861
Other liabilities                                        -           1,020
                                               --------------------------------
Total current liabilities                           28,548          25,846

Capital lease obligations, less current portion        275             523
Long-term debt, less current portion                81,000          72,750
Deferred rent                                        1,195           1,246
Deferred income taxes                                   53              53

Stockholders' equity
Preferred stock---$.0001 par value, 5,000,000
shares authorized:
 Series F, convertible preferred stock-$.0001 par
  value, 1,000 shares authorized, issued and
  outstanding [aggregate liquidation value
  $20,000]                                          20,000         20,000
Common stock-$.0001 par value, 20,000,000 shares
  authorized; 11,372,561 shares issued and
  outstanding at June 30, 2000 and December 31,
  1999                                                   1              1
Additional paid-in capital                          19,820         19,820
Treasury stock at cost                              (3,211)        (3,191)
Notes receivable                                       (90)          (126)
Deferred compensation                                 (408)          (440)
Retained earnings                                   14,886         11,929
Other comprehensive income                             (12)             8
                                              ---------------------------------
Total stockholders' equity                          50,986         48,001
                                              ---------------------------------
Total liabilities and stockholders' equity       $ 162,057      $ 148,419
                                              =================================

See accompanying notes

                                    3
<PAGE>

           Headway Corporate Resources, Inc. and Subsidiaries

                    Consolidated Statements of Income
                               (Unaudited)
                         (Dollars In Thousands)


                          Three months ended June 30,  Six months ended June 30,
                                2000       1999            2000        1999
                          ------------------------------------------------------

Revenues                     $ 96,655    $ 92,172       $ 192,970   $ 184,826

Operating expenses:
 Direct costs                  70,478      71,042         140,374     140,772
 Selling, general and
  administrative               19,698      14,885          39,839      31,863
 Termination of employment
  contract                          -           -               -       2,329
 Depreciation and amortization  1,292       1,046           2,572       2,062
                          ------------------------------------------------------
                               91,468      86,973         182,785     177,026

Operating income                5,187       5,199          10,185       7,800

Other (income) expenses:
  Interest expense              2,050       1,576           3,898       3,036
  Interest income                 (32)         (3)            (55)        (30)
                          ------------------------------------------------------
                                2,018       1,573           3,843       3,006

Income before income
 tax expense                    3,169       3,626           6,342       4,794

Income tax expense              1,367       1,543           2,721       2,061
                          ------------------------------------------------------

Net Income                      1,802       2,083           3,621       2,733

Preferred dividend requirements  (375)       (275)           (664)       (550)
                          ------------------------------------------------------
Net income available for
 common stockholders         $  1,427    $  1,808        $  2,957     $ 2,183
                          ======================================================

Basic earnings per common
 share:                      $    .14    $    .18        $    .28     $   .21
                          ======================================================
Diluted earnings per common
  share:                     $    .13    $    .15        $    .25     $   .19
                          ======================================================

See accompanying notes

                                    4
<PAGE>

            Headway Corporate Resources, Inc. and Subsidiaries

             Consolidated Statement of Stockholders' Equity
                     Six Months Ended June 30, 2000
                               (Unaudited)
                         (Dollars in Thousands)
<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------
                             Series F Convertible                  Additional
                               Preferred Stock     Common Stock      Paid-in      Treasury Stock
                              Shares   Amount     Shares   Amount    Capital    Shares      Amount
-----------------------------------------------------------------------------------------------------
<S>                            <C>    <C>        <C>         <C>     <C>       <C>        <C>
Balance - December 31, 1999    1,000  $ 20,000   11,372,561  $   1   $ 19,820  (670,100)  $ (3,191)
Repayment of notes receivable      -         -            -      -          -         -          -
Amortization of stock-based
 compensation                      -         -            -      -          -         -          -
Preferred stock dividends          -         -            -      -          -         -          -
Purchase of treasury stock         -         -            -      -          -    (5,000)       (20)
Translation adjustment             -         -            -      -          -         -          -
Net income                         -         -            -      -          -         -          -
Comprehensive income               -         -            -      -          -         -          -
-----------------------------------------------------------------------------------------------------
Balance - June 30, 2000        1,000  $ 20,000   11,372,561  $   1   $ 19,820  (675,100)  $ (3,211)
-----------------------------------------------------------------------------------------------------
</TABLE>


           Headway Corporate Resources, Inc. and Subsidiaries

        Consolidated Statement of Stockholders' Equity, Continued
                     Six Months Ended June 30, 2000
                               (Unaudited)
                         (Dollars in thousands)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------
                                                                 Accumulated
                                                                    Other          Total
                                 Notes     Deferred   Retained  Comprehensive  Stockholders'
                              Receivable Compensation Earnings     Income         Equity
-------------------------------------------------------------------------------------------
<S>                           <C>          <C>        <C>          <C>          <C>
Balance - December 31, 1999   $  (126)     $ (440)    $ 11,929     $   8        $ 48,001
Repayment of notes receivable      36           -            -         -              36
Amortization of stock-based
  compensation                      -          32            -         -              32
Preferred stock dividends           -           -         (664)        -            (664)
Purchase of treasury stock          -           -            -         -             (20)
Translation adjustment              -           -            -       (20)            (20)
Net income                          -           -        3,621         -           3,621
Comprehensive income                -           -            -         -           3,601
-------------------------------------------------------------------------------------------
Balance - June 30, 2000       $   (90)     $ (408)    $ 14,886     $ (12)       $ 50,986
-------------------------------------------------------------------------------------------
</TABLE>

                                    5
<PAGE>

           Headway Corporate Resources, Inc. and Subsidiaries

                  Consolidated Statements of Cash Flows
                               (Unaudited)
                         (Dollars In Thousands)

                                                 Six months ended June 30,
                                                     2000        1999
                                                 -------------------------
Operating activities:
Net income                                        $  3,621    $  2,733
Adjustments to reconcile net income to net cash
 (used in) provided by operating activities:
  Depreciation and amortization                      2,572       2,062
  Amortization of deferred financing costs             193         172
  Provision for bad debt                               244         285
  Amortization of deferred compensation                 32          -
Changes in assets and liabilities net of effect
 of acquisitions:
  Accounts receivable                              (12,819)    (7,065)
  Prepaid expenses and other assets                   (419)      (170)
  Accounts payable and accrued expenses                312        534
  Accrued payroll                                    3,274      2,522
  Income taxes payable                               1,571        603
  Deferred rent                                        (51)         -
                                               -------------------------
Net cash (used in) provided by operating
 activities                                         (1,470)     1,676
                                               -------------------------

Investing activities:
Expenditures for property and equipment               (976)      (921)
Repayment from notes receivable                         36         25
Cash paid for acquisitions                          (4,025)    (9,109)
                                               ------------------------
Net cash (used in) investing activities             (4,965)   (10,005)
                                               ------------------------

Financing activities:
Net proceeds from revolving credit line              8,250      9,450
Repayment of long-term debt                            (84)       (73)
Payment of capital lease obligations                  (239)      (201)
Payments of loan acquisition fees                        -       (164)
Payments of other loans                             (1,020)         -
Purchase of treasury stock                             (20)    (1,553)
Cash dividends paid                                   (664)      (550)
                                               ------------------------
Net cash provided by financing activities            6,223      6,909
                                               ------------------------

Effect of exchange rate changes on cash and cash
   equivalents                                         (20)       (11)

Decrease in cash and cash equivalents                 (232)    (1,431)
Cash and cash equivalents at beginning of period     1,867      4,157
                                               ------------------------
Cash and cash equivalents at end of period        $  1,635   $  2,726
                                               ========================

Supplemental disclosures of cash flow information
Cash paid during the year for:
Interest                                          $  3,256   $  2,864
                                               ========================
Income taxes                                      $  1,189   $  1,441
                                               ========================

                                    6
<PAGE>

           HEADWAY CORPORATE RESOURCES, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                              June 30, 2000

(1)  BASIS OF PRESENTATION


Headway  Corporate  Resources,  Inc. and its  wholly  owned  subsidiaries
provide  strategic  staffing  solutions  and  personnel  worldwide.   Its
operations  include information technology staffing, temporary  staffing,
contract   staffing,   permanent   placement   and   executive    search.
Headquartered  in New York, the Company also has offices  in  California,
Connecticut,  Florida, New Jersey, North Carolina, Virginia,  and  Texas.
The  Company  also  has executive search offices in New  York,  Illinois,
Massachusetts, the United Kingdom, Japan, Hong Kong and Singapore.  These
consolidated  financial  statements  include  the  accounts  of   Headway
Corporate Resources, Inc. and its subsidiaries (collectively referred  to
as the "Company").

The  accompanying unaudited consolidated financial statements  have  been
prepared in accordance with generally accepted accounting principles  for
interim financial information and with the instructions to Form 10-Q  and
Article  10 of Regulation S-X.  Accordingly, they do not include  all  of
the  information and footnotes required by generally accepted  accounting
principles  for  complete  financial  statements.   In  the  opinion   of
management,  all  adjustments (consisting of normal  recurring  accruals)
considered  necessary  for  a  fair  presentation  have  been   included.
Operating  results  for  the  six months ended  June  30,  2000  are  not
necessarily indicative of the results that may be expected for  the  year
ended December 31, 2000.

The  balance sheet at December 31, 1999 has been derived from the audited
financial  statements  at  that date but does  not  include  all  of  the
information  and  footnotes  required by  generally  accepted  accounting
principles for complete financial statements.

For  further information, refer to the consolidated financial  statements
amendment  no.  1 to the Company's form 10-K for the year ended  December
31, 1999

(2) INTANGIBLES

During  the six months ended June 30, 2000, additional purchase price  of
$2,619,000  was  recorded  as goodwill upon the  determination  that  the
earnouts had been met on certain acquisitions made in 1998 and 1999.

(3) TERMINATION OF EMPLOYMENT CONTRACT

In  March 1999, the Company incurred costs of $2,329,000 associated  with
the termination of an employment contract.

                                    7
<PAGE>


(4) EARNINGS PER SHARE

The  following  table  sets forth the computation of  basic  and  diluted
earnings per share:

<TABLE>
<CAPTION>
                                          Three months ended June 30,  Six months ended June 30,
                                              2000          1999          2000        1999
                                          ------------------------------------------------------
<S>                                       <C>          <C>             <C>           <C>
Numerator:
 Net income                               $ 1,802,000  $ 2,083,000     $ 3,621,000   $ 2,733,000
 Preferred dividend requirements             (375,000)    (275,000)       (664,000)     (550,000)
                                          ------------------------------------------------------

 Numerator for basic earnings per share--net
  income available for common stockholders  1,427,000    1,808,000       2,957,000     2,183,000

 Effect of dilutive securities:
  Preferred dividend requirements             375,000      275,000         664,000       550,000
                                          ------------------------------------------------------
 Numerator for diluted earnings per share
  - net income available for common
  stockholders after assumed conversions  $ 1,802,000  $ 2,083,000     $ 3,621,000   $ 2,733,000
                                          ======================================================
Denominator:
 Denominator for basic earnings per share--
  weighted average shares                  10,572,461   10,165,245      10,572,516    10,259,589

 Effect of dilutive securities:
  Stock options and warrants                   54,907      448,918         128,680       544,934
  Convertible preferred stock               3,584,299    3,584,299       3,584,299     3,584,299
                                          ------------------------------------------------------
  Dilutive potential common stock           3,639,206    4,033,217       3,712,979     4,129,233
  Denominator for diluted earnings per share
   -adjusted weighted-average shares and
    assumed conversions                    14,211,667   14,198,462      14,285,495    14,388,822
                                          ======================================================

Basic earnings per share                   $      .14   $      .18      $      .28    $      .21
                                          ======================================================
Diluted earnings per share                 $      .13   $      .15      $      .25    $      .19
                                          ======================================================
</TABLE>

                                    8
<PAGE>

(5) BUSINESS SEGMENTS

The  Company classifies its business into two fundamental areas, staffing
and  executive search.  Staffing consists of the placement and payrolling
of  temporary  and permanent office, clerical and information  technology
professional  personnel.  Executive search focuses on placing  middle  to
upper  level  management  positions.  The Company  evaluates  performance
based   on  the  segments'  profit  from  operations  before  unallocated
corporate overhead.

<TABLE>
<CAPTION>
                  Three months ended June 30, 2000     Three months ended June 30, 1999
                  ---------------------------------------------------------------------
                    Staffing     Executive Search        Staffing    Executive Search
                  ---------------------------------------------------------------------
<S>               <C>            <C>                   <C>            <C>
Revenue           $ 87,359,000   $ 9,296,000           $ 86,160,000   $ 6,012,000

Segment profit       1,045,000     1,271,000              1,581,000     1,016,000

</TABLE>

<TABLE>
<CAPTION>

                   Six months ended June 30,2000       Six months ended June 30,1999
                   -------------------------------------------------------------------
                    Staffing     Executive Search        Staffing    Executive Search
                   -------------------------------------------------------------------
<S>              <C>            <C>                   <C>            <C>
Revenues         $ 172,286,000  $ 20,684,000          $ 170,120,000  $ 14,706,000
Segment profit       1,514,000     3,121,000              2,646,000     2,500,000

</TABLE>

A reconciliation of combined segment profit to consolidated net income is
as follows:

<TABLE>
<CAPTION>

                                     Three months ended June 30    Six months ended June 30
                                         2000           1999           2000        1999
                                     -------------------------------------------------------
<S>                                   <C>           <C>            <C>          <C>
Total profit for reportable segments  $ 2,316,000   $ 2,597,000    $ 4,635,000  $ 5,146,000
Unallocated amounts:
Interest expense                         (115,000)      (85,000)      (193,000)    (172,000)
Corporate overhead                       (785,000)     (793,000)    (1,581,000)  (1,652,000)
Termination of employment contract              -             -              -   (2,329,000)
Income tax benefit                        386,000       364,000        760,000    1,740,000
                                     -------------------------------------------------------
Net income                            $ 1,802,000   $ 2,083,000    $ 3,621,000  $ 2,733,000
                                     -------------------------------------------------------
</TABLE>


(6) LONG-TERM DEBT AND CREDIT FACILITIES

On August 18, 2000 the Company's lenders agreed to amend its Senior
Credit Facility.  The amendment includes, among other changes, changes to
certain financial covenants, a reduction of the facility size from $100
million to $85 million and a change in the maturity date from March 18,
2003 to April 18, 2002.

                                    9
<PAGE>

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


Results of Operations

Overview

The  company  had solid financial performance for the second  quarter  of
2000  achieving  record  revenues.  The staffing business  experienced  a
strong second quarter with the exception of information technology.  This
is  due  primarily  to the very limited supply of information  technology
professionals with web-based applications experience.  In July 2000,  the
Company announced the signing of a contract with Shanghai Foreign Service
Company Ltd., ("FSCO") to be the exclusive agent representing information
technology consultants from the People's Republic of China to work in the
United  States.  The Company believes that this could have a  significant
impact  on  the  Company's  ability to solve the  supply  issue  for  its
clients.

The  executive  search  segment was softer than expected  in  the  second
quarter  as  more  candidates  than usual received  extremely  aggressive
counter offers from current employers.  The Company does not believe that
this  trend  will  continue, however if it does it will only  impact  the
length of time it takes to complete the search process and not the demand
for the Company's services.

Consolidated

Revenues  increased $4,483,000 or 5% to $96,655,000 for the three  months
ended  June 30, 2000, from $92,172,000 for the same period in 1999.   For
the  six  months  ended  June 30, 2000, revenues  were  $192,970,000,  an
increase  of  4% from $184,826,000 a year earlier.  These  increases  are
attributable to the executive search acquisition completed in the  latter
part of 1999, as well as internal growth.

The   executive  search  subsidiary,  Whitney  Partners,  LLC  (Whitney),
contributed $9,296,000 to consolidated revenues in the second quarter  of
2000,  an  increase of $3,284,000 from $6,012,000 for the same period  in
1999.   For  the  six months ended June 30, 2000, Whitney  revenues  were
$20,684,000,  an increase of 41% from $14,706,000 a year  earlier.   This
increase  is  attributable  to the Tyzack acquisition  completed  in  the
latter  part of 1999, very strong performance from the Company's existing
executive search practice in the United Kingdom, continued improvement in
Asia and growth in the Company's e-commerce search practice in Chicago.

The staffing subsidiary, Headway Corporate Staffing Services, Inc. (HCSS)
contributed  revenues  of  $87,359,000 to consolidated  revenues  in  the
second  quarter  of 2000, an increase of $1,199,000 from $86,160,000  for
second  quarter  of 1999. For the six months ended June  30,  2000,  HCSS
revenues were $172,286,000, an increase of 1.3% from $170,120,000 a  year
earlier.   Revenues were only slightly ahead of 1999, as the  information
technology staffing business has not come back to the level that it was a
year  ago.  The primary reason for the softness in information technology
is the lack of a qualified supply of information technology professionals
in the relatively new area of web-based applications.

Total  operating  expenses increased $4,495,000 to  $91,468,000  for  the
three months ended June 30, 2000, from $86,973,000 for the same period in
1999.   Direct costs decreased as a percentage of revenues  to  72.9%  in
2000  from  77.1%  in  1999.   For  the six  months,  operating  expenses
increased  $5,759,000  to  $182,785,000 from $177,026,000  for  the  same
period  in  1999.   For  the  six months, direct  costs  decreased  as  a
percentage of revenues to 72.7% in 2000 from 76.2% in 1999.  The decrease
in  direct costs as a percentage of revenues is a result of the Company's
changing business mix.  Specifically, the executive search business  that
has  no  direct  costs is becoming a larger percentage of  the  Company's
total revenues.  In addition, the Company experienced an increase in  the
demand for permanent employees from its clients, which also has no direct
costs.

                                   10
<PAGE>

Direct costs for HCSS decreased as a percentage of HCSS revenues to 80.7%
for  the three months ended June 30, 2000, from 82.4% for the same period
in  1999.   For  the  six months, direct costs for  HCSS  declined  as  a
percentage of HCSS revenue to 81.5% from 82.7% last year. The decrease in
direct costs as a percentage of revenues is a result of the Company's mix
of  business,  which was more heavily weighted toward the  higher  margin
permanent  placements.   Selling,  general  and  administrative  expenses
increased  as  a percentage of revenues from 16.1% in the second  quarter
1999  to  20.4% in the second quarter 2000.  For the six months, selling,
general and administrative expenses increased as a percentage of revenues
from  17.2%  in 1999 to 20.6% in 2000.  The increase in selling,  general
and  administrative  expenses is primarily  attributable  to  the  higher
commission  expense  associated  with  higher  revenues  generated   from
permanent placements.

Included in operating expenses for the first quarter of 1999 is a special
charge  of  $2,329,000  paid in connection with  the  termination  of  an
employment agreement.

Whitney's  operating expenses increased $2,533,000 to $6,701,000  in  the
second  quarter of 2000, from $4,168,000 for the same period  last  year.
For  the  six  months  of  2000, Whitney's operating  expenses  increased
$4,434,000  to  $14,663,000 in 2000 as compared to $10,229,000  in  1999.
This  increase  is  primarily  a result of  higher  compensation  expense
directly  related  to the increase in revenue, as well as  the  operating
expenses of Tyzack that was acquired in the latter part of 1999.

Operating  income  decreased $12,000 to $5,187,000 for the  three  months
ended  June  30, 2000, compared to $5,199,000 for the three months  ended
June  30,  1999.  For the six month period ended June 30, 2000  operating
income  increased 31% or $2,385,000 to $10,185,000 compared to $7,800,000
for  the  comparable  period in 1999.  Included in  the  1999  six  month
operating income is the $2,329,000 termination payment paid in the  first
quarter.  Excluding this payment, operating income increased $56,000  for
the six months ended June 30, 2000, compared to the same period in 1999.

Net  income  decreased $281,000 to $1,802,000 for the three months  ended
June  30,  2000, compared to $2,083,000 for the same period in 1999.  Net
income increased $888,000 to $3,621,000 for the six months ended June 30,
2000,  compared to $2,733,000 for the same period in 1999.  This increase
includes the termination payment in the first quarter of 1999, which  had
an  after  tax  effect of $1,351,000.  Excluding this  item,  net  income
decreased  11.3% to $3,621,000 for the six months ended  June  30,  2000,
compared to $4,084,000 for the same period in 1999. The decrease  in  net
income  was  attributable to higher interest expense as a result  of  the
increase in debt and higher interest rates.

Liquidity and Capital Resources

Cash  used  in operations during the six months ended June 30,  2000  was
$1,470,000  compared with cash provided by operations of  $1,676,000  for
the  comparable  period  in 1999.  The cash used in  2000  was  primarily
attributable to an increase in accounts receivable, partially  offset  by
an increase in accrued payroll and income taxes payable.

For  the  six months ended June 30, 2000, the Company used $4,965,000  in
investing activities compared to $10,005,000 for the same period in 1999.
The  cash  used  for  investing activities in 2000 and  in  1999  related
primarily  to payments for acquisitions completed during 1997,  1998  and
1999 as well as capital expenditures.

Total net cash provided from financing activities was $6,223,000 for  the
six  months  ended  June  30, 2000, compared  to  net  cash  provided  by
financing activities of $6,909,000 for the same period in 1999.  The cash
generated  in  2000 and 1999 was a result of additional borrowings  under
the Company's senior credit facility.

The  Company's working capital improved to $40,548,000 at June 30,  2000,
from  $30,566,000  at  December 31, 1999.  Management  expects  that  the
Company's working capital position will be sufficient to meet all of  the
working  capital  needs for the remainder of the year.  In  addition,  at
June  30, 2000, the Company had approximately $8,000,000 available  under
its senior credit facility.

                                   11
<PAGE>

Year 2000 Compliance

In prior years, Headway discussed the nature of its plans related to Year
2000 compliance.  As a result of those planning efforts, Headway
experienced no significant disruptions in mission critical information
technology and non-information technology systems and believes those
systems successfully responded to the Year 2000 date change.  The costs
associated with Year 2000 compliance were nominal.  Headway is not aware
of any material problems resulting from Year 2000 issues with its
internal systems or the services of third parties.  Headway will continue
to monitor its mission critical computer applications and those of its
supplier and vendors throughout the year to ensure that any latent Year
2000 matters that may arise are addressed properly.

PART II.  OTHER INFORMATION

ITEM 5. OTHER INFORMATION
Headway applied for listing of its common stock on the American Stock
Exchange, ("AMEX") which was approved, and trading of our common stock on
AMEX commenced August 3, 2000, under the symbol "HEA."  Headway's Common
Stock traded on the Nasdaq National Market ("NNM") under the symbol
"HDWY" from September 4, 1998, until August 2, 2000.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

EXHIBITS: Attached only to the electronic filing by the Company with  the
Securities  and  Exchange  Commission is  the  Financial  Data  Schedule,
Exhibit Reference Number 27, in accordance with Item 601(c) of Regulation
S-K.

REPORTS ON FORM 8-K:     None

                               SIGNATURES

In  accordance with the requirements of the Exchange Act, the  registrant
caused  this  report  to  be  signed on its  behalf  by  the  undersigned
thereunto duly authorized.

                         HEADWAY CORPORATE RESOURCES, INC.

Date: August 18, 2000    By: /s/ Barry S. Roseman,
                         President and Chief Operating Officer
                         (Duly Authorized and Principal Financial Officer)

                                   12
<PAGE>




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