FINISHMASTER INC
10-Q, 1998-08-14
MISCELLANEOUS NONDURABLE GOODS
Previous: ENVIROMETRICS INC /DE/, 10QSB, 1998-08-14
Next: TELCOM SEMICONDUCTOR INC, 10-Q, 1998-08-14



================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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



                  For the Quarterly Period Ended June 30, 1998


                         Commission File Number 0-23222


                               FINISHMASTER, INC.
             (Exact Name of Registrant as Specified in its Charter)


               Indiana                                     38-2252096
  (State or other Jurisdiction of                       (I.R.S. Employer
   Incorporation or Organization)                    Identification Number)


                          54 Monument Circle, Suite 700
                           Indianapolis, Indiana 46204
               (Address of principal executive offices) (Zip Code)


       Registrant's Telephone Number, including area code: (317) 237-3678



Indicate  by check  mark  whether  the  registrant  (1) has  filed  all  annual,
quarterly and other reports  required to be filed by Section 13 or 15 (d) of the
Securities  Exchange Act of 1934 during the preceding  twelve months and (2) has
been subject to the filing requirements for at least the past 90 days.

                                                   Yes  X    No


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

           Class                            Outstanding at August 14, 1998
           -----                            ------------------------------
       Common Stock                                 7,535,056 shares
================================================================================

<PAGE>


                          PART I. FINANCIAL STATEMENTS

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                               FINISHMASTER, INC.
                        (in thousands, except share data)

<TABLE>
<CAPTION>
                                                                      June 30,    December 31,
ASSETS                                                                  1998         1997
                                                                      --------     --------
                                                                          (Unaudited)

CURRENT ASSETS
<S>                                                                   <C>          <C>     
     Cash                                                             $  2,188     $    364
     Accounts receivable, net of allowance for doubtful
       accounts of $2,163 and $2,247, respectively                      31,031       28,744
     Inventory                                                          49,727       53,442
     Prepaid expenses and other current assets                           6,938        7,894
                                                                      --------     --------
           TOTAL CURRENT ASSETS                                         89,884       90,444



PROPERTY AND EQUIPMENT, NET                                             10,811       10,296

OTHER ASSETS:
     Intangible assets, net                                            115,806      110,870
     Other                                                               4,135        3,808
                                                                       119,941      114,678
                                                                      --------     --------
                                                                      $220,636     $215,418
                                                                      ========     ========

LIABILITIES AND STOCKHOLDERS' EQUITY


CURRENT LIABILITIES
     Accounts payable                                                 $ 21,871     $ 28,274
     Accrued expenses and other current liabilities                     15,412       12,072
     Current maturities of long-term obligations                         8,575        8,005
                                                                      --------     --------
           TOTAL CURRENT LIABILITIES                                    45,858       48,351

LONG-TERM OBLIGATIONS, net of current maturities                       126,198      134,135

STOCKHOLDERS' EQUITY:
     Preferred Stock, no par value, 1,000,000 shares authorized;
       no shares issued or outstanding
     Common stock, $1 stated value, 25,000,000 shares authorized,
       7,535,056 and
       5,992,640 shares issued
       and outstanding, respectively                                     7,535        5,993
     Additional paid-in capital                                         26,873       14,466
     Retained earnings                                                  14,172       12,473
                                                                      --------     --------

                                                                        48,580       32,932

                                                                      $220,636     $215,418
                                                                      ========     ========

</TABLE>

The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.




<PAGE>


                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                               FINISHMASTER, INC.
                      (in thousands, except per share data)
                                   (unaudited)

<TABLE>
<CAPTION>


                                            Three Months Ended June 30,       Six Months Ended June 30,
                                                1998          1997              1998         1997
                                             -------------------------         --------------------- 
<S>                                          <C>            <C>                <C>          <C>     
NET SALES                                    $ 76,758       $ 31,034           $152,782     $ 60,273
                                                                           
COST OF SALES                                  49,731         19,462             98,810       38,072
                                             --------      ---------           --------     --------
       GROSS PROFIT                            27,027         11,572             53,972       22,201
                                                                           
EXPENSES                                                                   
     Operating                                 11,529          4,593             23,243        9,258
     Selling, general and administrative        9,240          3,942             18,178        7,744
     Depreciation                                 580            284              1,500          562
     Amortization of intangible assets          1,602            742              3,176        1,482
                                             --------      ---------           --------     --------
         TOTAL                                 22,951          9,561             46,097       19,046
                                             --------      ---------           --------     --------
                                                                           
       INCOME FROM OPERATIONS                   4,076          2,011              7,875        3,155
                                                                           
Interest expense, net                           2,747            411              5,539          899
                                             --------      ---------           --------     --------
INCOME BEFORE INCOME TAXES                      1,329          1,600              2,336        2,256
     Income tax expense                           630            595              1,109          846
                                             --------      ---------           --------     --------
                                                                           
           NET INCOME                        $    699       $  1,005           $  1,227     $  1,410
                                             ========       ========           ========     ========
                                                                           
       NET INCOME PER SHARE - BASIC          $    .12       $   . 17           $   . 21     $   . 24
                                             ========       ========           ========     ========
                                                                           
       NET INCOME PER SHARE - DILUTED        $    .12       $   . 17           $   . 21     $   . 24
                                             ========       ========           ========     ========
                                                                           
                                                                           
   WEIGHTED AVERAGE NUMBER OF SHARES                                       
     OF COMMON STOCK OUTSTANDING                5,993          5,993              5,993        5,993
                                             ========       ========           ========     ========
</TABLE>                                                             






The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.

<PAGE>
                  CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW
                                FinishMaster, Inc
                                 (in thousands)
                                   (unaudited)

<TABLE>
<CAPTION>

                                                                     Six Months Ended June 30,
                                                                       1998          1997
                                                                     --------      --------
     OPERATING ACTIVITIES
<S>                                                                  <C>           <C>     
         Net Income                                                  $  1,227      $  1,410
         Adjustments to reconcile net income to net cash
         provided by (used in) operating activities:
                Depreciation and amortization                           4,676         2,044
                Gain on sale of fixed assets                              (40)           --
         Changes in operating assets and liabilities:
                Accounts receivable                                       (62)         (500)
                Inventories                                             8,104         4,341
                Prepaid expenses and other                              1,272           420
                Accounts payable and other current liabilities         (5,531)       (3,309)
                                                                     --------      --------
                           NET CASH PROVIDED BY
                           OPERATING ACTIVITIES                         9,646         4,406

     INVESTING ACTIVITIES
         Business acquisitions                                             --          (193)
         Proceeds from disposal of assets                                 180            --
         Purchases of property and equipment                           (1,026)         (390)
         Other                                                           (192)         (175)
                                                                     --------      --------
                           NET CASH USED IN
                           INVESTING ACTIVITIES                        (1,038)         (758)

     FINANCING ACTIVITIES
         Net repayments under note payable, bank                           --        (1,313)
         Proceeds from  long term obligations                           1,163            --
         Repayment of long term obligations                            (9,733)       (2,188)
         Purchase of common stock                                          --           (51)
         Cash acquired through merger of LDI AutoPaints                 1,786            --
                                                                     --------      --------

                           NET CASH USED IN
                           FINANCING ACTIVITIES                        (6,784)       (3,552)
                                                                     --------      --------

                           INCREASE IN CASH                             1,824            96

                           CASH AT BEGINNING OF PERIOD                    364           300
                                                                     --------      --------

                           CASH AT END OF PERIOD                     $  2,188      $    396
                                                                     ========      ========

     SUPPLEMENTAL DISCLOSURES Cash paid for:
                 Income Taxes                                        $      0
                 Interest                                            $  4,829
                                                                     ========
     NON CASH ACTIVITIES
       Acquisition of LDI AutoPaints:
                  Assets acquired                                    $ 17,666
                  Liabilities assumed                                  (3,244)
                                                                     --------
                  Equity Purchased                                   $ 14,422
                  Less: Cash acquired in transaction                   (1,786)
                                                                     --------
                  Net assets acquired, excluding cash                $ 12,636
                                                                     ========

       Additional debt incurred with prior business acquisitions     $    425
                                                                     ========
</TABLE>


The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.
<PAGE>

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               FinishMaster, Inc.
                                  June 30, 1998

NOTE 1--Nature of Business
     FinishMaster,  Inc.  ("the  Company"  or  "FinishMaster")  is  the  leading
     national  distributor  of  automotive  paints,  coatings and  paint-related
     accessories to the automotive  collision  repair  industry.  As of June 30,
     1998, the Company operated 153 sales outlets and three distribution centers
     in 22 states.  The Company is organized into three major geographic regions
     - the Southeastern, Western and Central/Northeastern Divisions. The Company
     has  approximately  20,000  customers to which it provides a  comprehensive
     selection of brand name products  supplied by DuPont,  PPG, BASF and 3M, in
     addition  to  its  own  FinishMaster   PrivateBrand  refinishing  accessory
     products.  The  company  is  highly  dependent  on a  small  number  of key
     suppliers.

NOTE 2--Basis of Presentation
     The condensed  consolidated  financial  statements  include the accounts of
     FinishMaster,  Inc., and Refinishers  Warehouse,  Inc., as well as Thompson
     PBE,  Inc.,  and LDI  AutoPaints,  Inc.  as of the dates of the  respective
     acquisitions.  All significant  intercompany balances and transactions have
     been eliminated in consolidation.  These condensed  consolidated  financial
     statements  are  unaudited  and  have  been  prepared  in  accordance  with
     generally accepted accounting  principles for interim financial information
     and with the  instructions  to Form 10-Q and Article 10 of Regulation  S-X.
     Accordingly,  they do not include all of the information and notes required
     by  generally  accepted   accounting   principles  for  complete  financial
     statements. In the opinion of management,  all adjustments (consisting only
     of normal recurring accruals)  considered necessary for a fair presentation
     of the results of the  interim  periods  covered  have been  included.  For
     further  information,  refer to the consolidated  financial  statements and
     notes thereto included in FinishMaster's  annual report on Form 10K for the
     year ended  December 31, 1997.  The results of  operations  for the interim
     periods  presented  are not  necessarily  indicative of the results for the
     full year.  Certain  reclassifications  have been  reflected  in prior year
     amounts to conform with the  presentation of  corresponding  amounts in the
     current period.

NOTE 3--Acquisition
     On June 30, 1998,  the Company  completed  the  acquisition  of 100% of the
     common stock of LDI AutoPaints,  Inc., from its parent,  Lacy  Distribution
     Inc., in consideration for the issuance of 1,542,416 shares of common stock
     of Finishmaster  Inc. As this is a transaction  within a controlled  group,
     the  acquisition  of LDI  AutoPaints  has  been  accounted  for  using  its
     historical  cost basis,  and results in no recognition of goodwill.  Equity
     securities that were issued to the parent company of LDI AutoPaints,  Inc.,
     in exchange for the net assets of LDI AutoPaints,  Inc., are recorded as of
     the effective date of the transaction.

NOTE 4--Income Taxes
     The  effective  tax rate for the three  months ended June 30, 1998 is 47.4%
     compared  to 37.5%  for the three  months  ended  June 30,  1997 due to the
     non-deductible  nature of certain  expenses,  primarily the amortization of
     goodwill associated with the acquisition of Thompson PBE, Inc.

NOTE 5--Net Income Per Share
     The  following  table sets forth the  computation  of basic and diluted net
     income per share (in thousands except per share data):

                                                  Six Months Ended June 30
                                                     1998        1997
                                                     ----        ----
         Numerator:
                  NET INCOME                        $1,227     $1,410
         Denominator:
                  BASIC-WEIGHTED AVERAGE SHARES      5,993      5,993
Effect of dilutive securities:
                  EMPLOYEE STOCK OPTIONS                --         --
         DILUTED-WEIGHTED AVERAGE SHARES             5,993      5,993

         Basic net income per share                    .21        .24
         Diluted net income per share                  .21        .24

The effect of employee  stock  options on the  calculation  of weighted  average
shares  outstanding  for purposes of determining  diluted  earnings per share is
antidilutive for the six months ended June 30, 1998 and 1997.


<PAGE>

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS
                                  FINISHMASTER
                                  JUNE 30, 1998



RESULTS OF OPERATIONS

The following table sets forth FinishMaster's historical results in total and as
a percentage of net sales.


                               FINISHMASTER, INC.
           HISTORICAL CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)


<TABLE>
<CAPTION>
                                                   Three Months Ended                               Six Months Ended
                                             6/30/98                 6/30/97               6/30/98                 6/30/97
                                        (In thousands, except  per share data)         (In thousands, except per share data)
                                      ------------------------------------------    -------------------------------------------
<S>                                   <C>           <C>       <C>         <C>       <C>           <C>       <C>          <C>   
NET SALES                             $ 76,758      100.0%    $ 31,034    100.0%    $152,782      100.0%    $ 60,273     100.0%
                                                                                                            
COST OF SALES                           49,731       64.8%      19,462     62.7%      98,810       64.7%      38,072      63.2%
                                      --------      -----     --------    -----     --------       ----     --------      ---- 
GROSS MARGIN                            27,027       35.2%      11,572     37.3%      53,972       35.3%      22,201      36.8%
                                                                                                            
                                                                                                            
EXPENSES                                                                                                    
                                                                                                            
Operating                               11,529       15.0%       4,593     14.8%      23,243       15.2%       9,258      15.4%
                                                                                                            
Selling, general and administrative      9,240       12.0%       3,942     12.7%      18,178       11.9%       7,744      12.8%
                                                                                                            
Depreciation                               580        0.8%         284      0.9%       1,500        1.0%         562       0.9%
                                                                                                            
Amortization                             1,602        2.1%         742      2.4%       3,176        2.1%       1,482       2.5%
                                        ------       ----     --------     ----     --------       ----     --------      ---- 
                                                                                                            
TOTAL EXPENSES                          22,951       29.9%       9,561     30.8%      46,097       30.2%      19,046      31.6%
                                        ------       ----     --------     ----     --------       ----     --------      ---- 
                                                                                                            
INCOME FROM OPERATIONS                   4,076        5.3%       2,011      6.5%       7,875        5.1%       3,155       5.2%
                                                                                                            
                                                                                                            
Interest Expense, net                    2,747        3.6%         411      1.3%       5,539        3.6%         899       1.5%
                                      --------                --------              --------                --------
                                                                                                            
INCOME BEFORE INCOME TAXES               1,329        1.7%       1,600      5.2%       2,336        1.5%       2,256       3.7%
                                                                                                            
Income tax expense                         630        0.8%         595      1.9%       1,109        0.7%         846       1.4%
                                      --------       ----     --------      ---     --------        ---     --------       --- 

NET INCOME                            $    699        0.9%    $  1,005      3.3%    $  1,227        0.8%    $  1,410       2.3%
                                      ========       ====     ========      ===     ========        ===     ========       === 
                                                                                                            
NET INCOME PER SHARE                  $   0.12                    0.17              $   0.21                  $ 0.24
                                      ========                ========              ========                ========    
WEIGHTED AVERAGE NUMBER                                                                                     
OF SHARES OF                                                                                                
COMMON STOCK OUTSTANDING                 5,993                   5,993                 5,993                   5,993
                                      ========                ========              ========                ========    
</TABLE>
                        



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                               FinishMaster, Inc.
                                  June 30, 1998


HISTORICAL RESULTS OF OPERATIONS

Net sales.  Net sales  increased  from $31.0  million for the three months ended
June 30, 1997 to $76.8  million for the three months  ended June 30,  1998.  Net
sales  increased  from $60.3  million for the six months  ended June 30, 1997 to
$152.8 million for the six months ended June 30, 1998. The increase in net sales
for the three month and six month periods ended June 30, 1998 is a result of the
inclusion of net sales from  Thompson  PBE which was acquired in November  1997,
offset  by a  decline  in  same  outlet  sales  due to flat  market  conditions.

<PAGE>

Gross  profit.  Gross profit  increased  from $11.6 million to $27.0 million but
decreased as a  percentage  of net sales from 37.3% to 35.2% for the three month
period  ended June 30, 1998  compared to the three month  period  ended June 30,
1997.  For the six month period  ended June 30, 1998,  compared to the six month
period ended June 30, 1997,  gross profit  increased from $22.2 million to $54.0
million but  decreased  as a  percentage  of net sales from 36.8% to 35.3%.  The
increase in gross profit dollars for the three month and six month periods ended
June 30, 1998, is  attributable  to the additional  gross profit  resulting from
Thompson's  sales. The decrease in gross profit as a percentage of sales for the
three  month and six month  periods  ended June 30, 1998 is a product of managed
inventory  reduction  programs,  resulting  in  lower  inventory  purchases  and
corresponding lower cash discounts available to the company. In addition,  gross
profit for the six month period ended June 30, 1998 decreased due to the sale of
Thompson's  higher cost  inventories  and lower than expected  margins in one of
Thompson's acquired regions.

Operating  expenses.  Operating  expenses  increased  from $4.6 million to $11.5
million for the three month  period  ending June 30, 1998  compared to the three
month period ending June 30, 1997. For the six month period ended June 30, 1998,
operating expenses increased from $9.3 million to $23.2 million. The increase in
operating  expense  amounts for the three month and six month periods ended June
30, 1998 is due to the inclusion of operating expenses from Thompson,  offset by
synergies  resulting from combining the companies.  The primary savings from the
combination has been the result of store consolidations. Operating expenses as a
percentage of net sales were 15.4% for the quarter  ended March 31, 1998,  15.0%
for the quarter  ended June 30, 1998 and 15.2% for the six months ended June 30,
1998;  compared  to 16.0%,  14.8%,  and 15.4% for the same  periods in the prior
year.  The overall  decrease in operating  expenses as a percentage of net sales
from the prior year,  during a period of decline in same outlet sales, is due to
the company's cost containment  measures covering wages,  store and distribution
costs. The company has also realized  savings by  consolidating  certain stores.
Operating expenses consist of wages,  benefits,  building, and vehicle costs for
the sales outlets and the distribution centers.

Selling,  general  and  administrative.   Selling,  general  and  administrative
expenses  increased  from $3.9  million  to $9.2  million,  but  decreased  as a
percentage  of net sales,  from 12.7% to 12.0% for the three month period ending
June 30, 1998 compared to the three month period  ending June 30, 1997.  For the
six month  period  ending June 30,  1998,  selling,  general and  administrative
expenses  increased  from $7.7  million to $18.2  million,  but  decreased  as a
percentage  of net sales,  from 12.8% to 11.9%  compared to the six month period
ending  June 30,  1997.  The  increase in  selling,  general and  administrative
expense  amounts for both the three and six month periods ended June 30, 1998 is
due  to the  inclusion  of  selling,  general  and  administrative  expenses  of
Thompson.  The  decrease in selling,  general and  administrative  expenses as a
percentage of net sales for the three month and six month periods ended June 30,
1998  is due to the  consolidation  of  certain  corporate  functions  including
management  and  accounting,  and the reduction of public  company and insurance
costs.   Selling  expenses  include  sales  commissions,   wages,  and  expenses
supporting customer sales activity.  General and administrative expenses consist
of  corporate  support  staff  and  expenses  for  marketing,  data  processing,
accounting, credit, purchasing and human resources.

Depreciation  and  amortization  of  intangible  assets.   Depreciation  expense
increased  from $0.3  million to $0.6  million for the three month  period ended
June 30, 1998  compared to the three month period  ended June 30, 1997.  For the
six month period ending June 30, 1998,  depreciation expense increased from $0.6
million to $1.5 million  compared to the six month period  ending June 30, 1997.
The increase in depreciation expense amounts for the three and six month periods
ended June 30, 1998, is due to the inclusion of depreciation on Thompson's fixed
assets.

<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                               FinishMaster, Inc.
                                  June 30, 1998


HISTORICAL RESULTS OF OPERATIONS (continued)

Amortization  expense  increased from $0.7 million to $1.6 million for the three
month period ending June 30, 1998 compared to the three month period ending June
30, 1997.  For the six month period  ending June 30, 1998  amortization  expense
increased  from $1.5  million to $3.2  million  compared to the six month period
ending June 30, 1997. The increase in  amortization  expense for the three month
and  six  month  periods  ended  June  30,  1998  is  due to  the  inclusion  of
amortization for Thompson.

Interest  expense.  Interest expense increased from $0.4 million to $2.7 million
and as a  percentage  of net sales from 1.3% to 3.6% for the three month  period
ending June 30, 1998  compared to the three month  period  ending June 30, 1997.
For the six month period ending June 30, 1998,  interest expense  increased from
$0.9 million to $5.5 million and as a percentage  of net sales from 1.5% to 3.6%
compared to the same period in the prior year. The increase in interest  expense
dollars and as a percentage of net sales is primarily  attributable  to interest
on debt incurred to finance the Thompson  transaction.  The Thompson transaction
occurred November 21, 1997 and the total acquisition price of $ 73.5 million was
funded through borrowings.



LIQUIDITY AND CAPITAL RESOURCES

The Company's  liquidity and capital resources can be significantly  affected by
its acquisition  activity.  The company  historically has financed  acquisitions
through a combination of seller  financing,  internally  generated cash flow and
bank borrowings under the company's loan facilities.

The  Company had  working  capital of $44  million at June 30, 1998  compared to
$23.4 million at June 30, 1997. The company had term credit and revolving credit
facilities  from  banks  totaling  $100  million.  The  company  also had senior
subordinated debt of $30 million and a $10 million revolving line of credit from
its  majority  shareholder.  At June 30, 1998 the company  had  available  $22.9
million of unused revolving credit.

As a condition of the amended bank credit facility of $100 million,  the company
agreed to obtain  additional  equity of $14 million or such lesser amount as may
be acceptable to the company's  bank.  The company  satisfied  this  requirement
through the acquisition of LDI AutoPaints.

The company is currently  considering other financing  arrangements.  Should the
company be successful in obtaining alternate financing arrangements on favorable
financing  terms,  proceeds  will be used to retire  certain bank term loans,  a
portion of outstanding  indebtedness under the revolving credit facility and the
subordinated  debt payable to LDI. Early retirement of indebtedness  will result
in an extraordinary loss in the amount of the net book value of capitalized debt
issue  costs.  At  June  30,  1998,  the  unamoritzed   debt  issue  costs  were
approximately $1.5 million.

On November 21, 1997, the Company acquired  substantially all of the outstanding
common  stock of Thompson  PBE,  Inc.  for $8.00 net per share.  Thompson,  like
FinishMaster,  is an aftermarket  distributor of automotive paints, coatings and
related supplies. The total purchase price, including related acquisition costs,
was   $73,471,000.   The  Company  also   refinanced   $34,474,000  of  Thompson
indebtedness.  The Company  funded the  acquisition  and  refinanced  Thompson's
indebtedness  with a combination of bank financing and  subordinated  borrowings
from the Company's majority shareholder.

On June 30, 1998, the Company  acquired LDI  AutoPaints,  Inc.  through a merger
from its  majority  shareholder  for  1,542,416  shares  of  common  stock.  LDI
AutoPaints  is an  aftermarket  distributor  of automotive  paint,  coatings and
related supplies located in Florida.

The Company's operating activities generated $9.6 million of cash during the six
months  ended June 30,  1998;  and $4.4  million in the same period of the prior
year.  The increase in cash  generated  from  operating  activities is primarily
attributable to additional  depreciation and amortization totaling $4.6 million,
a decrease in  inventory  of  approximately  $8.1  million,  offset in part by a
decrease in accounts  payable of  approximately  $5.5  million.  The decrease in
inventory  is the result of the normal  sell down of major  inventory  purchases
made prior to December 31, 1997 in  anticipation  of vendor  price  increases as
well as Company wide efforts to reduce  inventory.  Accounts payable declined as
the Company continues to use operating cash flows to take advantage of favorable
cash  discount  terms and vendor price  protection  programs  which  support the
Company's margin enhancement efforts.
<PAGE>


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                               FinishMaster, Inc.
                                  June 30, 1998


LIQUIDITY AND CAPITAL RESOURCES (continued)


The  Company's  investing  activities  used $1.0 million in the six months ended
June 30,  1998,  compared to $0.7  million in the same period of the prior year,
primarily for the purchase of property and equipment  including computer systems
and consigned equipment.

The Company's  financing  activities  used cash totaling $6.8 million during the
six months  ended  June 30,  1998 to repay  working  capital  loans,  previously
borrowed to fund major inventory purchases, and to repay long term loans. In the
six months ended June 30, 1997,  financing activities used $3.5 million to repay
working capital and long term loans.

The Company  believes its cash and other liquid  resources,  cash flow generated
from operating activities,  and the available lines of credit will be sufficient
to support  operations  and  general  capital  requirements  for the next twelve
months.


FORWARD-LOOKING STATEMENTS AND ASSOCIATED RISKS

This Report contains  certain  forward-looking  statements  pertaining to, among
other things,  the Company's  future results of operations,  cash flow needs and
liquidity,   acquisitions   and  other   aspects   of  its   business.   Similar
forward-looking  statements may be made by the Company from time to time.  These
statements  are based  largely on the  Company's  current  expectations  and are
subject to a number of risks and  uncertainties.  Actual  results  could  differ
materially from these forward-looking statements.  Important factors to consider
in evaluating such forward-looking statements include changes in external market
factors,  changes in the Company's  business strategy or an inability to execute
its  strategy  due  to  changes  in  its  industry  or  the  economy  generally,
difficulties associated with assimilating acquisitions,  the emergence of new or
growing   competitors,   seasonal  and  quarterly   fluctuations,   governmental
regulation,  the potential loss of key suppliers,  and various other competitive
factors.  In light of these risks and  uncertainties,  there can be no assurance
that  the  future  developments  described  in  the  forward-looking  statements
contained in this Report will in fact occur.








<PAGE>





                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                               FinishMaster, Inc.
                                  June 30, 1998

PRO FORMA PRESENTATION

The following table sets forth  Finishmaster's  unaudited pro forma consolidated
results  in  total  and  as a  percentage  of pro  forma  net  sales,  as if the
acquisitions  of Thompson PBE,  which was acquired on November 21, 1997, and LDI
AutoPaints,  Inc.,  which was  acquired  on June 30,  1998,  had  occurred as of
January 1, 1997.  Management  believes  that the  presentation  of  management's
discussion and analysis on a pro forma basis provides a meaningful understanding
of the  company's  performance  by better  reflecting  the effects of its recent
acquisitions. The unaudited pro forma results do not purport to be indicative of
results  that would have  occurred had the  acquisitions  been in effect for the
periods presented, nor do they purport to be indicative of the results that will
be obtained in the future.

                               FINISHMASTER, INC.
           PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (unaudited)

<TABLE>
<CAPTION>


                                                         Three Months Ended                           Six Months Ended
                                                   6/30/98               6/30/97               6/30/98               6/30/97
                                           (In thousands, except  per share data)       (In thousands, except per share data)
                                           ------------------------------------------  -------------------------------------------

<S>                                         <C>          <C>     <C>           <C>     <C>            <C>     <C>           <C>   
NET SALES                                   $  82,803    100.0%  $  89,007     100.0%  $ 164,546      100.0%  $ 175,363     100.0%

COST OF SALES                                  53,620     64.8%     56,715      63.7%    106,053       64.5%    112,564      64.2%
                                            ---------    -----   ---------     -----   ---------      -----   ---------     ----- 
GROSS MARGIN                                   29,183     35.2%     32,292      36.3%     58,493       35.5%     62,799      35.8%
                                            ---------    -----   ---------     -----   ---------      -----   ---------     ----- 
EXPENSES

Operating                                      11,740     14.2%     13,075      14.7%     23,657       14.4%     26,457      15.1%
                                                                                                                           
Selling, general and administrative            10,548     12.7%     11,546      13.0%     20,738       12.6%     23,055      13.1%
                                                                                                                           
Depreciation                                      697      0.8%        911       1.0%      1,732        1.1%      1,749       1.0%
                                                                                                                           
Amortization                                    1,862      2.2%      1,844       2.1%      3,696        2.2%      3,659       2.1%
                                            ---------    -----   ---------     -----   ---------      -----   ---------     ----- 
TOTAL EXPENSES                                 24,847     29.9%     27,376      30.8%     49,823       30.3%     54,920      31.3%
                                            ---------    -----   ---------     -----   ---------      -----   ---------     ----- 
INCOME FROM OPERATIONS                          4,336      5.3%      4,916       5.5%      8,670        5.2%      7,879       4.5%
                                                                                                             
Interest Expense, net                           2,760      3.3%      3,257       3.7%      5,568        3.4%      6,828       3.9%
                                                                                                             
                                                                                                             
                                                                                                             
Charge in connection with the sale,                                                                          
consolidation or closure of certain sites          --      0.0%      3,616       4.1%         --       0.0%        3,616      2.1%
                                            ---------    -----   ---------     -----   ---------      -----   ---------     ----- 
                                                2,760      3.3%      6,873       7.7%      5,568       3.4%       10,444      6.0%
                                                                                                             
INCOME (LOSS) BEFORE INCOME TAXES               1,576      2.0%     (1,957)     -2.2%      3,102       1.8%       (2,565)    -1.5%
                                                                                                             
Income tax expense                                730      0.9%        390       0.4%      1,404       0.9%          366      0.2%
                                            ---------    -----   ---------     -----   ---------      -----   ---------     ----- 
NET INCOME (LOSS)                           $     846      1.1%  $  (2,347)     -2.6%      1,698       0.9%       (2,931)    -1.7%
                                            =========    =====   =========     =====   =========      =====   =========     ===== 
NET INCOME (LOSS) PER SHARE                 $    0.11            $   (0.31)              $  0.23                $  (0.39)
                                            =========            =========               =======                ======== 
                                                                                                                       
WEIGHTED AVERAGE NUMBER OF SHARES
OF COMMON STOCK OUTSTANDING                     7,535                7,535                 7,535                   7,535
                                            =========            =========               =======                ======== 

</TABLE>


<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                               FinishMaster, Inc.
                                  June 30, 1998


PRO FORMA RESULTS OF OPERATIONS

Net sales. Pro forma net sales decreased from $89.0 million for the three months
ending June 30, 1997 to $82.8 million for the three months ending June 30, 1998.
Pro forma net sales decreased from $175.4 million for the six months ending June
30, 1997 to $164.5  million for the six months  ended June 30,  1998.  The sales
decrease  is a result of soft  market  conditions,  intense  competition,  and a
decline in same outlet sales due to flat market  conditions.  

Gross profit.  Pro forma gross profit decreased $3.1 million and as a percentage
of pro forma net sales from  36.3% to 35.2% for the three  month  period  ending
June 30, 1998 compared to the three month period  ending June 30, 1997.  For the
six month period  ending June 30, 1998,  pro forma gross profit  decreased  $4.3
million and as a  percentage  of pro forma net sales from 35.8% to 35.5% for the
six months  ending June 30, 1998.  The decrease in gross profit  dollars for the
three and six month  periods  ended June 30, 1998 is primarily  due to lower pro
forma sales. The decrease in gross profit percentage for the three and six month
periods  ended  June 30,  1998,  is a product  of  managed  inventory  reduction
programs,  resulting in lower inventory  purchases and corresponding  lower cash
discounts available to the company. In addition,  gross profit for the six month
period ended June 30, 1998  decreased due to the sale of Thompson's  higher cost
inventories  and lower  than  expected  margins  in one of  Thompson's  acquired
regions.

Operating expenses. Pro forma operating expenses decreased from $13.1 million to
$11.7 million,  and as a percentage of pro forma net sales,  from 14.7% to 14.2%
for the three month  period  ending  June 30,  1998  compared to the three month
period ending June 30, 1997.  For the six month period ending June 30, 1998, pro
forma operating expenses decreased from $26.5 million to $23.7 million, and as a
percentage of pro forma net sales, from 15.1% to 14.4% compared to the six month
period  ending June 30,  1997.  The  decrease  in  operating  expenses  and as a
percentage  of pro forma net  sales  for the three  month and six month  periods
ended June 30, 1998 is due to cost  reductions  that resulted from combining the
operations  of the company and Thompson PBE. The savings  primarily  result from
the consolidation of certain stores.  In addition,  the company has been heavily
focused on  streamlining  sales outlet and  distribution  activities.  Operating
expenses consist of wages,  benefits,  building, and vehicle costs for the sales
outlets and the distribution center.

Selling,   general  and   administrative.   Pro  forma   selling,   general  and
administrative  expenses decreased from $11.5 million to $10.5 million, and as a
percentage  of pro  forma net  sales,  from  13.0% to 12.7% for the three  month
period  ending June 30, 1998  compared to the three month period ending June 30,
1997. For the six month period ending June 30, 1998, pro forma selling,  general
and administrative  expenses decreased from $23.1 million to $20.7 million,  and
as a percentage of pro forma net sales,  from 13.1% to 12.6% compared to the six
month  period  ending  June 30,  1997.  The  decrease  in  selling,  general and
administrative expenses and as a percentage of pro forma net sales for the three
and six  month  periods  ended  June  30,  1998 is due to cost  reductions  that
resulted  from  combining  the  operations  of the company and Thompson PBE. The
savings primarily are due to combining corporate  management functions resulting
in lower  payroll  expenses.  Furthermore,  the company has realized  additional
savings through lower  professional  fees and better  insurance rates due to the
increased  size of the  company.  These  savings have been  partially  offset by
one-time  non-recurring  charges related to the combining of the companies.  The
company expects  continued  improvement in selling,  general and  administrative
expenses as more functions are consolidated. General and administrative expenses
consist of corporate support staff and expenses for marketing,  data processing,
accounting,  credit,  purchasing and human  resources.  Selling expenses include
sales commissions, wages, and expenses supporting customer sales activity.

Depreciation  and  amortization  of intangible  assets.  Pro forma  depreciation
expense  decreased $0.2 million and as a percentage of pro forma net sales, from
1.0% to 0.8% for the three  month  period  ended June 30,  1998  compared to the
three month period ended June 30, 1997. The decrease in depreciation expense and
as a percentage of pro forma net sales for the three month period ended June 30,
1998 is due to a  revaluation  of  Thompson  at  acquisition.  For the six month
period ending June 30, 1998 pro forma depreciation  expense remained constant at
$1.7,  but increased as a percentage  of pro forma net sales,  from 1.0% to 1.1%
compared  to the six  month  period  ending  June  30,  1997.  The  increase  in
depreciation  as a  percentage  of pro forma net sales for the six month  period
ended June 30, 1998 is attributable to lower pro forma sales.

<PAGE>

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                               FinishMaster, Inc.
                                  June 30, 1998


PRO FORMA RESULTS OF OPERATIONS (continued)

Pro forma  amortization  expense increased from $1.8 million to $1.9 million and
as a  percentage  of pro forma net sales  from 2.1% to 2.2% for the three  month
period  ending June 30, 1998  compared to the three month period ending June 30,
1997.  For the six month  period  ending June 30, 1998,  pro forma  amortization
expense  remained  constant at $3.7 million but increased as a percentage of pro
forma net sales,  from 2.1% to 2.2% compared to the six month period ending June
30, 1997. The increase in amortization  expense as a percentage of pro forma net
sales for the three and six month periods ended June 30, 1998 is attributable to
reduced pro forma net sales.

Interest expense. Pro forma interest expense decreased from $3.3 million to $2.8
million  and as a  percentage  of pro forma net sales  from 3.7% to 3.3% for the
three  month  period  ending June 30,  1998  compared to the three month  period
ending June 30, 1997.  For the six month period ending June 30, 1998,  pro forma
interest expense decreased from $6.8 million to $5.6 million and as a percentage
of pro forma net sales  from  3.9% to 3.4%  compared  to the same  period in the
prior year.  The decrease in pro forma  interest  expense and as a percentage of
pro forma net sales is due to lower debt levels as the company reduced borrowing
through asset management.




<PAGE>




                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings
                  None

Item 2.  Changes in Securities
                  None

Item 3. Defaults Upon Senior Securities
                  None

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

(a)   The annual meeting of shareholders was held on June 30, 1998.

(b)   The following directors were elected at the meeting:


                                    For         Withheld
                                    ---         --------
      Margot L. Eccles           4,416,520         50
      William J. Fennessy        4,416,520         50
      Peter L. Frechette         4,416,520         50
      Andre B. Lacy              4,416,520         50
      Michael L. Smith           4,416,520         50
      Walter S. Wiseman          4,416,520         50
      Thomas U. Young            4,416,520         50

(c)   Ratification of Auditors.
                               For         Against        Abstain
                           ---------        -----           ---
                           4,412,770        3,700           100

(e)   Approval of the merger of LDI AutoPaints, Inc. with and into the Company.

                                For         Against        Abstain
                            ---------        -----           ---
                            4,416,405         165             0

(f)   Approval of the amendment to the Company's Articles of Incorporation to
      increase the number of authorized  shares of common stock,  without par
      value, from 10,000,000 to 25,000,000 shares.

                                For          Against        Abstain
                            ---------         -----           ---
                            4,283,626        132,944           0


No other matters were voted upon at the meeting.


Item 5.  Other Information and Events
                  None



<PAGE>








Item 6.  Exhibits and Reports on Form 8-K

The following exhibits,  unless otherwise indicated, have been filed as exhibits
to Form S-1 Registration Statement, No. 33-73804, effective date of February 22,
1994, or as exhibits filed by the  Registrant,  and are hereby  incorporated  by
reference.

      Exhibit No.     Description of Document

        2.1         Agreement and Plan of Merger,  dated as of October 14, 1997,
                    by  and   among   FinishMaster,   Inc.,   FMST   Acquisition
                    Corporation   and  Thompson  PBE,  Inc.   (incorporated   by
                    reference  to Exhibit  (c)(2) of Schedule  14D-1  previously
                    filed by FMST Acquisition Corporation on October 21, 1997).

        2.2         Agreement  and Plan of Merger,  dated  February 16, 1998, by
                    and among FinishMaster,  Inc., LDI AutoPaints, Inc. and Lacy
                    Distribution,  Inc.  (previously  filed with Form 10-K dated
                    April 1, 1998)

        3.1*        Articles of Incorporation of FinishMaster,  Inc., an Indiana
                    corporation, as amended June 30, 1998
            
        3.2         Amended and restated code of bylaws of  FinishMaster,  Inc.,
                    an Indiana  corporation  (previously  filed with Form 10-K/A
                    dated April 14, 1998)
           
        10.1*       FinishMaster,  Inc.  Stock  Option Plan as amended  June 30,
                    1998
           
        10.2        Agreement  dated as of March 1, 1998  between  FinishMaster,
                    Inc. and LDI AutoPaints,  Inc. respecting certain management
                    and  administrative  functions  (previously  filed with Form
                    10-K dated April 1, 1998)
            
        21          Subsidiaries of the Registrant  (previously  filed with Form
                    10-K dated April 1, 1998)
          
        27.1*       Financial Data Schedule
        
        99(a)       Credit  Agreement,  dated as of  November  19,  1997,  among
                    FinishMaster,  Inc.,  the  Institutions  from  Time  to Time
                    Parties  Thereto as  Lenders  and NBD Bank,  N.A.,  as Agent
                    (previously filed with Form 8-K dated December 3, 1997)

        99(b)       Subordinated Note Agreement,  dated as of November 19, 1997,
                    by and between FinishMaster,  Inc. and LDI, Ltd. (previously
                    filed with Form 8-K dated December 3, 1997)

        99(c)       First Amendment to Credit  Agreement dated December 10, 1997
                    99(d) Second  Amendment to Credit  Agreement dated March 27,
                    1998 99(e)  Credit  Agreement  dated March 27, 1998  between
                    FinishMaster, Inc. and LDI, Ltd.

*  Filed herewith

              No reports on Form 8-K were filed  during the  quarter  ended June
30, 1998.



<PAGE>



                                   SIGNATURES

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


                                     FINISHMASTER, INC.
                                
                                
Date: August 14, 1998                \S\ ANDRE B. LACY
                                     -----------------------------------------
                                     Andre B. Lacy, Chairman of the Board 
                                     and Chief Executive Officer
                                
                                
                                
                                     \S\ ROGER A. SOROKIN
                                     -----------------------------------------
                                     Roger A. Sorokin, Senior Vice 
                                     President-Finance
                                     (Chief Financial and Accounting Officer)
                          


                                                            As Amended Effective
                                                                   June 30, 1998

                            ARTICLES OF INCORPORATION
                                       OF
                               FINISHMASTER, INC.


         The  undersigned,  desiring to form a corporation  (the  "Corporation")
pursuant to the provisions of the Indiana  Business  Corporation Law (as amended
from time to time, the "Act"), executes the following Articles of Incorporation.


                                    ARTICLE 1
                                 Identification

         Section 1.01.  Name.  The name of the Corporation is:

                               FinishMaster, Inc.


                                    ARTICLE 2
                                     Purpose

         Section  2.01.  Purpose.  The  purpose  for  which the  Corporation  is
organized  is to engage in any lawful  business  for which  corporations  may be
incorporated under the Act.


                                    ARTICLE 3
                                  Capital Stock

         Section 3.01.  Amount. The total number of shares which the Corporation
shall have authority to issue is Twenty-Six Million (26,000,000) shares.

         Section 3.02.  Designation of Classes,  Number and Par Value of Shares.
The shares of authorized  capital shall be divided into One Million  (1,000,000)
shares  of  Preferred  Stock,   without  par  value,  as  hereinafter   provided
("Preferred  Stock"),  and  Twenty-Five  Million  (25,000,000)  shares of Common
Stock, without par value ("Common Stock"), as hereinafter provided.

         Section 3.03.  Rights,  Privileges,  Limitations  and  Restrictions  of
Preferred  Stock.  Shares of preferred  stock may be issued from time to time in
one or more series,  each such series to have such  distinctive  designation  or
title and to include such number of shares as may be fixed and determined by the
Board of Directors  (the "Board")  prior to the issuance of any shares  thereof.
Each such series may differ from every other series already outstanding,  as may
be determined from time to time by the Board prior to the issuance of any shares
thereof, in any or all of the following



<PAGE>




respects:

                  (i) The rate of dividend which the Preferred Stock of any such
         series  shall be entitled to receive and whether  such series  shall be
         entitled  to receive a dividend  and  whether  such  dividend  shall be
         cumulative or non-cumulative;

                  (ii) The amount  per share  which the  Preferred  Stock of any
         such  series  shall be  entitled  to receive in cash of the  redemption
         thereof or in case of a voluntary  liquidation  distribution or sale of
         assets, dissolution or winding up of the Corporation, or in case of the
         involuntary  liquidation,  dissolution or sale of asset, dissolution or
         winding up of the Corporation;

                  (iii) The relative rights,  if any, of the holder of Preferred
         Stock of any such series to vote the same,  and the  extent,  terms and
         conditions of such voting rights;

                  (iv) The right,  if any, of holders of Preferred  Stock of any
         such  series to convert the same into other  classes of stock,  and the
         terms and conditions of such conversion; and

                  (v) The terms of the sinking  fund or  redemption  of purchase
         account,  if any, to be provided  for the  Preferred  Stock of any such
         series.

         The  description  and terms of the Preferred Stock of each series shall
be fixed and determined by the Board by appropriate resolution or resolutions at
or prior to the time of the authorization if the issue of the original shares of
each such  series,  shall be  summarized  in the  certificates  therefor,  and a
Certificate  containing the resolution of the Board establishing and designating
the series and prescribing the relative rights and preferences  thereof shall be
filed with the Indiana Secretary of State, which, when filed shall constitute an
amendment to the Articles of Incorporation.  All shares of Preferred Stock shall
be of equal rank,  and shall be identical  in all respects  except in respect of
the particulars  that may be fixed by the Board as hereinabove in this Article 3
provided.

         Section 3.04.  Rights,  Privileges,  Limitations  and  Restrictions  of
Common  Stock.  The  authorized  shares  of  Common  Stock  shall  have the same
preferences,  limitations and relative rights.  Each shareholder of Common Stock
shall be  entitled  to one vote for each share of Common  Stock  standing in the
shareholder's  name on the books of the Corporation on each matter voted on at a
shareholders' meeting.  Holders of outstanding Common Stock shall be entitled to
receive the net assets of the Corporation upon dissolution.

         Section 3.05. Distributions.  A distribution to shareholders may not be
made if, after giving it effect,  the  Corporation  would not be able to pay its
debts as they become due in the usual  course of  business or the  Corporation's
total assets would be less than the sum of its total liabilities.




<PAGE>



                                    ARTICLE 4
                                    Directors

         Section 4.01. Number. The number of directors of the Corporation may be
fixed  from  time  to  time in  accordance  with  the  Code  of  By-Laws  of the
Corporation (the "By-Laws").


                                    ARTICLE 5
                                 Indemnification

         Section 5.01. Scope of Indemnity. The Corporation shall indemnify every
person who is or was a director  or officer of the  Corporation  (each of which,
together  with  such  person's  heirs,  estate,  executors,  administrators  and
personal representatives, is hereinafter referred to as an "Indemnitee") against
all liability to the fullest extent permitted by Indiana Code 23-1-37,  provided
that such person is determined  in the manner  specified by Indiana Code 23-1-37
to have met the  standard of conduct  specified  in Indiana  Code  23-1-37.  The
Corporation shall, to the fullest extent permitted by Indiana Code 23-1-37,  pay
for or reimburse the reasonable  expenses  incurred by every Indemnitee who is a
party to a proceeding in advance of final disposition of the proceeding,  in the
manner  specified by Indiana Code  23-1-37.  The foregoing  indemnification  and
advance  of  expenses  for  each  Indemnitee  shall  apply  to  service  in  the
Indemnitee's  official  capacity  with the  Corporation,  and to  service at the
Corporation's  request,  while  also  acting in an  official  capacity  with the
Corporation,   as  a  director,  officer,  partner,  member,  manager,  trustee,
employee,  or agent of another  foreign or  domestic  corporation,  partnership,
limited liability company, joint venture, trust, employee benefit plan, or other
enterprise, whether for profit or not.

         Section 5.02.  Binding Nature.  The provisions of this Article shall be
binding upon any successor to the Corporation so that each  Indemnitee  shall be
in the same position  with respect to any  resulting,  surviving,  or succeeding
entity as the Indemnitee would have been had the separate legal existence of the
Corporation  continued;  provided,  that  unless  expressly  provided  or agreed
otherwise,  this sentence shall be applicable only to an Indemnitee acting in an
official  capacity or in another  capacity  described  in Section  5.01 prior to
termination of the separate legal  existence of the  Corporation.  The foregoing
provisions  shall be deemed to create a contract  right for the benefit of every
Indemnitee if (i) any act or omission  complained of in a proceeding against the
Indemnitee,  (ii) any portion of a  proceeding,  or (iii) any  determination  or
assessment of liability, occurs while this Article is in effect.




<PAGE>





         Section 5.03. Interpretation. All references in this Article to Indiana
Code 23-1-37 shall be deemed to include any amendment or successor thereto. When
a word or phrase used in this paragraph is defined in Indiana Code 23-1-37, such
word or  phrase  shall  have the same  meaning  in this  Article  that it has in
Indiana Code 23-1-37.  Nothing contained in this Article shall limit or preclude
the exercise of any right relating to  indemnification or advance of expenses to
any  Indemnitee  or the ability of the  Corporation  to  otherwise  indemnify or
advance expenses to any Indemnitee.

         Section 5.04.  Severability.  If any word,  clause,  or sentence of the
foregoing provisions regarding  indemnification or advancement of expenses shall
be held invalid as contrary to law or public  policy,  it shall be severable and
the provisions remaining shall not be otherwise affected. If any court holds any
word, clause, or sentence of this paragraph invalid, the court is authorized and
empowered to rewrite  these  provisions  to achieve  their purpose to the extent
possible.


                                    ARTICLE 6
                     Registered Agent and Registered Office

         [Original  provision deleted pursuant to the Act; a Notice of Change of
Registered  Agent  and  Office is on file with the  Indiana  Secretary  of State
identifying the registered agent and office as:

                                Roger A. Sorokin
                               54 Monument Circle
                                   Suite 7000
                          Indianapolis, Indiana 46204]


                                    ARTICLE 7
                                  Incorporator

         Section 7.01.  Identification of Incorporator.  The name and address of
the incorporator are:

                               Robert H. Reynolds
                          1313 Merchants Bank Building
                                11 South Meridian
                           Indianapolis, Indiana 46204





<PAGE>




                                    ARTICLE 8
                     Code of By-Laws; Amendments of Articles

         Section  8.01.  Code  of  By-Laws.   The  board  of  directors  of  the
Corporation shall have power, without the assent or vote of the shareholders, to
make, alter, amend or repeal the By-Laws, but the affirmative vote of the number
of directors equal to a majority of the number holding such position at the time
of such action shall be necessary to take any action for the making, alteration,
amendment or repeal of the By-Laws.

         Section 8.02.  Amendments of Articles.  The Corporation may amend these
Articles  of  Incorporation  at any time to add or  change a  provision  that is
required or  permitted  to be in the  Articles of  Incorporation  or to delete a
provision  not  required  to be in the  Articles  of  Incorporation.  Whether  a
provision is required or permitted  to be in the  Articles of  Incorporation  is
determined as of the effective date of the amendment.

         A shareholder of the Corporation  does not have a vested property right
resulting from any provision in these Articles of  Incorporation,  or authorized
to be in the  By-Laws  by the Act or the  Articles  of  Incorporation  including
provisions  relating  to  management,   control,  capital  structure,   dividend
entitlement, or purpose or duration of the Corporation.

         EXECUTED this 31st day of October, 1996.


                                                /s/ Robert H. Reynolds
                                                --------------------------------
                                                Robert H. Reynolds, Incorporator





                                                         As Last Amended 6/30/98


                               FINISHMASTER, INC.
                   (AMENDED AND RESTATED AS OF APRIL 30, 1997)
                                STOCK OPTION PLAN



          1. Purpose.  The purpose of the  FinishMaster,  Inc. Stock Option Plan
(the  "Plan")  is to  provide to certain  officers  and other key  employees  of
FinishMaster,  Inc. (the  "Corporation")  or its wholly-owned  subsidiaries (the
"Subsidiaries"),  as  well  as  to  directors  who  are  not  employees  of  the
Corporation,  who are materially  responsible for the management or operation of
the business of the Corporation or the Subsidiaries,  a favorable opportunity to
acquire Common Stock,  without par value, of the Corporation  ("Common  Stock"),
thereby  providing  them with an increased  incentive to work for the success of
the  Corporation  and the  Subsidiaries  and to enable the  Corporation  and the
Subsidiaries  to attract and retain capable  executive  personnel.  The means by
which an individual  may acquire  Common Stock is the grant to an officer or key
employee  of an  option to  acquire  shares of  Common  Stock (an  "Option")  in
accordance with Section 5 hereof.

          2.  Administration  of the  Plan.  The  Plan  shall  be  administered,
construed  and  interpreted  by the Board of  Directors or by a committee of the
Corporation's  Board of  Directors  (the  "Committee").  The  Committee  must be
composed of two or more persons who qualify as "Non- Employee  Directors" within
the meaning of Rule 16b-3(b)(3) promulgated under the Securities Exchange Act of
1934,  as amended  (the "1934  Act") and as  "outside  directors"  as defined in
Treasury Reg. ss. 1.162-27(e)(3).  A member of the Committee may not, during one
year prior to serving as a Committee  member or during such service,  be granted
an Option pursuant to the Plan. The decision of a majority of the members of the
Committee shall constitute the decision of the Committee,  and the Committee may
act either at a meeting at which a majority of the members of the  Committee  is
present or by a written  consent  signed by all  members of the  Committee.  The
Committee  shall have the sole,  final and  conclusive  authority to  determine,
consistent with and subject to the provisions of the Plan:

                  (a) the  individuals  (the  "Optionees")  to whom  Options are
         granted under the Plan;

                  (b) the time when Options shall be granted hereunder;

                  (c) the number of shares of Common Stock of the Corporation to
         be covered under each Option;

                  (d) the price to be paid upon the exercise of each Option;

                  (e) the period within which each Option may be exercised;

                  (f) the extent to which an Option is an incentive stock option
         or a non-qualified stock option; and


                                                        -1-

<PAGE>




                  (g) the terms and conditions of the  respective  agreements by
         which Options shall be evidenced.

The Committee  shall also have  authority to prescribe,  amend and rescind rules
and  regulations  relating  to the Plan,  and to make all  other  determinations
necessary or advisable in the administration of the Plan.

          3.      Eligibility.

                  (a) The  Committee  may,  consistent  with the purposes of the
         Plan,  grant  Options  to  officers  and  other  key  employees  of the
         Corporation  or of a  Subsidiaries  who in the opinion of the Committee
         are from time to time  materially  responsible  for the  management  or
         operation of the business of the Corporation or of a  Subsidiaries,  as
         well to Non-Employee  Directors  consistent with applicable rules under
         the 1934 Act; provided,  however, that in no event may any employee who
         owns (after  application  of the  ownership  rules in ss. 424(d) of the
         Internal  Revenue  Code of 1986,  as amended  (the  "Code"))  shares of
         Common  Stock  possessing  more than 10% of the total  combined  voting
         power of all classes of Common Stock of the  Corporation  be granted an
         incentive  stock  option  hereunder  unless at the time such  option is
         granted the option  price is at least 110% of the fair market  value of
         the Common Stock subject to the Option and such incentive  stock option
         by its terms is not exercisable  after the expiration of five (5) years
         from the date such  Option is  granted.  Subject to the  provisions  of
         Section 4 hereof,  an  individual  who has been granted an Option under
         the Plan,  if he is otherwise  eligible,  may be granted an  additional
         Option or Options if the  Committee  shall so  determine.  The  maximum
         number of shares of Common Stock with  respect to which  Options may be
         granted in any calendar year to any  individual  shall not exceed fifty
         thousand (50,000).

                  (b) Each  Non-Employee  Director  serving  as such on June 30,
         1998 shall automatically receive on such date an Option to purchase one
         thousand  (1,000)  shares of Common Stock in accordance  with the terms
         and subject to the conditions of the Plan. Each  Non-Employee  Director
         who is elected as such at any  subsequent  annual  shareholder  meeting
         shall automatically  receive, on the date of such shareholder  meeting,
         an Option to purchase an  additional  one  thousand  (1,000)  shares of
         Common Stock in accordance with the terms and subject to the conditions
         of the Plan. If, on the date of the annual  shareholder  meeting in any
         given year, the number of shares of Common Stock  available for Options
         to be granted to Non-Employee  Directors under the Plan is insufficient
         to grant each Non-Employee  Director entitled thereto an Option for the
         full number of shares  contemplated by this subsection 3(b), the shares
         of Common Stock  available  shall be allocated  ratably (to the nearest
         whole  share)  among the  Options  to be  granted  to the  Non-Employee
         Directors  on  such  date.  All  of  such  Options  to  be  awarded  to
         Non-Employee  Directors shall be  "non-qualified"  stock options (i.e.,
         not qualified under Section 422 of the Code).





                                                        -2-

<PAGE>




          4. Stock  Subject to the Plan.  There shall be reserved  for  issuance
upon the  exercise  of Options  granted  under the Plan,  six  hundred  thousand
(600,000)  shares of Common Stock which may be authorized but unissued shares of
the Corporation,  of which fifty thousand  (50,000) shares shall be reserved for
issuance  to  Directors  who are not  otherwise  employees  of the  Corporation.
Subject to Section 6 hereof,  the shares for which  Options may be granted under
the Plan shall not exceed that  number.  If any Option shall expire or terminate
for any reason without having been  exercised in full,  the  unpurchased  shares
subject thereto shall (unless the Plan shall have  terminated)  become available
for other Options under the Plan.

         5. Terms of Option. Each Option granted under the Plan shall be subject
to the following terms and conditions and to such other terms and conditions not
inconsistent therewith as the Committee may deem appropriate in each case:

                  (a)  Option  Price.  The price to be paid for shares of Common
         Stock upon the  exercise of each Option  shall be the closing  price of
         the shares of Common  Stock as  reported on the Nasdaq  Stock  Market's
         National Market on the date of grant (or, if the date of grant is not a
         trading date, then on the last previous trading day), but such price in
         the case of an  incentive  stock  option in no event shall be less than
         the fair market value,  as determined by the Committee  consistent with
         the requirements of ss. 422 of the Code, of Common Stock on the date on
         which the Option is granted.

                  (b) Period for  Exercise  of  Option.  An Option  shall not be
         exercisable  after the  expiration  of such period as shall be fixed by
         the Committee at the time such Option is granted, but such period in no
         event shall exceed ten (10) years from the date on which such Option is
         granted;  provided,  however,  that incentive  stock options shall have
         terms not in excess of ten (10) years.

                  (c)  Exercise  of Options.  The option  price of each share of
         Common Stock purchased upon exercise of an Option shall be paid in full
         (1) in cash at the time of such exercise, or (2) if the Optionee may do
         so in conformity with Regulation T (12 C.F.R.  Section 220.3(e)(4)) and
         without  violating  Section 16(b) or (c) of the 1934 Act (to the extent
         applicable)  and to the extent  permitted  under the agreement  entered
         into by the  Committee  and the  Optionee  relating to the  Option,  by
         delivering a properly  executed exercise note together with irrevocable
         instructions  to a broker to deliver  promptly to the  Corporation  the
         total option price in cash and, if desired,  the amount of any taxes to
         be  withheld  from  the  Optionee's  compensation  as a  result  of any
         withholding   tax   obligation  of  the   Corporation  or  any  of  its
         Subsidiaries, as specified in such notice. The Committee shall have the
         authority to grant Options exercisable in full at any time during their
         term, or exercisable in such installments,  equal or non-equal,  as the
         Committee  shall  determine.  An Option may be exercised at any time or
         from time to time  during the term of the Option as to any or all whole
         shares which have become  subject to purchase  pursuant to the terms of
         the Option (including,  without limitation,  any quotas with respect to
         option exercise) or the Plan.

                  (d) Termination of Option.  Except as set forth in the proviso
         immediately  succeeding  this sentence,  if an Optionee ceases to be an
         employee of the Corporation or one of the Subsidiaries or if there is a
         disposition of a Subsidiary for which the Optionee

                                                        -3-

<PAGE>




         performed  the majority of his or her services,  any Option  granted to
         such  Optionee  shall  terminate at the  expiration of three (3) months
         from such cessation;  provided,  however, that if an Optionee ceases to
         be an employee of the Corporation or one of the Subsidiaries  solely by
         reason of such  Optionee's  retirement upon or after reaching age sixty
         (60),  the Committee may, in its sole and complete  discretion,  extend
         the  period  within  which the  Options  held by such  Optionee  may be
         exercised  following  cessation of his or her  employment to the end of
         the period fixed by the  Committee  for each such Option at the time it
         was granted in accordance  with  subsection 5(b) above. If cessation of
         employment is due to permanent and total  disability the Optionee shall
         have the right to exercise options granted to such Optionee at any time
         within  twelve  (12)  months  after  such  cessation.  Leave of absence
         approved by the Committee shall not constitute cessation of employment.
         Notwithstanding  the foregoing  provisions of this subsection  5(d), no
         Option shall in any event be  exercisable  after the  expiration of the
         period fixed by the Committee in accordance with subsection 5(b) above.

                  (e)  Nontransferability  of Option. An Optionee's rights under
         the Plan may not be transferred by the Optionee  otherwise than by will
         or the laws of descent and distribution, and during the lifetime of the
         Optionee shall be exercisable only by the Optionee.

                  (f) Investment Representations.  Unless the transfer of shares
         of Common Stock subject to an Option are  registered  under  applicable
         federal and state securities laws, each Optionee by accepting an Option
         shall be deemed to agree for himself and his legal representatives that
         any  Option  granted  to him and any and all  shares  of  Common  Stock
         purchased  upon  the  exercise  of the  Option  shall be  acquired  for
         investment and not with a view to, or for the sale in connection  with,
         any  distribution  thereof,  and each  notice  of the  exercise  of any
         portion  of an  Option  shall be  accompanied  by a  representation  in
         writing,  signed by the Optionee or his legal  representatives,  as the
         case may be, that the shares of Common Stock are being acquired in good
         faith for  investment and not with a view to, or for sale in connection
         with, any distribution  thereof (except in case of the Optionee's legal
         representatives for distribution, but not for sale, to his legal heirs,
         legatees  and other  testamentary  beneficiaries).  Any  shares  issued
         pursuant to an exercise of an option may,  but need not,  bear a legend
         evidencing such representations and restrictions.

                  (g) Maximum Incentive Stock Options. The aggregate fair market
         value (determined as of the time the Option is granted) of Common Stock
         subject to incentive  stock options that are  exercisable for the first
         time by an  employee  during  any  calendar  year under the Plan or any
         other  plan of the  Corporation  or any  Subsidiaries  shall not exceed
         $100,000.  For this purpose, the fair market value of such shares shall
         be  determined  as of the date  the  Option  is  granted  and  shall be
         computed  in such  manner  as shall  be  determined  by the  Committee,
         consistent  with  the  requirements  of ss.  422 of  the  Code.  If the
         immediate  exercisability  of incentive  stock options arising from the
         retirement,  death or  permanent  and total  disability  of an Optionee
         consistent with the terms of the applicable option agreement or arising
         from any  change of  control  of the  Corporation  in  accordance  with
         Section 7 hereof would cause this  $100,000  limitation  to be exceeded
         for an Optionee,  such incentive stock options shall  automatically  be
         converted into non-qualified stock options as of the date on which such
         incentive  stock  options  become  exercisable  but only to the  extent
         necessary to comply with the $100,000 limitation.

                                                        -4-

<PAGE>




                  (h) Agreement.  Each Option shall be evidenced by an agreement
         between the Optionee and the  Corporation  which shall  provide,  among
         other  things,  that,  with respect to  incentive  stock  options,  the
         Optionee  shall  advise the  Corporation  immediately  upon any sale or
         transfer of the shares of Common Stock  received  upon  exercise of the
         Option to the extent  such sale or  transfer  takes  place prior to the
         later of (a) two (2)  years  from the date of grant or (b) one (1) year
         from the date of exercise.  The agreement shall include the Option term
         and exercise conditions.

                  (i)  Certificates.  The  certificate or  certificates  for the
         shares  issuable  upon an  exercise  of an  Option  shall be  issued as
         promptly as practicable after such exercise. An Optionee shall not have
         any rights of a  shareholder  in respect to the shares of Common  Stock
         subject to an Option until the date of issuance of a stock  certificate
         to him  for  such  shares.  In no case  may a  fraction  of a share  be
         purchased  or issued  under the Plan,  but if, upon the  exercise of an
         Option, a fractional share would otherwise be issuable, the Corporation
         shall  either (a) sell the same and credit the  proceeds of the sale to
         the  Optionee  or (b)  credit to the  Optionee  a cash sum equal to the
         market  value  of such  fractional  share  interest  on the  date  such
         fractional share interest was created.

                  (j) No Right to Continued  Service.  Nothing in the Plan or in
         any agreement  entered into pursuant  hereto shall confer on any person
         any  right  to  continue  in  the  employ  of  the  Corporation  or the
         Subsidiaries or affect any rights of the Corporation,  a Subsidiary, or
         the  shareholders  of the Corporation may have to terminate his service
         at any time.

                  (k) Incentive Stock Options and  Non-Qualified  Stock Options.
         Options granted under the Plan may be incentive stock options under ss.
         422 of the Code or  non-qualified  stock options.  All Options  granted
         hereunder shall be clearly identified as either incentive stock options
         or  non-qualified  stock options.  In no event shall the exercise of an
         incentive  stock option affect the right to exercise any  non-qualified
         stock option, nor shall the exercise of any non-qualified  stock option
         affect the right to exercise any incentive stock option. Nothing in the
         Plan  shall be  construed  to  prohibit  the grant of  incentive  stock
         options and non-qualified  stock options to the same person;  provided,
         however,  that incentive stock options and non-qualified  stock options
         shall  not  be  granted  in  a  manner  whereby  the  exercise  of  one
         non-qualified  stock  option or  incentive  stock  option  affects  the
         exercisability of the other.

         6. Adjustment of Shares. In the event of any change after the effective
date of the Plan in the outstanding shares of stock of the Corporation by reason
of  any   reorganization,   recapitalization,   stock  split,   stock  dividend,
combination of shares, exchange of shares, merger or consolidation, liquidation,
or any other  change after the  effective  date of the Plan in the nature of the
shares of stock of the Corporation,  the Committee shall determine what changes,
if any, are appropriate in the number and kind of shares of stock reserved under
the Plan,  in the number of shares which may be issued to any  individual in any
calendar year and in the option price under and the number and kind of shares of
stock covered by outstanding  Options granted under the Plan. Any  determination
of the Committee hereunder shall be conclusive.

         7.  Amendment.  The Board of Directors of the Corporation may amend the
Plan from time to time,  except that without the  approval of the  Corporation's
shareholders:

                                                        -5-

<PAGE>



                  (a) the number of shares of Common Stock which may be reserved
         for issuance under the Plan may not be increased  except as provided in
         Section 6 hereof;

                  (b) the period during which an Option may be exercised may not
         be  extended  beyond ten (10) years from the date on which such  Option
         was granted;

                  (c) the class of  employees  to whom  options  may be  granted
         under the Plan may not be modified materially; and

                  (d) no other  amendment to the Plan may be made which requires
         the approval of the Corporation's  shareholders under applicable law or
         under the rules and regulations of the NASDAQ Stock Market.

         No amendment of the Plan may, without the consent of the Optionee, make
any changes in any outstanding Option  theretofore  granted under the Plan which
would adversely affect the rights of such Optionee.

          8.  Termination.  The  Board  of  Directors  of  the  Corporation  may
terminate the Plan at any time and no Option shall be granted  thereafter.  Such
termination,  however,  shall not affect the validity of any Option  theretofore
granted under the Plan.  In any event,  no stock option may be granted after the
conclusion  of a ten  (10)  year  period  commencing  on the  date  the Plan was
adopted. The Board of Directors of the Corporation may from time to time suspend
or discontinue  the Plan with respect to any shares as to which Options have not
been granted.

         9.  Successors.  The Plan  shall be  binding  upon the  successors  and
assigns of the Corporation.

         10.  Governing  Law.  The terms of Options  granted  hereunder  and the
rights and  obligations  hereunder of the  Corporation,  the Optionees and their
successors in interest  shall,  except to the extent governed by federal law, be
governed by Indiana law without regard to conflict of law rules.

         11.   Government  and  Other   Regulations.   The  obligations  of  the
Corporation to issue or transfer and deliver shares under Options  granted under
the Plan shall be subject to compliance with all applicable  laws,  governmental
rules and regulations, and administrative action.

         12.  Effective Date. The Plan became  effective when it was approved by
the Corporation's Board of Directors.


<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                      0000917321
<NAME>                     FinishMaster, Inc.
<MULTIPLIER>                            1,000
<CURRENCY>                       U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                           6-MOS
<FISCAL-YEAR-END>                 DEC-31-1998            
<PERIOD-START>                    JAN-01-1998               
<PERIOD-END>                      JUN-30-1998 
<EXCHANGE-RATE>                         1.000
<CASH>                                  2,188
<SECURITIES>                                0
<RECEIVABLES>                          31,031
<ALLOWANCES>                            2,163
<INVENTORY>                            49,727
<CURRENT-ASSETS>                       89,884
<PP&E>                                 10,811
<DEPRECIATION>                          1,500
<TOTAL-ASSETS>                        220,636
<CURRENT-LIABILITIES>                  45,858
<BONDS>                                     0
<COMMON>                                    0
                       0
                             7,535
<OTHER-SE>                             41,045
<TOTAL-LIABILITY-AND-EQUITY>          220,636
<SALES>                               152,782
<TOTAL-REVENUES>                      152,782
<CGS>                                  98,810
<TOTAL-COSTS>                          46,097
<OTHER-EXPENSES>                            0
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                      5,539
<INCOME-PRETAX>                         2,336
<INCOME-TAX>                            1,109
<INCOME-CONTINUING>                     1,227
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                            1,227
<EPS-PRIMARY>                            0.21
<EPS-DILUTED>                            0.21
        



</TABLE>


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