CERPLEX GROUP INC
10-Q, 1997-11-12
COMPUTER PROGRAMMING, DATA PROCESSING, ETC.
Previous: NATURAL MICROSYSTEMS CORP, S-3, 1997-11-12
Next: ALBEMARLE CORP, 10-Q, 1997-11-12



<PAGE>   1


                                    FORM 10-Q
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

[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           0-23602
                        ------------------------

                             THE CERPLEX GROUP, INC.
        ----------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


         Delaware                                         33-0411354
- -------------------------------                       -------------------
(State or other jurisdiction of                        (IRS Employer
 incorporation or organization)                       Identification No.)


                       1382 Bell Avenue, Tustin, CA 92780
        ----------------------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)


                                 (714) 258-5600
        ----------------------------------------------------------------
              (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days.

                                 Yes |X| No ____

The number of shares outstanding of the Registrant's Common Stock on October 31,
1997 was 36,380,331.





<PAGE>   2
                            THE CERPLEX GROUP, INC.


                               TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                               Page
                                                                                               ----
<S>                                                                                             <C>
PART I --- FINANCIAL INFORMATION

        Condensed Consolidated Balance Sheets...........................................        4
        Condensed Consolidated Statements of Operations.................................        5
        Condensed Consolidated Statement of Stockholders' Deficiency....................        6
        Condensed Consolidated Statements of Cash Flows.................................        7
        Notes to Condensed Consolidated Financial Statements............................        8
        Management's Discussion and Analysis of Financial Condition
                and Results of Operations...............................................       13

PART II --- OTHER INFORMATION

        Legal Proceedings...............................................................       19
        Changes in Securities...........................................................       19
        Defaults Upon Senior Securities.................................................       19
        Submission of Matters to a Vote of Security Holders.............................       19
        Other Information...............................................................       19
        Exhibits........................................................................       24

SIGNATURE       ........................................................................       37

</TABLE>





                                       2


<PAGE>   3



                            THE CERPLEX GROUP, INC.





                                     PART I


                              FINANCIAL INFORMATION







                                       3

<PAGE>   4


                             THE CERPLEX GROUP, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                    (dollars in thousands, except share data)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                          September 30,  December 31,
                                                                                              1997           1996
                                                                                          ------------- --------------

                                     ASSETS
<S>                                                                                        <C>            <C>
Current Assets:
           Cash and cash equivalents                                                           $18,512        $23,782
           Accounts receivable, net                                                             10,782         19,539
           Inventories                                                                           4,993         17,326
           Net assets of discontinued operations                                                    --          1,681
           Prepaid expenses and other current assets                                             6,579          8,146
                                                                                          ------------  -------------
                 Total current assets                                                           40,866         70,474
Property, plant and equipment, net                                                              22,822         28,039
Goodwill                                                                                            --          4,953
Other long-term assets                                                                           1,268          2,028
                                                                                          ------------  -------------
                 Total assets                                                                  $64,956       $105,494
                                                                                          ============  =============

                     LIABILITIES & STOCKHOLDERS' DEFICIENCY

Current Liabilities:
           Notes payable to banks                                                              $29,749       $  6,000
           Notes payable                                                                         4,714          5,026
           Accounts payable                                                                     12,832         19,498
           Accrued and other current liabilities                                                21,143         25,347
           Income taxes payable                                                                    174          1,729
                                                                                          ------------  -------------
                 Total current liabilities                                                      68,612         57,600
                                                                                          ------------  -------------
Long-term debt, less current portion                                                            18,818         56,817
Long-term obligations                                                                            6,214          6,214

COMMITMENTS AND CONTINGENCIES

Stockholders' deficiency:
           Preferred stock, par value $0.001;
                 3,066,340 shares authorized, none outstanding.
                 8,000 shares Series B Convertible Preferred Stock of
                 which 379 and 7,197 are issued and outstanding as of
                 September 30, 1997 and December 31, 1996,
                 respectively; aggregate liquidation preference of $758 and
                 $14,394 as of September 30, 1997 and December 31, 1996,                                         
                 respectively.                                                                     379          7,197
           Common stock, par value $0.001 per share; 60,000,000 
                 shares authorized; 34,913,613 and 14,110,949 issued and
                 outstanding as of September 30, 1997 and December 31, 1996,                                    
                 respectively.                                                                      35             14
           Additional paid-in capital                                                           59,340         51,648
           Notes receivable from stockholders                                                       --           (139)
           Unearned compensation                                                                    --            (73)
           Accumulated deficiency                                                              (87,745)       (74,414)
           Cumulative translation adjustment                                                      (697)           630
                                                                                          ------------  -------------
                 Total stockholders' deficiency                                                (28,688)       (15,137)
                                                                                          ------------  -------------
                 Total liabilities and stockholders' deficiency                               $ 64,956       $105,494
                                                                                          ============  =============
</TABLE>

      SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS




                                       4

<PAGE>   5
                            THE CERPLEX GROUP, INC.


                 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                  (dollars in thousands, except per share data)
                                   (Unaudited)


<TABLE>
<CAPTION>

                                            Three months ended September 30,         Nine months ended September 30,
                                           -----------------------------------     -----------------------------------
                                                1997                 1996               1997                 1996
                                           --------------       --------------     ----------------    ---------------
                                                                (As Restated)                           (As Restated)
<S>                                              <C>                <C>                   <C>                <C>     
Net sales                                        $26,571            $  50,636             $ 112,177          $142,821
Cost of sales                                     19,720               46,885                95,796           121,170
                                           -------------           ----------             ---------          --------
Gross profit                                       6,851                3,751                16,381            21,651
Selling, general and administrative                
expenses                                           3,129               11,842                23,250            27,702
Restructuring charges                                 --                2,084                 4,307             2,084
                                           -------------           ----------             ---------          --------
Operating income (loss)                            3,722              (10,175)              (11,176)           (8,135)
Equity in earnings from                                                                                           
joint venture                                         --                   --                    --               357
Gain on sale of InCirt Division                       --                   --                    --               450
Loss on sale of MODCOMP                             (394)                  --                  (394)               --
Gain on sale of Peripheral Computer                                                           
Support, Inc.                                         --                   --                 6,607                --
Other (income) expense, net                         (449)                 391                   549               170
Interest expense, net                              1,925                1,811                 5,881             4,980
                                           -------------            ---------             ---------          --------
Income (loss) before income taxes                  1,852              (12,377)              (11,393)          (12,478)
Provision for income taxes                           823                  563                 1,938             1,333
                                           -------------            ---------             ---------          --------
Net income (loss)                                $ 1,029            $ (12,940)            $ (13,331)         $(13,811)
                                           =============            =========             =========          ========
Net income (loss) per common share               $  0.03            $   (1.12)            $   (0.49)         $  (1.23)
                                           =============            =========             =========          ========

Weighted average common and common
equivalent shares outstanding                     36,833               13,422                27,426            13,332
                                           =============            =========             =========          ========

</TABLE>





      SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


                                       5

<PAGE>   6
                            THE CERPLEX GROUP, INC.

          CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIENCY
                    (dollars in thousands, except share data)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                                                         Total
                                          Convertible                              Additional              Accumulated Shareholders'
                                        Preferred Stock         Common Stock     Paid-in-Capital  Other    Deficiency   Deficiency
                                       -------------------  -------------------  --------------- -------- ------------ -----------
                                       Shares     Amount     Shares     Amount
                                       ------     ------     ------     ------
<S>                                   <C>      <C>       <C>             <C>         <C>      <C>          <C>         <C>       
Balance at December 31, 1996             7,197     $7,197    14,110,949      14          51,648   $  418    $ (74,414)  $ (15,137)
Stock options exercised                     --         --        10,665      --              --       --           --          --
Conversion of Preferred Stock           (1,608)    (1,608)    2,955,038       3           1,605       --           --          --
Net loss                                    --         --            --      --              --       --       (5,003)     (5,003)
Amortization of unearned compensation       --         --            --      --              --       18           --          18
Translation adjustment                      --         --            --      --              --     (945)          --        (945)
                                       -------  ---------  ------------   -----      ---------- --------    --------- -----------
Balance at March 31, 1997                5,589      5,589    17,076,652      17          53,253     (509)     (79,417)    (21,067)
Stock options exercised                     --         --         5,887      --              --       --           --          --
Conversion of Preferred Stock           (4,932)    (4,932)   17,315,116      17           4,915       --           --          --   
Net loss                                    --         --            --      --              --       --       (9,357)     (9,357)
Amortization of unearned compensation       --         --            --      --              --       55           --          55
Translation adjustment                      --         --            --      --              --     (382)          --        (382)
Reduction of notes receivable from                                                                             
shareholder                                 --         --            --      --              --      139           --         139
Repricing of warrants                       --         --            --      --             103       --           --         103
Issuance of warrants                        --         --            --      --             375       --           --         375
                                       -------  ---------  ------------  ------      ---------- -------- ------------  ----------
Balance at June 30, 1997                   657        657    34,217,655      34          58,646     (697)     (88,774)    (30,134)
Conversion of Preferred Stock             (278)      (278)      695,958       1             277       --           --          --
Net income                                  --         --            --      --              --       --        1,029       1,029
Issuance of warrants                        --         --            --      --             417       --           --         417 
                                       -------  ---------  ------------  ------      ---------- -------- ------------  ----------
Balance at September 30, 1997              379       $379    34,913,613    $ 35        $ 59,340   $ (697)   $ (87,745)   $(28,688)
                                       =======  =========  ============  ======      ========== ======== ============  ==========

</TABLE>


      SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





                                       6


<PAGE>   7
                            THE CERPLEX GROUP, INC.


                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (dollars in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                         Nine Months Ended
                                                                                           September 30,
                                                                                     --------------------------
                                                                                        1997          1996
                                                                                     -----------  -------------

<S>                                                                                    <C>           <C>      

 CASH FLOWS FROM OPERATING ACTIVITIES:
       Net loss                                                                        $(13,331)     $(13,811)
       Adjustments to reconcile net loss to net cash provided by (used in)
       operating activities:
                  Depreciation and amortization                                           6,337         6,319
                  Amortization of unearned compensation                                      73            53
                  Foreign currency transaction (gain) loss                                   --            35
                  Equity in earnings of joint venture                                        --          (356)
                  Distribution of earnings of joint venture                                  --         3,090
                  Non-cash charges related to restructure                                 4,307            --
                  Gain on sale of plant, property & equipment                               (17)           --
                  Gain on sale of InCirT Division                                            --          (450)
                  Loss on the sale of MODCOMP                                               394            --
                  Gain on the sale of Peripheral Computer Support, Inc.                  (6,607)           --
                  Decrease (increase) in:
                      Accounts receivable                                                   163         9,142
                      Inventories                                                         5,667         5,108
                      Prepaid expenses and other current assets                          (1,109)        4,166
                      Other long-term assets                                               (253)       (1,391)
                      Net assets of discontinued operations                               1,681         2,185
                  Increase (decrease) in:
                      Accounts payable                                                   (4,738)        3,639
                      Accrued and other current liabilities                                 317        (8,611)
                      Income taxes payable                                               (1,555)         (885)
                                                                                     ----------    ----------
                  Net cash provided by (used in) operating activities                    (8,671)        8,233
                                                                                     ----------    ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
       Purchase of plant and equipment, net                                              (1,470)       (1,181)
       Acquisition of businesses, net of cash acquired                                       --         5,147
       Proceeds from sale of plant, property & equipment                                     70            --
       Proceeds from sale of InCirT Division                                                 --         5,500
       Proceeds from sale of Modcomp, net of $2.9 million of cash sold                    5,591            --
       Proceeds from sale of Peripheral Computer Support, Inc.                           13,750            --
                                                                                     ----------     ---------
                  Net cash provided by investing activities                              17,941         9,466
                                                                                     ----------     ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
       Proceeds from issuance of preferred stock                                             --         7,859
       Proceeds from issuance of common stock                                                --            80
       Repricing / Issuance of warrants                                                     895            --
       Decrease in notes receivable from stockholders                                       139            87
       Principal payments / borrowings of long-term debt                                    686          (410)
       Principal payments of short term borrowings                                      (14,991)       (2,343)
                                                                                     ----------     ---------
                  Net cash provided by (used in) financing activities                   (13,271)        5,273
                                                                                     ----------     ---------
       Effect of exchange rate changes on cash                                           (1,269)         (258)
                                                                                     ----------     ---------
                  Net increase (decrease) in cash and cash equivalents                   (5,270)       22,714

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                         23,782         3,807
                                                                                     ----------     ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                             $ 18,512     $  26,521
                                                                                     ==========     =========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: 
       Cash paid during the year for:
                  Interest                                                             $  4,597     $   5,266
                                                                                     ==========     =========
                  Income taxes                                                         $  3,162     $   1,753
                                                                                     ==========     =========
       Acquisition of Businesses:
                  Amount paid                                                          $     --        (8,977)
                  Cash acquired                                                              --        14,124
                                                                                     ----------     ---------
                                                                                       $     --     $   5,147
                                                                                     ==========     =========
</TABLE>



      SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS




                                       7


<PAGE>   8
                            THE CERPLEX GROUP, INC.


              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- ---------------------------------------------------

(A)  ORGANIZATION, BASIS OF REPORTING AND PRINCIPLES OF CONSOLIDATION

     The Cerplex Group, Inc. (the "Company") was incorporated in California in
May 1990 and reincorporated in Delaware in November 1993. The Company is a
leading independent provider of electronic parts repair and logistics services
for a wide range of electronic equipment for the computer and peripheral,
telecommunications and office automation markets. The Company's key service
offerings are depot repair, logistics services and spare parts management and
sales, as well as a variety of ancillary services. The consolidated financial
statements include the accounts of the Company and its wholly-owned
subsidiaries. All significant intercompany transactions and accounts have been
eliminated in consolidation.

(B)  CASH AND CASH EQUIVALENTS

     The Company considers all highly liquid debt instruments with original
maturities of three months or less to be cash equivalents.

     In May 1996, the Company acquired Cerplex SAS. As part of the acquisition,
sufficient cash was provided to fund certain liabilities of Cerplex SAS. Under
the terms of the Stock Purchase Agreement, the Company has agreed to certain
financial covenants over a four year period that limit the amount of dividends
and payments in the nature of corporate charges paid by Cerplex SAS.
Accordingly, the cash of Cerplex SAS is generally not available for financing
operations outside of Cerplex SAS. The cash balance of Cerplex SAS at September
30, 1997 was $17.8 million.

(C)  INVENTORIES

     Inventories are stated at the lower of cost (determined by the
weighted-average method) or market.

(D)  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are stated at cost. Depreciation for the
plant in the United Kingdom is provided utilizing the straight line method over
the estimated useful life of twenty-five years. Depreciation for equipment is
provided utilizing the straight-line method over the estimated useful lives
(primarily three to five years) of the respective assets. Leasehold improvements
are amortized using the straight-line method over the shorter of the lease term
or useful life.

(E)  OTHER ASSETS

     Long-term investments are recorded at cost. The Company periodically
assesses whether there has been an other than temporary decline in the market
value below cost of the investment. Any such decline is charged to earnings
resulting in the establishment of a new cost basis for the investment. Debt
issuance costs incurred to obtain financing are capitalized and amortized using
the straight-line method over the estimated life of the related debt. The
Company has adopted Statement of Financial Accounting Standards ("SFAS") No.
115, "Accounting for Certain Investments in Debt and Equity Securities." The
Company's reported other investments are classified as available-for-sale under
SFAS 115. Accordingly, any unrealized holding gains and losses, net of taxes,
are excluded from income and recognized as a separate component of equity
(deficiency) until realized. Realized gains, realized losses and decline in
value, judged to be other than temporary, are included in other income.





                                       8


<PAGE>   9
                            THE CERPLEX GROUP, INC.


(F)  GOODWILL

     Goodwill, which represents the excess of purchase price over fair value of
net assets acquired, is amortized on a straight-line basis over the expected
periods to be benefited. The Company assesses the recoverability of this
intangible asset by determining whether the amortization of the goodwill balance
over its remaining life can be recovered through projected undiscounted future
cash flows. The amount of goodwill impairment, if any, is measured based on
projected discounted future cash flows using a discount rate reflecting the
Company's average cost of funds.

(G)  FOREIGN CURRENCY TRANSLATION

     Assets and liabilities of foreign subsidiaries are translated at
quarter-end rates of exchange and net sales and expenses are translated at the
average rates of exchange for the year. Translation gains and losses are
excluded from the measurement of net income or loss and are recorded as a
separate component of stockholders' deficiency. Gains and losses resulting from
foreign currency transactions are included in net income.

(H)  INCOME TAXES

     Provisions are made for the amount of income taxes on the reported
operations of each year. Tax credits are treated as reductions of the applicable
Federal income tax provisions in the years earned. On a quarterly basis, the
Company provides for state and foreign income taxes based on an estimate of the
effective rate for the entire year.

(I)  REVENUE RECOGNITION

     Sales are recognized upon shipment of product to customers. Sales relating
to deferred service contracts are recognized over the related contract terms on
a straight-line basis.

(J)  INCOME (LOSS) PER SHARE

     Net income (loss) per share is computed using the weighted average number 
of common shares and dilutive common equivalent shares outstanding. Common stock
equivalents consist of preferred stock, stock options and warrants, which were
computed using the treasury stock method. Discounts on the issuance of Preferred
Stock increase the net loss for determining net loss per share of Common Stock.
Net loss per share excludes the effect of common stock equivalents, because
their effect would be anti-dilutive. Amortization of $2,062,000 and $2,651,000
relating to the Preferred Stock discount feature has been reflected in the
Company's financial statements during the three and nine-month periods ended
September 30, 1996, respectively, and as such the loss per share has been
restated for the three and nine-month periods ended September 30 1996.

     In 1997, Financial Accounting Standards No. 128 ("FAS 128") Earnings Per
Share was issued. FAS 128 is effective for earnings per share calculations for
periods ending after December 15, 1997. At that time the Company will be
required to change the method currently used to compute earnings per share and
to restate all prior periods, as needed. The effects of this change are not
expected to have a material effect on income (loss) per common share.

(K)  FINANCIAL STATEMENT ESTIMATES

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and reported amounts of revenues and expenses during the reporting
period.




                                       9


<PAGE>   10
                            THE CERPLEX GROUP, INC.



NOTE 2 - BASIS OF PRESENTATION
- ------------------------------

     In the opinion of the Company's management, the accompanying unaudited
condensed consolidated financial statements contain all normal recurring
adjustments necessary to present fairly the financial position as of September
30, 1997 and consolidated statement of operations and statement of cash flows
for the three and nine month periods ended September 30, 1997 and 1996. Results
of operations for the three and nine month periods ended September 30, 1997 
are not necessarily indicative of results to be expected in the future.

     Although the Company believes that the disclosures in the accompanying
financial statements are adequate to make the information presented not
misleading, certain information and footnote information normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to the rules and regulations
of the Securities and Exchange Commission, and these financial statements should
be read in conjunction with the Company's Form 10-K/A for the year ended
December 31, 1996.

     The Company's fiscal year is the 52 or 53 week period ending on the
Saturday closest to December 31. For purposes of presentation, the Company has
indicated its accounting quarter and year end as September 30 and December 31,
respectively. Certain reclassifications have been made to the 1996 condensed
consolidated financial statements for the three and nine-month period ended
September 30, 1997 to conform to the most recent 1997 presentation.

NOTE 3 - COMMON STOCK AND CONVERSIONS OF SERIES B PREFERRED STOCK
- -----------------------------------------------------------------

     As of October 1, 1997, all 8,000 shares of Series B Preferred Stock have
been converted into 22,887,823 shares of common stock. Authorized shares in the
accompanying condensed consolidated financial statements have been restated to
give retroactive effect to the increase in the common shares authorized.

NOTE 4 - ACQUISITIONS
- ---------------------

     In May 1996, the Company acquired Rank Xerox Limited's subsidiary, Cerplex
SAS, for $6.1 million, including estimated taxes, registration fees, legal,
accounting and other out-of-pocket expenses of $1.2 million. Cerplex SAS is the
legal successor to Rank Xerox et Compagnie ("Rank Xerox SNC"), which was
transformed immediately prior to the acquisition from societe en nom collectif (
a type of partnership) into a societe par actions simplifee ( a form of limited
liability company), at which time its name was changed to Cerplex SAS. Cerplex
SAS performs repair and refurbishment services primarily for large copiers in
the northern region of France, near Lille. Based on the allocation of the
purchase price to the fair value of the assets and liabilities (including long
term liabilities for taxes and employment related matters) related to the
acquisition, the Company reduced other long-term assets by the amount of
negative goodwill ($1.5 million) in accordance with APB 16, Business
Combinations. As part of the acquisition, RXL provided sufficient cash to fund
certain liabilities of Cerplex SAS. Under the terms of the Stock Purchase
Agreement, the Company has agreed to certain financial covenants over a
four-year period that limit the amount of dividends and payments in the nature
of corporate charges paid by Cerplex SAS; the maintenance of Cerplex SAS'
current ratio greater than one; and restrictions on guarantees with respect to
Cerplex and its subsidiaries (excluding Cerplex SAS). In addition, Cerplex SAS
entered into a four-year Supply and Services Agreement with RXL to provide
repair and refurbishment services with guaranteed levels of production hours (at
standard rates) that decline over the period of the contract. Revenues and
income before taxes of Cerplex SAS for the nine months ended September 30, 1997
were $ 39.6 million and $ 2.5 million, respectively.




                                       10



<PAGE>   11
                            THE CERPLEX GROUP, INC.


     In April 1996, the Company acquired the remaining 51% interest in
Modcomp/Cerplex L.P. (Modcomp/Cerplex") for $2.8 million. Modcomp/Cerplex is a
supplier of real-time computer systems, products and services for the process
control industry. As a result of the acquisition of the remaining interest in
Modcomp/Cerplex, the Company consolidated the results of operations and
financial position of this entity effective April 1, 1996. Prior to April 1,
1996, the Company recorded its 49% interest in Modcomp/Cerplex on the equity
method of accounting. The fair value of the assets and liabilities acquired
exceeded the purchase price by approximately $2.0 million, resulting in negative
goodwill. In accordance with APB #16, Business Combinations, the Company reduced
other long-term assets to zero and recorded the remaining amount of $500,000 as
negative goodwill, which was being amortized into income over a five year 
period.

     On August 27, 1997, the Company sold Modcomp/Cerplex for $8.5 million in
cash. The effective date of the sale was June 30, 1997. Of such amount, $6.1
million was used to pay down bank debt and approximately $.6 million was used
pay expenses associated with the transaction. The loss on the sale of Modcomp
was $.4 million.

NOTE 5  -  SALES OF INCIRT DIVISION AND PCS SUBSIDIARY
- ------------------------------------------------------

     Effective April 1, 1996, the Company sold its contract manufacturing
division in Tustin, California ("InCirT Division") to Pen Interconnect for $3.5
million in cash and approximately $2.0 million in restricted common stock. The
gain on the sale of InCirT Division was $450,000. In August 1997, the Company
sold the restricted shares.

     On April 11, 1997, the Company sold Peripheral Computer Support, Inc.
("PCS"), a subsidiary of the Company, for $14.5 million in cash and the
cancellation of $500,000 of indebtedness. Of such amount, $8.3 million was used
to pay down bank debt, $500,000 was placed into escrow, and approximately
$750,000 was used to pay expenses associated with the transaction. The escrow
deposit will be used to pay or reimburse any losses or tax liabilities, as
defined in the Purchase Agreement and Tax Allocation Agreement, respectively, or
any other amounts incurred by the purchaser or PCS in connection with the sale.
Subject to resolution of certain pending tax audit issues with PCS, the Company
is entitled to any amounts remaining in the escrow deposit on the first
anniversary of the closing date. The gain on the sale of PCS was $6.6 million
(excluding the proceeds in escrow).

NOTE 6  -  RESTRUCTURING COSTS
- ------------------------------

     During the third quarter of 1996, the Company closed its contract
manufacturing operations in Texas and its computer training operations in
Redmond, Washington. In connection with the closure of these operations, the
Company recorded restructuring charges of $2.1 million. The restructuring
charges related to write-downs of inventories, property and equipment and other
assets to net realizable value, provision for losses on collection of accounts
receivable, accrual for lease commitments and severance pay, and costs to
complete closure of the facilities.

     During the second quarter of 1997, the Company's Board of Directors
authorized and committed management to implement a consolidation and cost
reduction plan to reduce North America staffing levels by 16%, eliminating 125
positions. As part of the restructure, the Company closed its Poughkeepsie, New
York operations, relocating it to the Lawrence, Massachusetts. In addition, the
Company consolidated its Redmond, Washington and is in the process of
consolidating its Tustin, California operations, transferring their service
programs to the Company's hub-based operations in northern and southern
California, Kentucky, and 



                                       11


<PAGE>   12
                            THE CERPLEX GROUP, INC.


Massachusetts. As a result of these actions, the Company recorded a
restructuring charge of $4.3 million, primarily for severance and termination
benefits, lease termination costs and write-down of plant and equipment related
to vacated facilities.

NOTE 7  -  GOODWILL
- -------------------

     During the second quarter of 1997, the Company wrote-off $1.1 million of
goodwill as a result of continued declining sales based at its Leeds, England
operation and $3.2 million in connection with the sale of PCS. The Company also
wrote-down an additional $0.5 million in goodwill as a result of facility
closures.







                                       12
<PAGE>   13
                            THE CERPLEX GROUP, INC.


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

     This report may contain forward-looking statements which involve risks and
uncertainties. The Company's actual results may differ significantly from the
results discussed in the forward-looking statements. Factors that might cause
such differences include, but are not limited to, those discussed under "Item 5.
Other Information (a) Risk Factors."


OVERVIEW
- --------

     The Company is an independent provider of electronic parts repair, spare
parts sales and management, and logistics. Through 1996 the Company's net sales
increased substantially, primarily as a result of acquisitions. Because of
operating losses beginning in 1995 and resulting liquidity problems, the Company
is no longer permitted under the terms of its credit facility to engage in
acquisitions. The Company's results of operations have been adversely affected
over the last two years due to a variety of factors discussed below.

     During the third quarter of 1995, the Board of Directors approved a
Liquidation Plan to discontinue its end-of-life programs, a segment of the
Company, through liquidation of these operations. In its end-of-life programs,
the Company assumed all responsibilities for the support and repair of products
which are no longer manufactured or are being phased out of manufacturing.
Generally, when the Company undertook an end-of-life program, it acquired
substantially all of the test equipment, repair equipment and inventories needed
to support the program. Services provided by the Company under end-of-life
programs include repair, provision of spare parts for a defined period of time,
plant return and parts reclamation, engineering and document control,
warehousing, and vendor certification and management. The Company no longer
undertakes these programs. The liquidation of end-of-life programs has been
accounted for as discontinued operations.

     The results of operations for 1996 and the beginning of 1997 reflect, to
a large degree, the resolution of several matters that had been impacting the
Company. Specifically, the Company closed its unprofitable Texas operations and
reached a settlement relating to the SpectraVision bankruptcy; it established
reserves for the impairment of assets, and incurred additional losses on common
stock received in settlement of various transactions; it closed its training
operations and approved the consolidation of certain operations, resulting in
restructuring charges and asset write-downs; and, due to changes in the
Company's business, or the business of third parties, the Company recorded
charges for inventory write-downs, uncollectible receivables and other assets.
The financial problems of SpectraVision, Novadyne and other clients resulted in
write-offs of receivables and assets by the Company during 1995, 1996 and the
first half of 1997 of over $16 million, which adversely affected the Company's
results of operations. During 1997, the Company also restructured various
aspects of its operations. The Company closed several facilities and reduced
headcount with the goal of reducing overhead.

RESULTS OF OPERATIONS

     The following table sets forth items from the Company's Condensed
Consolidated Statements of Operations as a percentage of net sales.


<TABLE>
<CAPTION>

                                   Three Months Ended September 30,         Nine Months Ended September 30,
                                 --------------------------------------   ------------------------------------
                                      1997                 1996                1997               1996
                                 ----------------   -------------------   ---------------   ------------------

<S>                                       <C>                   <C>               <C>                  <C>   
Net sales                                 100.0%                100.0%            100.0%               100.0%
Costs of sales                              74.2                  92.6              85.4                 84.8
Gross margin                                25.8                   7.4              14.6                 15.2
Selling, general &                          11.8                  23.4              20.7                 19.4
administrative
Restructuring charge                          --                   4.1               3.8                  1.5
Operating income                            14.0                 (20.1)            (10.0)                (5.7)
(loss)

</TABLE>



                                       13




<PAGE>   14
                            THE CERPLEX GROUP, INC.


NET SALES

    Net sales for the three and nine month periods ended September 30, 1997
decreased $24.1 million and $30.6 million, respectively, to $26.6 million and
$112.2 million, respectively, over the net sales for the corresponding periods
of 1996. The decrease in net sales of 47.6% and 21.4% in the three and nine
month periods of 1997 compared to the corresponding periods of the prior year is
attributable to the sale of its subsidiary, Modcomp/Cerplex L.P. ("Modcomp")
effective June 1997, the April 1997 sale of Peripheral Computer Support, Inc.
("PCS"), a decrease in net sales in the Company's North American operations due
to the Company's liquidity problems, particularly in relation to spare parts
sales and a decrease in sales in the Company's European operations to B.T. The
decrease in the nine month period ended September 30, 1997 is partially due to
the April 1, 1996 sale of the InCirT Division and the closing of Certech
Technology, Inc., the Company's Texas subsidiary. The decreases in the three and
nine months ended September 30, 1997 were partially offset by the May 1996
purchase of Cerplex SAS.

GROSS PROFIT
     
     Gross profit as a percentage of net sales for the three and nine month
periods ended September 30, 1997 were 25.8% and 14.6%, respectively, compared to
7.4% and 15.2% during the corresponding periods of the prior year. The gross
profit percentage during the three month period ended September 30, 1997
improved primarily as a result of a reversal of a $2.8 million valuation reserve
related to trade credits received in conjunction with the Lucent telephone
remarketing program. The Company determined that the allowance is not necessary
in light of the utilization of the trade credits in settlement of the Lucent
litigation, which was substantially completed in September 1997. The gross
profit percentage during the nine month period decreased primarily as a result
of a $4.2 million write-down of excess and obsolete inventory, property and
equipment and other assets in the second quarter of 1997, offset by the reversal
of the $2.8 million valuation reserve recorded in the third quarter. In
addition, there was a decrease in the gross profit due to the inefficiencies of
lower overall sales volumes in the Company's North America depot repair and
spare parts businesses for the three and nine month period.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

    Selling, general and administrative expenses as a percentage of net sales
for the three month period ended September 30, 1997 decreased to 11.8% from
23.4% for the comparable period in 1996, and increased to 20.7% from 19.4% 
during the nine months ending September 30, 1997 as compared with the
corresponding period in 1996. The decrease in selling, general and 
administrative expenses in the three month period ending September 30, 1997 as a
percentage of net sales is primarily due to a $1.2 million bad debt reserve
recorded in the prior year and a decrease in staffing of corporate finance,
sales and marketing, information systems and human resources personnel and lower
legal expenses in the quarter ended September 30, 1997.

RESTRUCTURING CHARGES

     In the second quarter of 1997, the Company recorded a restructuring charge
of $4.3 million, primarily for severance and termination benefits, lease
termination costs and write-down of plant and equipment.

EQUITY IN EARNINGS FROM JOINT VENTURE & OTHER EXPENSES

    Equity in earnings of joint venture relates to the Company's ownership
interest in Modcomp. As discussed in the Company's financial statements, Note 4
- - Acquisitions, the Company acquired the remaining 51% of Modcomp effective
April 1, 1996. As a result, the Company consolidated the results of operations
and financial position of this entity effective April 1, 1996. Prior to April 1,
1996, the Company recorded its 49% interest in Modcomp on the equity method of
accounting.

    On August 27, 1997, the Company sold Modcomp, for $8.5 million in cash. Of
such amount, approximately $6.1 million was used to pay down bank debt and
approximately $.6 million was used to pay expenses associated with the
transaction. The loss on the sale of Modcomp was $.4 million.



                                       14


<PAGE>   15
                            THE CERPLEX GROUP, INC.




     On April 11, 1997, the Company sold PCS, a subsidiary of the Company, for
$14.5 million in cash and the cancellation of $500,000 of indebtedness. Of such
amount, $8.3 million was used to pay down bank debt, $500,000 was placed into
escrow, and approximately $750,000 was used to pay expenses associated with the
transaction. The gain on the sale of PCS was $6.6 million.

    Effective April 1, 1996, the Company sold its contract manufacturing
division in Tustin, California to Pen Interconnect for $3.5 million in cash and
approximately $2.0 million in restricted common stock. The gain on the sale of
the InCirT Division was $450,000.

INTEREST EXPENSE

    Interest expense for the three and nine month periods ended September 30,
1997 increased $114,000 and $901,000, respectively, as a result of increased
amortization of loan fees, the issuance of warrants and a higher weighted
average interest rate. Average borrowings outstanding were $56.1 million during
the nine month period ended September 30, 1997, compared to $64.9 million during
the nine month period ended September 30, 1996. The effective interest rate on
bank facilities increased to 11.19% during the nine month period ended September
30, 1997, from 10.24% during the nine month period ended September 30, 1996.

INCOME TAXES

     Income tax expense for the three and nine months ended September 30, 1997
and 1996 is primarily related to income taxes on earnings of the Company's
operations in Europe calculated at the effective tax rate of the various
countries. The Company has not recorded an income tax benefit related to
operating losses in the United States, and, accordingly, a full valuation
allowance for deferred tax assets has continued to be maintained due to
uncertainties surrounding their realization.





                                       15



<PAGE>   16
                            THE CERPLEX GROUP, INC.


LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

SENIOR CREDIT FACILITY

     The Company's senior credit agreement was established in October 1994 (the
"Credit Agreement") with a group of banks led by Wells Fargo Bank (the
"Lenders"). During part of 1996 and part of 1997, the Company was in default of
various covenants in the Credit Agreement, which resulted in a series of waivers
and amendments to the agreement. In April 1996, the Company entered into an
amended Credit Agreement that reduced the maximum amount under the line of
credit from $60.0 million to $48.0 million and required reductions in the total
commitments to $47.0 million by September 30, 1996, to $45.0 million by December
31, 1996 and to $43.0 million by March 31, 1997. The interest rate on the
Agreement was increased to prime plus 2.25% and the maturity accelerated from
October 1997 to March 31, 1997. In consideration for the amendment, the Company
provided the lenders with warrants to purchase 125,000 shares of common stock at
$6 per share and paid certain commitment fees and out-of-pocket expenses.

     In November 1996, the Company entered into amendments to the Credit
Agreement. As compensation for the amendments, the company repriced the 125,000
warrants issued in April 1996 from $6.00 per share to $2.50 per share.

     In April 1997, the agreement was again amended to provide for borrowings
comprising a revolver and a term loan. The revolver had a maximum amount
available of $6.0 million. The interest rate on the revolver was the prime
lending rate plus 2.25%. The term loan was for $38.9 million and carried an
interest rate of prime lending rate plus 3.125%. In addition, the Company must
use to pay down the term loan 66.67% of all cumulative cash flow in excess of
$9.0 million during 1997, and generally 66.67% of all proceeds from asset, stock
investment and subsidiary sales, as well as 25% of the proceeds of any equity
offerings. The Company reduced the term loan and the revolver by an aggregate of
approximately $8.25 million on April 11, 1997 in connection with the sale of
PCS. The amended Credit Agreement expires May 1, 1998. In consideration for the
amendment to the Credit Agreement, the Company was required to provide the
lenders with warrants to purchase 750,000 shares of the Company's common stock
at an exercise price of $0.60, and to pay certain commitment fees and
out-of-pocket expenses. In addition, the warrants issued April 1996 were
repriced to an exercise price of $0.60. The April 1997 Credit Agreement included
revised covenants for profitability, current ratio, minimum tangible net worth,
leverage and working capital.

     In June 1997 and in August 1997, the Credit Agreement was again amended to
reduce the maximum amount available under the term loan and the revolver to
$31.4 million and $4.9 million, respectively. The interest rate on revolving
loans was changed to the prime lending rate plus 2.00% for all non-revolving
loans outstanding on August 6, 1997 and 15% for all revolving loans made
thereafter. The interest rate on the term loan was increased to the prime
lending rate plus 3.125%. The interest rates under the term loan and revolver
were required to increase by 1% per month, effective September 1, 1997, for each
month which such obligations were not paid in full, up to a maximum increase of
4%. As a result, at October 31, 1997, the interest rate on each of the loans had
increased by an additional 2%. In addition, the mandatory pay down of the term
loans and/or the revolving loans with the proceeds of any equity offering has
been reduced from 25% to 20%, although the first $1.5 million of any equity
offerings must be used to permanently reduce the term loans and/or the revolver.
Under the Sixth Amendment, approximately $6.1 million of the net proceeds from
the sale of Modcomp were used to pay down the term loan, and $2.0 million of the
proceeds were used to pay down the revolver. The Company reborrowed $2.0 million
of the Modcomp proceeds that were used to pay down the revolver. The Sixth
Amendment also resulted in revised financial covenants and required the issuance
of warrants to the Lenders to purchase 1,262,188 shares of Common Stock at $0.59
per share.


                                       16
<PAGE>   17
                            THE CERPLEX GROUP, INC.


     SUBORDINATED NOTES

     In November 1993, the Company sold $17.3 million in principal amount of its
Series A 9.0% (changed to 9.5% in October 1994) Senior Subordinated Notes and
$5.7 million in principal amount of its Series B 9.0% Senior Subordinated Notes
with 920,000 detachable warrants to purchase common stock. The detachable
warrants were issued at the option price of $.01 per share, resulting in an
original issue discount of $3.6 million on the Series B 9.0% Senior Subordinated
Notes. The Series A Senior Subordinated Notes accrued interest at the rate of
9.5% per annum, payable quarterly, with principal amount thereof payable in
three installments in November 1999, 2000 and 2001. The Company is subject to
certain financial and other covenants which include restrictions on the
incurrence of additional debt, payment of any dividends and certain other cash
disbursements as well as the maintenance of certain financial ratios.

     During part of 1996, the Company was in default of various covenants under
the Note Purchase Agreement, which resulted in a series of waivers and
amendments. In April 1996, the Company entered into an amendment to the Note
Purchase Agreements which revised the covenants for maximum leverage, net worth
and fixed charges. In consideration for the amendment to the Note Purchase
Agreements, the Company was required to provide the senior subordinated note
holders 1,000,000 warrants to purchase common stock at $6.00 per share. The
warrants issued pursuant to the amended Note Purchase Agreements, and the
amended Credit Agreement discussed above, were recorded at fair market value
with such amount amortized as a charge against income over the period of the
warrants. In November 1996, the Company entered into another amendment to the
Note Purchase Agreements which revised certain financial covenants. As
compensation for the amendment, the company repriced the warrants issued in
April 1996 from $6.00 per share to $2.50 per share.

     In 1997, the Company was again in default under the Note Purchase
Agreement. In April 1997, the Note Purchase Agreement was again amended revising
certain covenants. Interest is now payable semi-annually instead of quarterly.
In consideration for the amendment, the Company repriced the warrants issued in
April 1996 to the April 4, 1997 market price of $0.60 per share.

     On June 30, 1997, the Company received waivers with respect to various
provisions of the Amended and Restated Note Purchase Agreement. On August 20,
1997, the Company completed negotiations with the subordinated note holders to
further amend the Amended and Restated Note Purchase Agreement resulting in the
First Amendment Agreement to the Amended and Restated Note Purchase Agreement.
The First Amendment Agreement increased the interest rate to 15%. The interest
payment of $819,375 that was due on August 19, 1997 was added to the principal
balance, which increased the principal outstanding under the Amended and
Restated Note Purchase Agreement to $18,069,375. The Company was also required
to issue warrants for 500,096 of shares of Common Stock at $0.59 per share.
Beginning in March 1998, interest is payable monthly, however, the Company may
elect to add the portion of interest representing the difference between 9.5%
and 15% to the outstanding principal balance. In addition, the covenants under
the Amended and Restated Note Purchase Agreement as currently cast will be
significantly more restrictive as of June 1998. Therefore, the Company believes
that it will be in default again under such agreement at that time unless it is
able to successfully renegotiate the covenants. If the Company repays the
balance outstanding under the Amended and Restated Note Purchase Agreement on or
before August 19, 1998, the portion of interest expense representing the
difference between 9.5% and 15% will be forgiven and the warrants for 500,096
shares will be canceled.

     MISCELLANEOUS

     Effective April 1, 1996, the Company sold its contract manufacturing
operations in Tustin, California for $3.5 million cash and restricted Common
Stock valued at approximately $2.0 million at the time of the acquisition. The
Company was required to use $2.0 million of the proceeds from the sale of the
InCirT Division to repay a portion of the borrowings under the Credit Agreement.

     In April 1996, the Company received a distribution from its earnings of
Modcomp of $3.0 million, which was used to acquire the remaining 51% of this
partnership.

     In May 1996, the Company acquired Rank Xerox Limited's subsidiary, Cerplex
SAS, for $6.1 million, including estimated taxes, registration fees, legal,
accounting, and other out-of-pocket expenses of $1.2 million. 


                                       17


<PAGE>   18
                            THE CERPLEX GROUP, INC.


Under the terms of the Stock Purchase Agreement, the Company has agreed to
certain financial covenants over a four year period that limit the amount of
dividends and payments in the nature of corporate charges paid by Cerplex
SAS; the maintenance of Cerplex SAS' current ratio greater than one; and
restrictions on guarantees with respect to Cerplex and its subsidiaries
(excluding Cerplex SAS). Accordingly, the cash of Cerplex SAS is generally not
available to Cerplex for financing operations outside of Cerplex SAS.

     In June 1996, the Company issued 8,000 shares of Series B Stock at $1,000
per share in a private placement. As of October 1, 1997, all 8,000 shares of
the Series B Preferred Stock had been converted in 22,887,823 shares of Common
Stock.

     On April 11, 1997, the Company sold Peripheral Computer Support, Inc.
("PCS"), a subsidiary of the Company, for $14.5 million in cash and the
cancellation of $ .5 million of indebtedness. Of such amount, $8.3 million was
used to pay down bank debt, $ .5 million was placed into escrow, and
approximately $ .8 million was used to pay expenses associated with the
transaction.

         On August 27, 1997, the Company sold Modcomp for $8.5 million in cash.
Of such amount, approximately $6.1 million was used to pay down bank debt and
approximately $ .6 million was used to pay expenses associated with the
transaction. The loss on the sale of Modcomp was $.4 million.

     The Company or its subsidiaries are required to pay BT 1.8 million pounds
in 1999 or earlier if certain sales volumes are reached in connection with the
purchase of BT's plant in Enfield, England.

     The Company acquired inventory consisting of used telephones from Lucent
Technologies, Inc. ("Lucent"). At December 31, 1996, the Company had $5.9
million of inventory, production cost commitments and assets related to the
telephones acquired from Lucent. In June 1996, the Company executed a promissory
note bearing interest at 9.75% in the amount of $4.6 million payable on
September 15, 1996 in favor of Lucent, reflecting a portion of the amount
invoiced to the Company by Lucent (the "Lucent Note"). Lucent invoiced the
Company for an additional $0.6 million. Due to the quality of the inventory and
the lack of availability of spare parts to effect repairs, the Company believed
it had claims against Lucent. On October 7, 1996, the Company filed a lawsuit
against Lucent in the Orange County Superior Court seeking to have the Lucent
Note declared invalid. On November 6, 1996, Lucent filed a cross-complaint
seeking payment of the Lucent Note, alleging damages for breach of contract and
seeking a constructive trust on any proceeds from the sale of the telephones. In
October 1997, the Company executed a settlement agreement, which had been
substantially completed in September 1997. The agreement provided for the 
payment to Lucent of $150,000 in cash and Lucent also received the trade 
credits that Cerplex had received when it sold the telephones to a third party.
The Company also agreed to pay Lucent an additional $350,000 in six months or
from any future sales of phones or proceeds from any insurance claims related
to the phone remarketing program.

     The Company's primary sources for liquidity are cash flow from operations
and its ability to reduce working capital requirements. The Company believes it
will need additional cash in the near future to maintain its existing
operations. The Company has no ability to borrow additional funds under the
Credit Agreement and its ability to remain in compliance with the Credit
Agreement and the Note Purchase Agreements remains subject to its ability to
improve its operational results. The Company has engaged a financial advisor to
assist it in pursuing financing alternatives; however, the Credit Agreement and
Note Purchase Agreements prohibit the incurrence of additional indebtedness
without the Lenders' and senior subordinated note holders' consent. No assurance
can be made that additional financing will be available on acceptable terms to
the Company, if at all, or that the Lenders and senior subordinated note holders
will consent to any such financing. In the event that additional financing is
not available, it is likely to have a material adverse effect on the Company's
business and future prospects.



                                       18



<PAGE>   19
                            THE CERPLEX GROUP, INC.




PART II - OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS
- --------------------------

     Refer to the disclosure set forth in Part I, Item 3 (Legal Proceedings) of
the Company's Annual Report on Form 10-K/A for the 1996 fiscal year.

     On October 10, 1997, the Company executed a settlement agreement with
Lucent Technologies, Inc. ("Lucent") pursuant to which the Company paid Lucent
$150,000 and assigned all of the trade credits previously received by Cerplex in
exchange for the phones. The Company also agreed to pay Lucent an additional
$350,000 in six months or from any future sales of phones or proceeds from any
insurance claims relating to the phone remarketing program, whichever comes
first. In connection with this settlement, the Company agreed to a stipulation
for entry of judgment in the amount of $350,000. Lucent has agreed not to
enforce the stipulated judgment and to dismiss the action if the Company pays
Lucent the additional $350,000 within six months.

ITEM 2.  CHANGES IN SECURITIES
- ------------------------------

    None.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES
- ----------------------------------------

     During portions of 1997, the Company was in breach of various provisions of
the Credit Agreement and its Note Purchase Agreements. The Company has
renegotiated and amended such agreements to cure such breaches. See "Liquidity
and Capital Resources" herein for a more detailed discussion.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------------------------------------------------------------

    None.

ITEM 5.  OTHER INFORMATION
- --------------------------

     This report may contain forward-looking statements which involve risks and
uncertainties. The Company's actual results may differ significantly from the
results discussed in the forward-looking statements. Factors that might cause
differences include, but are not limited to, those discussed below.

(A)   RISK FACTORS

     LOSSES AND ACCUMULATED DEFICIT. For the three month period ended September
30, 1997, the Company reported net income of $1.1 million and operating profit
of $3.7 million. The Company's income was attributable to the reversal of a $2.8
million valuation reserve related to trade credits received in connection with
the Lucent remarketing program. However, for the nine month period ended
September 30, 1997, the Company reported a net loss of $13.3 million, including
an operating loss of $11.2 million. As of September 30, 1997, the Company had an
accumulated deficit of $87.7 million. There can be no assurance that the Company
will operate profitably in the future. Continued losses could materially and
adversely affect the Company's business and the value of, and the market for,
the Company's equity securities.

     DEPENDENCE ON KEY CUSTOMERS. During 1996, Rank Xerox, IBM, BT and Digital
Equipment Corporation accounted for approximately 17%, 12%, 11%, and 4% of
revenues, respectively. In the nine month period ended September 30, 1997, these
customers accounted for approximately 31%, 6%, 12%, and 11% of revenues,
respectively. During 1995 and 1996, IBM significantly decreased orders for
certain programs which materially and adversely affected the Company and its
results of operations. A significant portion of the Company's net sales
attributable to IBM in 1995 were from discontinued operations, and, as such, the
Company expects net sales attributable to IBM to continue to account for a
decreasing percentage of the Company's net sales. During the first nine months
of 1997, sales to IBM decreased 68% from the first nine months of 1996. Sales to
BT significantly decreased during 1996 to approximately $21.4 million,
representing 




                                       19

<PAGE>   20
                            THE CERPLEX GROUP, INC.


a 36% decrease from 1995. During the first nine months of 1997,
sales to BT decreased 22% from the first nine months of 1996. There can be no
assurance that major customers of the Company will not terminate any or all of
their arrangements with the Company; significantly change, reduce or delay the
amount of services ordered from the Company; or significantly change the terms
upon which the Company and these customers do business. Any such termination,
change, reduction or delay could have a material adverse effect on the Company's
business.

     FUTURE CAPITAL NEEDS; UNCERTAINTY OF ADDITIONAL FINANCING. During portions
of 1996 and 1997, the Company was in default under its Credit Agreement and Note
Purchase Agreements. The Company has renegotiated amendments to its Credit
Agreement and to its Note Purchase Agreements. The terms of the Credit
Agreement, as amended, provide for a limited borrowing base which will be
further reduced through and will expire in May 1998. The Company is required to
use a portion of cash generated from operations and from sales of assets to
further reduce its borrowing base under the Credit Agreement. The interest rate
payable by the Company has increased significantly and is subject to significant
further increases because the Company has not repayed amounts owed under the
Credit Agreement in full by September 30, 1997. The terms of the Note Purchase
Agreements have been amended to provide for an increase in the applicable
interest rate from 9.5% to 15%. The Company is required to maintain or fulfill
certain covenants and obligations in order to maintain its Credit Agreement and
to be in compliance under its Note Purchase Agreements. General market
conditions and the Company's future performance, including its ability to
generate profits and positive cash flow, will impact the Company's financial
resources and ability to fulfill such obligations and covenants or to otherwise
maintain its Credit Agreement or Note Purchase Agreements. No assurance can be
given that the Company will be able to fulfill such obligations and covenants
or to otherwise maintain its Credit Agreement or Note Purchase Agreements. In
addition, the covenants under the Note Purchase Agreements as currently cast
will be significantly more restrictive as of June 1998. Therefore, the Company
believes that it will be in default again under such agreements at that time
unless it is able to successfully renegotiate the covenants. 

     The Company's ability to maintain its current revenue base and to grow its
business is dependent on the availability of adequate capital. Without
sufficient capital, the Company's growth may be limited and its existing
operations may be adversely affected. The Company's financial condition and
limited capital have adversely impacted the Company's relationship with certain
customers and vendors and may adversely impact its relationship with customers
and vendors in the future. The Company believes it will need additional cash in
the near future to maintain its existing operations but has no ability to borrow
additional funds under the Credit Agreement. The Company has engaged a financial
advisor to assist it in pursuing financing alternatives; however, the Credit
Agreement and Note Purchase Agreements prohibit the incurrence of additional
indebtedness without the Lenders' and senior subordinated note holders' consent.
No assurance can be made that financing will be available on acceptable terms,
if at all, or that the Lenders and senior subordinated note holders will consent
to any such financing. In the event that additional financing is not available
in the near future, it is likely to have a material adverse effect on the
Company's business and future prospects. If additional funds are raised through
the issuance of equity securities, the percentage ownership of the then current
stockholders of the Company will be reduced and such equity securities may have
rights, preferences or privileges senior to those of the holders of the
Company's Common Stock.





                                       20

<PAGE>   21
                            THE CERPLEX GROUP, INC.


     RISK OF EXCESS AND UNUSABLE INVENTORY; DECREASED VALUE OF ASSETS. At
September 30, 1997, inventory constituted approximately 7.7% of the Company's
assets. Any decrease in the demand for the Company's repair services could
result in an additional portion of the Company's inventory becoming excess,
obsolete or otherwise unusable. During the last few years, the Company
wrote-down a significant amount of inventory and a significant amount of other
assets, including receivables, securities and goodwill. Changes in the 
Company's business, as well as the business of third parties, could adversely
affect the value of assets remaining, possibly resulting in additional
write-offs. The existence, amounts and timing of any such additional write-offs
will be dependent upon various factors including, without limitation, the volume
and profitability of future operations, market conditions as well as the
operations of the above-mentioned third parties.

     DEPENDENCE ON CUSTOMERS IN THE ELECTRONICS INDUSTRY. The Company is
dependent upon the continued growth, viability and financial stability of its
customers and potential customers in the electronics industry, particularly the
computer industry. The computer industry has been characterized by rapid
technological change, compressed product life cycles and pricing and margin
pressures. The factors affecting segments of the electronics industry in
general, and the Company's OEM customers in particular, could have an adverse
effect on the Company's business. During 1995 and 1996, several of the Company's
customers experienced severe financial difficulty resulting in significant
losses to the Company as a result of write-downs of receivables and other
assets. There can be no assurance that existing customers or future customers
will not experience financial difficulty, which could have a material adverse
effect on the Company's business.

     RELIANCE ON SHORT-TERM PURCHASE ORDERS. The Company's customer contracts
are typically subject to termination on short notice at the customer's
discretion and purchase orders under such contracts typically only cover
services over a 90-day period. The termination of any material contracts or any
substantial decrease in the orders received from major customers could have a
material adverse effect on the Company's business.

     COMPETITION. The Company competes with the in-house repair centers of
original equipment manufacturers ("OEM's") and third party maintainers ("TPM's")
for repair services. There is no assurance that these entities will choose to
outsource their repair needs. In certain instances, these entities compete
directly with the Company for the services of unrelated OEM's and TPM's. In
addition to competing with OEM's and TPM's, the Company also competes for depot
repair business with a small number of independent organizations similar in size
to the Company and a large number of smaller companies. Many of the companies
with which the Company competes have significantly greater financial resources
than the Company. There can be no assurance that the Company will be able to
compete effectively in its target markets.

     EXPANSION OF INTERNATIONAL SALES. During the nine months ended September
30, 1997, approximately 61% of the Company's sales were international. During
1996, approximately 41% of the Company's sales were international. There can be
no assurance that the Company will be able to successfully market, sell and




                                       21

<PAGE>   22
                            THE CERPLEX GROUP, INC.


deliver its products and services in these markets. In addition to the
uncertainty as to the Company's ability to maintain or expand its international
presence, there are certain risks inherent in doing business on an international
level, such as unexpected changes in regulatory requirements, export
restrictions, tariffs and other trade barriers, difficulties in staffing and
managing foreign operations, longer payment cycles, problems in collecting
accounts receivable, political instability, fluctuations in currency exchange
rates and potentially adverse tax consequences, which could adversely impact the
success of the Company's international operations. There can be no assurance
that one or more of such factors will not have a material adverse effect on the
Company's international operations and, consequently, on the Company's business,
operating results and financial condition.

     DEPENDENCE ON ACQUISITION STRATEGY. Certain of the Company's repair
programs result in decreasing net sales as the installed base of the particular
products under such programs decreases over time. An important component of the
Company's strategy to maintain its revenue and to grow its business has been the
acquisition of repair programs and complementary businesses. Competition for
these types of transactions is likely to intensify. The Company's ability to
effect any transactions requiring capital will be limited by the Company's lack
of working capital and by the terms of the Company's Credit Agreement and Note
Purchase Agreements. The Company is no longer permitted under the terms of its
Credit Agreement to engage in acquisitions. There can be no assurance that
the Company will be able to acquire additional repair programs or complementary
businesses in the future or, if acquired, that such operations will prove to be
profitable.

     DISCONTINUED OPERATIONS; CHANGE IN STRATEGY. In September 1995, Cerplex
adopted a plan to discontinue its end-of-life programs, a line of business which
historically generated a significant percentage of the Company's total sales,
but which experienced declining sales. Net sales from end-of-life programs
declined from approximately $33 million in 1994 to $20 million in 1995 and
further declined to $9.2 million in 1996. Sales from end-of-life program during
1997 were not material. In connection with discontinuing its end-of-life
business, the Company changed certain elements of its business strategy and
underwent changes in management and operations. The Company developed a direct
sales force and terminated the majority of its outside sales representatives,
reduced its emphasis on inventory acquisitions and focused on targeted customers
in specific industries. There can be no assurance that such changes will
positively impact the Company's business and results of operations in the short
or long term.

     RISK ASSOCIATED WITH THE ABILITY OF EXISTING STOCKHOLDERS TO CONTROL THE
COMPANY. As of October 31, 1997, the officers, directors, principal stockholders
and their affiliates owned greater than a majority of the outstanding common
stock. Although there are currently no voting agreements or similar arrangements
among such stockholders, if they were to act in concert, they would be able to
elect a majority of the Company's directors, determine the outcome of most
corporate actions requiring stockholder approval and otherwise control the
business affairs of the Company. The Board of Directors of the Company has the
authority under the Company's Restated Certificate of Incorporation to issue
shares of the Company's authorized preferred stock in one or more series and to
fix the rights, preferences, privileges and restrictions granted to or imposed
upon any unissued shares of preferred stock. The issuance of preferred stock may
adversely affect the voting and dividend rights, rights upon liquidation and
other rights of the holders of common stock. The issuance of preferred stock and
the control by existing stockholders, if they were to act in concert, may have
the effect of delaying, deferring or preventing a change in control of the
Company. In April 1997, William A. Klein acquired 3,663,898 shares of Common
Stock upon the conversion of Series B Preferred Stock, Richard C. Davis acquired
166,667 shares of Common Stock upon the conversion of Series B Preferred Stock
and the Sprout Growth, II L.P. acquired 7,563,333 shares of Common Stock upon
the conversion of Series B Preferred Stock. In addition, DLJ Capital Corporation
converted 231 shares of Preferred Stock into 770,000 shares of Common Stock.

     DEPENDENCE ON KEY PERSONNEL. The Company's future success depends, to a
large extent, upon the efforts and abilities of key employees. Competition for
qualified personnel in the industry is intense. The loss of services of certain
of these key employees could have a material adverse effect on the Company's
business. During the last two years, the Company has lost the services of 
several of its key executive officers and members of 




                                       22

<PAGE>   23
                            THE CERPLEX GROUP, INC.



management. The Company has filled several positions, including hiring a new
Chief Executive Officer, Stephen J. Hopkins.

     NO ASSURANCE OF PUBLIC MARKET FOR COMMON STOCK; POSSIBLE VOLATILITY OF
STOCK PRICE. Prior to the Company's initial public offering, there was no public
market for the Common Stock. On February 20, 1997, the Company was removed from
the NASDAQ National Market System and commenced trading on the NASDAQ OTC
Bulletin Board. There can be no assurance of an active trading market for the
Company's Common Stock. In addition, the trading price of the Common Stock has
been, and in the future could be, subject to significant fluctuations in
response to variations in quarterly operating results, the gain or loss of
significant contracts, changes in management or new products or services by the
Company or its competitors, general trends in the industry and other events or
factors. In addition, the stock market has experienced extreme price and volume
fluctuations which have particularly affected the market price for many
companies in similar industries and which have often been unrelated to the
operating performance of these companies. These broad market fluctuations may
adversely affect the market price of the Company's Common Stock.





                                       23
<PAGE>   24
                            THE CERPLEX GROUP, INC.


Item 16.  Exhibits.

a)  Exhibits

<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------
<S>              <C>                                                       <C>
2.1              Agreement of Merger dated as of August 30, 1993,           Incorporated herein by reference to
                 by and among Cerplex Incorporated, Diversified             Exhibit 2.1 to the Company's
                 Manufacturing Services, Inc. ("DMS"), EMServe,             Registration Statement on Form S-1
                 Inc. ("EMServe"), InCirT Technology Incorporated           (File No. 33-75004) which was
                 ("InCirT") and Testar, Inc. ("Testar").                    declared effective by the Commission
                                                                            on April 8, 1994.

2.2              Agreement and Plan of Merger dated November 12,            Incorporated herein by reference to
                 1993, between The Cerplex Group Subsidiary, Inc.           Exhibit 2.2 to the Company's
                 and Registrant (conformed copy to original).               Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

2.3              Certificate of Ownership and Merger of Registrant          Incorporated herein by reference to
                 with and into The Cerplex Group Subsidiary, Inc.           Exhibit 2.2 to the Company's
                 dated as of November 12, 1993.                             Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

2.4              Asset Purchase Agreement effective December 17,            Incorporated herein by reference to
                 1993 by and between Certech Technology, Inc., a            Exhibit 2.4 to the Company's
                 wholly-owned subsidiary of the Registrant                  Registration Statement on Form S-1
                 ("Certech"), and Spectradyne, Inc. ("Spectradyne").        (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

2.5              Purchase and Sale Agreement dated as of July 29,           Incorporated herein by reference to
                 1994, by and among The Cerplex Group, Inc.,                Exhibit 2 to the Form 8-K filed July
                 Cerplex Limited, BT Repair Services Limited and            29, 1994.
                 BT.

2.6              Contract for repair, calibration and warehousing of        Incorporated herein by reference to
                 certain items of BT Equipment dated as of July 29,         Exhibit 10 to the Form 8-K filed July
                 1994, among The Cerplex Group and Cerplex                  29, 1994.
                 Limited and BT.

2.7              Formation and Contribution Agreement effective             Incorporated herein by reference to
                 December 1, 1994 by and among Modcomp/Cerplex              Exhibit 2.7 to the Company's Annual
                 L.P., Modular Computer Systems, Inc., Cerplex              Report on Form 10-K for the fiscal
                 Subsidiary, Inc. and The Cerplex Group, Inc.               year ended January 1, 1995.

2.8              Contingent Promissory Note dated December 1, 1994          Incorporated herein by reference to
                 issued by Modcomp/Cerplex L.P. to Modular                  Exhibit 2.8 to the Company's Annual
                 Computer Systems, Inc.                                     Report on Form 10-K for the fiscal
                                                                            year ended January 1, 1995.
</TABLE>

                                       24
<PAGE>   25

<TABLE>
<CAPTION>

    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------
<S>              <C>                                                       <C>
2.9              Limited Partnership Agreement of Modcomp/Cerplex           Incorporated herein by reference to
                 L.P. effective December 1, 1994.                           Exhibit 2.8 to the Company's Annual
                                                                            Report on Form 10-K for the fiscal
                                                                            year ended January 1, 1995.

2.10             Put/Call Option Agreement effective December 1,            Incorporated herein by reference to
                 1994 by and among Cerplex Subsidiary, Inc., The            Exhibit 2.8 to the Company's Annual
                 Cerplex Group, Inc., Modular Computer Systems,             Report on Form 10-K for the fiscal
                 Inc. and Modcomp Joint Venture Inc.                        year ended January 1, 1995.

2.11             Stock Purchase Agreement dated as of June 29, 1995         Incorporated herein by reference to
                 by and among The Cerplex Group, Inc., Tu Nguyen            Exhibit 2.11 to the Company's
                 and Phuc Le.                                               Quarterly Report on Form 10-Q for
                                                                            the quarter ended October 1, 1995.

2.12             Letter Agreement dated April 5, 1996 by and among          Incorporated herein by reference to
                 Modular Computer Systems, Inc., Modcomp Joint              Exhibit 2.12 to the Company's
                 Venture, Inc., AEG Aktiengesellschaft, the                 Annual Report on Form 10-K for the
                 Company, Cerplex Subsidiary, Inc. and                      fiscal year ended December 31, 1995.
                 Modcomp/Cerplex L.P.

2.13             Stock Purchase Agreement dated as of May 24,               Incorporated herein by reference to
                 1996, by and among The Cerplex Group, Inc.,                Exhibit 2.13 to the Company's
                 Cerplex Limited, Rank Xerox - The Document                 Current Report on Form 8-K dated
                 Company SA and Rank Xerox Limited (conformed               May 24, 1996.
                 copy to original).

2.14             Contract of Warranty dated as of May 24, 1996, by          Incorporated herein by reference to
                 and among The Cerplex Group, Inc., Cerplex                 Exhibit 2.14 to the Company's
                 Limited, Rank Xerox - The Document Company SA              Current Report on Form 8-K dated
                 and Rank Xerox Limited (conformed copy to the              May 24, 1996.
                 original).

2.15             Supply and Services Agreement dated as of May 24,          Incorporated herein by reference to
                 1996, by and among The Cerplex Group, Inc.,                Exhibit 2.15 to the Company's
                 Cerplex Limited, Rank Xerox - The Document                 Current Report on Form 8-K dated
                 Company SA and Rank Xerox Limited (conformed               May 24, 1996.
                 copy to the original).

2.16             Stock Purchase Agreement dated March 28, 1997              Incorporated herein by reference to
                 relating to all of the outstanding stock of Peripheral     Exhibit 2.13 to the Company's
                 Computer Support, Inc. among the Company, PCS              Annual Report on Form 10-K for the
                 Acquisition Co., Inc., and Lincolnshire Equity             fiscal year ended December 31, 1996.
                 Partners, L.P.

2.17             Asset Purchase Agreement dated August 6, 1997 by           Incorporated herein by reference to
                 and among the Company, Cerplex Subsidiary, Inc.,           Exhibit 2.17 to the Company's
                 Modcomp Joint Venture, Inc., Modcomp/Cerplex               Quarterly Report on Form 10-Q for
                 L.P. and CSP Inc.                                          the quarter ended June 30, 1997.
</TABLE>

                                       25
<PAGE>   26

<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------

<S>              <C>                                                       <C>
3.1              Restated Certificate of Incorporation of the               Incorporated herein by reference to
                 Registrant.                                                Exhibit 3.1 to the Company's
                                                                            Registration Statement on From S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

3.2              Bylaws of the Registrant                                   Incorporated herein by reference to
                                                                            Exhibit 3.2 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

3.3              Certificate of Amendment of the Restated Certificate       Incorporated herein by reference to
                 of Incorporation of the Registrant (filed June 16,         Exhibit 3.3 to the Company's
                 1997).                                                     Quarterly Report on Form 10-Q for
                                                                            the quarter ended June 30, 1997.

4.1              Stock Purchase Agreement dated as of November 19,          Incorporated herein by reference to
                 1993 by and among the Registrant, the stockholders         Exhibit 4.1 to the Company's
                 of the Registrant identified in Part A of Schedule I       Registration Statement on Form S-1
                 thereto and the purchasers of shares of the                (File No. 33-75004) which was
                 Registrant's Series A Preferred Stock identified in        declared effective by the Commission
                 Schedule I thereto (including the Schedules thereto;       on April 8, 1994.
                 Exhibits omitted).

4.2              Registration Rights Agreement dated as of November         Incorporated herein by reference to
                 19, 1993, by and among the Registrant, the investors       Exhibit 4.2 to the Company's
                 listed on Schedule A thereto and the security holders      Registration Statement on Form S-1
                 of the Registrant listed on Schedule B thereto,            (File No. 33-75004) which was
                 together with Amendment No. 1.                             declared effective by the Commission
                                                                            on April 8, 1994.

4.3              Co-Sale Agreement dated as of November 19, 1993,           Incorporated herein by reference to
                 by and among the Registrant, the managers listed on        Exhibit 4.3 to the Company's
                 Schedule A thereto and the investors listed on             Registration Statement on Form S-1
                 Schedule B thereto.                                        (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

4.4              Warrant Agreement dated as of November 19, 1993,           Incorporated herein by reference to
                 by and among the Registrant and the purchasers             Exhibit 4.4 to the Company's
                 listed in Annex 1 thereto.                                 Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.


</TABLE>

                                       26

<PAGE>   27

<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------
<S>              <C>                                                       <C>
4.5              Placement Agent Warrant Purchase Agreement dated           Incorporated herein by reference to
                 as of November 19, 1993, between the Registrant            Exhibit 4.5 to the Company's
                 and Donaldson, Lufkin & Jenrette Securities                Registration Statement on Form S-1
                 Corporation.                                               (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

4.6              Observation Rights Agreement dated as of November          Incorporated herein by reference to
                 19, 1993, between the Registrant and certain stock         Exhibit 4.6 to the Company's
                 purchasers.                                                Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

4.7              Observation Rights Agreement dated as of November          Incorporated herein by reference to
                 19, 1993, between the Registrant and certain note          Exhibit 4.7 to the Company's
                 purchasers.                                                Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

4.8              Note Purchase Agreement dated as of November 19,           Incorporated herein by reference to
                 1993, by and among the Registrant and The                  Exhibit 4.8 to the Company's
                 Northwestern Mutual Life Insurance Company, John           Registration Statement on Form S-1
                 Hancock Mutual Life Insurance, Registrant and Bank         (File No. 33-75004) which was
                 of Scotland London Nominees Limited.                       declared effective by the Commission
                                                                            on April 8, 1994.

4.9              Amendment No. 2 to Registration Rights Agreement           Incorporated herein by reference to
                 dated as of April 6, 1994, by and among the                Exhibit 4.9 to the Company's
                 Registrant and certain of its Securities holders.          Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

4.10             Amendment to Note Purchase Agreement, dated as             Incorporated herein by reference to
                 of October 27, 1994, by and among the Company,             Exhibit 4.10 to the Company's
                 Northwestern Mutual Life Insurance Company, John           Annual Report on Form 10-K for the
                 Hancock Mutual Life Insurance Company and North            fiscal year ended March 31, 1995.
                 Atlantic Smaller Companies Trust P.L.C.
                 (collectively, the "Noteholders").

4.11             Waiver and Amendment Agreement dated April 15,             Incorporated herein by reference to
                 1996 by and among Company, The Northwestern                Exhibit 4.11 to the Company's
                 Mutual Life Insurance Company, John Hancock                Annual Report on Form 10-K for the
                 Mutual Life Insurance Company and North Atlantic           fiscal year ended December 31, 1995.
                 Smaller Companies Investment Trust PLC.
</TABLE>

                                       27
<PAGE>   28


<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------
<S>              <C>                                                       <C>

4.12             Warrant Agreement dated as of April 15, 1996 by            Incorporated herein by reference to
                 and among Company, The Northwestern Mutual Life            Exhibit 4.12 to the Company's
                 Insurance Company, John Hancock Mutual Life                Annual Report on Form 10-K for the
                 Insurance Company and North Atlantic Smaller               fiscal year ended December 31, 1995.
                 Companies Investment Trust PLC.

4.13             First Amendment to Warrant Agreement dated April           Incorporated herein by reference to
                 15, 1996 by and among Company and each of the              Exhibit 4.13 to the Company's
                 holders of warrants listed on Schedule A thereto,          Annual Report on Form 10-K for the
                 with respect to that certain Warrant Agreement dated       fiscal year ended December 31, 1995.
                 November 19, 1993.

4.14             First Amendment to Observation Rights Agreement            Incorporated herein by reference to
                 dated as of April 15, 1996 between Company and             Exhibit 4.14 to the Company's
                 certain note purchasers.                                   Annual Report on Form 10-K for the
                                                                            fiscal year ended December 31, 1995.

4.15             Third Amendment to Registration Rights Agreement           Incorporated herein by reference to
                 dated as of April 15, 1996 by and among Company,           Exhibit 4.15 to the Company's
                 the investors of Company listed on Schedule A              Annual Report on Form 10-K for the
                 thereto and the security holders of Company listed on      fiscal year ended December 31, 1995.
                 Schedule B thereto.

4.16             Warrant Agreement dated April 15, 1996 by and              Incorporated herein by reference to
                 among Company, Wells Fargo Bank, National                  Exhibit 4.16 to the Company's
                 Association, Sumitomo Bank of California, BHF              Annual Report on Form 10-K for the
                 Bank Aktiengesellschaft and Comerica Bank-                 fiscal year ended December 31, 1995.
                 California.

4.17             Stock Purchase Agreement dated June 10, 1996 by            Incorporated herein by reference to
                 and among the Company and the investors listed on          Exhibit 4.17 to the Company's
                 Schedule A thereto.                                        Quarterly Report on Form 10-Q filed
                                                                            August 14, 1996.

4.18             Fourth Amendment to Registration Rights Agreement          Incorporated herein by reference to
                 dated June 10, 1996 by and among Company, the              Exhibit 4.18 to the Company's
                 investors listed on Schedule A thereto, the security       Quarterly Report on Form 10-Q filed
                 holders of Company listed on Schedule B thereto, the       August 14, 1996.
                 banks listed on Schedule C thereto and each of the parties
                 listed on Schedule D thereto.

4.19             Certificate of Designation of Preferences of Series B      Incorporated herein by reference to
                 Preferred Stock of The Cerplex Group, Inc.                 Exhibit 3.3 to the Company's Quarterly
                                                                            Report on Form 10-Q filed August 14,
                                                                            1996.

4.20             Waiver and Amendment Agreement dated October               Incorporated herein by reference to
                 31, 1996 by and among the company and the                  Exhibit 4.17 to the Company's
                 Noteholders.                                               Annual Report on Form 10-K for the
                                                                            fiscal year ended December 31, 1996.
</TABLE>


                                       28
<PAGE>   29

<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------
<S>              <C>                                                       <C>
4.21             Waiver and Amendment Agreement dated December              Incorporated herein by reference to
                 9, 1996 by and among the company and the                   Exhibit 4.18 to the Company's
                 Noteholders.                                               Annual Report on Form 10-K for the
                                                                            fiscal year ended December 31, 1996.
4.22             Side Letter dated March 28, 1997 by and among the          Incorporated herein by reference to
                 Company and the Noteholders.                               Exhibit 4.19 to the Company's
                                                                           
                                                                            Annual Report on Form 10-K for the
                                                                            fiscal year ended December 31,
                                                                            1996.

4.23             Amended and Restated Note Purchase Agreement               Incorporated herein by reference to
                 dated April 9, 1997 by and among the Company and           Exhibit 4.20 to the Company's
                 the Noteholders.                                           Annual Report on Form 10-K for the
                                                                            fiscal year ended December 31, 1996.

4.24             Second Amendment to Warrant Agreement dated                Incorporated herein by reference to
                 April 9, 1997, by and among the Company and each           Exhibit 4.21 to the Company's
                 of the holders of warrants listed on Schedule A            Annual Report on Form 10-K for the
                 thereto, which Second Amendment amends the                 fiscal year ended December 31, 1996.
                 Warrant Agreement dated November 19, 1993 as
                 amended by the First Amendment to Warrant
                 Agreement dated April 15, 1996.

4.25             Second Amendment to Warrant Agreement dated                Incorporated herein by reference to
                 April 9, 1997 by and among the Company and each            Exhibit 4.22 to the Company's
                 of the holders of warrants listed on Schedule A            Annual Report on Form 10-K for the
                 thereto, which Second Amendment amends the                 fiscal year ended December 31, 1996.
                 Warrant Agreement dated April 15, 1996, as
                 amended by a Waiver and Amendment Agreement
                 dated October 31, 1996.

4.26             Amended and Restated Warrant Agreement dated               Incorporated herein by reference to
                 April 9, 1997 by and among the Company; Wells              Exhibit 4.23 to the Company's
                 Fargo Bank, National Association; BHF-Bank                 Annual Report on Form 10-K for the
                 Aktiengesellschaft; and Citibank, N.A.                     fiscal year ended December 31, 1996.

4.27             Fifth Amendment to Registration Rights Agreement           Incorporated herein by reference to
                 dated as of April 9, 1997 by and among the                 Exhibit 4.27 to the Company's
                 Company, the investors listed on Schedule A thereto,       Quarterly Report on Form 10-Q for
                 the security holders of the Company listed on              the quarter ended June 30, 1997.
                 Schedule B thereto, the banks listed on Schedule C thereto, and
                 the parties listed on Schedule D thereto.

4.28             Waiver Agreement dated as of June 30, 1997 among           Incorporated herein by reference to
                 the Company and the Noteholders.                           Exhibit 4.28 to the Company's
                                                                           
                                                                            Quarterly Report on Form 10-Q
                                                                            for the quarter ended June 30,
                                                                            1997.

4.29             Side letter dated July 10, 1997 by and among the           Incorporated herein by reference to
                 Company and the Noteholders.                               Exhibit 4.29 to the Company's
                                                                            Quarterly Report on Form
                                                                            10-Q for the quarter
                                                                            ended June 30, 1997.

</TABLE>

                                       29
<PAGE>   30

<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------
<S>              <C>                                                       <C>
4.30             Side letter dated August 6, 1997 by and among the          Incorporated herein by reference to
                 Company and the Noteholders.                               Exhibit 4.30 to the Company's
                                                                           
                                                                            Quarterly Report on Form 10-Q for
                                                                            the quarter ended June 30, 1997.

4.31             Sixth Amendment to Registration Rights Agreement           Incorporated herein by reference to
                 dated as of August 20, 1997 by and among the               Exhibit 4.31 to the Company's
                 Company, the investors listed on Schedule A thereto,       Current Report on Form 8-K dated
                 the security holders of the Company listed on              August 27, 1997.
                 Schedule B thereto, the banks listed on Schedule C thereto, and
                 the parties listed on Schedule D thereto.

4.32             First Amendment Agreement dated as of August 20,           Incorporated herein by reference to
                 1997, by and among the Company, The                        Exhibit 4.32 to the Company's
                 Northwestern Mutual Life Insurance Company, John           Current Report on Form 8-K dated
                 Hancock Mutual Life Insurance Company and North            August 27, 1997.
                 Atlantic Smaller Companies Investment Trust PLC.

4.33             Warrant Agreement dated as of August 20, 1997 by           Incorporated herein by reference to
                 and between the Company, The Northwestern Mutual           Exhibit 4.33 to the Company's
                 Life Insurance Company, John Hancock Mutual Life           Current Report on Form 8-K dated
                 Insurance Company and North Atlantic Smaller               August 27, 1997.
                 Companies Investment Trust PLC.

4.34             Third Amendment to Warrant Agreement dated as of           Incorporated herein by reference to
                 August 20, 1997, by and among the Company and              Exhibit 4.34 to the Company's
                 the Noteholders with respect to that certain Warrant       Current Report on Form 8-K dated
                 Agreement dated as of April 15, 1996 by and among          August 27, 1997.
                 the Company and the Noteholders.

4.35             Third Amendment to Warrant Agreement dated as of           Incorporated herein by reference to
                 August 20, 1997, by and among the Company and              Exhibit 4.35 to the Company's
                 the Noteholders with respect to that certain Warrant       Current Report on Form 8-K dated
                 Agreement dated as of November 19, 1993 by and             August 27, 1997.
                 among the Company and the Noteholders.

4.36             Warrant Agreement dated as of August 20, 1997 by           Incorporated herein by reference to
                 and between the Company and Citibank, N.A.                 Exhibit 4.36 to the Company's Current
                                                                            Report on Form 8-K dated August 27,
                                                                            1997.

4.37             Second Amendment to Observation Rights                     Incorporated herein by reference to
                 Agreement dated August 20, 1997 by and among the           Exhibit 4.37 to the Company's
                 Company, the Northwestern Mutual Life Insurance            Current Report on Form 8-K dated
                 Company and John Hancock Mutual Life Insurance             August 27, 1997.
                 Company.

10.1             The Registrant's 1990 Stock Option Plan (the "1990         Incorporated herein by reference to
                 Plan").                                                    Exhibit 10.1 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.
</TABLE>

                                       30
<PAGE>   31

<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------

<S>              <C>                                                       <C>
10.2             Form of Stock Option Agreement pertaining to the           Incorporated herein by reference to
                 1990 Plan.                                                 Exhibit 10.2 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75005) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.3             Form of Stock Purchase Agreement pertaining to the         Incorporated herein by reference to
                 1990 Plan.                                                 Exhibit 10.3 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.4             The Registrant's 1993 Stock Option Plan (the "1993         Incorporated herein by reference to
                 Plan").                                                    Exhibit 10.4 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.5             Form of Stock option Agreement (grants to                  Incorporated herein by reference to
                 employees) pertaining to the 1993 Plan.                    Exhibit 10.5 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.6             Form of Stock Option Agreement (grants to directors        Incorporated herein by reference to
                 and certain officers) pertaining to the 1993 Plan.         Exhibit 10.6 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.7             Form of Stock Purchase Agreement for Installment           Incorporated herein by reference to
                 Options pertaining to the 1993 Plan.                       Exhibit 10.7 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.8             Form of Stock Purchase Agreement for Immediately           Incorporated herein by reference to
                 Exercisable Options pertaining to the 1993 Plan.           Exhibit 10.8 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

</TABLE>

                                       31
<PAGE>   32

<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------
<S>              <C>                                                       <C>
10.9             The Registrant's Restated 1993 Stock Option Plan           Incorporated herein by reference to
                 (the "Restated Plan").                                     Exhibit 10.9 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.10            Form of Stock Option Agreement, together with              Incorporated herein by reference to
                 Addenda, pertaining to the Restated Plan.                  Exhibit 10.10 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.11            Master Task Agreement dated December 1, 1991, by           Incorporated herein by reference to
                 and between International Business Machines                Exhibit 10.11 to the Company's
                 Incorporated ("IBM") and the Registrant, together          Registration Statement on Form S-1
                 with Amendment to Master Agreement and Task                (File No. 33-75004) which was
                 Order.                                                     declared effective by the Commission
                                                                            on April 8, 1994.

10.12            Master Agreement dated May 6, 1992 by and                  Incorporated herein by reference to
                 between IBM and the Company.                               Exhibit 10.12 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.13            Technology Services Agreement effective March 1,           Incorporated herein by reference to
                 1993, by and between Novadyne Computer Systems,            Exhibit 10.13 to the Company's
                 Inc. ("Novadyne") and Cerplex Incorporated (a              Registration Statement on Form S-1
                 California corporation and a predecessor of the            (File No. 33-75004) which was
                 Registrant), together with Amendments Nos. 1 and           declared effective by the Commission
                 2.                                                         on April 8, 1994.

10.14            Technology Services Agreement effective December           Incorporated herein by reference to
                 17, 1993, by and between Spectradyne, Inc.                 Exhibit 10.14 to the Company's
                 ("Spectradyne") and the Registrant.                        Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.15            Repair Services Agreement dated January 1, 1994 by         Incorporated herein by reference to
                 and between Bull HN Information Systems, Inc. and          Exhibit 10.24 to the Company's
                 the Registrant.                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.
</TABLE>

                                       32
<PAGE>   33



<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------

<S>              <C>                                                       <C>
10.16            Form of Indemnity Agreement.                               Incorporated herein by reference to
                                                                            Exhibit 10.15 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.17            Lease Agreement dated April 1, 1992 by and                 Incorporated herein by reference to
                 between Henry G. Page Jr., and Diversified                 Exhibit 10.16 to the Company's
                 Manufacturing Services, Inc. ("DMS").                      Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.18            Sublease dated January 1, 1994 by and between Bull         Incorporated herein by reference to
                 and Cerplex Group, Inc. (a Massachusetts                   Exhibit 10.17 to the Company's
                 corporation).                                              Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.


10.19            Standard Industrial/Commercial Single-Tenant Lease         Incorporated herein by reference to
                 - Net dated November 29, 1990 by and among                 Exhibit 10.18 to the Company's
                 Kilroy Building 73 Partnership, Cerplex Incorporated       Registration Statement on Form S-1
                 and InCirT, together with Amendment No. 1                  (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.20            Lease dated December 17, 1993 by and between               Incorporated herein by reference to
                 Spectradyne and Certech.                                   Exhibit 10.19 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.21            Sublease dated March 1, 1993 by and between                Incorporated herein by reference to
                 Novadyne and the Registrant together with Lease            Exhibit 10.20 to the Company's
                 Amendment dated July 22, 1991 by and between               Registration Statement on Form S-1
                 McDonnell Douglas Realty Company and Novadyne.             (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.22            Standard Industrial/Commercial Lease - Net dated           Incorporated herein by reference to
                 September 4, 1991 by and between Proficient Food           Exhibit 10.21 to the Company's
                 Company and W.C. Cartwright Corporation                    Registration Statement on Form S-1
                 ("Cartwright"), together with Addendum and                 (File No. 33-75004) which was
                 Sublease dated September 6, 1991 by and between            declared effective by the Commission
                 Cartwright and the Registrant.                             on April 8, 1994.


</TABLE>

                                       33
<PAGE>   34

<TABLE>

<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------

<S>              <C>                                                       <C>
10.23            Sublease dated July 30, 1992 by and between                Incorporated herein by reference to
                 Cartwright and DMS.                                        Exhibit 10.22 to the Company's
                                                                            Registration Statement on Form S-1
                                                                            (File No. 33-75004) which was
                                                                            declared effective by the Commission
                                                                            on April 8, 1994.

10.24            Credit Agreement dated as of October 12, 1994 (the         Incorporated herein by reference to
                 "Credit Agreement") among The Cerplex Group,               Exhibit 10.24 to the Company's
                 Inc., as Borrower; the lenders listed therein, as          Annual Report on Form 10-K for the
                 Lenders; and Wells Fargo Bank, National                    fiscal year ended January 1, 1995.
                 Association, as Administrative Agent; and those
                 certain exhibits, schedules and collateral documents
                 to such Credit Agreement.

10.25            Limited Waiver dated as of November 14, 1995               Incorporated herein by reference to
                 ("Waiver") by and among The Cerplex Group, Inc.            Exhibit 10.25 to the Company's
                 (the "Company"), the financial institutions listed on      Quarterly Report on Form 10-Q for
                 the signature pages thereof ("Lenders"), and Wells         the quarter ended October 1, 1995.
                 Fargo Bank, National Association, as administrative
                 agent for the Lenders ("Administrative Agent"), and
                 for certain limited purposes, Certech Technology,
                 Inc., Cerplex Mass., Inc., Cerplex Limited, Apex
                 Computer Company, Cerplex Subsidiary, Inc. and
                 Peripheral Computer Support, Inc. (the
                 "Subsidiaries"), which Waiver is made with
                 reference to the Credit Agreement.

10.26            The Cerplex Group, Inc. Restated 1993 Stock Option         Incorporated herein by reference to
                 Plan (Restated and Amended as of January 13,               Exhibit 10.26 to the Company's
                 1995).                                                     Quarterly Report on Form 10-Q for
                                                                            the quarter ended October 1, 1995.

10.27            The Cerplex Group, Inc. Automatic Stock Option             Incorporated herein by reference to
                 Agreement.                                                 Exhibit 10.27 to the Company's
                                                                            Quarterly Report on Form 10-Q for
                                                                            the quarter October 1, 1995.

10.28            First Amendment to Credit Agreement dated April            Incorporated herein by reference to
                 15, 1996 by and among Company, the lenders whose           Exhibit 10.28 to the Company's
                 signatures appear on the signature pages thereof, as       Annual Report on Form 10-K for the
                 Lenders; Wells Fargo Bank, National Association, as        fiscal year ended December 31, 1995.
                 Administrative Agent; and the Subsidiaries for
                 certain limited purposes.

10.29            Promissory Note dated June 21, 1996 payable by the         Incorporated herein by reference to
                 Company to Lucent Technologies.                            Exhibit 10.29 to the Company's
                                                                            Quarterly Report on Form 10-Q for
                                                                            the quarter ended June 30, 1996.
</TABLE>

                                       34
<PAGE>   35

<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------
<S>              <C>                                                       <C>

10.30            Limited Waiver dated as of October 31, 1996 by and         Incorporated herein by reference to
                 among the Company, Lenders and Administrative              Exhibit 10.29 to the Company's
                 Agent, and for certain limited purposes, the               Quarterly Report on Form 10-Q for
                 Subsidiaries, Modcomp/Cerplex L.P., Modcomp                the quarter ended September 29,
                 Joint Venture, Inc., Modular Computer Services,            1996.
                 Inc., Modular Computer Systems GmbH and
                 Modcomp France S.A., which waiver is made with
                 reference to the credit Agreement.

10.31            Extension and Forbearance Agreement dated March            Incorporated herein by reference to
                 31, 1997 by and among the Company, the financial           Exhibit 10.31 to the Company's
                 institutions listed on the signature pages thereof and     Annual Report on Form 10-K for the
                 Wells Fargo Bank, National Association.                    fiscal year ended December 31, 1996.

10.32            Second Amendment to Credit Agreement dated                 Incorporated herein by reference to
                 November 30, 1996 (the "Second Amendment") by              Exhibit 10.32 to the Company's
                 and among the Company, the financial institutions          Annual Report on Form 10-K for the
                 listed on the signature pages thereof ("Lenders") and      fiscal year ended December 31, 1996.
                 Wells Fargo Bank, National Association, as
                 administrative agent for the Lenders, and for certain limited
                 purposes, Certech Technology, Inc., Cerplex Mass., Inc.,
                 Cerplex Limited, Apex Computer Company, Cerplex Subsidiary,
                 Inc., Peripheral Computer Support, Inc., Modcomp/Cerplex, L.P.,
                 Modcomp Joint Venture, Inc., Modular Computer Services, Inc.,
                 Modular Computer Systems GmbH and Modcomp France S.A., which
                 Second Amendment amends the Credit Agreement dated October 12,
                 1994, as amended.

10.33            Third Amendment to Credit Agreement dated April            Incorporated herein by reference to
                 9, 1997 (the "Third Amendment") by and among the           Exhibit 10.33 to the Company's
                 Company, the financial institutions listed on the          Annual Report on Form 10-K for the
                 signature pages thereof ("Lenders") and Wells Fargo        fiscal year ended December 31, 1996.
                 Bank, National Association, as administrative agent
                 for the Lenders, and for certain limited purposes, Certech
                 Technology, Inc., Cerplex Mass., Inc., Cerplex Limited, Apex
                 Computer Company, Cerplex Subsidiary, Inc., Peripheral Computer
                 Support, Inc., Modcomp/Cerplex, L.P., Modcomp Joint Venture,
                 Inc., Modular Computer Services, Inc., Modular Computer Systems
                 GmbH and Modcomp France S.A., which Third Amendment amends the
                 Credit Agreement dated October 12, 1994, as amended.



</TABLE>

                                       35
<PAGE>   36



<TABLE>
<CAPTION>
    EXHIBIT
     NUMBER                                TITLE                                         METHOD OF FILING
     ------                                -----                                         ----------------
<S>              <C>                                                       <C>

10.34            Fourth Amendment to Credit Agreement and Limited           Incorporated herein by reference to
                 Waiver dated as of May 30, 1997 and entered into           the Company's Registration Statement
                 by and among the Company, the financial institutions       on Form S-2 (Registration No. 333-
                 listed on the signature pages thereof ("Lenders") and      28425) filed with the Securities and
                 Wells Fargo Bank, National Association, as                 Exchange Commission on June 3,
                 administrative agent for the Lenders, and for certain      1997.
                 limited purposes, Certech Technology, Inc., Cerplex
                 Mass., Inc., Cerplex Limited, Apex Computer
                 Company, Cerplex Subsidiary, Inc.,
                 Modcomp/Cerplex L.P., Modcomp Joint Venture,
                 Inc., Modular Computer Services, Inc., Modular
                 Computer Systems GmbH and Modcomp France
                 S.A.

10.35            Fifth Amendment to Credit Agreement and Limited            Incorporated herein by reference to
                 Waiver dated June 30, 1997 by and among the                Exhibit 10.35 to the Company's
                 Company, the financial institutions listed on the          Quarterly Report on Form 10-Q for
                 signature pages thereof ("Lenders") and Wells Fargo        the quarter ended June 30, 1997.
                 Bank, National Association, as administrative agent
                 for the Lenders and, for certain limited purposes,
                 certain subsidiaries of the Company.

10.36            Sixth Amendment to Credit Agreement and Consent            Incorporated herein by reference to
                 dated August 6, 1997 by and among the Company,             Exhibit 10.36 to the Company's
                 the financial institutions listed on the signature pages   Quarterly Report on Form 10-Q for
                 thereof ("Lenders") and Wells Fargo Bank, National         the quarter ended June 30, 1997.
                 Association as administrative agent for the Lenders as
                 administrative agent for the Lenders and, for certain limited
                 purposes, certain subsidiaries of the Company.

10.37            Letter from Nightingale & Associates, LLC to the           Filed herein.
                 Company dated June 30, 1997, together with Letter
                 from Nightingale & Associates, LLC to the Company
                 dated August 18, 1997, amending terms of the June
                 30, 1997 letter.

27.1             EDGAR Financial Data Schedule
</TABLE>

b)      Reports on Form 8-K for the quarter ended September 30, 1997

        On September 11, 1997 the Company filed a current Report on Form 8-K
regarding the sale of the assets of its Modcomp subsidiary and the completion
of amendments to its senior credit agreement and its note purchase agreement.

                                       36
<PAGE>   37



                                    SIGNATURE

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



Date: November 12, 1997
                                       THE CERPLEX GROUP, INC.

                                       /s/ ROBERT W. HUGHES
                                       -------------------------------------
                                       Robert W. Hughes
                                       Senior Vice President
                                       and Chief Financial Officer
                                       (Principal Accounting Officer)





                                       37

<PAGE>   1
                                    ORIGINAL
                                    --------


June 30, 1997

VIA FACSIMILE
- -------------


Mr. William A. Klein
Chairman of the Board
The Cerplex Group, Inc.
1382 Bell Avenue
Tustin, CA 92680

Dear Mr. Klein:

                  This Engagement Letter summarizes the proposed terms and
conditions for engagement Nightingale & Associates, LLC ("N&A") by The Cerplex
Group, Inc.("Cerplex" or the "Company"), a publicly held corporation
headquartered in Tustin, California.


I.       DISCUSSION
         ----------

         Cerplex has reported significant operating losses for its U.S.
operations in recent quarters and is in default on its bank covenants. The
Company has sold assets to raise cash for working capital and to reduce bank
debts and is in the process of negotiating additional such sales.

         To provide a basis for improving U.S. operating profits, the turnaround
firm of Hammer Associates was retained. Hammer has developed a turnaround plan
which includes major consolidations of the Company's repair sites and
significant reductions in corporate overhead expenses. Implementation of the
plan has been started by announcing certain of the site consolidations and
recently reducing the Company's workforce by approximately 150 employees.


II.      OBJECTIVES OF THE WORK ASSIGNMENT
         ---------------------------------

         Based on our discussions with Cerplex Group management on June 26th at
the Company's headquarters, we perceive the key objectives of this project for
Cerplex to be as follows:


<PAGE>   2



         A.       Immediately Assume Interim Management Of Cerplex For Purposes
                  Of Implementing the Turnaround Plan Developed by Management
                  and Hammer Associates.

         B.       Assist With Negotiation Of Necessary And Appropriate Waivers
                  And Standstill Agreements With Secured Creditors.

         C.       Begin Implementation of the "Hammer Plan" In Either Its
                  Present Form, Or As Modified After Detailed Implementation
                  Actions Are Developed With Management Charged With Taking
                  Required Actions.

         D.       Manage The Process Of Notifying Employees, Vendors And Other
                  Interested Parties Of The Company's Plans Relating To
                  Turnaround Of The Business.

         E.       After Implementing The Turnaround Actions Required To Achieve
                  Profitability, Restructure The Company's Financing In Order To
                  Pay Off The Current Bank Group.

         F.       Take Other Actions Appropriate For The Chief Executive Officer
                  Of The Company.

         G.       Provide Such Other Counsel, Assistance And Services As The
                  Board Of Directors Of Cerplex May From Time To Time Require.


III.     REPORTING
         ---------

         N&A will report to the Board of Directors of Cerplex. A reporting
program summarizing key problems, projects, priorities, timetables and progress
will be established in connection with implementation of the Hammer Plan. Status
report meetings will be held regularly by telephone or in person, as
appropriate. N&A agrees that it will not make any fundamental decisions relating
to or affecting Cerplex out of the ordinary course of business, without first
obtaining the prior consent of the Board of Directors of Cerplex.


IV.      RESPONSIBILITY AND STAFFING FOR THE WORK
         ----------------------------------------

         Stephen J. Hopkins will be the Officer-in-Charge of the Cerplex
assignment with overall responsibility for the N&A work on the engagement and
will be named Chief Executive Officer of Cerplex. Mr. Hopkins will be assisted
by Mr. Michael R. D'Appolonia for certain special projects as may be required
and appropriate.

<PAGE>   3

V.       ESTIMATE OF TIME AND COST
         -------------------------
         In a situation such as the Cerplex assignment, it is impossible to
provide a definitive estimate of future professional time and costs to complete
the project. However, assuming that N&A staff members devote the time ranges
shown below, we estimate that N&A Professional Time Fees will result in normal
charges approximately as shown below.
Expenses would typically add 15% to 20% to this cost.



               "Guesstimated" Monthly Professional Time Fee Costs

<TABLE>
<CAPTION>
                                                                                                Expected Monthly
                                                            Monthly Time                           Cost Range
- ------------------------------ ----------------  -----------------------------------  ------------------------------------
                               Hourly Rate                %               Days               Low               High
- ------------------------------ ----------------  ------------------ ----------------  ----------------  ------------------
<S>                                    <C>            <C>  <C>            <C>                  <C>                 <C>    
S.J. Hopkins                           $350           80 - 100%           16-18                $56,000             $63,000
M.R. D'Appolonia                        300          10 -   20%            2-4                   6,000              12,000
                                                                                                ------              ------
                                                                                                62,000              75,000
                                                                                                ------              ------
Senior Associate                        225          60 -   80%           12-16                 27,000              36,000
                                                                                                ------              ------
</TABLE>


         Exhibit I, attached, provides a summary of N&A Professional Time
billing rates, the basis for charging expenses, and terms and conditions for
engagement of our firm and is an integral part of this Engagement Letter.

         N&A fully understands that Cerplex desires to keep costs to a minimum,
commensurate with achieving the objectives of the assignment and given a
reasonable degree of comfort relative to the judgments, conclusions, and actions
involved. In recognition of (1) a need to restrict initial cash costs of the
project and (2) expectation of future payment of performance fees as outlined
below, N&A has agreed to a $300 per hour billing rate for Mr. Hopkins and
maximum cap of $50,000 per month for Professional Time Fees of Mr. Hopkins and
Mr. D'Appolonia. In addition, it has been agreed that Professional Time Fees of
a Senior Associate expected to be used is Month One of the project will be
capped at $25,000. If circumstances dictate that additional N&A staff is
required, or that more time than estimated above is required, we will advise you
as far in advance as possible in order to reach joint agreement on any
additional staffing requirements.


VI.      PERFORMANCE FEE
         ---------------

         N&A charges a Performance Fee, in addition to Professional Time Fees
and expenses, for certain types of assignments, including interim management
projects. Based on past practices and policies of our firm, N&A proposes a
Performance Fee equal to:

<PAGE>   4
         A.       $150,000 cash payment when implementation of the Hammer
                  operating plan, or agreed upon equivalent, is completed.

         B.       Options to purchase at least 1% of the common stock of
                  Cerplex, at current market values, when bank debt is
                  refinanced and permanent management is in place.


VII.     ADVANCE PAYMENT RETAINER
         ------------------------

         N&A requires an Advance Payment Retainer for all assignments of the
type described herein. Related to this project, N&A will require an Advance
Payment Retainer of $75,000.


VIII.    CONFIDENTIALITY OF CLIENT INFORMATION
         -------------------------------------

         N&A recognizes and acknowledges that the firm and its Principals and
staff have access to proprietary and confidential information in all client
assignments.

         N&A assures Cerplex management that all such non-public information
received by the firm, its Principals and staff from Cerplex or its other
professionals, will be held and treated in strict confidence, and will not
knowingly be disclosed by N&A, its Principals, or staff to third parties, except
(1) in connection with data provided to Lenders under confidentiality agreements
or (2) as might be required in the event of future court proceedings.


IX.      RELEASE AND INDEMNIFICATION
         ---------------------------

         Given the nature of this assignment, in addition to coverage for Mr.
Hopkins under the Company's directors and officers policy, N&A will require a
release in the form of a "Release and Indemnification" agreement from Cerplex
prior to undertaking the project. A copy of the "Release and Indemnification"
agreement required is attached as Exhibit II.

         The rationale for this requirement is that to the extent that any
adversarial issues or proceedings occur between the parties at interest in the
situation, N&A, by its very presence, could be caught in the "cross fire."

         For information, N&A requires and has received release and
indemnification agreements from a variety of parties when undertaking troubled
company turnaround assignments.


<PAGE>   5
X.       CAVEAT
         ------

         Given the nature of assignments such as that contemplated for Cerplex
where (1) there is potential for loss of major customers due to the Company's
financial situation, (2) results are based on implementation of a turnaround
plan developed by a third party, and (3) efforts and actions of current Company
employees and management are a key to success, there can be no assurance that
unforeseen problems may not be encountered. In addition, it is likely that
difficult and complex judgments and conclusions will have to be made on a rapid
basis without full and complete information and analysis readily available.
Accordingly, N&A undertakes assignments such as this on a "Best Efforts" basis
only, and makes no representations, warranties or guarantees relative to
outcome, performance or results.

         Our firm will be working on other client assignments during the period
we will be working for Cerplex. However, we fully understand the urgency and
importance of the Cerplex situation and will arrange schedules so that work on
the assignment will proceed at a mutually satisfactory pace.

         As agreed, we plan to commence work tomorrow, Tuesday, July 1st on this
project and will continue on the engagement subject to promptly receiving a
signed copy of this Engagement Letter and Indemnity and the required Advance
Retainer.

         If this Engagement Letter conforms with your understanding of the terms
and conditions of our retention, will you please signify your agreement to same
by signing and returning the executed copy enclosed with this letter.

         We look forward to working with you and your colleagues at Cerplex on
this challenging project.

                                            Sincerely.

                                            /s/ Stephen J. Hopkins

                                            Stephen J. Hopkins
                                            President

SJH/crc
Enclosure
cc:      M.R. D'Appolonia


<PAGE>   6



READ UNDERSTOOD AND AGREED TO BY:

The Cerplex Group, Inc.

By:      /s/ William A. Klein
         -----------------------------------
         Name

         William A. Klein
         -----------------------------------
         Title  Chairman of Board

         -----------------------------------
         Date  June 30, 1997




<PAGE>   7



                                    EXHIBIT I

                          NIGHTINGALE & ASSOCIATES, LLC

                        COMPENSATION AND FEE ARRANGEMENTS

                               INTERIM MANAGEMENT



I.       PROFESSIONAL TIME FEES AND EXPENSES
         -----------------------------------

         Nightingale & Associates, LLC ("N&A") charges professional time fees on
an hourly basis for all assignments. Professional time fees on an hourly basis
for Principals and the firm's Senior Advisors are as shown below:


<TABLE>
<S>                                             <C>                                                             <C> 
Mr. Stephen J. Hopkins                          $350     Mr. William J. Nightingale                             $350
Mr. Kevin I. Dowd                               $300     Mr. Michael R. D'Appolonia                             $300
Mr. Pierre Benoit                               $300     Mr. Tor B. Arneberg                                    $300
Mr. S. Douglas Hopkins                          $275     Mr. Howard S. Hoffmann                                 $275
</TABLE>

         Hourly time fees for Associates range from $150 to $300 per hour.

         Hours are capped at a maximum of ten hours per day regardless of the
number of hours worked over that amount. This is generally to the client's
advantage because both Principals and Associates tend to work well over ten
hours per day on most assignments. Out-of-pocket expenses are billed at cost,
and generally range from 10% to 20% of professional time fees, depending on the
amount of travel involved. Out-of-pocket expenses consist primarily of
transportation costs, meals, lodging, telephone, specifically assignable office
assistance and report production and, in the case of divestiture related
assignments, advertising and mailing costs. Out-of-pocket expenses also apply to
N&A staff members who reside out of the area when working out of N&A's office in
Stamford on a client project. For assignments undertaken for clients domiciled
in the State of Connecticut, an 8% professional services tax on professional
time fees and Performance Fees also applies.

         Invoices are submitted weekly or biweekly and are due and payable upon
presentation. Prompt payment of invoices is a prerequisite for N&A's continued
work on an assignment.




<PAGE>   8

II.      PERFORMANCE FEE
         ---------------

         For certain types of assignments, including Interim Management, N&A
charges a Performance Fee in addition to professional time fees. For
information, Performance Fees are also applicable to acquisition, divestiture,
joint venture/licensing, refinancing, and asset recovery management assignments.

         The rationale for the Performance Fee is that given the firm's unique
Interim Management capabilities and experience, N&A can usually materially
improve the potential and performance of client operations, and/or achieve other
challenging objectives that might apply. In addition, Interim Management
engagements usually involve time and staffing commitments which typically
preclude one or more of the firm's principals from managing assignments with
other clients for an extended period of time.

         The Interim Management Performance Fee is based upon the circumstances,
complexity, and size of the particular situation, and is established and agreed
to by mutual consent between the client and N&A prior to formal engagement.

         Interim Management Performance Fees are due and payable in installments
as the assignment progresses, on a basis to be mutually agreed to by the client
and N&A. In any case, the final installment is due no more than thirty days
after completion of the assignment.

         The term of an Interim Management engagement varies depending on
circumstances and client needs.


III.     TERMINATION ARRANGEMENTS
         ------------------------

         The services of N&A can be terminated by the client at any time during
the course of an engagement by verbal notice, followed by written confirmation
but, regardless of the timing and circumstances of any such termination, N&A
will be entitled to:

         A.       All Professional Time Fees and out-of-pocket expenses incurred
                  and due up until the day after notice of termination has
                  become effective, payable within ten days of termination.

         B.       Any applicable Interim Management Performance Fees earned and
                  due during the term of active N&A involvement.

         C.       A minimum Interim Management Performance Fee or a Termination
                  Fee in lieu thereof; payable within ten days of termination,
                  the amount to be established when the assignment commences,
                  and which varies depending upon the size and circumstances of
                  the assignment.


<PAGE>   9

For information, no client has ever terminated the services of N&A during the
course off Performance Fee engagement.

IV.      CAVEAT
         ------

         Given the nature of Interim Management assignments, there can be no
guarantee that N&A will achieve results that meet either N&A or client standards
and objectives. Accordingly, N&A undertakes such assignments only on a "Best
Efforts" basis, and makes no representations, warranties, or guarantees that
satisfactory results will be achieved.

         It is also understood and agreed that, to the extent an Interim
Management assignment also involves sale of a business or business assets, N&A
is not expected to engage in any activities which would require the firm to be
licensed as a broker/dealer under applicable state and federal laws.



<PAGE>   10


                                   EXHIBIT II
                                   ----------

                           RELEASE AND INDEMNIFICATION
                           ---------------------------



         The undersigned ("Cerplex" or the "Company"), acknowledging that
Nightingale & Associates LLC ("N&A") has been engaged to render services to
Cerplex relating to the Company, for and on behalf of its subsidiaries, and the
successors and assigns of the Company and its subsidiaries, hereby waives and
releases any and all claims or causes of action that it may now have or which
may arise in the future against any "Consultant Party" (which shall consist of,
collectively, N&A and each of its contractors and subcontractors, and all of the
employees, officers, directors, shareholders and principals of N&A and all its
contractors and subcontractors), arising out of or relating in any way to
"Covered Services" (which shall consist of services rendered by any Consultant
Party pursuant to the attached agreement relating to the Company or any aspect
of its business or assets (whether such services consist of consulting services,
management services, or any other type of services), including, without
limitation, any loss or claim thereof arising or allegedly incurred as a result
of actions taken or omitted to be taken by the Company, its shareholders, or any
other party, based in any way upon any recommendations or suggestions by any
Consultant Party relating to the Company or any aspect of its business or
assets); but excluding from the foregoing waiver and release any claim or cause
of action arising out of any act of gross negligence, willful misconduct, breach
of the attached agreement or fraud of any Consultant Party. The Company further
hereby agrees to indemnify and hold harmless each of the Consultant Parties from
and against any liabilities, obligations, losses, damages, claims, penalties,
actions, judgments, suits, costs, expenses and disbursements of any kind or
nature whatsoever which may be imposed upon, incurred by or asserted against any
of the Consultant Parties arising out of or relating in any way to Covered
Services pursuant to the attached agreement including, (without limitation, any
loss or claim thereof arising or allegedly incurred as a result of actions taken
or omitted to be taken by the Company, its shareholders, or any other party,
based in any way upon any recommendations or suggestions by any Consultant Party
relating to the Company or any aspect of its business or assets); but excluding
from the foregoing indemnification obligation any matter arising out of any act
of gross negligence, willful misconduct, breach of the attached agreement or
fraud of any Consultant Party.

Dated: June 30, 1997       The Cerplex Group, Inc.


                           /s/ William A. Klein
                           ------------------------------
                           By

                           William A. Klein
                           ------------------------------
                           Name
                           ------------------------------
                           Chairman of the Board
                           Title

<PAGE>   11
Mr. William A. Klein
Chairman of the Board
The Cerplex Group, Inc.
August 18, 1997
Page 1



                                 August 18, 1997



Via Facsimile
- -------------

Mr. William A. Klein
Chairman of the Board
The Cerplex Group, Inc.
1382 Bell Avenue
Tustin, CA  92680

Dear Bill:

         An Engagement Letter dated June 30, 1997 summarized terms and
conditions for engagement of Nightingale & Associates, LLC ("N&A") by The
Cerplex Group, Inc. ("Cerplex" or the "Company") to provide management director
of Cerplex's financial and operational restructuring.

         This letter supplements the Engagement Letter of June 30th relating to
billing for use of additional N&A resources on the Cerplex project. That letter
established a billing cap of $50,000 per month for my Professional Time services
and, to the extent utilized, those of Michael R. D'Appolonia. In addition, it
was agreed that charges of up to $25,000 for Professional Time could be billed
in the first month of the project for a Senior Associate who I anticipated would
be required. Additional future work of N&A Associates required specific future
agreement.

         Ms. Cathryn Low was assigned to the project effective July 10th and
Cerplex was billed $25,000 for the four week period ended August 2nd.

         As we have discussed, in connection with a re-organization of the
finance function, my plan is to name Cathryn as Interim Controller - North
American Operations. I anticipate this will be a 60 to 90 day project while a
search is conducted for a permanent Controller.

         Although Cathryn's per diem billing rate (10 hour basis) is $2,000, and
I anticipate that she will be involved in the project on an essentially
full-time basis, I have agreed to a total Professional time billing cap for
services of Cathryn and myself on the project of $70,000 per month through the
end of October. Even if a full-time North American Controller is not yet in
place, I commit to a reduction of the monthly Professional Time billing cap for
work for a combination of Cathryn Low and myself to $60,000 at that time.

         All other terms and conditions of the June 30th Engagement Letter
continue in effect.

<PAGE>   12


Mr. William A. Klein
Chairman of the Board
The Cerplex Group, Inc.
August 18, 1997
Page 2


         If this amendment to the June 30th Engagement Letter conforms with our
understanding, please signify your agreement in the space provided below.

                                                Sincerely,


                                                /s/ STEPHEN J. HOPKINS
                                                -----------------------------
                                                    Stephen J. Hopkins

SJH/crc

cc:      M.R. D'Appolonia


         READ, UNDERSTOOD AND AGREED TO BY:

         The Cerplex Group, Inc.

         By: /s/ WILLIAM A. KLEIN
             -------------------------------   
                 William A. Klein
                 Chairman of the Board
                 August 27, 1997


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                          18,512
<SECURITIES>                                         0
<RECEIVABLES>                                   12,209
<ALLOWANCES>                                     1,427
<INVENTORY>                                      4,993
<CURRENT-ASSETS>                                40,866
<PP&E>                                          39,185
<DEPRECIATION>                                  16,363
<TOTAL-ASSETS>                                  64,956
<CURRENT-LIABILITIES>                           68,612
<BONDS>                                              0
                                0
                                        379
<COMMON>                                            35
<OTHER-SE>                                    (29,102)
<TOTAL-LIABILITY-AND-EQUITY>                    64,956
<SALES>                                        112,177
<TOTAL-REVENUES>                               112,177
<CGS>                                           95,796
<TOTAL-COSTS>                                   23,250
<OTHER-EXPENSES>                                   549
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,881
<INCOME-PRETAX>                               (11,393)
<INCOME-TAX>                                     1,938
<INCOME-CONTINUING>                           (13,331)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (13,331)
<EPS-PRIMARY>                                   (0.49)
<EPS-DILUTED>                                        0
        

</TABLE>


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