US OFFICE PRODUCTS CO
10-Q, 1996-09-10
CATALOG & MAIL-ORDER HOUSES
Previous: NEIMAN MARCUS FUNDING CORP, 8-K, 1996-09-10
Next: CROCKER REALTY TRUST INC, RW, 1996-09-10



<PAGE>

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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 10-Q

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

For the quarterly period ended July 27, 1996

                                       OR

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

For the transition period from                          to
                              --------------------------  -------------------

                         Commission File Number 0-25372

                          U.S. OFFICE PRODUCTS COMPANY
             (Exact name of registrant as specified in its charter)

               Delaware                                    52-1906050
     (State of other jurisdiction                       (I.R.S. Employer
    incorporation or organization.)                    Identification No.)

      1440 New York Avenue, N.W.
               Suite 310
           Washington, D.C.                                   20005
(Address of principal executive offices)                    (Zip Code)

                                 (202) 628-9500
              (Registrant's telephone number, including area code)

           The Registrant's former fiscal year ended on April 30, 1996
              (Former name, former address and former fiscal year,
                          if changed since last report)

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  Yes  X    No
                                              -----    -----

     As of September 10, 1996, there were 40,348,543 shares of common stock
outstanding.

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


<PAGE>

                         U.S. OFFICE PRODUCTS COMPANY
                                    INDEX

<TABLE>
<CAPTION>
                                                                                           Page No.
                                                                                           --------
<S>                                                                                        <C>
PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

        Consolidated Balance Sheet . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3
         July 27, 1996 (unaudited) and April 30, 1996 

        Consolidated Statement of Operations . . . . . . . . . . . . . . . . . . . . . . . . . .4
         For the three months ended July 27, 1996 (unaudited) and July 31, 1995 (unaudited)

        Consolidated Statement of Cash Flows   . . . . . . . . . . . . . . . . . . . . . . . . .5
         For the three months ended July 27, 1996 (unaudited) and July 31, 1995 (unaudited)

        Notes to the Consolidated Financial Statements . . . . . . . . . . . . . . . . . . . . .7


Item 2. Management's Discussion and Analysis of Financial Condition 
         and Results of Operations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .9


PART II - OTHER INFORMATION

Item 5. Other Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

Item 6. Exhibits and Reports on Form 8-K. . . . . . . . . . . . . . . . . . . . . . . . . . . 14


Signatures. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16


Exhibit Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

</TABLE>

                                   Page 2

<PAGE>

                        PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                        U.S. OFFICE PRODUCTS COMPANY
                         CONSOLIDATED BALANCE SHEET
                    (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                                        
                                                        July 27,     April 30,
      ASSETS                                              1996         1996
      ------                                              ----         ----
                                                      (Unaudited)

Current assets:
 Cash and cash equivalents                            $   98,947     $ 170,592
 Accounts receivable, less allowance for doubtful
   accounts of $4,284 and $3,179, respectively           230,385       147,907
 Inventory                                               190,665       103,312
 Lease receivables                                        29,561        24,808
 Prepaid expenses and other current assets                28,407        24,317
                                                      ----------     ---------
   Total current assets                                  577,965       470,936

Property and equipment, net                              145,687        65,736
Intangible assets, net                                   396,835       141,364
Lease receivables                                         46,232        47,005
Other assets                                              25,117        16,614
                                                      ----------     ---------
   Total assets                                       $1,191,836     $ 741,655
                                                      ----------     ---------
                                                      ----------     ---------

     LIABILITIES AND STOCKHOLDERS' EQUITY
     ------------------------------------

Current liabilities:
 Short-term debt                                      $  155,838     $ 114,065
 Accounts payable                                        142,493        83,221
 Accrued compensation                                     16,983        14,758
 Other accrued liabilities                                49,029        22,164
                                                      ----------     ---------
   Total current liabilities                             364,343       234,208

Long-term debt                                           427,138       178,529
Deferred income taxes                                      6,427         6,910
Other long-term liabilities                                3,199         1,686
                                                      ----------     ---------
   Total liabilities                                     801,107       421,333
                                                      ----------     ---------

Minority Interest                                          2,557         6,023
Commitments and contingencies

Stockholders' equity:
 Preferred stock, $.001 par value, 500,000 shares
   authorized, none outstanding
 Common stock, $.001 par value, 100,000,000 shares 
   authorized, 38,614,209 and 35,874,355 shares issued
   and outstanding, respectively                              39            36
 Additional paid-in capital                              356,423       291,109
 Cumulative translation adjustment                         2,626           482
 Retained earnings                                        29,084        22,672
                                                      ----------     ---------
   Total stockholders' equity                            388,172       314,299
                                                      ----------     ---------
   Total liabilities and stockholders' equity         $1,191,836     $ 741,655
                                                      ----------     ---------
                                                      ----------     ---------

         See accompanying notes to consolidated financial statements.


                                   Page 3




<PAGE>

                            U.S. OFFICE PRODUCTS COMPANY
                        CONSOLIDATED STATEMENT OF OPERATIONS
                       (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                 Three Months Ended
                                                                --------------------
                                                                July 27,    July 31,
                                                                  1996       1995
                                                                  ----       ----
<S>                                                             <C>        <C>
Revenues                                                        $352,638   $166,742
Cost of revenues                                                 253,017    124,785
                                                                --------   --------
   Gross profit                                                   99,621     41,957

Selling, general and administrative expenses                      82,561     41,033
Nonrecurring acquisition costs                                     1,656      4,671
                                                                --------   --------
   Operating income (loss)                                        15,404     (3,747)

Other (income) expense:
 Interest expense                                                  6,949      2,082
 Interest income                                                  (4,185)      (142)
 Minority interest in net income of subsidiary                       206
 Other                                                              (222)       (99)
                                                                --------   --------
Income (loss) before provision (benefit) for income taxes         12,656     (5,588)
Provision (benefit) for income taxes                               5,152     (1,469)
                                                                --------   --------
Net income (loss)                                               $  7,504   $ (4,119)
                                                                --------   --------
                                                                --------   --------

Net income (loss) per share                                     $    .20   $   (.18)
                                                                --------   --------
                                                                --------   --------

Pro forma net income (loss) (see Note 3)                        $  7,107   $ (3,072)
                                                                --------   --------
                                                                --------   --------

Pro forma net income (loss) per share                           $    .18   $   (.14)
                                                                --------   --------
                                                                --------   --------
</TABLE>




                   See accompanying notes to consolidated financial statements.


                                          Page 4

<PAGE>

                               U.S. OFFICE PRODUCTS COMPANY
                           CONSOLIDATED STATEMENT OF CASH FLOWS
                                     (IN THOUSANDS)
                                      (UNAUDITED)

<TABLE>
<CAPTION>


                                                                             Three Months Ended
                                                                            -------------------
                                                                            July 27,   July 31,
                                                                              1996       1995
                                                                              ----      -----
<S>                                                                       <C>         <C>
Cash flows from operating activities:
 Net income (loss)                                                        $   7,504   $ (4,119)
 Adjustments to reconcile net income (loss) to net cash
  provided by (used in) operating activities:
    Depreciation and amortization                                             4,782      1,794
    Deferred income taxes                                                       888        (55)
    Deferred revenue                                                          2,958
    Write-off of deferred compensation                                       (1,501)
    Minority interest in net income of subsidiary                               221
    Changes in assets and liabilities (net of assets
     acquired and liabilities assumed in business
     combinations):
     Accounts receivable                                                    (24,066)    12,032
     Lease receivables                                                       (3,087)
     Inventory                                                               (1,879)    (5,338)
     Prepaid expenses and other current assets                                1,547     (2,528)
     Accounts payable                                                         3,900      4,399
     Accrued liabilities                                                      4,974       (354)
                                                                          ---------   --------
    Net cash provided by (used in) operating activities                      (3,759)     5,831
                                                                          ---------   --------

Cash flows from investing activities:
 Additions to property and equipment, net of disposals                       (9,683)    (1,277)
 Cash used in acquisitions                                                 (205,458)    (5,389)
 Other                                                                       (1,139)    (1,519)
                                                                          ---------   --------
    Net cash used in investing activities                                  (216,280)    (8,185)
                                                                          ---------   --------

Cash flows from financing activities:
 Proceeds from issuance of long-term debt                                   225,000      2,519
 Payments of long-term debt                                                 (54,384)    (2,137)
 Increases (decreases) in short-term debt                                   (25,638)     1,153
 Proceeds from exercise of stock options and warrants                         1,980
 Proceeds from issuance of common stock in Employee
  Stock Purchase Plan and exercise of stock options                           1,602 
 Contribution of capital by stockholder of Pooled Company                       729
 Adjustment to conform fiscal year-ends of certain Pooled Companies             (78)      (370)
 Payment of dividends                                                          (978)      (573)
                                                                          ---------   --------
    Net cash provided by financing activities                               148,233        592
                                                                          ---------   --------

Effect of exchange rates on cash and cash equivalents                           161
Net decrease in cash and cash equivalents                                   (71,645)    (1,762)
Cash and cash equivalents at beginning of period                            170,592      2,625
                                                                          ---------   --------
Cash and cash equivalents at end of period                                $  98,947   $    863
                                                                          ---------   --------
                                                                          ---------   --------
</TABLE>
                                             (Continued)

                                                Page 5

<PAGE>

                             U.S. OFFICE PRODUCTS COMPANY
                         CONSOLIDATED STATEMENT OF CASH FLOWS
                                    (IN THOUSANDS)
                                     (UNAUDITED)
                                     (CONTINUED)
   

                                                          Three Months Ended
                                                          ------------------
                                                          July 27,   July 31,
                                                            1996      1995
                                                            ----      ----
Supplemental disclosures of cash flow information:

 Interest paid                                              $ 1,646   $  809
 Income taxes paid                                          $ 1,297   $  987
 
The Company issued common stock and cash in connection with certain business 
combinations for the three months ended July 27, 1996 and July 31,1995.  The 
fair values of the assets acquired and liabilities assumed at the dates of 
consummation of the acquisitions are presented as follows:

                                                          Three Months Ended
                                                          ------------------
                                                          July 27,   July 31,
                                                            1996       1995
                                                            ----       ----
 Accounts receivable                                     $ 51,941    $ 1,812
 Inventory                                                 84,987      1,667
 Prepaid expenses and other current assets                  5,706        408
 Property and equipment                                    74,144      4,536
 Intangible assets                                        252,250      3,268
 Other assets                                               2,027        156
 Short-term debt                                          (65,695)    (3,781)
 Accounts payable                                         (56,886)      (274)
 Accrued liabilities                                      (12,389)      (225)
 Long-term debt                                           (73,622)    (2,178)
                                                         --------    -------
 Net assets acquired                                     $262,463    $ 5,389
                                                         --------    -------
                                                         --------    -------

The acquisitions were funded as follows:

 Common stock                                            $ 57,005      
 Cash                                                     205,458    $ 5,389
                                                         --------    -------
                                                         $262,463    $ 5,389
                                                         --------    -------
                                                         --------    -------






                See accompanying notes to consolidated financial statements.


                                        Page 6

<PAGE>
                          U. S. OFFICE PRODUCTS COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 JULY 27, 1996
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)

NOTE 1 -  BASIS OF PRESENTATION

The accompanying consolidated financial statements and related notes to
consolidated financial statements include the accounts of U.S. Office Products
Company (the "Company" or "U.S. Office Products"), the companies acquired in
business combinations accounted for under the purchase method (the "Purchased
Companies") from their respective acquisition dates and give retroactive effect
to the results of the companies acquired in business combinations accounted for
under the pooling-of-interests method (the "Pooled Companies") for all periods
presented.

In the opinion of management, the information contained herein reflects all
adjustments necessary to make the results of operations for the interim periods
a fair statement of such operations.  All such adjustments are of a normal
recurring nature.  Operating results for interim periods are not necessarily
indicative of results which may be expected for the year as a whole.  It is
suggested that these consolidated financial statements be read in conjunction
with the Company's Annual Report on Form 10-K for the year ended April 30, 1996.

On August 20, 1996, the Company's Board of Directors approved a change in the
Company's fiscal year-end, effective for the 1997 fiscal year, from April 30 to
the last Saturday of April.


NOTE 2 - STOCKHOLDERS' EQUITY

Changes in stockholders' equity during the three months ended July 27, 1996 were
as follows:

Stockholders' equity balance at April 30, 1996           $314,299
 Issuance of common stock in connection
  with business combinations                               57,005
 Issuance of common stock for employee
  stock purchase plan, net of expenses                      1,149
 Issuance of common stock for stock options
    exercised, including tax benefits                         841
 Issuance of common stock for stock options and
  warrants at Pooled Companies prior to closing             1,980
 Cumulative translation adjustment                          2,144
 Net income                                                 7,504
 Adjustments to conform fiscal year-ends
  of certain Pooled Companies                                 (78)
 Contributions of capital at Pooled Companies
  prior to closing                                          4,306
 Dividends at Pooled Companies prior to closing              (978)
                                                         --------
Stockholders' equity balance at July 27, 1996            $388,172
                                                         --------
                                                         --------

                                    Page 7
<PAGE>

NOTE 3 - UNAUDITED PRO FORMA INCOME TAX INFORMATION

The following unaudited pro forma income tax information is presented in
accordance with Statement of Financial Accounting Standards No. 109, "Accounting
for Income Taxes," as if certain Pooled Companies, which were subchapter S
corporations prior to their business combinations with the Company, had been
subject to federal income taxes throughout the periods presented:

                                                         Three Months Ended
                                                        --------------------
                                                        July 27,    July 31,
                                                          1996        1995
                                                        --------    --------
Net income (loss) before pro forma adjustment, 
  per the consolidated statement of operations            $7,504     $(4,119)
Provision (benefit) for income taxes                         397      (1,047)
                                                          ------     -------
Pro forma net income (loss)                               $7,107     $(3,072)
                                                          ------     -------
                                                          ------     -------

NOTE 4 - BUSINESS COMBINATIONS

In fiscal 1996, the Company completed a total of 40 business combinations, 14
accounted for under the pooling-of-interests method and 26 accounted for under
the purchase method.  During the first quarter of fiscal 1997, the Company
completed a total of 28 business combinations, 10 accounted for under the
pooling-of-interests method and 18 accounted for under the purchase 
method.  Included in the business combinations completed during the 
first quarter of fiscal 1997 was the purchase acquisition of Whitcoulls Group 
Limited ("Whitcoulls"), the largest contract stationer/office products company 
in the Australia-New Zealand market.  As the acquisition of Whitcoulls was 
completed on the last day of the quarter, the consolidated results of 
operations for the three months ended July 27, 1996 do not reflect any impact 
from Whitcoulls, however, the balance sheet of Whitcoulls is included in the 
Company's July 27, 1996 consolidated balance sheet.

As the Company's consolidated financial statements give retroactive effect to
the acquisitions of the Pooled Companies for all periods presented, the
following presents the separate results of U.S. Office Products and the Pooled
Companies for periods prior to the completion of each of the business
combinations accounted for under the pooling-of-interests method:

                                         U.S. Office
                                           Products     Pooled
                                           Company     Companies   Combined
                                         -----------   ---------   --------
THREE MONTHS ENDED
JULY 27, 1996:
 Revenues                                $   316,351   $ 36,287    $352,638
 Net income                              $     6,034   $  1,470    $  7,504


THREE MONTHS ENDED
JULY 31, 1995:
 Revenues                                $   64,560    $102,182    $166,742
 Net income (loss)                       $   (3,849)    $  (270)   $ (4,119)

The following presents the unaudited pro forma results of operations of the
Company for the three months ended July 27, 1996 and July 31, 1995 as if all 44
of the companies acquired in business combinations accounted for under the
purchase method, completed since the beginning of fiscal 1996, had been
consummated at the beginning of fiscal year 1996.   The pro forma results of
operations include certain pro forma adjustments including the amortization of
intangible assets and reductions in executive compensation:

                                    Page 8
<PAGE>

                                                      Three Months Ended
                                                      -------------------
                                                      July 27,   July 31,
                                                        1996       1995
                                                      --------   --------
Revenues                                              $463,790   $436,506
Net income                                               8,421     (5,342)
Net income per share                                      0.21      (0.14)

The pro forma results of operations are prepared for comparative purposes only
and do not necessarily reflect the results that would have occurred had the
acquisitions occurred at the beginning of fiscal year 1996 or the results which
may occur in the future.


NOTE 5 - SUBSEQUENT EVENTS

Subsequent to July 27, 1996, the Company has completed 11 business combinations
for an aggregate purchase price of $65.4 million, consisting of approximately
$16.1 million of cash and 1,709,778 shares of the Company's common stock with a
market value of approximately $49.3 million. 

In August 1996, the Company entered into an agreement with Bankers Trust Company
(the "Bank"), whereby the Bank, or a syndicate of financial institutions 
including the Bank, will provide a $500 million revolving credit facility ( the 
"Credit Facility") bearing interest, at the Company's option, at the Bank's 
base rate plus an applicable margin of up to 1.25%, or a eurodollar rate 
plus an applicable margin of up to 2.5%.  The availability under the Credit 
Facility is subject to certain sublimits including $100 million for working 
capital loans and $400 million for acquisition loans, with $180 million of 
the acquisition loan sublimit available and expected to be used to refinance 
certain outstanding indebtedness of the Company in Australia and New Zealand.  
The Credit Facility is secured by a majority of the assets of the Company and 
contains customary covenants, including financial covenants with respect to 
the Company's leverage and interest coverage ratios, capital expenditures, 
payment of dividends and purchases and sales of assets, and customary default 
provisions, including provisions related to non-payment of principal and 
interest, default under other debt agreements and bankruptcy.

In August 1996, at the Company's Annual Meeting of Stockholders, the
stockholders approved, among other things, a proposal by the Board of Directors
of the Company to adopt an amendment to Article Four of the Company's Restated
Certificate of Incorporation to increase the number of shares of the Company's
Common Stock, par value $.001 per share, authorized for issuance from
100,000,000 shares to 500,000,000 shares.


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

CONSOLIDATED RESULTS OF OPERATIONS

  THREE MONTHS ENDED JULY 27, 1996 COMPARED TO THREE MONTHS ENDED JULY 31, 1995

Historical revenues increased 111.5%, from $166.7 million for the three months
ended July 31, 1995 to $352.6 million for the three months ended July 27, 1996. 
This increase was primarily due to the inclusion of revenues from 43 companies
acquired in business combinations accounted for under the purchase method (the
"Purchased Companies") during the last three quarters of fiscal 1996 and the
first quarter of fiscal 1997 in the revenues for the three months ended July 27,
1996 and the exclusion of those revenues for the three months ended July 31,
1995.

                                    Page 9
<PAGE>

Gross profit increased 137.4%, from $42.0 million, or 25.2% of revenues, for 
the three months ended July 31, 1995 to $99.6 million, or 28.3% of revenues 
for the three months ended July 27, 1996.  The increase in gross profit as a 
percentage of revenues was due primarily to a shift in revenue mix resulting 
in a higher proportion of revenues in traditionally higher margin products, 
such as office coffee services, school supplies and school furniture and the 
Company's products sold in Australia and New Zealand.

Selling, general and administrative expenses increased 101.2%, from $41.0 
million, or 24.6% of revenues, for the three months ended July 31, 1995 to 
$82.6 million, or 23.4% of revenues for the three months ended July 27, 1996. 
The increase in selling, general and administrative expenses is due 
primarily to the inclusion of the Purchased Companies.  The decrease in 
selling, general and administrative expenses as a percentage of revenues is 
due primarily to the inclusion of the Purchased Companies, which had lower 
selling, general and administrative expenses as a percentage of revenues.

The Company incurred nonrecurring acquisition costs of approximately $1.7 
million and $4.7 million during the three months ended July 27, 1996 and July 
31, 1995, respectively, in conjunction with business combinations that were 
accounted for under the pooling-of-interests method.  Generally accepted 
accounting principles require the Company to expense all acquisition costs 
related to the business combinations accounted for under the 
pooling-of-interests method.  The Company expects to continue to consummate 
addtional acquisitions accounted for under the pooling-of-interests method.

Interest expense increased 233.9% from $2.1 million for the three months 
ended July 31, 1995 to $6.9 million for the three months ended July 27, 1996. 
This increase was due primarily to the increase in the Company's borrowings 
through the issuance of an aggregate of $373.75 million of 5 1/2% Convertible 
Subordinated Notes (the "Notes") during the fourth quarter of fiscal 1996 and 
the first quarter of fiscal 1997.  The increase in interest expense was 
partially offset by an increase in interest income of $4.0 million for the 
three months ended July 27, 1996 compared to the three months ended July 31, 
1995. The increase in interest income was primarily the result of the 
investment by the Company of a portion of the proceeds from the issuance of 
the Notes at a time when it did not need the cash for working capital or 
acquisition purposes.

Minority interest in net income of subsidiary represents the 49% minority 
interest in the net income of Blue Star Group Limited ("Blue Star"), as the 
Company owned 51% of Blue Star until June 1996, when it acquired the 
remaining 49%.

Provision for income taxes increased from a benefit of $1.5 million for the 
three months ended July 31, 1995 to a provision of $5.2 million for the three 
months ended July 27, 1996, reflecting an effective tax benefit of 26.3% for 
the three months ended July 31, 1995 and an effective tax rate of 40.7% for 
the three months ended July 27, 1996.  The high effective rate for the three 
months ended July 27, 1996, compared to the federal statutory rate of 34.0% 
plus state, local and foreign taxes is primarily the result of non-deductible 
expenses, primarily non-deductible goodwill, resulting from stock 
acquisitions accounted for under the purchase method.

LIQUIDITY AND CAPITAL RESOURCES

At July 27, 1996, the Company had cash of $98.9 million and working capital 
of $213.6 million.  The Company's capitalization at July 27, 1996 was $815.3 
million.

                                        Page 10

<PAGE>

In May and June 1996, the Company completed the sales, in an offshore 
offering and in a concurrent private placement in the United States, of 
5 1/2% Convertible Subordinated Notes due 2003 (the "May Notes") in the 
principal amount of $230 million, including the manager's over-allotment 
option of $30 million principal amount of May Notes (the "May Notes 
Offering").  The net proceeds from the May Notes Offering, after deducting 
the manager's discounts and commissions and offering expenses, were 
approximately $223.1 million and were used for working capital and 
acquisition purposes, including the repayment of higher interest rate debt
assumed in business combinations.

In August 1996, the Company entered into an agreement, whereby the Bank, or a 
syndicate of financial institutions including the Bank, will provide a 
$500 million Credit Facility bearing interest, at the Company's option, at the 
Bank's base rate plus an applicable margin of up to 1.25%, or a eurodollar rate 
plus an applicable margin of up to 2.5%.  The availability under the Credit 
Facility is subject to certain sublimits including $100 million for working 
capital loans and $400 million for acquisition loans, with $180 million of the 
acquisition loan sublimit available and expected to be used to refinance 
certain outstanding indebtedness of the Company in Australia and New Zealand. 
The Credit Facility is secured by a majority of the assets of the Company 
and contains customary covenants, including financial covenants with respect 
to the Company's leverage and interest coverage ratios, capital expenditures, 
payment of dividends and purchases and sales of assets, and customary default 
provisions, including provisions related to non-payment of principal and 
interest, default under other debt agreements and bankruptcy.

During the three months ended July 27, 1996, net cash used in operating 
activities was $3.8 million.  Net cash used in investing activities was 
$216.3 million, including $205.5 million used for acquisitions and $9.7 
million used for additions to property and equipment.  Net borrowings 
increased $145.0 million during the three months ended July 27, 1996. 

During the three months ended July 31, 1995, net cash provided by operating 
activities was $5.8 million.  Net cash used in investing activities was $8.2 
million, including $5.4 million used for acquisitions and $1.3 used for 
additions to property and equipment.  Net borrowings increased  $1.5 million 
during the three months ended July 31, 1995.

Subsequent to July 27, 1996, the Company has completed 11 business 
combinations for an aggregate purchase price of $65.4 million, consisting of 
$16.1 million of cash and 1,709,778 shares of common stock with a market 
value of $49.3 million.

The Company anticipates that its current cash on hand, cash flow from 
operations and additional financing available under the Credit Facility will 
be sufficient to meet the Company's liquidity requirements for its operations 
through the end of fiscal 1997.  However, the Company intends to continue 
pursuing acquisitions, some of which are probable to occur, which are 
expected to be funded through a combination of cash and common stock.  The 
timing and size and the associated capital commitments of such acquisitions 
are not known.  There can be no assurances that additional sources of 
financing will not be required during the next twelve months or thereafter. 

                                        Page 11

<PAGE>

FLUCTUATIONS IN QUARTERLY RESULTS OF OPERATIONS

The Company's business is subject to seasonal influences.  The Company's 
historical revenues and profitability in its core office products business 
have been lower in the first two quarters of its fiscal year, primarily due 
to the lower level of business activity in North America during the summer 
months.  The seasonality of the core office products business, however, is 
expected to be impacted by the seasonality of its other operations, which 
have been expanding through acquisitions.  For example, the revenues and 
profitability of the Company's school supplies and school furniture business 
have been higher during the Company's first and second quarters and 
significantly lower in its third and fourth quarters, and the revenues and 
profitability of the Company's operations in New Zealand and Australia have 
generally been higher in the Company's third quarter.  As the Company's mix 
of businesses evolves through future acquisitions, these seasonal 
fluctuations may continue to change.  In addition, quarterly results also may 
be materially affected by the timing of acquisitions, the timing and 
magnitude of costs related to such acquisitions, variations in the prices 
paid by the Company for the products it sells, the mix of products sold and 
general economic conditions.  Therefore, results for any quarter are not 
necessarily indicative of the results that the Company may achieve for any 
subsequent fiscal quarter or for a full fiscal year.

INFLATION

The Company does not believe that inflation has had a material impact on its 
results of operations during fiscal 1996 or the first quarter of fiscal 1997.

FACTORS AFFECTING THE COMPANY'S BUSINESS

The future operating results of the Company may be affected by a number of 
factors, including the matters discussed below:

The Company has an aggressive acquisitions strategy that has involved, and is 
expected to continue to involve, the acquisition of a significant number of 
additional companies in related lines of businesses.  There can be no 
assurance, however, that acquisitions will occur at the same pace or be 
available to the Company on favorable terms, if at all.  For example, if the 
price of a share of common stock declines, the owners of potential 
acquisition targets may not be willing to receive shares of common stock in 
exchange for their businesses, thereby adversely affecting the pace of the 
Company's acquisition program.  Such an effect on the pace of the Company's 
acquisition program could further reduce the price of a share of common 
stock, to the further detriment of the Company's acquisition strategy.  In 
addition, the consolidation of the contract stationer industry has reduced 
the number of larger companies available for sale, which could lead to higher 
prices being paid to acquire such companies.  The failure to acquire 
additional businesses and to acquire such businesses on favorable terms in 
accordance with the Company's growth strategy could have a material adverse 
impact on future sales and profitability.

The Company's acquisition strategy has resulted in a significant increase in 
sales, employees, facilities and distribution systems.  While the Company's 
decentralized management strategy, together with operating efficiencies 
resulting from the elimination of duplicative functions and economies of 
scale, may present opportunities to reduce costs, such strategies may 
initially necessitate costs and expenditures to expand operational and 
financial systems and corporate management and administration.  These various 
costs and possible cost-savings strategies may make historical operating 
results not indicative of future performance.  In addition, there can be no 
assurance that the pace of the Company's acquisitions will not adversely 
affect the Company's efforts to implement its cost-savings strategies and to 
manage its acquisitions profitability.

The Company operates in a highly competitive environment.  Some of the 
Company's current and potential competitors are larger than the Company and 
have greater financial resources.  No assurances can be given that 
competition will not have an adverse effect on the Company's business.

                                  Page 12

<PAGE>

The Company also expects to focus significant attention and resources on 
future international expansion.  In addition to the factors described above 
that may impact the Company's domestic operations, the Company's operations 
in foreign markets are subject to a number of inherent risks, including 
currency exchange rates, new and different legal and regulatory requirements, 
difficulties in staffing and managing foreign operations, risks specific to 
different business lines that the Company may enter, and other factors.






                                   Page 13
<PAGE>

                          PART II - OTHER INFORMATION


ITEM 5.   OTHER INFORMATION

On September 5, 1996, the Company filed an Amended and Restated Certificate of
Incorporation to increase the number of authorized shares of capital stock from
100,500,000 shares to 500,500,000 shares.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K.

(a)  EXHIBITS

      3.1  Amended and Restated Certificate of Incorporation

     11.1  Statement regarding computation of net income (loss) per share

     27    Financial Data Schedule

(b)  REPORTS ON FORM 8-K 

     During the period covered by this report, the Company filed the following
     Current Reports on Form 8-K:

     i.  Form 8-K dated May 2, 1996 and filed with the Commision on May 17, 1996
         reporting information under Items 2, 5, and 7.

         FINANCIAL STATEMENTS FILED:

         (a)   Unaudited pro forma financial information as of January 31, 1996
               and for the years ended April 30, 1995, 1994 and 1993 and the
               nine months ended January 31, 1996 and 1995.

    ii.  Form 8-KA dated May 2, 1996 and filed with the Commission on May 23,
         1996 amending and restateing Item 7 of the Form 8-K listed above
         under "I.", including

         FINANCIAL STATEMENTS FILED:

         (a)   Unaudited pro forma financial information as of January 31, 1996
               and for the years ended April 30, 1995, 1994 and 1993 and the
               nine months ended January 31, 1996 and 1995.

   iii.  Form 8-K dated July 16, 1996 and filed with the Commission on July 17,
         1996 reporting information under Items 5 and 7.

         FINANCIAL STATEMENTS FILED:

         (a)   Unaudited pro forma financial information as of April 30, 1996
               and for the years ended April 30, 1996, 1995 and 1994.

         (b)   The audited financial statements of Americal Looseleaf/Business
               Products, Inc. as of September 30, 1995 and for the year then
               ended and unaudited financial statements as of March 31, 1996 and
               for the six months ended March 31, 1996 and 1995;

         (c)   The audited financial statements of Mile High Office Supply, Inc.
               as of December

                                    Page 14
<PAGE>
               31, 1995 and 1994 and for the years then ended and the unaudited
               financial statements as of March 31, 1996 and for the three 
               months ended March 31, 1996 and 1995;

         (d)   The audited financial statements of Pear Commercial Interiors as
               of December 31, 1995 and for the year then ended and the
               unaudited financial statements as of March 31, 1996 and for the
               three months ended March 31, 1996 and 1995;

         (e)   The audited financial statements of New Office Plus as of
               December 31, 1995 and for the year then ended and the unaudited
               financial statements as of March 31, 1996 and for the three
               months ended March 31, 1996 and 1995;

         (f)   The audited financial statements of Prudential of Florida, Inc.
               as of December 31, 1995 and for the year then ended and the
               unaudited financial statements as of March 31, 1996 and for the
               three months ended March 31, 1996 and 1995;

         (g)   The audited financial statements of David's Office Supply and
               Furniture Company, Inc. as of May 31, 1996 and for the year then
               ended;

         (h)   The audited financial statements of Carolina Office Equipment
               Company as of March 31, 1996 and for the year then ended;

         (i)   The audited financial statements of WBT Holdings, Inc. (d.b.a.
               Office Furniture Distributors) as of December 31, 1995 and for
               the year then ended and the unaudited financial statements as of
               March 31, 1996 and for the three months ended March 31, 1996 and
               1995;

         (j)   The audited financial statements of Mark's Office Furniture as of
               March 31, 1996 and for the year then ended;

         (k)   The audited financial statements of International Interiors, Inc.
               as of September 30, 1995 and 1994 and for the years then ended;

         (l)   The audited financial statements of Arbuckle Foods Inc. as of
               August 31, 1995 and for the year then ended and the unaudited
               financial statements as of May 31, 1996 and for the nine months
               ended May 31, 1996 and 1995;

         (m)   The audited financial statements of McWhorter Stationery Co. as
               of March 31, 1996 and for the year then ended;

         (n)   The audited financial statements of Wang of New Zealand as of
               June 30, 1995 and for the year then ended and the unaudited
               financial statements as of December 31, 1995 and for the six
               months ended December 31, 1995 and 1994;

         (o)   The audited financial statements of Re-Print Corporation as of
               December 31, 1995 and for the year then ended and the unaudited
               financial statements as of March 31, 1996 and for the three
               months ended March 31, 1996 and 1995; and 

         (p)   The balance sheet of Thompson Book and Supply Company as of
               December 31, 1995 and as of March 31, 1996.

                                    Page 15
<PAGE>

     iv. Form 8-K dated July 23, 1996 and filed with the Commission on 
         July 23, 1996 reporting information under Items 5 and 7.

         FINANCIAL STATEMENTS FILED:

         (a)   Unaudited pro forma financial information as of April 30, 1996
               and for the years ended April 30, 1996, 1995 and 1994.

         (b)   Audited consolidated financial statements of 
               Whitcoulls Group Limited as of June 30, 1995 
               and 1994 and for each of the years in the three 
               year period ended June 30, 1995 and the unaudited 
               consolidated financial statements as of December 31, 1995 and 
               for the six months ended December 31, 1995 and 1994.


                                   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.


                                       U.S. OFFICE PRODUCTS COMPANY



          September 10, 1996           By: /s/ Jonathan J. Ledecky
     ---------------------------           --------------------------------
                 Date                  Jonathan J. Ledecky
                                       Chief Executive Officer



          September 10, 1996           By: /s/ Donald H. Platt   
     ---------------------------           --------------------------------
                 Date                  Donald H. Platt
                                       Chief Financial Officer


















                                    Page 16
<PAGE>
                                  EXHIBIT INDEX



NO.       EXHIBIT                                                           PAGE

 3.1      Amended and Restated Certificate of Incorporation

11.1      Statement regarding computation of net income (loss) per share

27        Financial Data Schedule





















                                    Page 17

<PAGE>

                                                                   Exhibit 3.1


                AMENDED AND RESTATED CERTIFICATE OF INCORPORATION

                                       OF

                          U.S. OFFICE PRODUCTS COMPANY



     I, Donald H. Platt, Senior Vice President of U.S. Office Products 
Company, a corporation organized and existing under the laws of the State of 
Delaware (the "Corporation"), does hereby certify that this Amended and 
Restated Certificate of Incorporation of U.S. Office Products Company, which 
was originally incorporated under the name "U.S. Office Supply Company" and 
filed its original Certificate of Incorporation in the Office of the 
Secretary of State of the State of Delaware on October 25, 1994, has been 
amended and adopted in accordance with the requirements of Sections 242 and 
245 of the Delaware General Corporation Law and is hereby restated, pursuant 
to the provisions of Section 245 of the Delaware General Corporation Law, in 
its entirety to read as follows:

                                   ARTICLE ONE

          The name of the Corporation is:  U.S. OFFICE PRODUCTS COMPANY.

                                   ARTICLE TWO

          The address of the Corporation's registered office in the State of 
Delaware is 1013 Centre Road, in the City of Wilmington, County of New 
Castle. The name of its registered agent at such address is The Prentice-Hall 
Corporation System, Inc.

                                  ARTICLE THREE

          The purpose of the Corporation is to engage in any lawful act or 
activity for which corporations may be organized under the Delaware General 
Corporation Law.

                                  ARTICLE FOUR

          The total number of shares of all classes of stock which the 
Corporation shall have authority to issue is Five Hundred Million Five 
Hundred Thousand (500,500,000) shares, of which Five Hundred Thousand 
(500,000) shares, designated as Preferred Stock, shall have a par value of 
One Tenth of One Cent ($.001) per share (the "Preferred Stock"), and Five 
Hundred Million




<PAGE>

(500,000,000) shares, designated as Common Stock, shall have a par value of 
One Tenth of One Cent ($.001) per share (the "Common Stock").

          A statement of the powers, preferences and rights, and the 
qualifications, limitations or restrictions thereof, in respect of each class 
of stock of the Corporation is as follows:

                                 PREFERRED STOCK

          The Preferred Stock may be issued from time to time by the Board of 
Directors as shares of one or more classes or series.  Subject to the 
provisions of this Restated Certificate of Incorporation and the limitations 
prescribed by law, the Board of Directors is expressly authorized by adopting 
resolutions to issue the shares, fix the number of shares and change the 
number of shares constituting any series, and to provide for or change the 
voting powers, designations, preferences and relative, participating, 
optional or other special rights, qualifications, limitations or restrictions 
thereof, including dividend rights (and whether dividends are cumulative), 
dividend rates, terms of redemption (including sinking fund provisions), a 
redemption price or prices, conversion rights and liquidation preferences of 
the shares constituting any class or series of the Preferred Stock, without 
any further action or vote by the stockholders.

                                  COMMON STOCK

          1.  DIVIDENDS.

          Subject to the preferred rights of the holders of shares of any 
class or series of Preferred Stock as provided by the Board of Directors with 
respect to any such class or series of Preferred Stock, the holders of the 
Common Stock shall be entitled to receive, as and when declared by the Board 
of Directors out of the funds of the Corporation legally available therefor, 
such dividends (payable in cash, stock or otherwise) as the Board of 
Directors may from time to time determine, payable to stockholders of record 
on such dates, not exceeding 60 days preceding the dividend payment dates, as 
shall be fixed for such purpose by the Board of Directors in advance of 
payment of each particular dividend.

          2.  LIQUIDATION.

          In the event of any liquidation, dissolution or winding up of the 
Corporation, whether voluntary or involuntary, after the distribution or 
payment to the holders of shares of any class or series of Preferred Stock as 
provided by the Board of Directors with respect to any such class or series 
of Preferred Stock, the remaining assets of the Corporation available for 
distribution to stockholders shall be distributed among and paid to the 
holders of Common Stock ratably in proportion to the number of shares of 
Common Stock held by them respectively.

                                     - 2 -


<PAGE>

          3.  VOTING RIGHTS.

          Except as otherwise required by law or as provided by the Board of 
Directors with respect to any class or series of Preferred Stock, the entire 
voting power and all voting rights shall be vested exclusively in the Common 
Stock.  Each holder of shares of Common Stock shall be entitled to one vote 
for each share standing in his name on the books of the Corporation.

                                  ARTICLE FIVE

          1.   BOARD OF DIRECTORS

          The Directors shall be elected at each annual meeting of 
stockholders to hold office until their successors have been duly elected and 
qualified.  At each annual meeting of stockholders at which a quorum is 
present, the persons receiving a plurality of the votes cast shall be 
directors.  No director or class of directors may be removed from office by a 
vote of the stockholders at any time except for cause.  Election of directors 
need not be by written ballot unless the By-laws of the Corporation so 
provide.

          2.  VACANCIES.

          Any vacancy on the Board of Directors resulting from death, 
retirement, resignation, disqualification or removal from office or other 
cause, as well as any vacancy resulting from an increase in the number of 
directors which occurs between annual meetings of the stockholders at which 
directors are elected, shall be filled only by a majority vote of the 
remaining directors then in office, though less than a quorum, except that 
those vacancies resulting from removal from office by a vote of the 
stockholders may be filled by a vote of the stockholders at the same meeting 
at which such removal occurs.  The directors chosen to fill vacancies shall 
hold office for a term expiring at the end of the next annual meeting of 
stockholders.  No decrease in the number of directors constituting the Board 
of Directors shall shorten the term of any incumbent director.

          Notwithstanding the foregoing, whenever the holders of one or more 
classes or series of Preferred Stock shall have the right, voting separately, 
as a class or series, to elect directors, the election, term of office, 
filling of vacancies, removal and other features of such directorships shall 
be governed by the terms of the resolution or resolutions adopted by the 
Board of Directors pursuant to ARTICLE FOUR applicable thereto, and each 
director so elected shall not be subject to the provisions of this ARTICLE 
FIVE unless otherwise provided therein.

                                     - 3 -


<PAGE>

          3.  POWER TO MAKE, ALTER AND REPEAL BY-LAWS.

          In furtherance and not in limitation of the powers conferred by 
statute, the Board of Directors is expressly authorized to make, alter and 
repeal the By-laws of the Corporation.

                                   ARTICLE SIX

          The Corporation reserves the right to amend, alter, change or 
repeal any provision in this Restated Certificate of Incorporation, in the 
manner now or hereafter prescribed by statute.

                                  ARTICLE SEVEN

          No director of the Corporation shall be liable to the Corporation 
or its stockholders for monetary damages for breach of fiduciary duty as a 
director, except for liability (i) for any breach of the director's duty of 
loyalty to the Corporation or its stockholders, (ii) for acts or omissions 
not in good faith or which involve intentional misconduct or a knowing 
violation of law, (iii) under Section 174 of the Delaware General Corporation 
Law or (iv) for any transaction from which the director derived an improper 
personal benefit.

                                  ARTICLE EIGHT

          The Corporation shall, to the fullest extent permitted by Section 
145 of the Delaware General Corporation Law, as the same may be amended and 
supplemented, indemnify each director and officer of the Corporation from and 
against any and all of the expenses, liabilities or other matters referred to 
in or covered by said section and the indemnification provided for herein 
shall not be deemed exclusive of any other rights to which those indemnified 
may be entitled under any By-law, agreement, vote of stockholders, vote of 
disinterested directors or otherwise, and shall continue as to a person who 
has ceased to be a director or officer and shall inure to the benefit of the 
heirs, executors and administrators of such persons and the Corporation may 
purchase and maintain insurance on behalf of any director or officer to the 
extent permitted by Section 145 of the Delaware General Corporation Law.

                                  ARTICLE NINE

          Whenever a compromise or arrangement is proposed between the 
Corporation and its creditors or any class of them and/or between the 
Corporation and its stockholders or any class of them, any court of equitable 
jurisdiction within the State of Delaware may, on the application in a 
summary way of the Corporation or of any creditor or stockholder thereof or 
on the application of any receiver or receivers appointed for the Corporation 
under the provisions of section 291 of Title 

                                     - 4 -


<PAGE>

8 of the Delaware Code or on the application of trustees in dissolution or of 
any receiver or receivers appointed for the Corporation under the provisions 
of section 279 of Title 8 of the Delaware Code order a meeting of the 
creditors or class of creditors, and/or of the stockholders or class of 
stockholders of the Corporation, as the case may be, to be summoned in such 
manner as the said court directs.  If a majority in number representing 
three-fourths in value of the creditors or class of creditors, and/or of the 
stockholders or class of stockholders of the Corporation, as the case may be, 
agree to any compromise or arrangement and to any reorganization of the 
Corporation as a consequence of such compromise or arrangement, the said 
compromise or arrangement and the said reorganization shall, if sanctioned by 
the court to which the said application has been made, be binding on all the 
creditors or class of creditors, and/or on all the stockholders or class of 
stockholders, of the Corporation, as the case may be, and also on the 
Corporation.

          IN WITNESS WHEREOF, the undersigned have executed this Amended and 
Restated Certificate of Incorporation on behalf of the Corporation and have 
attested such execution and do verify and affirm, under penalty of perjury, 
that this Amended and Restated Certificate of Incorporation is the act and 
deed of the Corporation and that the facts stated herein are true as of this 
4th day of September, 1996.

                                       U.S. OFFICE PRODUCTS COMPANY



                                       By:  /s/Donald H. Platt
                                           -----------------------------------
                                            Donald H. Platt
                                            Senior Vice President

Attest:

By:  /s/Mark D. Director
    ----------------------------------
     Mark D. Director
     Executive Vice President, General
       Counsel and Secretary




[Corporate Seal]




                                     - 5 -




<PAGE>
                                                                    EXHIBIT 11.1
                         U.S. OFFICE PRODUCTS COMPANY
        STATEMENT REGARDING COMPUTATION OF NET INCOME (LOSS) PER SHARE
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



Primary earnings per share:

                                                     Three Months Ended
                                                   ----------------------
                                                   July 27,      July 31,
                                                     1996          1995
                                                   --------      --------
Net income (loss)                                  $  7,504      $ (4,119)
                                                   --------      --------
                                                   --------      --------
Weighted average shares outstanding                  37,292        22,468

Common stock equivalents from stock options           1,166
                                                   --------      --------
Total weighted average shares outstanding            38,458        22,468
                                                   --------      --------
                                                   --------      --------
Net income (loss) per share                         $   .20       $  (.18)
                                                   --------      --------
                                                   --------      --------


                                    Page 18

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET AND CONSOLIDATED STATEMENT OF OPERATIONS FOUND ON
PAGES 3 AND 4 OF THE COMPANY'S QUARTERLY REPORT ON FORM 10-Q, AND IS QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          APR-26-1997
<PERIOD-START>                             MAY-01-1996
<PERIOD-END>                               JUN-27-1996
<CASH>                                          98,947
<SECURITIES>                                         0
<RECEIVABLES>                                  234,669
<ALLOWANCES>                                   (4,284)
<INVENTORY>                                    190,665
<CURRENT-ASSETS>                               577,965
<PP&E>                                         145,687
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               1,191,836
<CURRENT-LIABILITIES>                          364,343
<BONDS>                                        427,138
                                0
                                          0
<COMMON>                                            39
<OTHER-SE>                                     388,133
<TOTAL-LIABILITY-AND-EQUITY>                 1,191,836
<SALES>                                        352,638
<TOTAL-REVENUES>                               352,638
<CGS>                                          253,017
<TOTAL-COSTS>                                  333,033 <F1>
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               6,949
<INCOME-PRETAX>                                 12,656
<INCOME-TAX>                                     5,152
<INCOME-CONTINUING>                              7,504
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     7,504
<EPS-PRIMARY>                                      .20
<EPS-DILUTED>                                        0
<FN>
<F1>TOTAL COSTS INCLUDE $1,656 OF NONRECURRING ACQUISITION COSTS INCURRED 
IN BUSINESS COMBINATIONS ACCOUNTED FOR UNDER THE P00LING-OF INTERESTS METHOD.
</FN>

        

</TABLE>


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