UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q


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

                  For the Quarterly Period Ended June 30, 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: 1-13858


                     BT OFFICE PRODUCTS INTERNATIONAL, INC.
________________________________________________________________________________
             (Exact name of registrant as specified in its charter)


             Delaware                                     13-3245865
_______________________________________         ________________________________
(State of incorporation or organization)       (IRS Employer Identification No.)

   2150 E. Lake Cook Road
    Buffalo Grove, Illinois                                60089-1877
_______________________________________          _______________________________
(Address of principal executive offices)                   (Zip Code)


                                 (847) 793-7500
               __________________________________________________
              (Registrant's telephone number, including area code)

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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practical date:

                                                  Shares Outstanding as of 
      Class of Common Stock                            August 9, 1996
______________________________________            ______________________________
Common stock, par value $.01 per share                    33,404,250









                     BT Office Products International, Inc.

                          Quarterly Report on Form 10-Q

                       For the Quarter Ended June 30, 1996



                     Index of Information Included in Report


                                                                    Page
                                                                    ____

Part I.   Financial Information

Item 1.  Financial Statements (Unaudited)
              Condensed consolidated balance sheets                  3
              Condensed consolidated statements of operations        4
              Condensed consolidated statements of cash flows        5
              Notes to condensed consolidated financial statements   6

Item 2.  Management's Discussion and Analysis
              of Financial Condition and Results of Operations      12

Part II.  Other Information                                         16







                                       -2-





Part I.  Financial Information





                                             BT Office Products International, Inc.

                                   Condensed Consolidated Balance Sheets (Unaudited)
                                                         (In thousands)




                                                                                      June 30                     December 31
                                                                                        1996                         1995
                                                                                      -------                     -----------
                                                                                                             
Assets
Current assets:                                                                      $   5,747                   $   7,568
    Cash and cash equivalents
    Receivables, less allowances of $3,994 in 1996 and
         $4,222 in 1995                                                                192,512                     179,858
    Inventories                                                                         93,261                      86,639
    Other current assets                                                                25,324                      21,531
                                                                                      --------                     --------
       Total current assets                                                            316,844                     295,596
Other assets                                                                            20,732                      19,099
Property, plant and equipment                                                          120,930                     106,674
Accumulated depreciation and amortization                                              (47,814)                    (42,033)
                                                                                      --------                     --------
Net property, plant and equipment                                                       73,116                      64,641
Intangibles, net of accumulated amortization of
   $38,634 in 1996 and $34,005 in 1995                                                 185,712                     149,813
                                                                                      --------                     --------
       Total assets                                                                   $596,404                    $529,149
                                                                                      ========                    ========
Liabilities and Stockholders' Equity 
    Current liabilities:
    Notes payable                                                                    $  23,481                    $ 20,176
    Accounts payable                                                                    84,107                      79,130
    Other current liabilities                                                           57,934                      52,327
                                                                                      --------                     --------
       Total current liabilities                                                       165,522                     151,633
Long-term obligations with affiliates                                                  131,717                      83,148
Other long-term obligations                                                             16,010                      16,403
Other liabilities                                                                       17,781                      17,730
Stockholders' equity:
    Common stock                                                                           334                         334
    Additional paid-in capital                                                         273,477                     273,477
    Retained earnings (deficit)                                                         (6,803)                    (14,819)
    Cumulative translation adjustments                                                  (1,634)                      1,243
                                                                                      --------                     --------
       Total stockholders' equity                                                      265,374                     260,235
                                                                                      --------                     --------

       Total liabilities and stockholders' equity                                     $596,404                    $529,149
                                                                                      ========                    ========




See notes to condensed consolidated financial statements.



                                       -3-







                                             BT Office Products International, Inc.

                                   Condensed Consolidated Statements of Operations (Unaudited)
                                              (In thousands, except per share amounts)






                                                         Three months ended                            Six months ended
                                                              June 30                                       June 30
                                                             ---------                                     --------
                                                                                                               


                                                       1996                  1995                   1996                 1995
                                                                      (as restated)                                 (as restated)
                                                       ----           -------------                 ----             ------------
Net sales                                            $339,057              $275,627               $681,713               $544,827

Costs and expenses:
   Costs of products sold                             240,298               198,532                485,611                392,040
   Selling and administrative                          83,194                66,118                164,887                131,162
   Depreciation and amortization                        3,164                 2,574                  6,201                  5,030
   Amortization of intangibles                          2,490                 2,046                  4,857                  3,977
                                                     --------              --------                -------               --------
                                                      329,146               269,270                661,556                532,209
                                                     --------              --------                -------               --------

Operating income                                        9,911                 6,357                 20,157                 12,618

Other income (expense):
   Other income                                           257                   273                    549                    784
   Interest expense                                    (1,001)                 (794)                (1,967)                (1,633)
   Interest expense to affiliates                      (1,724)               (4,679)                (3,615)                (9,320)
                                                     --------              --------                -------               --------
                                                       (2,468)               (5,200)                (5,033)               (10,169)
                                                     --------              --------                -------               --------

 Income before income taxes                             7,443                 1,157                 15,124                  2,449
 Income tax expense                                     3,498                   742                  7,108                  1,570
                                                     --------              --------                -------               --------
 Net income                                          $  3,945              $    415                $ 8,016               $    879
                                                     ========              ========                =======               ========

Net income per share                                 $   0.12              $   0.02                $  0.24                $  0.04
                                                     ========              ========                =======               ========



Weighted-average number of
   common and common
   equivalent shares                                   33,859                23,400                 33,849                 23,400
                                                     ========              ========                =======               ========



See notes to condensed consolidated financial statements.


                                       -4-







                                             BT Office Products International, Inc.

                                   Condensed Consolidated Statements of Cash Flows (Unaudited)
                                                          (In thousands)



                                                                                             Six months ended June 30
                                                                                         1996                         1995
                                                                                                                  (as restated)
                                                                                         ----                     --------------
                                                                                                                       
Operating Activities
 Net income                                                                             $8,016                      $  879
 Adjustments to reconcile net income to cash provided by
    (used for) operating activities:
       Depreciation and amortization                                                     7,026                       5,517
       Amortization of intangibles                                                       4,857                       3,977
       Other operating activities                                                        1,220                         159
 Changes in  operating  assets  and  liabilities,  net  of  effects of  business
    acquisitions:
       Receivables                                                                       1,028                     (10,362)
       Inventories                                                                      (2,749)                     (6,997)
       Other current assets                                                             (5,052)                       (887)
       Accounts payable and other current liabilities                                   (4,300)                       (852)
       Income taxes payable                                                              1,402                      (1,519)
       Due to/from affiliates, net                                                       1,483                         721
                                                                                        ------                      -------
           Net cash provided by (used for) operating activities                         12,931                      (9,364)

Investing activities
 Purchases of property, plant and equipment                                            (14,048)                     (7,001)
 Acquisitions of businesses, less cash acquired                                        (42,360)                    (20,834)
 Other investing activities                                                             (1,603)                     (3,797)
                                                                                        ------                      -------
           Net cash used for investing activities                                      (58,011)                    (31,632)

Financing activities
 Net payments of notes payable                                                          (4,904)                     (3,195)
 Net payments of long-term obligations                                                    (889)                       (128)
 Capital contribution from parent                                                           -                      118,000
 Costs related to initial public offering                                                   -                       (2,129)
 Net transactions and advances with affiliates                                          49,161                     (70,234)
                                                                                        ------                      -------
          Net cash provided by financing activities                                     43,368                      42,314

Effect of exchange rate changes on cash and cash equivalents                              (109)                       (122)
                                                                                        ------                      -------
          Net increase (decrease) in cash and cash equivalents                          (1,821)                      1,196

Cash and cash equivalents at beginning of period                                         7,568                       4,995
                                                                                        ------                      -------

Cash and cash equivalents at end of period                                              $5,747                      $6,191
                                                                                        ======                      ======





See notes to condensed consolidated financial statements.


                                       -5-





                     BT Office Products International, Inc.

        Notes to Condensed Consolidated Financial Statements (Unaudited)


1.  Formation and Basis of Presentation

BT Office Products International,  Inc. was organized in 1984 as BT USA, Inc., a
subsidiary of Buhrmann-Tetterode  NV, the predecessor of N.V. Koninklijke KNP BT
("KNP BT"),  a  Netherlands-based  diversified  distribution  and  manufacturing
company.

On June 30, 1995, KNP BT and BT Office Products  International,  Inc. effected a
series  of   transactions   described   below   (collectively,   the  "Corporate
Reorganization")  in order to reorganize the legal ownership of various of their
businesses  and  to  recapitalize  the  ongoing  office  products   distribution
business,   which  now  constitutes  the  "Company".   Prior  to  the  Corporate
Reorganization BT Office Products International, Inc. was a holding company (the
"Holding  Company") which operated KNP BT's U.S.  office  products  distribution
business  (through its ownership of its U.S. office products  companies) as well
as certain  other  businesses  which are unrelated to the U.S.  office  products
distribution business.

The  Corporate   Reorganization  included  among  other  things:  (1)  KNP  BT's
contribution of the net assets of its European  office  products  businesses and
one U.S.  business to the  Company,  (2) the  transfer of the Holding  Company's
unrelated  businesses  to KNP  BT,  (3) a  capital  contribution  (the  "Capital
Contribution")  of $118.0 million in the form of an exchange of  indebtedness of
the Holding  Company  under  interest  bearing  advances by KNP BT for shares of
common stock, (4) a stock split which resulted in 23.4 million shares issued and
outstanding,  and (5) the execution of various  agreements related to income tax
matters, financing arrangements and shared services.

In July 1995,  the  Company  completed  the sale of 10 million  shares of common
stock,  at a price of $11.50  per  share,  in an initial  public  offering  (the
"Offering").  After the Offering,  KNP BT beneficially owns approximately 70% of
the  Company's  outstanding  common  stock.  The net proceeds  received from the
Offering,  after underwriting  commissions and costs related to the Offering and
the Corporate  Reorganization  (the "Net Proceeds"),  were $98.5 million. Of the
Net  Proceeds,  the  Company  used $65.8  million to repay in full  non-interest
bearing  advances  from  affiliates  of KNP BT made in 1994 and 1995 to  finance
several  acquisitions.  The Company  used the  remaining  Net Proceeds to reduce
outstanding  indebtedness under the interest bearing advances from affiliates of
KNP BT made to the  Company  for working  capital  and other  general  corporate
purposes.  Upon  completion  of the  Offering,  the Company  entered into a $200
million  long-term,  multi-currency  credit  agreement (the  "Antilliana  Credit
Agreement") with KNP BT Antilliana NV ("Antilliana"), an affiliate of KNP BT.


                                       -6-





                     BT Office Products International, Inc.

Notes to Condensed Consolidated Financial Statements (Unaudited) -- Continued


1.  Formation and Basis of Presentation (Continued)

The accompanying  unaudited condensed  consolidated financial statements present
information in accordance  with  generally  accepted  accounting  principles for
interim   financial   information  and  applicable   rules  of  Regulation  S-X.
Accordingly,  they do not  include  all  information  or  footnotes  required by
generally  accepted  accounting  principles for complete  financial  statements.
Management  believes  the  financial   statements  include  all  normal  accrual
adjustments  necessary for a fair presentation.  Operating results for the three
month and six month periods ended June 30, 1996 do not  necessarily  reflect the
results that may be expected for the full year. For further  information,  refer
to the  consolidated  financial  statements  and notes  thereto  included in the
Company's Form 10-K for the year ended December 31, 1995.

The pro forma unaudited  results of operations for the three month and six month
periods  ended June 30,  1995,  assuming  the Capital  Contribution  and the Net
Proceeds of the  Offering  occurred  as of January 1, 1995,  were as follows (in
thousands, except per share amounts):

                               Three Months Ended              Six Months Ended
                                 June 30, 1995                  June 30, 1995
                               __________________              _________________

Sales                             $275,627                         $544,827
Net income                           2,543                            4,996
Net income per share                  0.08                             0.15
Weighted-average number of
   common and common 
   equivalent shares                33,400                           33,400



Certain  amounts in the 1995  financial  statements  have been  reclassified  to
conform to the 1996 financial statement presentation.

2.  Restatement of 1995 Previously Reported Unaudited Quarterly Results

In March 1996, the Company discovered certain accounting and financial reporting
irregularities at its New York operating division.  The irregularities  involved
misstatements  in the reporting of gross profit  margins and operating  expenses
principally  in 1995 and  1994,  as well as the  concealment  in the  accounting
records of theft of Company assets.

Based on the results of its investigations, the Company determined the impact of
the  charges  associated  with  these  issues to be a  reduction  of  previously
reported unaudited operating income for 1995 by approximately $7.5 million.


                                       -7-





                     BT Office Products International, Inc.

  Notes to Condensed Consolidated Financial Statements (Unaudited) -- Continued


2. Restatement of 1995 Previously Reported Unaudited Quarterly Results 
   (Continued)

The Company engaged legal counsel to investigate the  irregularities  and pursue
recoveries, if any, from insurance carriers or others. The investigation,  which
has  been  substantially  completed,  has  uncovered  no basis  for any  further
adjustment to the prior year financial statements.

The effect of the  restatement  of fiscal 1995  unaudited  quarterly  results of
operations is as follows (in thousands, except per share amounts):


                                   1995 Previously Reported
                      __________________________________________________________
                      First       Second      Third       Fourth
                      Quarter     Quarter     Quarter     Quarter       Total
                      _______     _______     _______     _______       _____

Sales                 $269,200    $275,627    $277,661    $309,882   $1,132,370
Costs of products 
 sold                  192,591     197,798     201,074     223,865      815,328
Operating income         7,760       8,216       8,854      11,343       36,173
Income before income 
 taxes                   2,791       3,016       6,764       8,956       21,527
Net income               1,316       1,441       3,694       4,739       11,190
Net income per share       .06         .06         .12         .14          .40




                                   1995 Restated
                      __________________________________________________________
                      First       Second      Third       Fourth
                      Quarter     Quarter     Quarter     Quarter       Total
                      _______     _______     _______     _______       _____

Sales                 $269,200    $275,627    $277,661    $309,882   $1,132,370
Costs of products 
 sold                  193,508     198,532     202,077     224,961      819,078
Operating income         6,261       6,357       6,267       9,788       28,673
Income before income 
 taxes                   1,292       1,157       4,177       7,401       14,027
Net income                 464         415       2,097       3,714        6,690
Net income per share       .02         .02         .07         .11          .24




                                       -8-





                     BT Office Products International, Inc.

  Notes to Condensed Consolidated Financial Statements (Unaudited) -- Continued


3.  Business Acquisitions

During the six months  ended June 30,  1996,  the Company  acquired  four office
products  businesses  in  the  U.S.  in  purchase   transactions  for  aggregate
consideration of $26.7 million,  which included the issuance of $800 thousand of
notes payable.

In the year ended  December  31, 1995,  the Company  acquired  five U.S.  office
products  businesses  in  the  U.S.  in  purchase   transactions  for  aggregate
consideration of $34.2 million,  which included the issuance of $250 thousand of
notes payable.

The pro forma  unaudited  results of operations  for the six month periods ended
June 30,  1996 and 1995,  assuming  the  above-described  acquisitions  had been
consummated  as of January 1, 1995,  are as follows  (in  thousands,  except per
share amounts):

                              Six Months Ended          Six Months Ended
                               June 30, 1996             June 30, 1995
                              ________________          ________________

Sales                            $686,151                   $605,722
Net income                          7,947                        412
Net income per share                 0.23                       0.02
Weighted-average number of
 common and common equivalent
 shares                            33,849                     23,400


The Company also acquired other smaller office products and furniture businesses
in 1996 and 1995. These  acquisitions  did not have a significant  impact on the
consolidated  operating results for the six month periods ended June 30, 1996 or
1995.

4.  Inventories

Inventories  consist of products held for resale and are carried at the lower of
cost or market using the last in, first out (LIFO)  method for U.S.  inventories
and the first in, first out (FIFO) method for foreign inventories.

5.  Per Share Data

Net   income  per  share  is   calculated   by   dividing   net  income  by  the
weighted-average  number of common  shares  outstanding,  adjusted  for dilutive
common share  equivalents  attributed to outstanding  options to purchase common
stock.



                                       -9-





                     BT Office Products International, Inc.

  Notes to Condensed Consolidated Financial Statements (Unaudited) -- Continued


6.  Contingencies

On May 14, 1996,  the Company was served with a summons and complaint in a class
action  filed on April 16,  1996 in the  United  States  District  Court for the
Southern  District of New York.  The action,  brought under Section 10(b) of the
Securities Exchange Act of 1934 and Rule 10b-5 promulgated  thereunder,  alleges
claims  against the Company,  KNP BT and certain of its  officers in  connection
with the financial  reporting  matters  discussed in Note 2. The complaint seeks
damages on behalf of a class  consisting of  purchasers  of the Company's  stock
from January 30, 1996  through  March 28, 1996.  The Company is  evaluating  the
litigation and intends to vigorously  defend the complaint.  However,  it is not
possible  at  this  time  to  determine  what  outcome  might  result  from  the
litigation.

The  Company is involved in various  other legal  actions  arising in the normal
course of business.  Management, after taking into consideration legal counsel's
evaluation  of such actions,  is of the opinion that the ultimate  resolution of
these other matters over and above previously established accruals will not have
a material adverse effect on the financial  position,  net cash flows or results
of operations of the Company.

7.  Long-Term Credit Agreement

On  August 2, 1996 the  Company  entered  into a $250  million  syndicated  bank
Competitive  Advance and Revolving  Credit  Facility  Agreement (the "New Credit
Agreement").  As a result,  the  Company  intends  to  substantially  reduce the
commitments  available under the $200 million  Antilliana Credit Agreement.  The
New Credit  Agreement will be used to repay existing debt owing to affiliates of
the Company  and for  working  capital  needs and  general  corporate  purposes,
including acquisitions.  The New Credit Agreement provides for borrowings by the
Company or any  subsidiaries  of the Company and the  obligations  under the New
Credit Agreement are guaranteed by the Company and each of its U.S.
subsidiaries.

The New Credit Agreement  provides for a five-year,  unsecured,  non-amortizing,
multi-currency, revolving credit facility. Under the multi-currency arrangement,
term  loans in U.S.  Dollars,  German  Marks,  British  Pounds  and  Netherlands
Guilders  (other  currencies are also  available)  will bear interest based on a
Debt to EBITDA  ratio  (leverage  ratio) grid ranging from .35% to .55% over the
applicable  interbank rate as determined therein. The facility also provides for
revolving  loans  in U.S.  Dollars  at the  prevailing  prime  rate.  There is a
facility  fee on the  unused  portion of the New  Credit  Agreement,  based on a
leverage ratio grid, ranging from .125% to .225%.



                                      -10-





                     BT Office Products International, Inc.

  Notes to Condensed Consolidated Financial Statements (Unaudited) -- Continued


7.  Long-Term Credit Agreement (Continued)

The New Credit Agreement  contains various loan covenants,  the most significant
of  which  are  a  minimum   leverage  ratio,  a  minimum  EBITDA  less  capital
expenditures to interest ratio and a minimum net worth requirement. In addition,
under a change of control clause,  an event of default would occur if any person
or group,  other than KNP BT or its  affiliates,  shall own more than 50% of the
voting shares of the Company.

8.  Income Taxes

The difference  between the effective income tax rate and the U.S. statutory tax
rate is primarily  due to the effects of state  income taxes and  non-deductible
goodwill amortization.

9.  Subsequent Acquisition

In July 1996, the Company  entered into an agreement to acquire the stock of the
Keller + Roth group of office products distributors in Germany pursuant to which
the  Company  agreed  to pay a  purchase  price of  $13.1  million,  subject  to
adjustment.  The  Company  is in the  process  of  obtaining  audited  financial
statements  of the  acquired  company for the fiscal  year ended June 30,  1996.
Financial statements and pro forma financial  information will be filed pursuant
to Items 2 and 7 of Form 8-K when available.



                                      -11-





                     BT Office Products International, Inc.

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

Results of Operations

In March 1996,  following the preliminary  fiscal year 1995 accounting close and
public  release of  unaudited  fourth  quarter  and fiscal  year 1995  operating
results,  the Company  discovered  certain  accounting  and financial  reporting
irregularities   at  its  New  York  Division.   The   irregularities   involved
misstatements  in the reporting of gross profit  margins and operating  expenses
principally in 1995 and 1994, as well as  concealment in the accounting  records
of  theft  of  Company   assets.   As  a  result  of  the   discovery  of  these
irregularities,  the Company has reduced previously reported unaudited operating
income  for 1995 by  approximately  $7.5  million  from  $36.2  million to $28.7
million. All prior year amounts, including quarterly results, have been restated
to reflect the changes required as a result of these misstatements. Reference is
made to the Company's Form 10-K for the year ended December 31, 1995 for further
information  on the  restatement  of 1994  operating  results and  adjustment to
opening retained earnings as of January 1, 1993 for years prior to 1994.

The Company engaged legal counsel to investigate the  irregularities  and pursue
recoveries, if any, from insurance carriers or others. The investigation,  which
has  been  substantially  completed,  has  uncovered  no basis  for any  further
adjustment to the prior year financial statements.

Net sales  increased to $339.1 million in the second quarter of 1996 from $275.6
million in the  comparable  period last year,  an  increase of $63.5  million or
23.0%.  Net sales  increased  to $681.7  million in the first six months of 1996
from $544.8  million in the  comparable  period last year, an increase of $136.9
million or 25.1%.

Net sales in the United States increased to $264.2 million in the second quarter
of 1996 from $198.8 million in the  comparable  period last year, an increase of
$65.4  million or 32.9%.  Net sales in the  United  States  increased  to $530.7
million in the first six months of 1996 from  $394.1  million in the  comparable
period last year, an increase of $136.6  million or 34.7%.  The  Company's  1996
acquisitions and the incremental  impact of its 1995 acquisitions  accounted for
$29.3 million and $60.6 million of the increases for the second  quarter and the
first  six  months  of 1996,  respectively.  Increased  sales  at the  Company's
existing  operations  accounted for $36.1 million, or an internal growth rate of
18.2%,  in the second quarter and $76.0 million,  or an internal  growth rate of
19.3%, for the first six months of 1996. The Company believes that the principal
factors  contributing  to this internal  growth were increased sales to existing
and new accounts and "add-on" acquisitions at nine divisions.



                                      -12-





                     BT Office Products International, Inc.

Results of Operations (Continued)

Net sales in Europe  decreased  to $74.9  million in the second  quarter of 1996
from $76.8  million in the  comparable  period  last  year,  a decrease  of $1.9
million or 2.5%.  Net sales in Europe  increased to $151.0  million in the first
six months of 1996 from $150.7  million in the  comparable  period last year, an
increase of $0.3 million or 0.2%.  Effective July 1, 1995, the personal computer
sales and service  operation of Bierbrauer & Nagel GmbH & Co. KG was transferred
to the Information  Systems  Division of KNP BT at net book value.  Removing the
effects of this  transferred  operation,  European  sales for the second quarter
would have  increased  by 2.7%,  of which  10.9% would have been  attributed  to
internal  growth,  offset  by an 8.2%  currency  depreciation  against  the U.S.
dollar.  European sales for the first six months of 1996 would have increased by
5.9%, of which 10.0% would have been attributed to internal growth,  offset by a
4.1% currency  depreciation  against the U.S. dollar.  The Company believes that
the principal factors  contributing to this internal growth were increased sales
to existing and new accounts and sales  associated with an "add-on"  acquisition
in Germany.

Costs of  products  sold  include  cost of  inventory  as well as  delivery  and
occupancy expenses of distribution facilities.  Costs of products sold increased
to $240.3  million in the  second  quarter  of 1996 from  $198.5  million in the
comparable  period last year,  an increase of $41.8  million or 21.1%.  Costs of
products sold  increased to $485.6  million in the first six months of 1996 from
$392.0 million in the comparable  period last year, an increase of $93.6 million
or 23.9%.  The Company's 1996  acquisitions  and the  incremental  impact of the
Company's  1995  acquisitions  accounted for $21.3 million of the second quarter
increase and $43.6 million of the increase in the first six months of 1996.  The
balance of the increase for both the second  quarter and the first six months of
1996 was attributable to higher sales levels at existing  operations in the U.S.
and Europe.

Gross profit,  as a percentage of net sales,  was 29.1% in the second quarter of
1996 as compared  to 28.0% in the  comparable  period last year,  an increase of
1.1%.  Gross profit,  as a percentage of net sales,  was 28.8% for the first six
months of 1996 as  compared  to 28.0% in the  comparable  period  last year,  an
increase of 0.8%.  The increases for the second quarter and the first six months
of 1996 were  primarily  attributable  to  improved  margin  management,  higher
margins on paper and related  product  sales and a lower LIFO charge  associated
with inventory cost decreases in the U.S. amounting to 0.2%.

Selling and  administrative  expenses  increased to $83.2  million in the second
quarter  of 1996 from $66.1  million  in the  comparable  period  last year,  an
increase  of  $17.1  million  or  25.9%.  Selling  and  administrative  expenses
increased to $164.9  million in the first six months of 1996 from $131.2 million
in the comparable  period last year, an increase of $33.7 million or 25.7%.  The
Company's 1996  acquisitions  and the  incremental  impact of the Company's 1995
acquisitions accounted for $6.8 million of the second quarter increase and $13.4
million  of the  increase  in the first six months of 1996.  The  balance of the
increase  for the second  quarter of $10.3  million  and the first six months of
1996 of $20.3 million was attributable to existing divisions.




                                      -13-





                     BT Office Products International, Inc.

Results of Operations (Continued)

Operating  income  increased to $9.9 million in the second  quarter of 1996 from
$6.4 million in the comparable  period last year, an increase of $3.5 million or
54.7%.  Operating  income  increased to $20.2 million in the first six months of
1996 from $12.6 million in the comparable  period last year, an increase of $7.6
million  or 60.3%.  Operating  income in the  United  States  increased  to $8.2
million in the second quarter of 1996 from $5.7 million in the comparable period
last year, an increase of $2.5 million or 43.9%.  Operating income in the United
States  increased  to $17.8  million  in the first six months of 1996 from $11.1
million in the  comparable  period last year,  an  increase  of $6.7  million or
60.4%.  Operating  income in Europe  increased  to $1.7  million  in the  second
quarter  of 1996 from $0.7  million  in the  comparable  period  last  year,  an
increase of $1.0 million or 142.9%. Operating income in Europe increased to $2.4
million  in the first six  months of 1996 from $1.5  million  in the  comparable
period last year, an increase of $0.9 million or 60.0%.

Interest  expense to affiliates  decreased to $1.7 million in the second quarter
of 1996 from $4.7 million in the comparable  period last year.  Interest expense
to  affiliates  decreased  to $3.6  million in the first six months of 1996 from
$9.3 million in the  comparable  period last year.  The  decrease in  affiliated
interest   expense   was   attributable   to  the   effects  of  the   Corporate
Reorganization,  the Offering,  and the Antilliana  Credit  Agreement  which has
resulted in lower interest rates.

Net income  increased  to $3.9  million in the second  quarter of 1996 from $0.4
million in the comparable period last year. Net income increased to $8.0 million
in the first six months of 1996 from $0.9 million in the comparable  period last
year.  The  increase  in net income  was due to  increased  operating  income at
existing  operations,  acquisitions,  lower interest costs and a lower effective
income  tax  rate.  The  effective  income  tax rate was 47.0% for the first six
months of 1996 as compared to 64.1% for the comparable period in the prior year.
This  decrease  is  primarily  due to the  effects  of  non-deductible  goodwill
amortization and other permanent differences against a relatively higher pre-tax
income base in 1996.




                                      -14-





                     BT Office Products International, Inc.

Liquidity and Capital Resources

Cash provided by operating  activities in the first six months of 1996 was $12.9
million, which included $8.0 million of net income and $11.9 million of non-cash
depreciation and  amortization  charges.  Significant  cash  requirements in the
first six months of 1996 included $42.4 million related to  acquisitions,  $14.0
million for capital  expenditures  and $5.8 million for the net payment of notes
payable and  long-term  obligations.  The Company  funded its cash  requirements
through  operations and $49.2 million of borrowings under the Antilliana  Credit
Agreement.

Historically,  the Company relied upon capital  contributions  from KNP BT, cash
from revolving  credit  facilities  with KNP BT and cash flow from operations to
fund working capital and investments in acquisitions.  In July 1995, the Company
completed  the sale of 10 million  shares of common stock in the  Offering  (see
Note 1). Of the Net Proceeds of $98.5 million, the Company used $65.8 million to
repay in full  non-interest  bearing  advances from affiliates of KNP BT made in
1994 and 1995 to finance  several  acquisitions.  The Company used the remaining
Net  Proceeds to reduce  outstanding  indebtedness  under the  interest  bearing
advances from  affiliates of KNP BT made to the Company for working  capital and
other general  corporate  purposes.  Upon the  completion  of the Offering,  the
Company  also  entered  into the $200  million  Antilliana  Credit  Agreement to
provide funds for working capital and other general corporate purposes.

On  August 2,  1996,  the  Company  entered  into the $250  million  New  Credit
Agreement.  The initial  borrowing  under the New Credit  Agreement  was used to
repay  approximately $130 million of outstanding  indebtedness for the Company's
U.S.  operations under the Antilliana Credit  Agreement.  The Company intends to
substantially  reduce the  commitments  available  under the  Antilliana  Credit
Agreement.  The New Credit Agreement  provides for a five-year,  non-amortizing,
unsecured,  multi-currency,  revolving  credit  facility  (see  Note  7  to  the
Condensed  Consolidated  Financial  Statements).  The new agreement  extends the
maturity period three years beyond the Antilliana  Credit Agreement and provides
additional debt capacity.  The Company believes that internally  generated funds
and  borrowings  under its  credit  facilities  will be  sufficient  to meet its
presently  anticipated cash requirements for acquisitions,  capital expenditures
and working  capital.  However,  depending on the  development  of the Company's
business,  the Company's capital needs may change,  particularly with respect to
financing future acquisitions.





                                      -15-





Part II.          Other Information


                     BT Office Products International, Inc.


Item 1.  Legal Proceedings

Not applicable.

Item 2.  Changes in Securities

Not applicable.

Item 3.  Defaults upon Senior Securities

Not applicable.

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

The Company's Annual Meeting of Stockholders (the "Annual  Meeting"),  for which
proxies were solicited pursuant to Regulation 14A under the Securities  Exchange
Act of 1934,  as  amended,  was held on June 25,  1996 for the  purposes  of (1)
electing  directors  of the Company to serve  until the next  annual  meeting of
stockholders  and until their  successors are duly elected and qualified and (2)
ratifying the  appointment by the Board of Directors of the Company of Coopers &
Lybrand L.L.P. as the Company's  independent auditors for the fiscal year ending
December 31, 1996. The nominees for director listed in the proxy statement, each
of whom was elected at the Annual Meeting, received the number of votes for such
election,  and had the number of votes for such election withheld,  as indicated
below  (with each share of the  Company's  common  stock  being  entitled to one
vote):

                            Number of Votes             Number of Votes
                                  For                      Withheld
                            ________________            _______________

Frank J. de Wit               32,447,545                   66,500
Rudolf A.J. Huyzer            32,447,545                   66,500
Rob W.J.M. Bonnier            32,447,545                   66,500
Karl M. von der Heyden        32,441,545                   72,500
Lorrence T. Kellar            32,447,095                   66,950
Frans H.J. Koffrie            32,441,195                   72,850
James B. Miller               32,447,545                   66,500





                                      -16-





                     BT Office Products International, Inc.


Item 4.  Submission of Matters to a Vote of Security Holders (continued)

There were  32,508,100  votes for the  resolution  ratifying the  appointment of
Coopers & Lybrand L.L.P.  as the Company's  independent  auditors for the fiscal
year ending  December 31, 1996,  2,700 votes against such  resolution  and 3,245
abstentions.

Item 5.  Other Information

Reference is made to Note 7 to the Condensed  Consolidated  Financial Statements
included in Part I of this report.

Item 6.  Exhibits and Reports on Form 8-K

(a) Exhibits


     Exhibit Number        Description

           10.1            Assignment and Modification Agreement, dated June 26,
                           1996, among BT Office Products  International,  Inc.,
                           KNP BT  Antilliana  N.V.,  and KNP BT Finance  (USA),
                           Inc.

           10.2            Competitive  Advance and  Revolving  Credit  Facility
                           Agreement, dated as of August 2, 1996 among BT Office
                           Products   International,   Inc.,  the  subsidiaries,
                           guarantors  and  lenders  named  therein,  The  Chase
                           Manhattan Bank, as Administrative Agent, and ABN AMRO
                           Bank N.V., as Documentation Agent.

           10.3            Agreement of Resignation of Howard L. Brown

           27              Financial Data Schedule

(b) Reports on Form 8-K

On May 20,  1996,  the Company  filed a Current  Report on Form 8-K  reporting a
change in the Company's independent auditors.

On July 17, 1996,  the Company filed a Current  Report on Form 8-K reporting the
acquisition of the Keller + Roth group of companies in Germany.



                                      -17-





BT Office Products International, Inc.

                                    Signature


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

                       BT Office Products International, Inc.


                                      /s/John J. McKiernan
                       _________________________________________________________
                                     John J. McKiernan
                           Vice President--Finance and Administration
                                   and Chief Financial Officer
                       (Principal Financial Officer and Duly Authorized Officer)




Date:  August 14, 1996






                                      -18-




                                INDEX TO EXHIBITS



                                                            Page in Sequentially
Exhibit No.                 Description                         Numbered Copy
__________                  ___________                     ____________________

  10.1             Assignment and Modification Agreement

  10.2             Competitive Advance and Revolving Credit
                     Facility Agreement

  10.3             Agreement of Resignation

   27              Financial Data Schedule







                                      -19-