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 31, 1995 	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 0-14821 MAIL BOXES ETC. 	(Exact name of registrant as specified in its charter) CALIFORNIA 	 33-0010260 (State of Incorporation)	 (I.R.S. Employer Identification No.) 6060 Cornerstone Ct. West, San Diego, California 92121 (Address of principal executive offices)	(Zip Code) Registrant's telephone number, including area code (619) 455-8800 Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. 	Yes X No Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. Common Stock, No Par Value	 11,120,890 (Class) (Outstanding at July 31, 1995) PART I - FINANCIAL INFORMATION ITEM 1. FINANCIAL STATEMENTS MAIL BOXES ETC. CONDENSED CONSOLIDATED BALANCE SHEETS 	 July 31, 	April 30, ASSETS 1995 1995 	(Unaudited) Current Assets: 	Cash and cash equivalents	 $ 1,439,456 	$ 390,841 	Restricted cash - franchisee deposits 	1,758,042 	1,613,569 	Short-term investments	 12,036,184 	10,036,718 	Accounts receivable, net	 6,755,984 	6,723,128 	Receivable from National Media Fund 	1,100,000	 1,600,000 	Inventories	 770,043 	983,095 	Current portion of notes receivable 6,516,859 6,065,275 	Current portion of net investment 		in sales-type and direct financing leases 	2,474,882 	2,488,654 	Deferred income taxes	 1,453,583 	1,453,583 	Re-acquired area and center rights held for resale 772,924 1,015,744 	Other	 1,074,000 	 1,005,482 	Total current assets 	36,151,957 	33,376,089 	Notes receivable, net 	11,973,457	 11,429,381 	Net investment in sales-type and direct financing leases 	8,561,192 	8,839,949 	Property and equipment, net	 5,627,151 	5,615,060 	Excess of cost over assets acquired, net 	483,729 	498,078 	Reacquired area rights 	2,991,796 	3,030,670 	Deferred income taxes	 651,322 	651,322 	Other assets	 598,118 852,555 	 	Total assets 	$67,038,722	 $64,293,104 	LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities: 	Accounts payable 	$1,211,594 	$1,151,375 	Franchisee deposits	 2,434,951 	2,152,904 	Royalties, referrals and commissions payable 	2,321,051 	2,448,624 	Accrued employee expenses and related taxes 	887,914 	1,462,933 	Other accrued expenses	 1,523,590 	1,173,580 	Income taxes payable 	1,662,875 	717,381 	Current maturities of debt and notes payable	 1,228,893 	 1,704,848 	Total current liabilities 	11,270,868 	10,811,645 Long-term debt, net of current maturities 	1,390,045	 1,336,627 Shareholders' equity: 	Preferred stock, no par value, 10,000,000 shares authorized,		 		with none issued and outstanding 	-- 	-- 	Common stock, no par value, 40,000,000 shares authorized, 		with 11,120,890 and 11,058,387 shares issued outstanding 		at July 31, 1995 and April 30, 1995, respectively	 15,065,301 	14,454,524 	Retained earnings	 39,312,508 	37,690,308 	Total shareholders' equity 	54,377,809	 52,144,832 	Total liabilities and shareholders' equity	 $67,038,722	 $64,293,104 <FN> 	See accompanying notes. 	MAIL BOXES ETC. 	CONSOLIDATED STATEMENTS OF INCOME 	(Unaudited) 	Three months ended July 31, 	 1995 1994 Revenue: 	Royalty and marketing fees 	$6,463,486 	$4,828,987 	Franchise fees	 1,779,559	 1,510,216 	Sales of supplies and equipment	 2,457,860 	1,804,989 	Interest income on leases and other	 1,683,959	 1,212,134 	Company centers	 418,436	 369,501 		 Total revenues 	12,803,300 	9,725,827 Cost and Expenses: 	Franchise operations	 3,073,603 	2,440,985 	Franchise development	 1,263,523 	1,013,909 	Cost of supplies and equipment sold	 1,940,539	 1,379,430 	Marketing	 1,131,838 	1,016,849 	General and administrative 	2,444,700 	1,769,590 	Company centers	 424,775	 342,055 	Total cost and expenses 	 10,278,978 	7,962,818 Operating Income	 2,524,322 	1,763,009 Interest on investments and other	 133,880	 118,910 Income before provision for income taxes 	2,658,202 	1,881,919 Provision for income taxes	 1,036,002 	767,988 	Net income 	$1,622,200 	$1,113,931 Net income per common share:	 $ .14 	$ .10 Weighted average common and common 	 equivalent shares outstanding	 11,208,445 	11,537,117 <FN> 	See accompanying notes. 	MAIL BOXES ETC. 	CONSOLIDATED STATEMENTS OF CASH FLOWS 	(Unaudited) 				 Three months ended July 31, 				 1995 	 1994 Operating Activities: Net income	 $1,622,200 	$1,113,931 Adjustments to reconcile net income to net cash provided from 	 (used in) operating activities: 	Depreciation and amortization 	256,917 	260,830 	Gain on sale of equipment under sales-type lease agreements	 (154,951) 	(110,407) Changes in assets and liabilities: 	Restricted cash 	(144,473) 	(417,487) 	Accounts and notes receivable	 (1,028,516) 	(926,259) 	Receivable from National Media Fund	 500,000 	(2,126,383) 	Assets leased to franchisees and inventories 	(205,888) 	(610,270) 	Re-acquired area and center rights 	242,820 	3,272 	Other current assets	 (68,518) 	(40,766) 	Other assets 	254,437 	(111,911) 	Accounts payable 	60,219 	284,167 	Franchisee deposits 	282,047 	562,757 	Royalties, referrals and commissions payable 	(127,573)	 (174,933) 	Accrued employee expenses and related taxes 	(575,019) 	43,426 	Other accrued expenses 	350,010 	99,556 	Income taxes payable	 945,494 	 752,043 	 	Net cash flows provided from (used in) operating activities	 2,209,206 	(1,398,434) Investing Activities: 	Net change in short-term investments 	(1,999,466) 	956,087 	Additions to property and equipment	 (106,255) 	(81,731) 	Principal payments received on sales-type leases 	866,420 	801,200 	Re-acquired area rights	 -- 	 (514,960) 	Net cash flows provided from (used in) investment activities 	(1,239,301) 	1,160,596 Financing Activities: 	Borrowings under revolving loan 	450,000 	3,324,072 	Repayments under revolving loan	 (950,000) 	-- 	Repayments on notes payable 	(32,067) 	-- 	Repurchase of common shares 	(191,471) 	(2,918,960) 	Proceeds from the issuance of common shares 	673,736 	272,400 	Other changes in equity	 128,512	 (24,998) 	Net cash flows provided from financing activities 	78,710	 652,514 Increase in cash and cash equivalents 	1,048,615 	414,676 Cash and cash equivalents at beginning of period 	 390,841 	251,055 Cash and cash equivalents at end of period 	$1,439,456	 $ 665,731 Supplemental Disclosure for Cash Flow Information: 	Cash paid during the period for income taxes 	$ 112,108 	$ 45,518 	Interest		 47,259 	4,617 Supplemental Schedule with Non-Cash Investment and Financing Activities: 	Equipment sold under sales-type agreements 	$ 573,891 	$ 501,851 	Additions to debt for acquisition of equipment 	109,530 	-- <FN> 	See accompanying notes. 	PART I - FINANCIAL INFORMATION 	MAIL BOXES ETC. 	 	NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ITEM 1.	BASIS OF PRESENTATION: Note 1.	Presentation 		The condensed consolidated balance sheet as of July 31, 1995, the consolidated statements of income for the three-month periods ended July 31, 1995 and 1994, and the consolidated statements of cash flows for the three-month periods then ended have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows have been made. 		Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. It is suggested that these consolidated financial statements be read in conjunction with the financial statements and notes thereto included in the 1995 Annual Report on Form 10-K. The results of operations for the quarter ended July 31, 1995 are not necessarily indicative of the operating results for the full year. 		Certain reclassifications have been made to prior period balances to conform to current period presentations. Note 2.	Litigation 	The company has become subject to various lawsuits and claims from its franchisees and employees in the course of conducting its business. The company intends to vigorously defend these actions and believes that the ultimate resolution will not have a material adverse effect on the company's financial condition or liquidity. However, there can be no assurance that an unfavorable result would not have a material adverse effect on the company's results of operations. ITEM 2.	MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS RESULTS OF OPERATIONS: Three months ended July 31, 1995 compared to Three months ended July 31, 1994: 	Revenues for Mail Boxes Etc. ("MBE" or the "Company") for the three months ended July 31, 1995, increased by $3,077,473 or 32% from the same quarter of the prior year. Revenues from royalty and marketing fees increased by $1,634,499 or 34% over the prior ITEM 2.	MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS RESULTS OF OPERATIONS (Continued): Three months ended July 31, 1995 compared to Three months ended July 31, 1994: period. The increase in royalty and marketing fees is due to the 23% same store sales increase experienced by the network during the first quarter of FY 96 and the increased number of centers in operation, 2789 at July 31, 1995, compared with 2447 at July 31, 1994. Revenue from franchise fees increased by $269,343 or 18%. Revenues from individual franchise fees increased by $194,800 or 15% compared to the three months ended July 31, 1994 as the result of the sale of 65 new Individual Franchises sold in the first quarter of FY 96 as compared to 56 during the first quarter of FY 95. Revenues from the sale of foreign master licenses decreased by $75,000 because no master license was sold in the first quarter of FY 96. MBE believes that master license sales may be a less significant source of revenue during FY 96 and beyond and that the timing of these sales will not be predictable. The remainder of this revenue category includes international sales of individual and area franchises by master licensees for $108,687 which represents more than 200% increase as compared to the first quarter of FY 95, and transfer and renewal fees of $213,922 which represents an 82% increase over same period in FY 95. Revenues from the sale of supplies and equipment increased by $652,871 or 36% because there were more individual centers opened during the first quarter of FY 96 (84 compared to 77) and there was a strong emphasis on center upgrades during this quarter. Interest income on leases and other increased by $471,825 or 39% as compared to the three months ended July 31, 1994. The major components of this revenue category include interest income earned on leases and notes receivable, late fees, finance charges, and various administrative fees. Interest income on leases decreased slightly by $21,000. Interest on notes receivable increased by $165,907 or 51%. This increase resulted from additional financing programs available to franchisees. Administrative fees on national vendor contracts increased more than 160% as the transaction volumes increased. Late fees increased by $118,797 and finance charges remained virtually the same. 	Revenues from the Company owned and operated centers increased by $48,935 or 13%. This slight increase is due to the third company owned center which started its operation in November 1994. 	Cost and expenses for the three months ended July 31, 1995 increased by $2,316,160 or 29% when compared to the three months ended July 31, 1994. The increase in Franchise operations expense was $632,618 or 26% over FY 95 and resulted primarily from the increase in royalties paid to area franchisees for their share of the royalty income, which they earn, in part by providing ongoing support to the network. These costs will generally increase in the same manner as the network's royalty revenue growth. Royalties paid to area franchisees increased by $520,205 or 27% over first quarter FY 95. This increase is directly related to the increase in royalty and marketing fees booked during the first quarter of FY 96. Franchise development expenses increased by $249,614 or 25%. The increase reflects increased domestic and international sales efforts and the resultant higher commissions paid. ITEM 2.	MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS RESULTS OF OPERATIONS (Continued): Three months ended July 31, 1995 compared to Three months ended July 31, 1994: 	Cost of supplies and equipment increased by $561,109 or 41%. This increase is due to the increase in sales of supplies and equipment as discussed earlier. The gross margin decreased from 24% to 21% because of the product mix. 	Marketing expenses increased by $114,989 or 11% when compared to the first quarter ended July 31, 1994. Marketing expenses will continue to grow as the network grows. General and administrative expenses increased by $675,110 or 38% over the first quarter of FY 95. This increase is primarily attributed to the growth of franchise centers in operation, and increase in the reserves. These expenses will continue to grow with domestic and international growth of the Network. As of July 31, 1995, there were 2,435 MBE centers operating in the USA and 354 MBE centers operating outside the USA. 	The Company centers' cost and expenses increased by $82,720 or 24%. The Company centers' combined operating margin was negative in first quarter FY 96. One of the primary objectives of the Company centers is to develop and test new products and services and, as a result, their operating expenses are higher than might be experienced by a typical owner-operated franchise. 	Other income (interest on investments and other) increased slightly by $14,970 or 13% for the quarter ended July 31, 1995, compared to the quarter ended July 31, 1994. 	Net income increased by 46% in first quarter FY 96. Earnings per share increased from $.10 to $.14. LIQUIDITY AND CAPITAL RESOURCES 	Working capital at July 31, 1995 was $24,881,089 compared to $22,564,444 at April 30, 1995. The Company believes it has adequate financial resources for its present and projected operating requirements. The Company has become subject to various lawsuits and claims from its franchisees and employees in the course of conducting its business. The Company intends to vigorously defend these actions and believes that the ultimate resolution will not have a material adverse effect on the Company's financial condition or liquidity. However, there can be no assurance that an unfavorable result would not have a material adverse effect on the Company's operating results. 	PART II - OTHER INFORMATION ITEM 1.	LEGAL PROCEEDINGS 	In Helm et al v. Mail Boxes Etc. and MBE v. B.J. Postal Service Corp. et al, which is described in the Company's 10-K Report for the year ended April 30, 1995, the court has ordered the parties to proceed with the trial of test cases for four individual franchisees. Discovery efforts are continuing and those cases are scheduled to begin trial in February 1996. 	Plaintiff franchisees in Helm and B.J. Postal Service have also filed a motion seeking leave to amend their complaint and delete several causes of action, including one based on fraud, breach of contract, and breach of the implied covenant of good faith, and add a new cause of action for negligent misrepresentation. The Company is opposing the Plaintiff's motion. 	In Conklin et al v. Mail Boxes Etc. USA, Inc. which is described in the Company's 10-K Report for the year ended April 30, 1995, the Plaintiffs have filed an amended complaint which added three additional franchisees as Plaintiffs. The Plaintiffs also abandoned their claims for breach of the implied covenant of good faith and are seeking declaratory relief to determine their obligations under the franchise agreements. Other than MBE's right to seek injunctive and other equitable relief, the court has stayed all further action in this case, including discovery. 	The Company intends to vigorously defend these actions and believes that the ultimate resolution will not have a material adverse effect on the Company's financial condition or liquidity. However, there can be no assurance that an unfavorable result would not have a material adverse effect on the Company's results of operations. ITEM 4.	SHAREHOLDER VOTING 	On August 25, 1995, the Annual Meeting of Shareholders was held. The Shareholders elected all of the nominees for Director, approved the Company's 1995 Employee Stock Option Plan, approved the Company's 1995 Stock Option Plan for Non-Employee (Outside) Directors, and ratified the Board's selection of auditors. The results of the shareholder voting are set forth below. 	Each of the nominees for director was elected with the following votes: 					 	VOTES 		VOTES NOMINEE 		 	STATUS 	FOR 	 	WITHHELD Michael Dooling		 Re-elected 	9,241,553	 	230,028 Anthony W. DeSio 		Re-elected	 9,247,868 		223,713 Robert J. DeSio		 Re-elected 	9,233,322 		238,259 James F. Kelly	 	Re-elected	 9,334,041	 	137,540 Daniel L. La Marche 	Re-elected 	9,328,637 		 142,944 Harry Casari			 New Nominee 	9,341,335 	130,246 Joel Rossman			 New Nominee 	9,252,688 		218,893 ITEM 4.	SHAREHOLDER VOTING (Continued) 	The proposal to adopt the 1995 Stock Option Plan for Employees received the following votes: 	 	 For 		 	Against 		 Abstain	 	Broker Non-Votes 	6,341,254 	 	1,078,132 		29,740		 2,022,455 	The proposal to adopt the 1995 Stock Option Plan for Non- Employee (Outside) Directors received the following votes: 	For	 		Against 		Abstain	 	Broker Non-Votes 	6,755,050	 	595,171	 	40,710	 	 2,080,650 	The proposal to ratify the selection of Ernst & Young LLP as independent auditors for the next fiscal year received the following votes: 	For 			Against 		Abstain 		Broker Non-Votes 	8,841,629 		613,335 		16,617 		 -0- 										 ITEM 6.	REPORTS ON FORM 8-K 	(b)	No reports on Form 8-K were filed during the quarter ended July 31, 1995. 	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. 	 MAIL BOXES ETC. 	Registrant By: Gary S. Grahn 	Date: 9-12-95 	Gary S. Grahn 	Chief Financial Officer