1




                     U.S. SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 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, 1997

                                       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 0-22466

                               FTP SOFTWARE, INC.
             (Exact name of registrant as specified in its charter)

MASSACHUSETTS                                                   04-2906463
(State or other jurisdiction of incorporation        (I.R.S. Employer
          or organization)                              Identification No.)

                       100 BRICKSTONE SQUARE, FIFTH FLOOR
                          ANDOVER, MASSACHUSETTS 01810
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (508) 685-4000
              (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 practicable date.

Common Stock, par value $.01 per share                  33,948,934
- ------------------------------------          ----------------------------------
             Class                            Outstanding at August 11, 1997


   2


                                                                            

                               FTP SOFTWARE, INC.

                                TABLE OF CONTENTS




PART I.   FINANCIAL INFORMATION                                            PAGE

Item 1.   Consolidated Financial Statements

          Consolidated Balance Sheets at June 30, 1997
          and December 31, 1996 (unaudited)                                  3

          Consolidated Statements of Operations for the three and six
          months ended June 30, 1997 and 1996 (unaudited)                    4

          Consolidated Statements of Cash Flows for the six
          months ended June 30, 1997 and 1996 (unaudited)                    5

          Notes to Interim Consolidated Financial Statements                 6

Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations                                10


PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings                                                  18

Item 4.   Submission of Matters to a Vote of Security Holders                18

Item 6.   Exhibits and Reports on Form 8-K                                   18

          Signature                                                          22



                                      -2-

   3


                               FTP SOFTWARE, INC.
                           CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT SHARE DATA)
                                   (UNAUDITED)




                                                                JUNE 30, 1997   DECEMBER 31, 1996
                                                                -------------   -----------------

                                                                                  
ASSETS
Current assets:
    Cash and cash equivalents                                     $ 18,423          $ 22,036
    Short-term investments                                          28,587            29,026
    Accounts receivable, net of allowance for doubtful
        accounts of $1,300 for 1997 and 1996                        10,223            16,586
    Prepaid expenses and other current assets                        3,945             4,430
    Income taxes                                                     3,892             4,197
    Net assets of discontinued operations                            3,054             5,263
                                                                  --------          --------
        Total current assets                                        68,124            81,538
Property and equipment, net                                         18,915            20,734
Purchased software, net                                              4,377             6,962
Investments                                                         38,823            47,971
Other assets                                                         1,429               830
                                                                  --------          --------
            Total assets                                          $131,668          $158,035
                                                                  ========          ========

LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities:
    Accounts payable and accrued expenses                         $ 10,983          $ 12,446
    Accrued employee compensation and benefits                       5,803             4,000
    Current portion of long-term obligations                            14               191
    Deferred revenue                                                 8,516            10,058
                                                                  --------          --------
        Total current liabilities                                   25,316            26,695
Long-term obligations                                                 --                  63
                                                                  --------          --------
            Total liabilities                                       25,316            26,758
                                                                  --------          --------
Stockholders' equity:
    Preferred stock, $.01 par value; authorized
        5,000,000 shares; none issued and outstanding                 --                --
    Common stock, $.01 par value; authorized 100,000,000
        shares; issued and outstanding 33,876,638 and
        33,646,203 in 1997 and 1996, respectively                      339               336
    Additional paid-in capital                                     136,651           136,151
    Accumulated deficit                                            (30,897)           (5,447)
    Equity adjustments                                                 259               237
                                                                  --------          --------
            Total stockholders' equity                             106,352           131,277
                                                                  ========          ========
                Total liabilities and stockholders' equity        $131,668          $158,035
                                                                  ========          ========



   The accompanying notes are an integral part of these financial statements.



                                      -3-


   4


                               FTP SOFTWARE, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)



                                                THREE MONTHS ENDED JUNE 30,   SIX MONTHS ENDED JUNE 30,
                                                     1997          1996           1997          1996
                                                     ----          ----           ----          ----
                                                                                    
Revenue:
   Product revenue                                $ 13,073      $ 21,758       $ 29,899      $ 44,680
   Service revenue                                   4,673         4,024          9,202         7,934
                                                  --------      --------       --------      --------
      Total revenue                                 17,746        25,782         39,101        52,614
                                                  --------      --------       --------      --------
Cost of revenue:
   Product cost                                      3,964         1,765          6,953         2,802
   Service cost                                      2,924         2,510          5,818         4,874
                                                  --------      --------       --------      --------
      Total cost of revenue                          6,888         4,275         12,771         7,676
                                                  --------      --------       --------      --------
Gross margin                                        10,858        21,507         26,330        44,938
                                                  --------      --------       --------      --------

Operating expenses:
   Sales and marketing                              13,115        11,922         27,396        22,169
   Product development                               8,375         6,133         16,230        12,681
   General and administrative                        4,612         5,046          8,947         9,170
                                                  --------      --------       --------      --------
      Total operating expenses                      26,102        23,101         52,573        44,020
                                                  --------      --------       --------      --------

Income (loss) from continuing operations           (15,244)       (1,594)       (26,243)          918

Investment and other income, net                     1,150         1,156          1,785         2,185
                                                  --------      --------       --------       -------

Income (loss) from continuing operations
   before income taxes                             (14,094)         (438)       (24,458)        3,103

Provision (benefit) for income taxes                   342        (4,333)           992        (3,023)
                                                  --------      --------       --------      --------

Net income (loss) from continuing
   operations                                      (14,436)        3,895        (25,450)        6,126

Operating loss from discontinued operations,
   net of income tax benefits                         --         (17,042)          --         (27,715)
                                                  --------      --------       --------      --------

Net loss                                          $(14,436)     $(13,147)      $(25,450)     $(21,589)
                                                  ========      ========       ========      ========
Net income (loss) per share:
   Continuing operations                          $   (.43)     $    .14       $   (.75)     $    .23
   Discontinued operations                            --            (.63)          --           (1.03)
                                                  --------      --------       --------      --------
                                                  $   (.43)     $   (.49)      $   (.75)     $   (.80)
                                                  ========      ========       ========      ========

Weighted average common and common
   equivalent shares outstanding                    33,842        26,966         33,775        26,953
                                                  ========      ========       ========      ========





   The accompanying notes are an integral part of these financial statements.



                                      -4-
   5


                               FTP SOFTWARE, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (IN THOUSANDS, UNAUDITED)



                                                                                 SIX MONTHS ENDED JUNE 30,
                                                                                    1997           1996
                                                                                 --------       --------
                                                                                               
Cash flows from operating activities:
    Net income (loss) from continuing operations                                 $(25,450)      $  6,126
    Adjustments to reconcile net income (loss) from continuing
        operations to net cash provided by (used for) operating activities:
        Provision for doubtful accounts                                              --              200
        Depreciation and amortization                                               6,548          4,660
        Loss on disposition of property and equipment                                 650           --
        Amortization of discounts and premiums on investments                         (83)            20
        Changes in operating assets and liabilities:
            Accounts receivable                                                     6,363         13,625
            Prepaid expenses and other current assets                                 485         (3,428)
            Income taxes                                                              743         (3,946)
            Other assets                                                             (591)           521
            Accounts payable and accrued expenses                                  (1,463)            (8)
            Accrued employee compensation and benefits                              1,803         (1,490)
            Deferred revenue                                                       (1,542)          (264)
                                                                                 --------       --------
                Net cash provided by (used for) continuing operations             (12,537)        16,016
                Net cash provided by (used for) discontinued operations             2,209        (11,100)
                                                                                 --------       --------
                    Net cash provided by (used for) operating activities          (10,328)         4,916
                                                                                 --------       --------

Cash flows from investing activities:
    Capital expenditures                                                           (2,576)        (5,699)
    Maturities of investments, net                                                  9,011         11,130
                                                                                 --------       --------
        Net cash provided by continuing operations                                  6,435          5,431
        Net cash used for discontinued operations                                    --          (27,715)
                                                                                 --------       --------
            Net cash used for investing activities                                  6,435        (22,284)
                                                                                 --------       --------

Cash flows from financing activities:
    Proceeds from issuance of common stock                                            503            758
    Principal payments on long-term obligations                                      (240)          (235)
                                                                                 --------       --------
        Net cash provided by financing activities                                     263            523
                                                                                 --------       --------

Effect of exchange rate changes on cash                                                17            (27)
                                                                                 --------       --------
Net decrease in cash and cash equivalents                                          (3,613)       (16,872)
Cash and cash equivalents, beginning of period                                     22,036         30,237
                                                                                 --------       --------
Cash and cash equivalents, end of period                                         $ 18,423       $ 13,365
                                                                                 ========       ========




   The accompanying notes are an integral part of these financial statements.


                                      -5-

   6

                               FTP SOFTWARE, INC.
               NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


1.   INTERIM FINANCIAL DATA

     The accompanying unaudited consolidated financial statements have been
prepared by FTP Software, Inc. (the "Company") in accordance with generally
accepted accounting principles. In the opinion of management, the accompanying
unaudited consolidated financial statements contain all adjustments, consisting
only of those of a normal recurring nature, necessary for a fair presentation of
the Company's financial position, results of operations and cash flows at the
dates and for the periods indicated. While the Company believes that the
disclosures presented are adequate to make the information not misleading, these
financial statements should be read in conjunction with the audited consolidated
financial statements and notes related thereto included in the Company's Annual
Report on Form 10-K for the year ended December 31, 1996.

     The results of the three- and six-month periods ended June 30, 1997 are not
necessarily indicative of the results to be expected for the full fiscal year.
The preparation of the financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

2.   DISCONTINUED OPERATIONS AND RECLASSIFICATIONS

     The accompanying consolidated financial statements for the three- and
six-month periods ended June 30, 1996 have been restated to report separately in
all periods presented the net assets and operating results of discontinued
operations. Prior year operating results have been restated to reflect
continuing operations. Net assets of discontinued operations consist primarily
of purchased software and fixed assets less accounts payable and accrued
expenses. Summary operating results for the discontinued operations (which
include charges of approximately $9.8 million and $21.8 million for certain
acquired in-process technology in the three- and six-month periods ended June
30, 1996) are as follows (in thousands): 


                                        THREE MONTHS ENDED    SIX MONTHS ENDED
                                          JUNE 30, 1996         JUNE 30, 1996 
                                          -------------         ------------- 
      Revenue                               $ 2,349                $ 4,521
      Gross margin                            1,022                  1,369 
      Operating loss before income taxes    (13,198)               (30,139)
      Net loss                              (12,673)               (23,346)


     In addition, certain prior year amounts have been reclassified to conform
to the current year's presentation.

3.   LEGAL PROCEEDINGS

     In March 1996, a class action lawsuit was filed in the United States
District Court for the District of Massachusetts, naming the Company and certain
of its current and former officers as defendants. The lawsuit, captioned
LAWRENCE M. GREEBEL V. FTP SOFTWARE, INC. ET AL., Civil Action No. 96-10544,
alleges that the defendants publicly issued false and misleading statements and
omitted to disclose material facts


                                      -6-

   7


                               FTP SOFTWARE, INC.
        NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)


necessary to make such statements not false and misleading, which the plaintiffs
contend caused an artificial inflation in the price of the Company's common
stock. Specifically, the original complaint alleged that the defendants
knowingly concealed adverse facts and made false or misleading forward and
non-forward looking statements concerning the operating results and financial
condition of the Company, the effects of the Company's July 1995 corporate
restructuring and changing competitive factors in the Company's industry. The
lawsuit, which is purportedly brought on behalf of a class of purchasers of the
Company's common stock during the period from July 14, 1995 to January 3, 1996,
alleges violations of Sections 10(b) and 20(a) of the Securities Exchange Act of
1934, as amended (the "Exchange Act"), and Rule 10b-5 thereunder and seeks
relief in the form of unspecified compensatory damages, costs and expenses and
such other relief as the court deems proper and just. In August 1996, plaintiffs
filed an amended complaint adding allegations concerning what plaintiffs claim
were wrongful sales and accounting practices by the Company during the class
period, but asserting the same causes of action as the original complaint. In
October 1996, the Company filed a motion to dismiss the complaint on the grounds
that the plaintiffs had not met the pleading requirements of the Private
Securities Litigation Reform Act of 1995. The motion was denied by the court on
February 13, 1997. As a result, the case is now in the discovery phase.

     The Company has reviewed the allegations in the lawsuit, believes them to
be without merit, and intends to defend itself and its officers vigorously. In
order to support an adequate defense, the Company has spent and expects to
continue to spend substantial sums for legal and expert fees and costs. The cost
of defending the litigation and the outcome of the litigation are uncertain and
cannot be estimated. If the lawsuit were determined adversely to the Company,
the Company could be required to pay a substantial judgment, which could have a
material adverse effect on the Company's business, financial condition and
results of operations.

     In February 1996, a class action lawsuit, captioned RICHARD ZEID AND SIOM
MISRAH ET AL. V. JOHN KIMBERLEY, FRANK M. RICHARDSON, MARK A. ROWLINSON AND
FIREFOX COMMUNICATIONS, INC., Case No. C96 20136, was filed in the United States
District Court for the Northern District of California, San Francisco Division
(transferred to the San Jose Division), naming Firefox and certain of its
current and former officers and former directors as defendants. The original
complaint alleged that the defendants misrepresented or failed to disclose
material facts about Firefox's operations and financial results, which the
plaintiffs contended resulted in an artificial inflation in the price of
Firefox's common stock. The suit was purportedly brought on behalf of a class of
purchasers of Firefox's common stock during the period from August 3, 1995 to
January 2, 1996. The complaint alleged claims for violations of Sections 10(b)
and 20(a) of the Exchange Act and Rule 10b-5 thereunder and sought relief in the
form of unspecified compensatory damages, pre- and post-judgment interest,
attorneys' and expert witness fees and such extraordinary, equitable and/or
injunctive relief as permitted by law, equity and the federal statutory
provisions under which the suit was brought. In June 1996, the District Court
entered an order dismissing plaintiffs' complaint. In the order, the court
dismissed with prejudice certain of plaintiffs' claims that warnings and
disclosures in Firefox's Form 10-Qs were false and misleading, while granting
plaintiffs permission to amend their complaint as it concerned certain of
plaintiffs' claims that Firefox was responsible for false and misleading
analysts reports, Firefox statements and financial statements.


                                      -7-


   8


                               FTP SOFTWARE, INC.
        NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)


     In July 1996, plaintiffs filed their amended complaint. The amended
complaint alleged that defendants misrepresented or failed to disclose material
facts about Firefox's operations and financial results which the plaintiffs
contended resulted in an artificial inflation of the price of Firefox's common
stock. The amended complaint was purportedly brought on behalf of a class of
purchasers of Firefox's common stock during the period from July 20, 1995 to
January 2, 1996. The amended complaint again alleged claims for violations of
Sections 10(b) and 20(a) of the Exchange Act and Rule 10b-5 thereunder and
sought relief in the form described above. Specifically, the amended complaint
alleged that defendants knew allegedly material adverse non-public information
about Firefox's financial results and business conditions which allegedly was
not disclosed, that they improperly directed that certain sales and revenues be
recognized and failed to keep adequate reserves and that they participated in
drafting, reviewing and/or approving allegedly misleading statements, releases,
analysts reports and other public representations, including disclaimers and
warnings of and about Firefox. The amended complaint also alleged that John A.
Kimberley, then an officer and director of Firefox, and Frank Richardson, a
former officer and director of Firefox, were liable as "controlling persons" of
Firefox. In September 1996, Firefox filed a motion to dismiss the amended
complaint on the grounds that the plaintiffs had not met the pleading
requirements of the Private Securities Litigation Reform Act of 1995. The motion
was heard by the court on December 3, 1996, and on May 8, 1997, the court
dismissed the amended complaint on such grounds, without leave to amend.
Plaintiffs have appealed the dismissal; plaintiffs' appellate brief is due in
September 1997.

     Firefox has reviewed the allegations in the lawsuit, believes them to be
without merit, and intends to defend itself and its officers and directors
vigorously. In order to support an adequate defense, Firefox has spent and
expects to continue to spend substantial sums for legal and expert fees and
costs. The cost of defending the litigation and the outcome of the litigation
are uncertain and cannot be estimated. If the lawsuit were determined adversely
to Firefox, Firefox could be required to pay a substantial judgment, which
could have a material adverse effect on Firefox's business, financial condition
and results of operations.

4.   EARNINGS PER SHARE

     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards ("SFAS") No. 128, "Earnings per Share," which
is effective for fiscal years ending after December 15, 1997, including interim
periods, and requires the presentation of basic and diluted earnings per share
("EPS"). Basic EPS, which replaces primary EPS, excludes dilution and is
computed by dividing income available to common stockholders by the
weighted-average number of common shares outstanding during the period. Diluted
EPS reflects the potential dilution that could occur if securities or other
contracts to issue common stock were exercised or converted into common stock or
resulted in the issuance of common stock that then shared in the earnings of the
entity. Diluted EPS is computed similarly to fully diluted EPS under the
existing rules. This Statement requires restatement of all prior period EPS
amounts presented after the effective date.

     Adoption of the provisions of SFAS No. 128 will have no impact on reported
EPS for the three-month periods ended June 30, 1997 and 1996, as the effect of
common stock equivalents would be anti-dilutive during such periods.


                                      -8-


   9



                               FTP SOFTWARE, INC.
        NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)


5.   SUBSEQUENT EVENTS

     On July 17, 1997, the Company announced the restructuring of its business
into three strategic business units, consistent with its VIP Network vision:
the VIP Network Applications Business Unit, to develop and market the Company's
client and web-based network applications products; the IP Technology Business
Unit, to develop and market the Company's server-based networking products; and
the Agent/Directory Management Business Unit, to develop and market network
administration and management applications based on the Company's Java agent
and directory technologies. The Company is effecting this restructuring in
order to create greater focus on the different product, sales and economic
models that will most effectively enable the Company to take advantage of
strategic opportunities in its various product categories. The Company
announced on June 16, 1997 its intention to reorganize into business units; as
part of this reorganization, each  business unit was to have up to 60 days to
develop a business plan. While this process was substantially complete for both
the VIP Network Applications and IP Technology Business Units as of the July 17
announcement, the Company continues to analyze the opportunities that may be
available to its Agent/Directory Management Business Unit.

     In connection with the announcement of the restructuring, the Company also
announced a workforce reduction which the Company expects to result in a
decrease in the number of employees of approximately 38% by the end of the
year; such percentage could increase if the Company either experiences
significant attrition during the remainder of 1997 or decides to adjust its
ongoing investment in its Agent/Directory Management Business Unit. The Company
anticipates that the restructuring will be substantially complete, and that the
Company will have paid a substantial majority of all related expenses
(including severance expenses), by the end of the third quarter of 1997. The
Company expects to recognize a pretax charge of approximately $13 to $16
million in the third quarter of 1997 relating to such workforce reduction as
well as the consolidation of the Company's Andover, Massachusetts offices into
its North Andover, Massachusetts offices and a reduction of other physical 
assets.


                                       9




   10


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

OVERVIEW; RECENT DEVELOPMENTS

     The following discussion and analysis provides information that management
of FTP Software, Inc. ("FTP" or the "Company") believes is relevant to an
assessment and understanding of the Company's consolidated results of operations
and financial condition. This discussion should be read in conjunction with the
Company's unaudited consolidated financial statements and the related notes
included above.

     FORWARD-LOOKING STATEMENTS IN THIS SECTION AND ELSEWHERE IN THIS REPORT ARE
MADE PURSUANT TO THE SAFE HARBOR PROVISIONS OF THE PRIVATE SECURITIES LITIGATION
REFORM ACT OF 1995. ALL FORWARD-LOOKING STATEMENTS INVOLVE RISKS AND
UNCERTAINTIES, AND ACTUAL RESULTS COULD DIFFER MATERIALLY FROM THOSE PROJECTED
IN THE FORWARD-LOOKING STATEMENTS CONTAINED IN THIS REPORT FOR A VARIETY OF
REASONS. THESE REASONS INCLUDE, BUT ARE NOT LIMITED TO, COMPETITION, COMPETITIVE
PRICING PRESSURES, TECHNOLOGICAL AND OTHER MARKET CHANGES, THE EFFECTS OF THE
COMPANY'S JULY 1997 RESTRUCTURING DESCRIBED BELOW, DEPENDENCE ON NEW PRODUCTS,
DISTRIBUTION RISKS, CHANGES IN PERSONNEL AND OTHER RISKS THAT ARE OUTLINED BELOW
AND IN APPENDIX A, "CAUTIONARY FACTORS RELEVANT TO FORWARD-LOOKING STATEMENTS,"
TO THIS REPORT.

     The Company is engaged in the design, development, marketing and support of
client and server network connectivity products. In September 1996, the Company
announced its VIP Network(TM) strategy to develop products intended to help
customers manage IP networks in a user-based, secure and transparent manner.

     Continuing to implement its VIP Network vision, on July 17, 1997 the 
Company announced the restructuring of its business into three strategic
business units: the VIP Network Applications Business Unit, to develop and
market the Company's client and web-based network applications products; the IP
Technology Business Unit, to develop and market the Company's server-based
networking products; and the Agent/Directory Management Business Unit, to
develop and market network administration and management applications based on
the Company's Java agent and directory technologies. The Company is effecting
this restructuring in order to create greater focus on the different product,
sales and economic models that will most effectively enable the Company to take
advantage of strategic opportunities in its various product categories. The
Company announced on June 16, 1997 its intention to reorganize into business
units; as part of this reorganization, each business unit was to have up to 60
days to develop a business plan. While this process was substantially complete
for both the VIP Network Applications and IP Technology Business Units as of
the July 17 announcement, the Company continues to analyze the opportunities
that may be available to its Agent/Directory Management Business Unit.


     In connection with the announcement of the restructuring, the Company also
announced a workforce reduction which the Company expects to result in a
decrease in the number of employees of approximately 38% by the end of the
year; such percentage could increase if the Company either experiences
significant attrition during the remainder of 1997 or decides to adjust its
ongoing investment in its Agent/Directory Management Business Unit. The Company
anticipates that the restructuring will be substantially complete, and that
Company will have paid a substantial majority of all related expenses
(including severance expenses), by the end of the third quarter of 1997. The
Company expects to recognize a pretax charge of approximately $13 to $16
million in the third quarter of 1997 relating to such workforce reduction as
well as the consolidation of the Company's Andover, 






                                       10
   11
Massachusetts offices into its North Andover, Massachusetts offices and a 
reduction of other physical assets.

     In its September 1996 announcement, the Company also announced a formal
plan to spin off, through the sale to third parties, its collaborative lines of
business and to discontinue other selected product lines. Accordingly, these
operations are treated as discontinued operations in the accompanying financial
statements. As described in the notes to such financial statements, such
financial statements have been restated to report separately in all periods 
presented the net assets and operating results of the discontinued operations.
Except as otherwise indicated below, the following discussion of the Company's
results of operations relates to continuing operations.

     Looking forward, the Company intends to continue to make substantial
investments in its businesses (including through internal and joint third party
development activities, royalty agreements and technology acquisitions) over the
foreseeable future, through the use of the Company's internal cash resources,
the issuance of shares of its common stock or other securities, or a combination
thereof. There can be no assurance, however, that the capital resources
necessary in order to fund such investments will be available or that, if
available, such resources will be on terms acceptable to the Company.

RESULTS OF CONTINUING OPERATIONS

     TOTAL REVENUE

     Total revenue consists of product revenue and service revenue. Product
revenue includes revenue from product sales and royalties from certain OEM
customers. Service revenue includes revenue from support, consulting and
training. Payments received in advance for support contracts are initially
recorded as deferred revenue and are recognized ratably over the term of the
contract. Revenue from consulting and training is recognized as the services are
performed.

     Total revenue decreased to approximately $17.7 million for the second
quarter of 1997 from approximately $25.8 million for the second quarter of 1996.
Product revenue decreased to approximately $13.1 million for the second quarter
of 1997 from approximately $21.8 million for the second quarter of 1996. Service
revenue increased to approximately $4.7 million for the second quarter of 1997
from approximately $4.0 million for the second quarter of 1996. As a percentage
of total revenue, product revenue decreased to approximately 74% for the second
quarter of 1997 from approximately 84% for the second quarter of 1996 while
service revenue increased to approximately 26% for the second quarter of 1997
from approximately 16% for the second quarter of 1996.

     The Company's total revenue decreased to approximately $39.1 million in the
first six months of 1997 from approximately $52.6 million in the first six
months of 1996. Product revenue decreased to approximately $29.9 million in the
first six months of 1997 from approximately $44.7 million in the first six
months of 1996. Service revenue increased to approximately $9.2 million in the
first six months of 1997 from approximately $7.9 million in the first six months
of 1996. As a percentage of total revenue, product revenue decreased to
approximately 76% for the first six months of 1997 from approximately 85% for
the first six months of 1996 while service revenue increased to approximately
24% for the first six months of 1997 from approximately 15% for the first six
months of 1996.

     PRODUCT REVENUE. Product revenue decreased for the three- and six-month
periods ended June 30, 1997 compared to same periods of 1996 primarily as a
result of decreases in sales volumes and sales prices for certain of the
Company's products over such periods, which the Company believes were primarily
attributable to the increase in lower-priced or no cost TCP/IP connectivity
products introduced 


                                       11


   12

by certain of the Company's competitors commencing in late 1995, and, to a
lesser extent, the decrease in customer demand for DOS-based products commencing
in 1996. The Company also believes that the announcement in May 1997 of changes
in its sales organization and future distribution strategy (as described below)
and its preliminary announcement in June 1997 of its planned restructuring may
have resulted in a decrease in sales for the second quarter of 1997. See also
"-- Factors Affecting Revenue" below. Product revenue for the three- and
six-month periods ended June 30, 1997 were lower than expected by the Company
due in significant part to lower than expected sales in the Asia Pacific region,
to the U.S. government and from the Company's gateway and server products, the
latter of which factors the Company believes is attributable in significant part
to difficulties in the integration of the organizations of the Company and
Firefox Communications Inc. ("Firefox"), which the Company acquired in July
1996.

     SERVICE REVENUE. The dollar increase in service revenue in 1997 compared to
1996 was primarily attributable to growth over such periods in FTP's installed
product base from which such revenues are obtained.

     INTERNATIONAL REVENUE. International sales consist of export sales,
primarily to customers in Europe, Asia Pacific, Canada and Latin America.
International sales of approximately $8.2 million and $9.5 million accounted for
approximately 46% and 37% of the Company's total revenue for the second quarter
of 1997 and 1996, respectively. International sales of approximately $17.7
million and $22.6 million accounted for approximately 45% and 43% of the
Company's total revenue for the first six months of 1997 and 1996, respectively.
The dollar decreases in the second quarter of 1997 and the first six months of
1997 compared to the same periods in 1996 were attributable in substantial part
to a decrease in sales to customers in the Asia Pacific region, which decrease
is primarily attributable both to the factors that resulted in the decrease in
product revenue described above under "-- Product Revenue" as well as to a delay
in the localization of certain of the Company's products. International sales
increased as a percentage of total revenue in the three- and six-month periods
ended June 30, 1997 compared to the same periods of 1996 primarily as a result
of more effective sales channels in Europe compared to the Company's sales
channels in the U.S.

     The Company prices, invoices and collects international sales primarily in
United States dollars. To date, currency fluctuations have not had a material
effect on the Company's results of operations and financial condition. The
Company intends to begin selling certain of its products in Europe directly from
the U.K. commencing in the second half of 1997; however, the Company anticipates
that substantially all of such sales will continue to be paid in U.S. dollars.

     FACTORS AFFECTING REVENUE. As indicated above, the Company has experienced
a decrease in sales volumes since 1995 and a decrease in sales prices for
certain of the Company's products during 1996 and early 1997, all of which the
Company believes are primarily attributable to increased competition as well as
to technological changes in the market. Looking forward, the Company anticipates
that some or all of these trends will continue, and believes that the Company's
future is substantially dependent on the successful implementation of its new
business unit strategy and VIP Network vision. This in turn depends on the
ability of the Company (i) to successfully reorganize its operations into such
units, (ii) to create greater focus on specific product opportunities and
customer needs within the Company's product categories, (iii) to formulate and
implement its sales and distribution strategies to most effectively take
advantage of strategic opportunities in its various product categories,
particularly in the United States, (iv) to successfully develop and timely
release new products and product enhancements and (v) to a certain extent, to
enter into and implement strategic alliances and OEM relationships to develop
necessary products or technologies, to expand the Company's distribution
channels or to jointly market the Company's products. If the Company is
unsuccessful in any such


                                       12


   13
regard, the Company believes that the trends described above will continue to 
have a material adverse effect on the Company's business, results of operations
and financial condition. Even if the Company is successful in implementing its
new business strategy, there can be no assurance that it will result in a
material improvement in the Company's business, results of operations or
financial condition.

     The restructuring of the Company described above has required the
dedication of management and other resources that has temporarily detracted from
attention to the daily business of the Company, which has caused a disruption of
the business activities and a loss of momentum in the business of the Company
and, as a result, may have had an adverse effect on the Company's results of
operations for the second quarter of 1997 and is expected to have such an effect
on the Company's operating results for the third quarter of 1997.

     In addition to the workforce reduction described above, the Company
believes that wide fluctuations in the number of personnel during 1996 and the
first quarter of 1997 also may have contributed to the decline in the Company's
operating results for the second quarter of 1997. The Company experienced a
substantial loss of personnel during the latter half of 1996 and the first
quarter of 1997, which the Company believes was attributable to increased
competition for qualified personnel in the industry, the decline in the
Company's financial results and the trading prices of its common stock during
1996 and, to a lesser extent, the integration of Firefox. The Company expects
that it will experience additional attrition during the remainder of 1997 as a
result of the foregoing factors and the restructuring of the Company and
workforce reduction described above. The Company's ability to maintain or
increase revenue will also depend upon its ability to hire, retain and train
qualified personnel.

     The Company is increasing its focus in the United States on sales through
distributors, value-added resellers, systems integrators and OEMs rather than
direct sales. Changes in distribution channels may adversely affect sales of the
Company's products and consequently may adversely affect the Company's business,
financial condition and results of operations, at least in the near term. Any
material increase in sales through indirect channels may have an adverse effect
on the Company's operating margins due to the lower per unit revenue realized by
the Company on sales through indirect channels if the Company is unable to
proportionately reduce selling, general and administrative expenses.

     Due to the encryption technology contained and expected to be contained in
certain of the Company's current and planned products, such products are and
will be subject to U.S. export controls, and there can be no assurance that such
export controls will not limit the Company's ability to distribute such products
outside the United States or that international customers will accept the
products that the Company is allowed to export under such controls, which could
have a material adverse effect on the Company's business, results of operations
and financial condition.

     During the second quarter of 1997, the Company implemented two changes to
its customer support and service programs that may affect both product and
service revenue and expense for future periods. First, the Company modified its
customer support program to separately provide and invoice for customer support
and customer product updates. Second, the Company opened a service and support
center in Europe. While these changes are intended to increase revenue, there
can be no assurance that this will be the case or that such changes will not
have a material adverse effect on the Company's revenue if customers react
negatively to these changes.

     See "-- Liquidity and Capital Resources" below for a description of certain
legal proceedings and Appendix A, "Cautionary Factors Relevant to
Forward-Looking Statements," for additional discussion of the factors described
above and other factors which may affect the Company's business, financial
condition and results of operations.



                                       13



   14


     GROSS MARGIN

     Product gross margin as a percentage of product revenue was approximately
70% and 92% in the second quarter of 1997 and 1996, respectively. Product gross
margin as a percentage of product revenue was approximately 77% and 94% in the
first six months of 1997 and 1996, respectively. These decreases resulted
primarily from the decrease in total revenue described under "-- Total Revenue"
above. Amortization expense was approximately $1.6 million and $0.3 million in
the second quarter of 1997 and 1996, respectively, and approximately $2.7
million and $0.8 million in the first six months of 1997 and 1996, respectively.

     Service gross margin as a percentage of service revenue was approximately
37% and 38% in both the second quarter and first six months of 1997 and 1996,
respectively.

     The gross margins reported above are not necessarily indicative of gross
margin for future periods, which may vary significantly depending on, among
other things, changes in product mix resulting from the Company's new corporate
strategy, price competition, technological changes, cost changes and changes in
product distribution channels.

     SALES AND MARKETING

     Sales and marketing expenses increased to approximately $13.1 million in
the second quarter of 1997 from approximately $11.9 million in the second
quarter of 1996. Such expenses as a percentage of total revenue were
approximately 74% and 46% in the second quarter of 1997 and 1996, respectively.
Sales and marketing expenses increased to approximately $27.4 million in the
first six months of 1997 from approximately $22.2 million in the first six
months of 1996. Such expenses as a percentage of total revenue were
approximately 70% and 42% for the six-month periods ended June 30, 1997 and
1996, respectively. The $1.2 million increase in the second quarter of 1997 and
the $5.2 million increase in the first six months of 1997 were primarily the
result of (i) an increase in compensation expenses resulting from a general
increase in the compensation levels of sales and marketing employees over such
periods, (ii) expenses related to an increase in sales personnel over such
periods and (iii) increases in the levels of advertising, trade show and
international marketing activities over such periods. The percentage increases
over these periods were due to both the dollar increase in such expenses
described above and the dollar decrease in total revenue described above under
"-- Total Revenue."

     FTP expects that sales and marketing expenses during the remainder of 1997
will decrease as a result of the Company restructuring described above under 
"-- Overview; Recent Developments."

     PRODUCT DEVELOPMENT

     Product development expenses increased to approximately $8.4 million in the
second quarter of 1997 from approximately $6.1 million in the second quarter of
1996, representing approximately 47% and 24% of total revenue for each period,
respectively. Product development expenses increased to approximately $16.2
million in the first six months of 1997 from approximately $12.7 million in the
first six months of 1996, representing approximately 42% and 24% of total
revenue for each period, respectively. The $2.3 million increase in the second
quarter of 1997 and the $3.5 million increase in the first six months of 1997
were primarily due to an increase in compensation expenses related to an
increase in development personnel over such periods (resulting primarily from
the Firefox acquisition). The percentage increases over these periods were due
to both the dollar increase in such expenses described above and the decrease in
total revenue described above under "-- Total Revenue."


                                       14


   15


     FTP expects that product development expenses during the remainder of 1997
will decrease as a result of the Company restructuring described above under 
"-- Overview; Recent Developments."

     GENERAL AND ADMINISTRATIVE

     General and administrative expenses decreased to approximately $4.6 million
in the second quarter of 1997 from approximately $5.0 million in the second
quarter of 1996, representing approximately 26% and 20% of total revenue for
each period, respectively. General and administrative expenses decreased to
approximately $8.9 million in the first six months of 1997 from approximately
$9.2 million in the first six months of 1996. Such expenses as a percentage of
total revenue were approximately 23% and 17% for the six month periods ended
June 30, 1997 and 1996, respectively. The $0.4 million decrease in the second
quarter of 1997 and the $0.3 million decrease in the first six months of 1997
were primarily the result of the incurrence in the second quarter of 1996 of
approximately $1.0 million in severance related expenses related to the
Company's May 1996 workforce reduction, partially offset by an increase in
administrative expenses incurred in 1997 resulting primarily from the Firefox
acquisition. The percentage increases over these periods were primarily due to
the decrease in total revenue described above under "-- Total Revenue."

     FTP expects that general and administrative expenses during the remainder
of 1997 will decrease as a result of the Company restructuring described above
under "-- Overview; Recent Developments."

     INCOME (LOSS) FROM CONTINUING OPERATIONS

     The Company experienced a loss from continuing operations of approximately
$14.4 million in the second quarter of 1997 compared to income from continuing
operations of approximately $3.9 million in the second quarter of 1996,
representing approximately 81% and 15% of total revenue for each period,
respectively. The Company had a loss from continuing operations of approximately
$25.5 million in the six months ended June 30, 1997 compared to income from
operations of approximately $6.1 million in the six months ended June 30, 1996,
representing approximately 65% and 12% of total revenue for each period,
respectively. These decreases were primarily due to the decrease in total
revenue over such periods described under "-- Total Revenue" above, as well as
to the increases in sales and marketing and product development expenses
described above.

     INVESTMENT AND OTHER INCOME, NET

     Investment and other income, net, was approximately $1.2 million in the
second quarters of 1997 and 1996. Investment and other income, net, decreased to
approximately $1.8 million in the first six months of 1997 from approximately
$2.2 million in the first six months of 1996. This decrease was primarily due to
the loss on disposals during the first quarter of 1997 of approximately $0.6
million in office equipment and leasehold improvements in connection with the
subleasing by the Company of excess space at certain of its offices. The Company
invests excess cash in high grade municipal bonds, U.S. government treasury
obligations, high grade corporate obligations and equity investments.

     PROVISION FOR INCOME TAXES

     The provision for income taxes was approximately $0.3 million in the second
quarter of 1997 and $1.0 in the first six months of 1997 compared to an income
tax benefit of approximately $4.3 million in the second quarter of 1996 and $3.0
million for the first six months of 1997. The provisions in 1997


                                       15


   16


represent certain foreign and state tax obligations where the Company cannot use
net operating losses. Due to the uncertainty as to when the deferred tax assets
may be realized, the Company has recorded a valuation allowance for all tax
assets in excess of amounts available to be recovered pursuant to tax loss
carrybacks. The 1996 relationship of the income tax benefit to operating loss is
not meaningful due to the application of Financial Accounting Standard No. 109,
"Accounting for Income Taxes," to restated discontinued operations.

     DISCONTINUED OPERATIONS

     As noted above, in September 1996, the Company announced a formal plan to
spin off, through the sale to third parties, its collaborative lines of business
and to discontinue other selected product lines. Accordingly, these operations
are treated as discontinued operations in the accompanying financial statements.
As described in the notes to the accompanying financial statements, such
financial statements have been restated to report separately in all periods
presented the net assets and operating results of the discontinued operations.
Net assets of discontinued operations consist primarily of purchased software
and fixed assets less accounts payable and accrued expenses.

LIQUIDITY AND CAPITAL RESOURCES

     At June 30, 1997, the Company had an aggregate of approximately $85.8
million in cash and cash equivalents, short-term investments and long-term
investments. Of this amount, approximately $18.4 million was invested primarily
in highly liquid investments with original maturities of three months or less,
approximately $28.6 million was invested in short-term investments consisting of
U.S. government obligations and commercial paper with maturities of less than
one year and in equity investments, and approximately $38.8 million was invested
in U.S. government obligations, commercial paper and municipal obligations with
maturities of greater than one year.

     The Company used approximately $12.8 million of cash for continuing
operations in the first six months of 1997 and generated funds from continuing
operations of approximately $16.0 million in the first six months of 1996. The
Company made capital expenditures of approximately $2.4 million and $5.7 million
in the first six months of 1997 and 1996, respectively.

     Accounts receivable, net, decreased to approximately $10.2 million at June
30, 1997 from approximately $16.6 million at December 31, 1996. This decrease is
primarily attributable to the decrease in total revenue in the first six months
of 1997 described above.

     To date, inflation has not had a material impact on the Company's financial
results.

     On March 14, 1996, a class action lawsuit was filed against FTP and certain
of its current and former officers alleging violations of Sections 10(b) and
20(a) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"),
and Rule 10b-5 thereunder. On February 23, 1996, a class action lawsuit was
filed against Firefox and certain of its current and former officers and former
directors also alleging violations of Sections 10(b) and 20(a) of the Exchange
Act and Rule 10b-5. For a more detailed description of these legal proceedings,
see Note 3 to the Company's unaudited consolidated financial statements included
above. Each of FTP and Firefox has reviewed the allegations in the lawsuit
against it, believes such allegations to be without merit and intends to defend
itself and its officers vigorously. In order to support an adequate defense,
each of FTP and Firefox has spent and expects to continue to spend substantial
sums for legal and expert fees and costs. The costs of defending each lawsuit
and the ultimate outcome of each lawsuit are uncertain and cannot be estimated.
If the lawsuit against FTP were 

                                       16


   17

ultimately determined adversely to FTP, or if the lawsuit against Firefox were
ultimately determined adversely to Firefox, such company could be required to
pay a substantial judgment, which could have a material adverse effect on the
Company's consolidated business, financial condition and results of operations.

     Looking forward, the Company believes that its available cash, cash
equivalents and short-term investments will be sufficient to fund its operations
at least through 1997. As noted under "-- Overview; Recent Developments" above,
the Company intends to make substantial investments in the development of
products and technologies necessary to implement its new corporate strategy.
There can be no assurance, however, that the capital resources necessary to
continue to fund such investments will be available or that, if available, such
resources will be on terms acceptable to the Company.




                                       17



   18


                            PART II OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS.

     For a description of certain legal proceedings involving FTP and a
description of certain legal proceedings involving Firefox, see "Item 2.
Management's Discussion and Analysis of Financial Condition and Results of
Operations" in Part I of this Report.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

     On June 19, 1997, the Company held its 1997 annual meeting of stockholders.
The only item of business was the re-election of David D. Clark and F. David
Fowler as Class I Directors, to serve until the 2000 annual meeting of
stockholders of the Company or until the qualification and election of their
successors. The results of the votes were as follows:



Nominee                   For         Against      Withheld    Broker Non-Votes
- -------                   ---         -------      --------    ----------------
                                                           
David D. Clark        29,694,112         0         800,764             0

F. David Fowler       29,542,710         0         952,166             0



The following persons continued as directors following the meeting: Class II
Directors -- Kevin J. Burns and John A. Kimberley; Class III Directors -- Vinton
G. Cerf, Glenn C. Hazard and Louise A. Mathews.


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

           a.   EXHIBITS



EXHIBIT NO.  TITLE
- -----------  -----
          
3.1          Restated Articles of Organization of the Company(1)

3.2          Certificate of Designation, Preferences and Rights of Junior Preferred
             Stock of the Company(1)

3.3          Articles of Amendment to Restated Articles of Organization of the
             Company(3)

3.4          Amended and Restated Bylaws of the Company(1)

4.1          Specimen common stock certificate(1)

4.2          Rights Agreement dated as of December 1, 1995 between the Company and State
             Street Bank and Trust Company, as Rights Agent (including form of Rights
             Certificate)(1)
4.3          Amendment to Rights Agreement dated as of November 7, 1996 between the
             Company and State Street Bank and Trust Company, as Rights Agent(3)




                                       18

   19




EXHIBIT NO.  TITLE
- -----------  -----
                                                                                     
10.1         Indenture of Lease between the Company and North Andover Mills Realty dated
             November 19, 1991(1)

10.2         Amendment No. 1 to Indenture of Lease between the Company and North Andover
             Mills Realty dated as of September 1, 1992(1)

10.3         Amendment No. 2 to Indenture of Lease between the Company and North Andover
             Mills Realty dated as of January 6, 1993(1)

10.4         Amendment No. 3 to Indenture of Lease between the Company and North Andover
             Mills Realty dated as of June 18, 1993(1)

10.5         Amendment No. 4 to Indenture of Lease between the Company and North Andover
             Mills Realty dated as of September 30, 1993(1)

10.6         Amendment No. 5 to Indenture of Lease between the Company and North Andover
             Mills Realty Limited Partnership dated August 12, 1995(1)

10.7         Employment Agreement between the Company and Glenn C. Hazard dated as of
             July 29, 1996(3)

10.8         Amendment No. 1 to Employment Agreement between the Company and Glenn C.
             Hazard dated as of June 19, 1997*

10.9         Employment Agreement between the Company and Douglas F. Flood dated as of
             July 23, 1996(3)

10.10        Amendment No. 1 to Employment Agreement between the Company and Douglas F.
             Flood dated as of June 19, 1997*

10.11        Employment Agreement between the Company and John H. Keller dated as of
             July 23, 1996(3)

10.12        Employment Agreement between the Company and John A. Kimberley dated as of
             the "Effective Date" of the Firefox merger(3)

10.13        Amendment No. 1 to Employment Agreement between the Company and John A.
             Kimberley dated as of June 19, 1997*

10.14        Employment Agreement between the Company and Peter R. Simkin dated as of
             the "Effective Date" of the Firefox merger, together with Amendment No. 1 
             thereto dated August 24, 1996(3)

10.15        Amendment No. 2 to Employment Agreement between Company and Peter R.
             Simkin dated as of December 15, 1996(4)

10.16        Amendment No. 3 to Employment Agreement between Company and Peter R.
             Simkin dated as of June 19, 1997*

10.17        Employment Agreement between the Company and James A. Tholen dated as of
             April 6, 1997*

10.18        FTP Software, Inc. Stock Option Plan(1)

10.19        FTP Software, Inc. 1996 Executive Equity Incentive Plan(3)

10.20        FTP Software, Inc. 1997 Employee Equity Incentive Plan(4)



                                       19


   20




EXHIBIT NO.  TITLE
- -----------  -----
                                                                             
10.21        Composite FTP Software, Inc. 1993 Non-Employee Directors' Stock Option
             Plan incorporating Amendment No. 1 effective as of June 2, 1995 and
             Amendment No. 2 effective as of August 22, 1996(3)

10.22        FTP Software, Inc. 1994 Executive Compensation Plan(1)

10.23        FTP Software, Inc. 1995 Executive Compensation Plan(1)

10.24        FTP Software, Inc. 1995 V-P Sales Plan(1)

10.25        Indenture of Lease between the Company and Andover Mills Realty Limited
             Partnership dated as of October 1, 1993(1)

10.26        Amendment No. 1 to Indenture of Lease between the Company and Andover
             Mills Realty Limited Partnership dated as of February 10, 1994(1)

10.27        Amendment No. 2 to Indenture of Lease between the Company and Andover
             Mills Realty Limited Partnership dated as of June 7, 1995(1)

10.28        Amended and Restated Agreement and Plan of Merger by and among the
             Company, Firefox Acquisition Corp. and Firefox Communications Inc. dated as
             of May 21, 1996(2)

11           Weighted Shares Used in Computation of Earnings Per Share*

27           Financial Data Schedule*

99           Cautionary Statements Relevant to Forward-Looking Statements(5)


- ---------------------
*Filed with this Report.

(1)  Included as an exhibit to, and incorporated in this Report by reference to,
     the Company's Registration Statement on Form S-4 (No. 333-06917) filed with
     the Securities and Exchange Commission (the "Commission") on June 26, 1996.

(2)  Included as Appendix A to, and incorporated in this Report by reference to,
     the Company's Joint Proxy Statement/Prospectus filed with the Commission on
     July 1, 1996.

(3)  Included as an exhibit to, and incorporated in this Report by reference to,
     the Company's Quarterly Report on Form 10-Q for the quarter ended September
     30, 1996 filed with the Commission on November 14, 1996.

(4)  Included as an exhibit to, and incorporated in this Report by reference to,
     the Company's Annual Report on Form 10-K for the year ended December 31,
     1996 filed with the Commission on March 31, 1997.

(5)  Included as, and incorporated by reference to, Appendix A to this Report.



     b. REPORTS ON FORM 8-K

     The Company filed the following Reports on Form 8-K during the quarter
ended June 30, 1997:

     Report on Form 8-K dated June 16, 1997, relating to the Company's press
release announcing its intention to realign its business into three strategic
business units, together with related information.



                                       20



   21



     Report on Form 8-K dated July 17, 1997, relating to the Company's press
release announcing the restructuring of its business into three strategic
business units, including a reduction in the Company's worldwide workforce and a
related restructuring charge, as well as certain information relating to the
Company's financial results for the quarter ended June 30, 1997.






                                       21




   22



                                    SIGNATURE



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.


                              FTP SOFTWARE, INC.


Date:  August 14, 1997        By:/s/ James A. Tholen
                                 ----------------------------------
                                 James A. Tholen,
                                 Senior Vice President and
                                 Chief Financial and Operating Officer
                                 (principal financial and accounting officer)








                                       22


   23


                                   APPENDIX A

                               CAUTIONARY FACTORS

     FROM TIME TO TIME MANAGEMENT OF FTP SOFTWARE, INC. ("FTP" OR THE "COMPANY")
HAS MADE, AND MAY IN THE FUTURE MAKE, FORWARD-LOOKING STATEMENTS, BASED ON
MANAGEMENT'S THEN-CURRENT EXPECTATIONS, INCLUDING STATEMENTS MADE IN SECURITIES
AND EXCHANGE COMMISSION FILINGS, STATEMENTS MADE IN PRESS RELEASES AND ORAL
STATEMENTS. THESE FORWARD-LOOKING STATEMENTS ARE MADE PURSUANT TO THE SAFE
HARBOR PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995. ALL
FORWARD-LOOKING STATEMENTS INVOLVE RISKS AND UNCERTAINTIES, AND ACTUAL RESULTS
COULD DIFFER MATERIALLY FROM THOSE SET FORTH IN THE FORWARD-LOOKING STATEMENTS
FOR A VARIETY OF REASONS. THESE REASONS INCLUDE, BUT ARE NOT LIMITED TO,
COMPETITION, TECHNOLOGICAL AND OTHER MARKET CHANGES AND OTHER FACTORS OUTLINED
BELOW AND IN "ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS" OF THE COMPANY'S REPORT ON FORM 10-Q FOR
THE QUARTER ENDED JUNE 30, 1997 (THE "FORM 10-Q") TO WHICH THIS APPENDIX IS
ATTACHED.

     As used in this Appendix, the term the "Company" generally refers to FTP
and its subsidiaries, including Firefox Communications Inc. ("Firefox"), which
the Company acquired in July 1996.

     Competition. The software industry is extremely competitive, and is
characterized by evolving industry standards, frequent introduction of new
products and product enhancements, and continuous improvement in product
reliability, compatibility, memory use and performance. The Company's networking
software products compete with major computer and communications systems
vendors, including Microsoft Corporation ("Microsoft"), Novell, Inc. ("Novell")
and Sun Microsystems, Inc. ("Sun"), as well as smaller networking software
companies, such as NetManage, Inc. Some of the Company's competitors have
substantially greater financial, technical, sales, marketing and other resources
than the Company, as well as greater name recognition and a larger customer
base. In addition, the Company's core product lines are based upon the
Transmission Control Protocol/Internet Protocol ("TCP/IP"), an open
non-proprietary data communications protocol suite. Several of the Company's
competitors have developed proprietary networking applications and certain of
such vendors, including Microsoft, provide a TCP/IP protocol suite in their
products at little or no additional cost. The introduction of such protocol
suites has resulted in a decrease in sales volumes of, and sales prices for,
certain of the Company's products, which materially adversely affected the
Company's results of operations in 1996 and the first six months of 1997 and is
expected to continue to have this effect, at least in the near term. The Company
anticipates that other companies may also enter the market with their own
implementations of TCP/IP. The Company is also facing competition from makers of
terminal emulation software, such as Attachmate Corporation and Wall Data, Inc.
In addition, existing competitors could devote additional resources to the
development of TCP/IP or expand their existing TCP/IP product lines. Increased
competition from existing or new products could adversely affect demand for the
Company's products and has led, and could continue to lead, to increased price
competition and other concessions, adversely affecting the Company's gross
margins and operating results.

     The market for agent, directory services and security software products and
technologies is new, intensely competitive, rapidly evolving and subject to
rapid technological change. The Company expects competition in this market to
persist, intensify and increase in the future. The Company competes with many
software companies in these areas, such as Microsoft, Novell and Sun. Many of
such competitors have longer operating histories, greater name recognition,
larger installed customer bases and significantly greater financial, technical
and marketing resources than does the Company. Further, the


                                      A-1


   24

Company's current products and technologies are being designed around certain
standards, and industry acceptance of competing standards could adversely affect
demand for the Company's products. For example, Microsoft is proposing an
alternative security standard, and widespread adoption of that standard could
have a material adverse effect on the Company's business, financial condition
and results of operations.

     There can be no assurance that the Company will be able to compete
successfully against current or future competitors. Competitive pressures faced
by the Company had a material adverse effect on its business, financial
condition and results of operations during 1996 and have had and are expected to
continue to have such an effect during 1997.

     Rapid Technological and Other Market Changes; Dependence on New Products.
The market for networking, agent, directory services and security software
products and technologies is subject to rapid changes in technology and customer
preferences, such as the recent decline in the use of DOS-based computing
systems and the embedding of competing products into new PCs. The Company's
growth and future financial performance will depend upon its ability to
successfully and timely implement the Company's new business unit strategy
described under "Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Overview; Recent Developments" of the
Form 10-Q and to develop and introduce new products and enhancements of existing
products that accommodate the latest technological advances and customer
requirements, and also on its ability to increase unit volume sales of its
connectivity and other products and to generate significant product revenues
from products currently under development. Any failure to increase revenues from
connectivity products or to generate significant revenues from such other
products could have a material adverse effect on the Company's business,
financial condition and results of operations. There can be no assurance that
new products or product enhancements will be developed or marketed successfully
by the Company on a timely basis or at all, that any new product or product
enhancements will achieve market acceptance, that other software vendors will
not develop and market solutions or products which are superior to the Company's
products or that any such other solutions or products will not achieve greater
market acceptance. In addition, the ability of the Company to develop and market
new products and product enhancements is dependent in part on upon its ability
to enter into and implement certain strategic alliances as described below under
"Strategic Alliances" and its ability to retain qualified employees as described
below under "Changes in Personnel." Any failure by the Company to anticipate or
respond adequately to changes in technology and customer preferences, to develop
and introduce new products or product enhancements in a timely fashion, or to
retain qualified employees, could have a material adverse effect on its
business, financial condition and results of operations.

     Software products as complex as those offered by the Company may contain
undetected errors or failures when first introduced or as new versions are
released. There can be no assurance that, despite testing by the Company and
current and potential customers, errors will not be found in new products and
product enhancements after commencement of commercial shipments, resulting in
loss of or delay in market acceptance. Such loss or delay could have a material
adverse effect on the Company's business, financial condition and results of
operations.

     Impact of Restructuring; Changes in Personnel. As described in the Form
10-Q, in July 1997 the Company announced the restructuring of its operations
into three strategic business units. This restructuring has required the
dedication of management and other resources that has temporarily detracted from
attention to the daily business of the Company, which has caused a disruption of
the business activities and a loss of momentum in the business of the Company
and, as a result, may have had an adverse effect on the Company's results of
operations for the second quarter of 1997 and is 


                                       A-2

   25



expected to have such an effect on the Company's operating results for the
third quarter of 1997.

     As also described in the Form 10-Q, in connection with the announcement of
the restructuring, the Company also announced a workforce reduction which the
Company expects to result in a decrease in the number of employees of
approximately 38% by the end of the year; such percentage could increase if the
Company experiences significant attrition during the remainder of 1997. In
addition to such workforce reduction, the Company believes that wide
fluctuations in the number of personnel during 1996 and the first quarter of
1997 also may have contributed to the decline in the Company's operating results
for the second quarter of 1997. The Company experienced a substantial loss of
personnel during the latter half of 1996 and the first quarter of 1997, which
the Company believes was attributable to increased competition for qualified
personnel in the industry, the decline in the Company's financial results and
the trading prices of its common stock during 1996 and, to a lesser extent, the
integration of Firefox.

     The success of the Company will depend to a significant degree upon its
ability to retain qualified personnel and the continued contributions of its key
management, marketing, sales, product development and operational personnel. As
a result of the workforce reduction and other factors described above, the
Company expects that it will experience additional attrition during the
remainder of 1997. If the Company is unable to hire, retain and train key
technical, sales and other personnel, the Company's business, financial
condition and results of operations could be materially adversely affected.

     Interoperability with Third Party Products and Technologies. Because
certain of the Company's products incorporate software and other technologies
developed and maintained by third parties, the Company is to a certain extent
dependent upon such third parties' ability to enhance their current products, to
develop new products that will meet changing customer needs on a timely and
cost-effective basis, and to respond to emerging industry standards and other
technological changes. There can be no assurance that the Company would be able
to replace the functionality provided by the third party technologies currently
offered in conjunction with the Company's products if those technologies become
unavailable to the Company or obsolete or incompatible with future versions of
the Company's products or market standards. The absence of or any significant
delay in the replacement of that functionality could have a material adverse
effect on the Company's business, financial condition and results of operations.
As described below under "Reliance on Strategic Alliances," the Company intends
to enter into strategic alliances providing for the joint development of certain
future products, and therefore expects that its products will increasingly
include technologies of third parties.

     In connection with the development and enhancement of certain of its
products, the Company from time to time receives pre-release access to products
of some of the major software companies. There can be no assurance that such
third parties will continue to make such pre-release access available on a
timely basis or at all, and any discontinuance of or delay in such access could
have a material adverse effect on the Company's ability to provide timely
enhancements to its products, which could have a material adverse effect on the
business, financial condition and results of operations of the Company.
Similarly, the Company's ability to provide timely enhancements to its products
and, as a consequence, its business, financial condition and results of
operations could be materially adversely affected by market developments adverse
to such other software companies or their products.

     Distribution Risks. The Company relies significantly on its independent
distributors, systems integrators and value-added resellers for certain elements
of the marketing and distribution of its products. The agreements in place with
these organizations are generally non-exclusive. These organizations are not
within the control of the Company, may represent other product lines in addition
to


                                       A-3

   26


those of the Company and are not obligated to purchase products from the
Company. There can be no assurance that such organizations will give a high
priority to the marketing of the Company's products, and such organizations may
give a higher priority to other products, which may include the products of the
Company's competitors. Actions of this nature by such organizations could result
in a lower sales effort applied to the Company's products and a consequent
reduction in the Company's operating results. The Company's results of
operations can also be materially adversely affected by changes in the inventory
strategies of its resellers, which can occur rapidly and in many cases may not
be related to end user demand.

     The Company is increasing its focus in the United States on sales through
distributors, value-added resellers, systems integrators and OEMs rather than
direct sales. Changes in distribution channels may adversely affect sales of the
Company's products and consequently may adversely affect the Company's business,
financial condition and results of operations, at least in the near term. Any
material increase in sales through indirect channels may have an adverse effect
on the Company's operating margins due to the lower per unit revenue realized by
the Company on sales through indirect channels if the Company is unable to
proportionately reduce selling, general and administrative expenses.

     The Company may grant its distributors limited rights to exchange unsold
products for other products and provide inventory price protection in the event
of price reductions by the Company. While the Company provides allowances for
projected returns and price protection in certain instances, there can be no
assurance that allowances will be sufficient to offset product returns and price
protection in the future. Substantial returns of products or a decrease in the
price of the Company's products could have a material adverse effect on the
Company's business, financial condition and results of operations.

     Declining Sales Prices. Until 1995, the market for the Company's products
was not characterized by significant price competition; however, as noted above,
the Company is facing increasing pricing pressures from competitors. These
pressures are likely to continue to increase, led to a decrease in sales prices
for certain of the Company's products during 1996 and the first quarter of 1997,
could continue to have this effect on sales prices for the Company's products,
and have had and could continue to have a material adverse effect on the
Company's results of operations and financial condition.

     International Sales. Sales outside the United States accounted for
approximately 42%, 46% and 44% of the Company's total revenues in 1996, 1995 and
1994, respectively. Sales in the United Kingdom accounted for approximately 39%
and 40% of Firefox's net revenues in 1995 and 1994, respectively. The Company
expects that sales outside the United States will continue to account for a
substantial portion of revenue for the foreseeable future. Growth in
international sales is expected to be a significant factor in the future success
of the Company. The Company's international sales decreased in 1996 and the
first six months of 1997 primarily as a result of increased competition, lower
sales prices and, beginning in the second half of 1996, decreased sales volumes
as described above. There can be no assurance that the Company will be able to
maintain or increase international sales of its products or that its
international distribution channels will be able to service and support its
products adequately.

     Due to the encryption technology contained and to be contained in certain
of the Company's current and planned products, such products are and will be
subject to U.S. export controls, and there can be no assurance that such export
controls will not limit the Company's ability to distribute such products
outside the United States or that international customers will accept the
products that the Company is allowed to export under such controls, which could
have a material adverse effect on the Company's business, results of operations
and financial condition. See "Government Regulation and Legal



                                      A-4


   27


Uncertainties" below.

     There are certain general risks inherent in conducting international
business, including exposure to currency exchange rate fluctuations, changes in
markets caused by various political, social and economic factors, unexpected
changes in regulatory requirements, tariffs and other trade barriers, costs and
risks of localizing products for foreign countries, longer payment terms,
potentially adverse tax consequences, repatriation of earnings, the burdens of
complying with a wide variety of foreign laws and the difficulties of managing
international operations. In addition, revenue of the Company earned in various
countries where the Company does business may be subject to taxation by more
than one jurisdiction, thereby adversely affecting the Company's earnings. There
can be no assurance that such factors will not have a material adverse effect on
the revenue from the Company's future international sales and, consequently, the
Company's business, financial condition and results of operations.

     Reliance on Strategic Alliances and OEM Relationships. In addition to
internal development of new products and technologies, the future success of the
Company depends to a certain extent on the ability of the Company to enter into
and implement strategic alliances and OEM relationships to develop necessary
products or technologies, to expand the Company's distribution channels or to
jointly market the Company's products. There can be no assurance that the
Company will be successful in identifying or developing such alliances and
relationships or that such alliances and relationships will achieve their
intended purposes.

     Potential Fluctuations in Operating Results. The Company's operating
results have in the past and may in the future fluctuate from period to period
as a result of a variety of factors, including, among other things: the
purchasing patterns of its customers; the lengthening of sales cycles;
competitive pricing pressures; the mix of products sold; customer order
deferrals in anticipation of new products or product enhancements; market
acceptance and timing of the introductions of new products and product
enhancements by the Company and its competitors; variations in sales by product
and distribution channel; changes in resellers' inventory practices; the
exercise of stock rotation or inventory price protection practices by
distributors; the accuracy of resellers' forecasts of customer demands;
fluctuations in domestic and foreign economic conditions; and the Company's
sales compensation programs, which are based on both quarterly and annual sales
levels. In addition, substantially all of the Company's product revenue and
profit in each quarter result from orders received in that quarter, and an
increasingly large portion of orders are received during the last month of such
quarter. If revenue does not meet expectations in any given quarter, operating
results may be materially adversely affected. There can be no assurance that the
Company will not experience significant fluctuations in operating results in the
future. Quarterly sales and operating results generally depend on the volume and
timing of and ability to fulfill orders received within the quarter, which are
difficult to forecast. The Company may be unable to adjust spending in a timely
manner to compensate for any unexpected revenue shortfall. Accordingly, any
significant shortfall of demand for the Company's products and services in
relation to the Company's expectations would have an immediate adverse impact on
the Company's business, financial condition and results of operations. To the
extent that expenses precede or are not subsequently followed by increased
revenue, the Company's business, financial condition and results of operations
will be materially adversely affected. Based on the foregoing, the Company
believes that period to period comparisons of results of operations are not
necessarily meaningful and should not be relied upon as an indicator of future
performance.

     Proprietary Rights. The Company considers its implementations of the TCP/IP
protocol, its OnNet Kernel software and PC/TCP Kernel software, to be
proprietary and relies primarily on a combination of copyrights, trademarks,
trade secret law and contracts to protect such proprietary 

                                      A-5



   28


implementations. However, the basic TCP/IP protocols are non-proprietary and
other parties have developed their own versions. See "Competition" above.

     The Company generally enters into confidentiality and/or license agreements
with its employees, consultants, distributors, customers and potential customers
and limits access to and distribution of its source code and other proprietary
information. Despite these precautions, unauthorized parties may attempt to copy
aspects of the Company's products or to obtain and use information that the
Company regards as proprietary. Policing unauthorized use of the Company's
products is difficult, and, while the Company is unable to determine the extent
to which piracy of software exists, software piracy can be expected to be a
persistent problem, particularly in some international markets. The laws and
enforcement authorities of some foreign countries do not protect the Company's
proprietary rights to as great an extent as the laws of the United States, and
because of the Company's significant international presence, there can be no
assurance that the Company will be able to protect its proprietary rights
abroad. Although the Company's implementation of TCP/IP is proprietary, the
basic TCP/IP protocols are non-proprietary. Anyone who wishes to use them may do
so, without having to pay for the right.

     Although the Company currently has no issued patents, the number of patents
granted on software inventions is increasing. Consequently, there is a growing
risk of third parties asserting patent claims against the Company. As of August
11, 1997, the Company had not received any notice from a third party alleging
any material patent infringement. However, in the future, the Company may
receive communications from third parties asserting that the Company's products
infringe, or may infringe, the patents or other proprietary rights of such third
parties, or seeking indemnification against such infringement, or asserting that
the Company must obtain a license from such third parties. Such communications,
and any resulting litigation, could result in substantial costs and diversion of
resources and could have a material adverse effect on the Company's business,
financial condition and results of operations. If any claims or actions were to
be asserted against the Company and the Company were required to seek a license
of a third party's intellectual property, there can be no assurance that the
Company would be able to acquire such a license on reasonable terms or at all,
and no prediction can be made about the effect that such license might have on
the Company's business, financial condition or results of operations. Should
litigation with respect to any such claim commence, such litigation could be
extremely expensive and time consuming and could materially adversely affect the
Company's business, financial condition and results of operations regardless of
the outcome of the litigation.

     Government Regulation and Legal Uncertainties. The Company is not currently
subject to direct regulation by any government agency, other than regulations
applicable to business generally, and (with the exception of regulations
controlling the export and import of encryption technology referred to below)
there are currently few laws or regulations directly applicable to access to or
commerce on the Internet. However, due to the increasing popularity and use of
the Internet, it is possible that various laws and regulations may be adopted
with respect to the Internet, covering issues such as user privacy, pricing and
characteristics and quality of products and services. The adoption of any such
laws or regulations may decrease the growth of the Internet, which could in turn
decrease the demand for certain of the Company's products and increase the
Company's cost of doing business or otherwise have an adverse effect on the
Company's business, financial condition and results of operations. Moreover, the
applicability to the Internet of existing laws governing issues such as property
ownership, libel and personal privacy is uncertain.

     Due to the encryption technology contained in certain of the Company's
products, such products are subject to U.S. export controls. There can be no
assurance that such export controls, either in their current form or as may be
subsequently enacted, will not limit the Company's ability to distribute


                                      A-6

   29


products outside of the United States or electronically or that international
customers will accept the products that the Company is allowed to export within
the limits of those controls. While the Company takes precautions against
unlawful exportation, the global nature of the Internet makes it virtually
impossible to effectively control the distribution of the Company's products. In
addition, federal or state legislation or regulation may further limit levels of
encryption or authentication technology. Any such export restrictions, new
legislation or regulation or unlawful exportation could have a material adverse
effect on the Company's business, financial condition and results of operations.

     Legal Proceedings Against FTP and Firefox. See Note 3 of the notes to the
Company's unaudited consolidated financial statements included in the Form 10-Q
for a description of certain legal proceedings against FTP and Firefox which
could materially adversely affect the Company's future business, operations and
financial condition.


                                      A-7
   30
                                EXHIBIT INDEX
                                -------------


EXHIBIT NO.    TITLE
- -----------    -----

  3.1       Restated Articles of Organization of the Company(1)
  
  3.2       Certificate  of  Designation,  Preferences  and  Rights  of Junior
            Preferred Stock of the Company(1)
  
  3.3       Articles of Amendment to Restated  Articles of Organization of the
            Company(3)
  
  3.4       Amended and Restated Bylaws of the Company(1)
  
  4.1       Specimen common stock certificate(1)
  
  4.2       Rights Agreement dated as of December 1, 1995 between the Company
            and State Street Bank and Trust Company, as Rights Agent (including
            form of Rights Certificate)(1)
  
  4.3       Amendment to Rights Agreement dated as of November 7, 1996 between
            the Company and State Street Bank and Trust Company, as Rights
            Agent(3)

  10.1      Indenture  of Lease  between the Company and North  Andover  Mills
            Realty dated November 19, 1991(1)

  10.2      Amendment  No. 1 to  Indenture  of Lease  between  the Company and
            North Andover Mills Realty dated as of September 1, 1992(1)

  10.3      Amendment  No. 2 to  Indenture  of Lease  between  the Company and
            North Andover Mills Realty dated as of January 6, 1993(1)

  10.4      Amendment  No. 3 to  Indenture  of Lease  between  the Company and
            North Andover Mills Realty dated as of June 18, 1993(1)

  10.5      Amendment  No. 4 to  Indenture  of Lease  between  the Company and
            North Andover Mills Realty dated as of September 30, 1993(1)

  10.6      Amendment  No. 5 to  Indenture  of Lease  between  the Company and
            North Andover Mills Realty  Limited  Partnership  dated August 12,
            1995(1)

  10.7      Employment  Agreement  between  the  Company  and Glenn C.  Hazard
            dated as of July 29, 1996(3)

  10.8      Amendment  No. 1 to Employment  Agreement  between the Company and
            Glenn C. Hazard dated as of June 19, 1997*

  10.9      Employment  Agreement  between  the  Company  and Douglas F. Flood
            dated as of July 23, 1996(3)

  10.10     Amendment  No. 1 to Employment  Agreement  between the Company and
            Douglas F. Flood dated as of June 19, 1997*

  10.11     Employment  Agreement between the Company and John H. Keller dated
            as of July 23, 1996(3)

  10.12     Employment  Agreement  between the  Company and John A.  Kimberley
            dated as of the "Effective Date" of the Firefox merger(3)

  10.13     Amendment  No. 1 to Employment  Agreement  between the Company and
            John A. Kimberley dated as of June 19, 1997*


                                       i
   31



EXHIBIT NO.   TITLE
- -----------   -----
  10.14     Employment  Agreement  between  the  Company  and Peter R.  Simkin
            dated as of the "Effective  Date" of the Firefox merger,  together
            with Amendment No. 1 thereto dated August 24, 1996(3)

  10.15     Amendment No. 2 to Employment  Agreement between Company and Peter
            R. Simkin dated as of December 15, 1996(4)

  10.16     Amendment No. 3 to Employment  Agreement between Company and Peter
            R. Simkin dated as of June 19, 1997*

  10.17     Employment  Agreement  between  the  Company  and James A.  Tholen
            dated as of April 6, 1997*

  10.18     FTP Software, Inc. Stock Option Plan(1)

  10.19     FTP Software, Inc. 1996 Executive Equity Incentive Plan(3)

  10.20     FTP Software, Inc. 1997 Employee Equity Incentive Plan(4)
  

  10.21     Composite FTP Software, Inc. 1993 Non-Employee Directors' Stock
            Option Plan incorporating Amendment No. 1 effective as of June 2,
            1995 and Amendment No. 2 effective as of August 22, 1996(3)
  
  10.22     FTP Software, Inc. 1994 Executive Compensation Plan(1)

  10.23     FTP Software, Inc. 1995 Executive Compensation Plan(1)

  10.24     FTP Software, Inc. 1995 V-P Sales Plan(1)

  10.25     Indenture  of Lease  between the Company and Andover  Mills Realty
            Limited Partnership dated as of October 1, 1993(1)

  10.26     Amendment  No. 1 to  Indenture  of Lease  between  the Company and
            Andover Mills Realty Limited  Partnership dated as of February 10,
            1994(1)

  10.27     Amendment  No. 2 to  Indenture  of Lease  between  the Company and
            Andover  Mills  Realty  Limited  Partnership  dated  as of June 7,
            1995(1)

  10.28     Amended  and  Restated  Agreement  and Plan of Merger by and among
            the Company,  Firefox Acquisition Corp. and Firefox Communications
            Inc. dated as of May 21, 1996(2)

  11        Weighted Shares Used in Computation of Earnings Per Share*

  27        Financial Data Schedule*

  99        Cautionary Statements Relevant to Forward-Looking Statements(5)

- ---------------------
*Filed with this Report.

(1)  Included as an exhibit to, and incorporated in this Report by reference to,
     the Company's Registration Statement on Form S-4 (No. 333-06917) filed with
     the Securities and Exchange Commission (the "Commission") on June 26, 1996.

(2)  Included as Appendix A to, and incorporated in this Report by reference to,
     the Company's Joint Proxy Statement/Prospectus filed with the Commission on
     July 1, 1996.

(3)  Included as an exhibit to, and incorporated in this Report by reference to,
     the Company's Quarterly Report on Form 10-Q for the quarter ended September
     30, 1996 filed with the Commission on November 14, 1996.


                                       ii

   32

(4)  Included as an exhibit to, and incorporated in this Report by reference to,
     the Company's Annual Report on Form 10-K for the year ended December 31,
     1996 filed with the Commission on March 31, 1997.

(5)  Included as, and incorporated by reference to, Appendix A to this Report.


                                       iii