- -------------------------------------------------------------------------------- United States Securities and Exchange Commission Washington, D.C. 20549 Form 10-Q (Mark One) /X/ Quarterly Report Pursuant to Section 13 of 15(d) of the Securities Exchange Act of 1934 For the quarterly report ended December 31, 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 0-21196 ---------------------------------------------------------- Mothers Work, Inc. - -------------------------------------------------------------------------------- (Exact name of registrant as specified in its charter) Delaware 133045573 - ------------------------------------------------- -------------------------- (State or other jurisdiction of incorporation (I.R.S. Employer or organization) Identification No.) 456 North 5th Street, Philadelphia, Pennsylvania 19123 - -------------------------------------------------------------------------------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (215) 873-2200 ------------------------------ 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, $.01 par value - 3,559,317 shares outstanding as of January 31, 1997 - -------------------------------------------------------------------------------- MOTHERS WORK, INC. AND SUBSIDIARIES ----------------------------------- INDEX ----- Page ---- PART I - FINANCIAL INFORMATION Item 1. Financial Statements (Unaudited) Consolidated Balance Sheets 1 Consolidated Statements of Operations 2 Consolidated Statements of Cash Flows 3 Notes to Consolidated Financial Statements 4 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 6 PART II - OTHER INFORMATION Item 6. Exhibits and Reports on Form 8-K 11 Exhibit Index 13 MOTHERS WORK, INC. & SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Unaudited) September 30, December 31, ASSETS 1996 1996 ------------- ------------- CURRENT ASSETS: Cash and cash equivalents $ 1,262,435 $ 1,262,330 Receivables Trade 2,141,102 2,254,696 Other 146,924 247,486 Inventories 57,209,499 52,424,019 Deferred income taxes 3,815,002 3,815,002 Prepaid expenses and other 1,791,070 2,045,689 ------------- ------------- Total current assets 66,366,032 62,049,222 ------------- ------------- PROPERTY, PLANT AND EQUIPMENT, net 45,451,114 45,390,528 ------------- ------------- OTHER ASSETS: Deferred income taxes 4,741,869 3,998,401 Goodwill, net 40,989,708 40,429,307 Other intangible assets, net 1,310,900 1,295,376 Deferred financing costs, net 3,736,937 3,631,406 Other assets 2,016,178 1,822,308 ------------- ------------- Total other assets 52,795,592 51,176,798 ------------- ------------- $ 164,612,738 $ 158,616,548 ============= ============= LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES: Line of credit $ 6,558,193 $ -- Current portion of long-term debt 758,911 781,671 Accounts payable 9,102,185 5,825,221 Accrued expenses 12,511,600 15,678,591 ------------- ------------- Total current liabilities 28,930,889 22,285,483 ------------- ------------- LONG-TERM DEBT 96,680,722 96,583,687 ------------- ------------- ACCRUED DIVIDENDS ON PREFERRED STOCK 1,140,416 1,412,487 ------------- ------------- DEFERRED RENT 2,754,197 3,004,282 ------------- ------------- COMMITMENTS AND CONTINGENCIES (NOTE 6) STOCKHOLDERS' EQUITY: Series A Cumulative convertible preferred stock, $.01 par value, $280.4878 stated value, 2,000,000 shares authorized, 41,000 shares issued and outstanding (liquidation value of $11,500,000) 11,500,000 11,500,000 Series B Junior participating preferred stock, $.01 par value 10,000 shares authorized in 1996, none outstanding -- -- Common stock, $.01 par value, 10,000,000 shares authorized, 3,559,277 and 3,559,317 shares issued and outstanding 35,593 35,593 Additional paid-in capital 27,740,483 27,740,892 Accumulated deficit (4,169,562) (3,945,876) ------------- ------------- Total stockholders' equity 35,106,514 35,330,609 ------------- ------------- $ 164,612,738 $ 158,616,548 ============= ============= The accompanying notes are an integral part of these statements. MOTHERS WORK, INC. & SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) Three Months Ended December 31, ------------------------------- 1995 1996 ----------- ----------- NET SALES $50,050,409 $61,233,328 COST OF GOODS SOLD 20,723,321 27,500,762 ----------- ----------- Gross Profit 29,327,088 33,732,566 SELLING, GENERAL AND ADMINISTRATIVE EXPENSES 23,235,097 28,940,999 ASSET IMPAIRMENTS -- 247,900 ----------- ----------- Operating income 6,091,991 4,543,667 INTEREST EXPENSE, NET 3,077,040 3,332,138 ----------- ----------- Income before income taxes 3,014,951 1,211,529 INCOME TAXES 1,435,372 743,468 ----------- ----------- NET INCOME 1,579,579 468,061 PREFERRED DIVIDENDS 244,375 244,375 ----------- ----------- NET INCOME AVAILABLE TO COMMON STOCKHOLDERS $ 1,335,204 $ 223,686 =========== =========== NET INCOME PER COMMON SHARE $ 0.40 $ 0.06 =========== =========== WEIGHTED AVERAGE COMMON SHARES OUTSTANDING 3,340,872 3,725,824 =========== =========== The accompanying notes are an integral part of these financial statements. MOTHERS WORK, INC. & SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) Three Months Ended December 31, ------------------------------------ 1995 1996 ------------ ------------ CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 1,579,579 $ 468,061 Adjustments to reconcile net income to net cash provided by operating activities- Depreciation and amortization 2,420,562 2,866,735 Imputed interest on debt 24,478 27,763 Asset impairments -- 247,900 Deferred tax expense 1,151,787 743,468 Amortization of deferred financing costs 99,758 105,991 Provision for deferred rent 217,411 250,085 Changes in assets and liabilities, net of effects from purchase of businesses- Decrease (increase) in-- Receivables 1,020,875 (214,156) Inventories (8,148,183) 4,785,480 Prepaid expenses and other 81,013 (277,979) (Decrease) increase in-- Accounts payable and accrued expense 5,655,761 880,410 Accrued store closings (694,261) -- Other liabilities 244,375 272,071 ------------ ------------ Net cash provided by operating activities 3,653,155 10,155,829 ------------ ------------ CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of businesses, net of cash acquired (278,000) -- Purchases of property, plant and equipment (2,561,469) (2,190,924) Increase in intangibles and other assets (54,627) (69,970) ------------ ------------ Net cash used in investing activities (2,894,096) (2,260,894) ------------ ------------ CASH FLOWS FROM FINANCING ACTIVITIES: Decrease in line of credit and cash overdrafts, net -- (7,792,951) Repayments of long-term debt (59,425) (102,038) Debt issuance costs (139,135) -- Other -- (51) ------------ ------------ Net cash used in financing activities (198,560) (7,895,040) ------------ ------------ NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS 560,499 (105) CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 9,130,480 1,262,435 ============ ============ CASH AND CASH EQUIVALENTS, END OF PERIOD $ 9,690,979 $ 1,262,330 ============ ============ SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during period for: Interest $ 232,081 $ 400,577 ============ ============ Income taxes $ -- $ -- ============ ============ The accompanying notes are an integral part of these financial statements. MOTHERS WORK, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 1996 (Unaudited) 1. BASIS OF FINANCIAL STATEMENT PRESENTATION The accompanying unaudited consolidated financial statements are presented in accordance with the requirements for Form 10-Q and do not include all the disclosures required by generally accepted accounting principles for complete financial statements. Reference should be made to the Form 10-K as of and for the year ended September 30, 1996 for Mothers Work, Inc. and subsidiaries (the "Company") for additional disclosures including a summary of the Company's accounting policies. In the opinion of management, the consolidated financial statements contain all adjustments, consisting of normal recurring accruals, necessary to present fairly the consolidated financial position of the Company for the periods presented. The interim operating results of the Company may not be indicative of operating results for the full year. Certain reclassifications were made to the prior years' financial statements to conform to the current year presentation. 2. PROPERTY, PLANT AND EQUIPMENT In March 1995, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of." SFAS No. 121 requires that long-lived assets and certain identifiable intangibles be reviewed for impairment whenever events or changes in circumstances indicate that full recoverability is questionable. Management evaluates the recoverability of goodwill and other long-lived assets and several factors are used in the valuation including, but not limited to, management's future operating plans, recent operating results and projected cash flows. The Company adopted SFAS No. 121 in the first quarter of fiscal 1997 and recorded a charge of approximately $248,000, related to leasehold improvements and furniture and equipment at two store locations. An impairment was recognized because future net cash flows for each store are expected to be less than the carrying amount of the assets. The fair value of each store asset was determined based on a forecast of expected cash flows. 3. STOCK OPTIONS During the three months ended December 31, 1996, 130,000 options were granted to certain officers (not the Chairman and President) and employees for the purchase of the Company's common stock at prices at least equal to the fair market value on the date of the grant. 4. CONTINGENCIES From time to time, the Company is named as a defendant in legal actions arising from its normal business activities. Although the amount of any liability that could arise with respect to currently pending actions cannot be accurately predicted, in the opinion of the Company, any such liability will not have a material adverse effect on the financial position or operating results of the Company. MOTHERS WORK, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 1996 (Unaudited) -- (continued) -- 5. SUBSIDIARY GUARANTORS Pursuant to the terms of an indenture relating to the 12 5/8% Senior Unsecured Exchange Notes due 2005, the direct subsidiaries of Mothers Work, Inc., consisting of Cave Springs, Inc., The Page Boy Company, Inc., Mothers Work (R.E.), Inc.(d/b/a A Pea in the Pod, Inc.), and Motherhood Maternity Shops, Inc. (collectively, the "Guarantors") have, jointly and severally, unconditionally guaranteed the obligations of Mothers Work, Inc. with respect to the Notes. The operations of Motherhood Maternity Shops, Inc. were merged into the operations of Mothers Work, Inc. as of September 30, 1996. The only subsidiary of the Company that is not a Guarantor is Motherhood International, Inc. ("International"). International, an indirect wholly-owned subsidiary of the Company and inconsequential to the assets and operations of the Company and to the Guarantors in that it has no assets or operations, was dissolved as of November 28, 1996. There are no restrictions on the ability of any of the Guarantors to transfer funds to Mothers Work, Inc. in the form of loans, advances, or dividends, except as provided by applicable law. Accordingly, set forth below is certain summarized financial information (within the meaning of Section 1-02(bb) of Regulation S-X) for the Guarantors, as at and for the three months ended December 31, 1996. December 31, 1996 ----------------- Current assets $ 3,771,085 Noncurrent assets 21,262,433 Current liabilities 2,987,661 Noncurrent liabilities 1,043,032 Three Months Ended December 31, 1996 ----------------- Net sales $ 12,077,349 Costs and expenses 8,624,992 Net income 1,332,811 This summarized financial information for the Guarantors has been prepared from the books and records maintained by the Guarantors and the Company. The summarized financial information may not necessarily be indicative of the results of operations or financial position had the Guarantors operated as independent entities. Certain intercompany sales included in the subsidiary records are eliminated in consolidation. The subsidiary guarantors receive all inventory and administrative support from and transfer all cash to Mothers Work, Inc., who, in turn, pays all expenditures on behalf of the Guarantors. An amount due to/due from parent will exist at any time as a result of this activity. The summarized financial information includes the allocation of material amounts of expenses such as corporate services, administration, and taxes on income. The allocations are generally based on proportional amounts of sales or assets, and taxes on income are allocated consistent with the asset and liability approach used for consolidated financial statement purposes. Management believes these allocation methods are reasonable. Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations RESULTS OF OPERATIONS The following tables set forth certain operating data as a percentage of sales and as a percentage change for the periods indicated: % Period to Period Increase (Decrease) ------------------- Three Months Ended Percentage of Net Sales December 31, ----------------------- 1996 Three Compared to Months Ended Three Months December 31, Ended ----------------------- December 31, 1995 1996 1995 ------ ------ ------------------ Net Sales 100.0% 100.0% 22.3% Cost of goods sold 41.4 44.9 32.7 ------ ------ Gross profit 58.6 55.1 15.0 Selling, general and administrative expenses 46.4 47.3 24.6 Asset Impairment 0.0 0.4 ------ ------ Operating income 12.2 7.4 (25.4) Interest expense, net 6.2 5.4 8.3 ------ ------ Income before income taxes 6.0 2.0 (59.8) Income taxes 2.8 1.2 (48.2) ------ ------ Net income 3.2% 0.8% (70.4)% ====== ====== The following table sets forth certain information representing growth in the number of leased departments and Company-owned stores for the periods indicated: Three Three Months Months Ended Ended December 31, December 31, 1995 1996 ------------ ------------ Beginning of period 451 468 Opened: Company-owned 6 14 Leased maternity departments -- 15 Closed: Company-owned (19) (1) Leased maternity departments -- -- ---- ---- End of Period: Company-owned 414 455 Leased maternity departments 24 41 ---- ---- Total 438 496 ==== ==== Three Months Ended December 31, 1996 and 1995 Net Sales Net sales in the first quarter of fiscal 1997 increased by $11.2 million or 22.3%, as compared to the first quarter of fiscal 1996. This increase was primarily due to sales generated by the June 1, 1996 acquisition of Episode(R) America stores of $6.9 million and a quarterly comparable store sales increase in the maternity stores of $2.0 million. The same store sales increase in the first quarter of fiscal 1997 of 4.4% was based on 386 stores which have been opened since October 1, 1995. The Company had 496 Company-owned stores and leased departments (218 Motherhood Maternity(R) stores, 74 Maternite(R) stores, 50 Mimi Maternity(R) stores, 41 Maternity Works(R) outlet stores, 39 A Pea in the Pod(R) stores, 33 Episode upscale "bridge" women's apparel stores and 41 leased maternity departments) at December 31, 1996 compared to 438 (181 Motherhood Maternity stores, 95 Maternite stores, 61 Mimi Maternity stores, 41 Maternity Works outlet stores, 36 A Pea in the Pod stores and 24 leased maternity departments) at December 31, 1995. Gross Profit Gross profit in the first quarter of fiscal 1997 increased $4.4 million or 15.0%, as compared to the first quarter of fiscal 1996. This increase was primarily generated by the increase in sales noted above. Gross profit as a percentage of net sales decreased to 55.1% in the first quarter of fiscal 1997 as compared to 58.6% in the comparable period of the prior year. The continued growth of the Motherhood Maternity sales as a percentage of overall maternity sales has contributed to the decrease in gross profit as a percentage of sales because Motherhood operates with a lower gross margin percentage than the upscale maternity divisions. In addition, the Episode sales have generated overall lower margins than the maternity sales, due to the high degree of competition in upscale bridge women's apparel. The Company anticipates that its gross margins could decrease further as Episode becomes more significant to the Company's operations. Selling, General & Administrative Expenses Selling, general and administrative expenses increased by $5.7 million or 24.6% in the first quarter of fiscal 1997 as compared to the first quarter of fiscal 1996 and, as a percentage of net sales, increased from 46.4% to 47.3%. The increase as a percentage of sales was primarily due to higher rents and wages necessary to operate the Episode stores, when compared to the maternity stores. In addition, in order to license the Episode trademark, the Company is paying a royalty of 5% of Episode sales, which will end when the cumulative royalty payment reaches $4.5 million. The royalty is being charged to selling, general and administrative expenses. The dollar increase during the first quarter of fiscal 1997 as compared to the first quarter of fiscal 1996 was primarily due to increases in store rents, wages and benefits and operating expenses at the store level, which accounted for $1.9 million, $1.4 million and $1.0 million of the increase, respectively. The increases in rents, wages and benefits and operating expenses at the store level were due to the increase in the number of stores acquired and additional employees required to operate these stores. In addition, royalty expense, higher advertising, marketing, depreciation and amortization, and shipping costs contributed to the increase in selling, general and administrative expenses. Further, the Company adopted Statement of Financial Accounting Standards No. 121 in the first quarter of fiscal 1997 and recorded a charge of approximately $248,000, related to leasehold improvements and furniture and equipment at two store locations. Operating Income The operating income in the first quarter of fiscal 1997 was $4.5 million or 7.4% of net sales, compared to $6.1 million or 12.2% of net sales, in the first quarter of fiscal 1996. The decline in operating income, as a percentage of sales and in total dollars, was primarily due to the addition of Episode in June 1996 and the increased significance of the reduced gross margin percentage at Motherhood. The Episode stores had negative operating income in the first quarter of fiscal 1997 which contributed to the overall decline in the Company's operating income. In general, the Episode stores have higher selling, general and administrative expenses, than the maternity stores. The Company believes increased revenue, achieved through the introduction of new merchandise for the division, re-training of sales associates and a new incentive program for sales associates, will be sufficient to support the higher selling, general and administrative expenses of this division. However, there can be no assurances that the Company's actual performance will improve as a result of these steps. In addition, due to factors affecting gross profit discussed above, the gross margin percentage declined at a faster rate than the decline in the selling, general and administrative expense percentage related to the maternity stores. Interest Expense, Net Net interest expense increased by $0.3 million in the first quarter of fiscal 1997 compared with the first quarter of fiscal 1996, and as a percentage of sales, decreased from 6.2% to 5.4%. The dollar increase was primarily due to short-term borrowings under the line of credit agreement. Income Taxes The effective income tax rate was 61.4% in the first quarter of fiscal 1997 as compared to 47.6% in the first quarter of fiscal 1996. The increase in the effective income tax rate was primarily due to the impact of non-deductible amortization of goodwill relative to income before income taxes. LIQUIDITY AND CAPITAL RESOURCES The Company's primary cash needs during the quarter ended December 31, 1996 have been for capital expenditures at the store level. In addition, the Company used excess cash flow to reduce its line of credit balance to zero. The Company's cash sources for the first quarter of fiscal 1997 have primarily been from operations. At December 31, 1996 the Company had available cash and cash equivalents of $1.3 million, consistent with the September 30, 1996 cash balance. Net cash provided by operating activities increased from $3.7 million in the quarter ended December 31, 1995 to $10.2 million in the same period for fiscal 1997. The increase in cash provided by operating activities of $6.5 million was primarily due to a decrease in inventories, partially offset by a decrease in net income and decreases in cash provided by accounts receivable, accounts payable and accrued expenses. The decrease in cash used for inventories is a result of company-wide efforts to increase inventory turn-over ratio for fiscal 1997. In addition, in the prior year first quarter inventories increased as the Company started to supply product to the newly acquired Motherhood division. Net cash used in investing activities decreased from $2.9 million in the quarter ended December 31, 1995 to $2.3 million in the quarter ended December 31, 1996. The cash used in investing activities for the first quarter of fiscal 1997 included $1.8 million used for capital expenditures for new store facilities and improvements to existing stores and $0.4 million for other corporate capital expenditures. This compares with $1.6 million used for building improvements to the Company headquarters, manufacturing and distribution facility, $0.7 million for other corporate capital expenditures, $0.3 million used for capital expenditures for new store facilities, and $0.3 million used in connection with the Pea acquisition during the quarter ended December 31, 1995. Net cash used in financing activities increased $7.7 million, from $.2 million used in financing activities in the quarter ended December 31, 1995 to $7.9 million used in financing activities for the quarter ended December 31, 1996. The $7.9 million used in financing activities resulted primarily from $7.8 million in repayment of the line of credit and $0.1 million in repayment of long-term debt. This compares with $0.2 million used in financing activities for the first quarter ended December 31, 1995, resulting primarily from debt issuance costs and the repayment of long-term debt. The Company currently has a $20 million working capital revolving line of credit facility ("Working Capital Facility"), which expires in August 1998. The Working Capital Facility provides for a revolving credit and letter of credit facility and for an additional $4.0 million letter of credit to collateralize an Industrial Revenue Bond. The Company had zero borrowings and $6.3 million in additional letters of credit issued under the Working Capital Facility at December 31, 1996. In its maternity operations, the Company intends to focus on growing the leased department business. Secondarily, the Company intends to grow the Motherhood business, subject to capital availability. These businesses represent the Company's biggest opportunity for growth, subject to capital and marketplace availability. Relative to the leased departments, the Company does not anticipate materially different gross profit and selling, general and administrative expenses as a percentage of sales. The near-term strategy for the Episode division is to broaden the product line through the addition of the Daniel & Rebecca(R) label and to add several stores in major metropolitan areas, subject to capital and marketplace availability. The Company has fully integrated this chain into its proven Real Time RetailingTM process. The Company's entry into bridge fashion with the Episode acquisition could result in the incurrence of additional indebtedness, which in turn could result in an increase in the degree of financial leverage of the Company and a decrease in the Company's financial flexibility. The Company believes that its current cash and working capital positions, available borrowing capacity and net cash expected to be generated from operations will be sufficient to fund the Company's fiscal 1997 anticipated capital expenditures, working capital requirements and the $5.8 million semi-annual interest payments on the Notes, due in February and August 1997. There are currently no restrictions on the ability of the Guarantors to transfer funds to the Company in the form of cash dividends, loans or advances other than restrictions imposed by applicable law. SAFE HARBOR STATEMENTS UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 The Company cautions that any forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) contained in Item 2, Management's Discussion and Analysis of Financial Condition and Results of Operations, of this Report or made from time to time by management of the Company involve risks and uncertainties, and are subject to change based on various important factors. The following factors, among others, in some cases have affected and in the future could affect the Company's financial performance and actual results and could cause actual results for fiscal 1997 and beyond to differ materially from those expressed or implied in any such forward-looking statements: changes in consumer spending patterns, raw material price increases, consumer preferences and overall economic conditions, the impact of competition and pricing, changes in weather patterns, availability of suitable store locations at appropriate terms, continued availability of capital and financing, ability to develop and source merchandise, consumer acceptance of merchandise and ability to hire, train and provide incentive to associates, changes in fertility and birth rates, global stability, currency and exchange risks and changes in existing or potential duties, tariffs or quotas, postal rate increases and charges, paper and printing costs, and other factors affecting the Company's business beyond the Company's control. PART II. OTHER INFORMATION Item 6. Exhibits and Reports on Form 8-K (a) 10.1 Fifth Amendment to Credit Agreement dated January 31, 1997 between the Company, its subsidiaries and CoreStates Bank. 11 Statement re: Computation of per share earnings. 27 Financial Data Schedule (schedule submitted in electronic format only) (b) Reports on Form 8-K. None. 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. MOTHERS WORK, INC. Date: February 14, 1997 By: /s/ Dan W. Matthias -------------------------------- Dan W. Matthias Chief Executive Officer and Chairman of the Board Date: February 14, 1997 By: /s/ Thomas Frank -------------------------------- Thomas Frank Chief Financial Officer and Vice President - Finance EXHIBIT INDEX ------------- Exhibit No. Description Page No. --- ----------- -------- 10.1 Fifth Amendment to Credit Agreement dated January 31, 1997 between the Company, its subsidiaries and CoreStates Bank 1 11 Statement re: Computation of per share earnings 27 Financial Data Schedule (schedule submitted in electronic format only)