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

                                    Form 10-Q
(Mark One)*
[X] Quarterly report pursuant to section 13 or 15(d) of the Securities  Exchange
Act of 1934 for the  quarterly  period  ended  June 30,  1998 or [ ]  Transition
report  pursuant to section 13 or 15(d) of the  Securities  Exchange Act of 1934
for the transition period from _____ to _____

Commission file number     1-5964

                           IKON OFFICE SOLUTIONS, INC.
             (Exact name of registrant as specified in its charter)

             OHIO                                          23-0334400
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                          Identification No.)


                 P.O. Box 834, Valley Forge, Pennsylvania 19482
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (610) 296-8000
              (Registrant's telephone number, including area code)

                                      NONE
      (Former name, former address and former fiscal year, if changed since
                                  last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

Yes    X    No _____

*  Applicable  only to issuers  involved in  bankruptcy  proceedings  during the
preceding five years:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

Yes         No

* Applicable only to corporate issuers:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of July 31, 1998.

Common Stock, no par value                            135,556,149 shares

                                      INDEX

                           IKON OFFICE SOLUTIONS, INC.


PART I.  FINANCIAL INFORMATION


     Item 1.             Financial Statements (Unaudited)

                         Consolidated Balance Sheets--June 30, 1998
                         and September 30, 1997

                         Consolidated   Statements  of  Income--Three  and  nine
                         months ended June 30, 1998 and June 30, 1997

                         Consolidated  Statements  of  Cash  Flows--Nine  months
                         ended June 30, 1998 and June 30, 1997

                         Notes to Consolidated Financial Statements--
                         June 30, 1998


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



PART II.  OTHER INFORMATION


     Item 5.             Other Information

     Item 6.             Exhibits and Reports on Form 8-K



SIGNATURES


                          PART I. FINANCIAL INFORMATION



Item 1: Financial Statements (unaudited)

                           IKON OFFICE SOLUTIONS, INC.
                           CONSOLIDATED BALANCE SHEETS
                                ( in thousands )


                                             June 30      September 30
ASSETS                                         1998           1997

Current Assets
    Cash                                      $4,633        $21,341
    Accounts receivable, net                 760,872        765,660
    Finance receivables, net                 800,919        670,784
    Inventories                              475,827        442,207
    Prepaid expenses                         108,133        101,294
    Deferred taxes                           122,028        124,520
                                          ----------     ----------
    Total current assets                   2,272,412      2,125,806
                                          ----------     ----------


Investments and Long-Term Receivables         16,482         17,508

Long-Term Finance Receivables, net         1,535,008      1,331,372

Equipment on Operating Leases, net           112,870        101,900

Property and Equipment, at cost              498,725        462,360
    Less accumulated depreciation            237,809        222,815
                                          ----------     ----------
                                             260,916        239,545
                                          ----------     ----------

Other Assets
    Goodwill                               1,354,736      1,348,133
    Miscellaneous                            155,817        159,622
                                          ----------     ----------
                                           1,510,553      1,507,755
                                          ----------     ----------


                                          $5,708,241     $5,323,886
                                          ==========     ==========

See notes to consolidated financial statements.

                           IKON OFFICE SOLUTIONS, INC.
                           CONSOLIDATED BALANCE SHEETS
                                ( in thousands )


                                                                  June 30         September 30
LIABILITIES AND SHAREHOLDERS' EQUITY                                1998               1997
                                                                                   
Current Liabilities
    Current portion of long-term debt                              $125,073          $60,794
    Current portion of long-term debt, finance subsidiaries         645,911          251,711
    Notes payable                                                    90,677          266,979
    Trade accounts payable                                          224,838          206,547
    Accrued salaries, wages and commissions                         100,711          110,628
    Deferred revenues                                               205,050          208,612
    Other accrued expenses                                          250,795          268,511
                                                                -----------      -----------
    Total current liabilities                                     1,643,055        1,373,782
                                                                -----------      -----------

Long-Term Debt                                                      664,567          490,235

Long-Term Debt, Finance Subsidiaries                              1,433,635        1,494,043

Deferred Taxes                                                      340,321          330,996

Other Long-Term Liabilities                                         138,616          153,182


Shareholders' Equity
    Series BB conversion preferred stock, no par value:
       3,877 depositary shares issued and outstanding               290,170          290,170
    Common stock, no par value:
       Authorized 300,000 shares
       Issued 135,705 shares                                        677,681          677,681
    Retained earnings                                               526,932          574,646
    Foreign currency translation adjustment                          (1,198)            (728)
    Cost of common shares in treasury: 6/98 - 179 shares;
       9/97 - 2,401 shares                                           (5,538)         (60,121)
                                                                -----------      -----------
                                                                  1,488,047        1,481,648
                                                                -----------      -----------

                                                                 $5,708,241       $5,323,886
                                                                ===========      ===========


See notes to consolidated financial statements.

                           IKON OFFICE SOLUTIONS, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                    (in thousands, except earnings per share)


                                                         Three Months Ended                Nine Months Ended
                                                              June 30                          June 30
                                                        1998             1997            1998             1997
                                                                                                   
Revenues
Net sales                                              $721,044         $714,461       $2,236,092       $2,066,085
Service and rentals                                     594,806          542,395        1,740,694        1,508,304
Finance income                                           78,878           59,450          223,788          160,211
                                                    -----------      -----------      -----------      -----------
                                                      1,394,728        1,316,306        4,200,574        3,734,600
                                                    -----------      -----------      -----------      -----------

Costs and Expenses
Cost of goods sold                                      520,442          455,358        1,490,189        1,319,100
Service and rental costs                                307,632          273,219          892,274          740,422
Finance interest expense                                 33,171           26,350           96,876           69,731
Selling and administrative                              587,772          473,699        1,586,547        1,319,008
Loss from asset impairment                               20,000                            20,000
Transformation costs                                     16,539           22,961           54,250           98,494
                                                    -----------      -----------      -----------      -----------
                                                      1,485,556        1,251,587        4,140,136        3,546,755
                                                    -----------      -----------      -----------      -----------

Operating income (loss)                                 (90,828)          64,719           60,438          187,845
Interest expense                                         17,684           12,089           50,956           31,895
                                                    -----------      -----------      -----------      -----------
Income (loss) from continuing operations before
    taxes and extraordinary loss                       (108,512)          52,630            9,482          155,950
Taxes on income                                         (19,867)          22,502           30,852           66,548
                                                    -----------      -----------      -----------      -----------
Income (loss) from continuing operations before
     extraordinary loss                                 (88,645)          30,128          (21,370)          89,402

Discontinued operations                                                                                     20,151
                                                    -----------      -----------      -----------      -----------
Income (loss) before extraordinary loss                 (88,645)          30,128          (21,370)         109,553
Extraordinary loss from early extinguishment
     of debt, net of tax benefit                                                                           (12,156)
                                                    -----------      -----------      -----------      -----------

Net Income (Loss)                                       (88,645)          30,128          (21,370)          97,397
Less:  Preferred Dividends                                4,885            4,885           14,655           14,655
                                                    -----------      -----------      -----------      -----------
Available to Common Shareholders                       $(93,530)         $25,243         $(36,025)         $82,742
                                                    ===========      ===========      ===========      ===========

Basic and Diluted Earnings Per Share
Continuing Operations                                    $(0.69)           $0.19           $(0.27)           $0.56
Discontinued Operations                                                                                      $0.15
Extraordinary loss                                                                                          $(0.09)
                                                    -----------      -----------      -----------      -----------
                                                         $(0.69)           $0.19           $(0.27)           $0.62
                                                    ===========      ===========      ===========      ===========

Cash Dividends Per Share of Common Stock                   $.04             $.04             $.12             $.22
                                                    ===========      ===========      ===========      ===========



See notes to consolidated financial statements.

                           IKON OFFICE SOLUTIONS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)


                                                                                  Nine Months Ended
                                                                                       June 30
                                                                                 1998             1997
                                                                                              
Operating Activities
    Income (loss) from continuing operations before extraordinary loss        $(21,370)         $89,402
    Additions (deductions) to reconcile income (loss) from continuing
       operations before extraordinary loss to net cash
       provided by operating activities of continuing operations
          Depreciation                                                         101,219           77,335
          Amortization                                                          50,152           34,737
          Provisions for losses on accounts receivable                          46,421           18,385
          Provision for deferred taxes                                          14,000           58,000
          Writeoff of fixed assets related to transformation                     3,459           24,183
          Loss from asset impairment                                            20,000
          Changes in  operating  assets and  liabilities,  net
             of effects from acquisitions and divestitures:
                 Increase in accounts receivable                               (27,364)        (175,078)
                 Increase in inventories                                       (26,802)        (105,960)
                 Increase in prepaid expenses                                  (10,445)         (34,241)
                 Increase in accounts payable, deferred
                    revenues and accrued expenses                               19,473            7,162
          Miscellaneous                                                         (9,322)          10,453
                                                                           -----------      -----------
Net cash provided by operating activities of continuing operations             159,421            4,378
Net cash provided by operating activities of
    discontinued operations                                                                      24,174
                                                                           -----------      -----------
Net cash provided by operating activities                                      159,421           28,552

Investing activities
    Proceeds from the sale of property and equipment                            24,087           25,878
    Payments made on deferred liabilities                                       (7,295)         (19,501)
    Cost of companies acquired, net of cash acquired                           (41,186)        (128,772)
    Expenditures for property and equipment                                    (91,228)         (76,863)
    Expenditures for equipment on operating leases                             (68,969)         (51,767)
    Purchase of miscellaneous assets                                            (9,042)         (10,585)
    Finance subsidiaries receivables - additions                            (1,156,662)      (1,092,435)
    Finance subsidiaries receivables - collections                             626,042          477,994
                                                                           -----------      -----------
Net cash used in investing activities of continuing operations                (724,253)        (876,051)
Net cash used in investing activities of discontinued operations                                (38,058)
                                                                           -----------      -----------
Net cash used in investing activities                                         (724,253)        (914,109)

Financing activities
    Proceeds (payments) of short-term borrowings, net                         (172,398)          84,210
    Proceeds from issuance of long-term debt                                   259,356           36,662
    Proceeds from option exercises and sale of treasury shares                  17,566           39,348
    Proceeds from sale of finance subsidiaries lease receivables               162,095           77,251
    Proceeds from discontinued operations                                                       553,700
    Long-term debt repayments                                                  (17,704)        (322,971)
    Finance subsidiaries debt - additions                                      601,892          697,215
    Finance subsidiaries debt - repayments                                    (267,890)        (159,000)
    Dividends paid                                                             (30,830)         (43,978)
    Purchase of treasury shares                                                 (3,963)        (112,154)
                                                                           -----------      -----------
Net cash provided by financing activities of continuing operations             548,124          850,283
Net cash provided by financing activities of discontinued operations                             13,882
                                                                           -----------      -----------
Net cash provided by financing activities                                      548,124          864,165
                                                                           -----------      -----------

Net decrease in cash                                                           (16,708)         (21,392)
Cash at beginning of year                                                       21,341           46,056
                                                                           -----------      -----------
Cash at end of period                                                           $4,633          $24,664
                                                                           ===========      ===========



See notes to consolidated financial statements.

                           IKON OFFICE SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1998

Note 1:  Basis of Presentation

         The accompanying  unaudited condensed consolidated financial statements
have been prepared in accordance with generally accepted  accounting  principles
for interim  financial  information  and the  instructions to Form 10-Q and Rule
10-01  of  Regulation  S-X.  In  the  opinion  of  management,  all  adjustments
(consisting of normal  recurring  accruals and the unusual charges  described in
note 8) considered  necessary for a fair  presentation  have been included.  For
further  information,   refer  to  the  consolidated  financial  statements  and
footnotes  thereto  included in the Company's annual report on Form 10-K for the
year ended September 30, 1997. Certain prior year amounts have been reclassified
to conform with the current year presentation.


Note 2:  Debt

            On January 16, 1998,  the Company's  credit  agreement  with several
banks was amended to increase  the amount  available  from $400  million to $600
million and to extend the  termination to January 16, 2003.  There were no other
significant changes to the terms of the agreement.  

             On  October  27,  1997,  the  Company   completed  a  $250  million
underwritten  public debt  offering  consisting  of $125 million 6.75% notes due
November 1, 2004 and $125  million  7.3% notes due  November 1, 2027.  The 6.75%
notes  were sold at a  discount  to yield  6.794%  and carry a  make-whole  call
provision with a five basis-points  premium.  The 7.3% notes were also sold at a
discount  to yield  7.344%  and  carry a  make-whole  call  provision  with a 15
basis-points premium. The proceeds of the offering were used to repay short-term
borrowings.


Note 3: Discontinued Operations

         Discontinued  operations  of the Company  represent  the  operations of
Unisource Worldwide, Inc. ("Unisource"), which was spun off as a separate public
company on December 31, 1996. The results of discontinued  operations,  included
in the Company's  results of operations for the nine months ended June 30, 1997,
are as follows (in thousands):

                                Three Months Ended
                                 December 31, 1996

          Revenues                $1,728,533

          Income before taxes        $34,743
          Tax expense                 14,592
                                  ----------
          Net income                 $20,151
                                  ==========


         In December 1996,  Unisource repaid $553.5 million of intercompany debt
outstanding  with the Company and the Unisource  stock was  distributed  to IKON
shareholders.  Equity  of the  Company  was  reduced  by $952.3  million,  which
represented the equity of Unisource at December 31, 1996.

                           IKON OFFICE SOLUTIONS, INC.
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT.)
                                  JUNE 30, 1998

Note 4:  Extraordinary Loss on Early Extinguishment of Debt

         On December 2, 1996,  Unisource  borrowed under its new credit facility
to repay  $553.5  million of  intercompany  debt with the  Company.  The Company
prepaid debt in the amount of $514 million from these funds.  Early repayment of
this debt resulted in certain prepayment  penalties.  Total prepayment penalties
of $18.7  million and related tax benefits of $6.5  million are  reflected as an
extraordinary  loss on early  extinguishment  of debt on the Statement of Income
for the nine months ended June 30, 1997.


Note 5:  Transformation Costs

         In September 1995, the Company announced its transformation  program to
change its organization into a more cohesive and efficient network by building a
uniform  information  technology  system and  implementing  best  practices  for
critically  important  management  functions  throughout the IKON companies.  In
March 1997, the Company  announced that it was accelerating  the  transformation
program.  As a result, the Company began to separately disclose these costs as a
component of operating  expenses on the Statement of Income. The Company expects
to substantially  complete the transformation program by the end of fiscal 1998.
The  transformation  involves a variety of activities which the Company believes
will ultimately lower administrative costs and improve gross margins through the
creation of  marketplace-focused  field  operations  with  greater  attention to
customer sales and service.  These activities include consolidating  purchasing,
inventory control, logistics and other activities into thirteen customer service
centers in the U.S., establishing a single financial processing center, building
a common  information  technology  system,  adopting  a common  name and  common
benefit programs.  Transformation  costs in the first nine months of fiscal 1998
of $54.3 million  relate  principally  to severance  and other  employee-related
costs, including temporary labor ($36.7 million),  facility consolidation costs,
including lease buyouts and write-offs of leasehold improvements ($12.2 million)
and technology  conversion costs ($5.4 million).  Transformation  costs of $98.5
million for the first nine months of fiscal 1997 consist  primarily of severance
and other employee-related costs, including temporary labor and costs related to
consultants   assisting  in  the   transformation   ($40.1  million),   facility
consolidation  costs,  including  lease  buyouts  and  write-offs  of  leasehold
improvements ($13.1 million),  technology conversion costs,  including write-off
of the SAP computer  platform pilot ($34.7  million) and costs incurred to adopt
the IKON name worldwide ($10.6 million).


Note 6:  Earnings (Loss) Per Share

         The  following  table sets forth the  computation  of basic and diluted
earnings (loss) per share from continuing operations (in thousands):


For the fiscal quarter ended                                     6/30/98                      6/30/97
Numerator:
                                                                                               
     Income (loss) from continuing operations                 $    (88,645)                $      30,128
     Preferred stock dividends                                        4,885                        4,885
                                                              -------------                 ------------
     Numerator for continuing operations
        basic earnings (loss) per share - income
        (loss) available to common shareholders                    (93,530)                       25,243

     Effect of dilutive securities:
        Convertible loan notes                                                                        83
                                                              -------------                 ------------
     Numerator for continuing operations
        diluted earnings (loss) per share - income
        (loss) available to common shareholders
        after assumed conversions                             $    (93,530)                 $     25,326
                                                              =============                 ============


                           IKON OFFICE SOLUTIONS, INC.
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT.)
                                  JUNE 30, 1998

Note 6:  Earnings (Loss) Per Share (continued)

Denominator:
     Weighted average shares                                        135,465                      132,781
     Contingently issuable shares                                       116
                                                              -------------                 ------------
     Denominator for basic earnings (loss) 
        per share - weighted average shares                         135,581                      132,781

     Effect of dilutive securities:
        Additional contingently issuable shares
        Employee stock options                                                                       771
        Convertible loan notes                                                                       287
                                                              -------------                 ------------
     Dilutive potential common shares                                                              1,058
     Denominator for diluted earnings (loss) per
            share - adjusted weighted average
            shares and assumed conversions                          135,581                      133,839
                                                              =============                 ============

Basic earnings (loss) per share from
     continuing operations                                          ($0.69)                        $0.19
                                                              =============                 ============

Diluted earnings (loss) per share from
     continuing operations                                          ($0.69)                        $0.19
                                                              =============                 ============

For the nine months ended                                          6/30/98                       6/30/97
Numerator:
     Income (loss) from continuing operations                 $    (21,370)                $      89,402
     Preferred stock dividends                                       14,655                       14,655
                                                              -------------                 ------------
     Numerator for continuing operations
        basic earnings (loss) per share - income
        (loss) available to common shareholders                    (36,025)                       74,747

     Effect of dilutive securities:
        Convertible loan notes                                                                       249
                                                              -------------                 ------------
     Numerator for continuing operations
        diluted earnings (loss) per share - income
        (loss) available to common shareholders
        after assumed conversions                             $    (36,025)                 $     74,996
                                                              =============                 ============

Denominator:
     Weighted average shares                                        134,681                      133,410
     Contingently issuable shares                                       118
                                                              -------------                 ------------
     Denominator for basic earnings (loss) per
        share - weighted average shares                             134,799                      133,410

     Effect of dilutive securities:
        Additional contingently issuable shares
        Employee stock options                                                                     1,259
        Convertible loan notes                                                                       268
                                                              -------------                 ------------
     Dilutive potential common shares                                                              1,527
     Denominator for diluted earnings (loss) per
            share - adjusted weighted average
            shares and assumed conversions                          134,799                      134,937
                                                              =============                 ============

                           IKON OFFICE SOLUTIONS, INC.
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT.)
                                  JUNE 30, 1998

Note 6:  Earnings (Loss) Per Share (continued)

Basic earnings (loss) per share from
     continuing operations                                          ($0.27)                        $0.56
                                                                     ======                        =====

Diluted earnings (loss) per share from
     continuing operations                                          ($0.27)                        $0.56
                                                                     ======                        =====



         Basic and  diluted  loss per share  amounts are the same in fiscal 1998
because the effect, if any, of securities  considered in the diluted computation
would be antidilutive.

         The Company's Series BB conversion preferred stock is excluded from the
diluted  calculation for 1997 because the effect of adding  9,682,144 shares and
deleting  the  preferred  dividends  to  reflect  assumed  conversion  would  be
antidilutive.


Note 7:  Income Taxes

         Tax expense for the first nine months of fiscal 1998 was $31.0  million
on income before taxes of $9.5 million.  The unusual  effective tax rate of 325%
is the result of the  impact of non-tax  deductible  items  (primarily  goodwill
amortization and loss from asset  impairment) in relation to lower income before
taxes.

Note 8:  Unusual Charges and Restatement of Second Quarter Results

         The Company  completed  an  in-depth  review of its  operations  during
August 1998 and determined that it was necessary and appropriate to take charges
to earnings  totaling $110 million on a pre-tax  basis.  Of those  charges,  $94
million was applied against earnings for the quarter ended June 30, 1998 and $16
million against the quarter ended March 31, 1998,  which has been restated.  The
charges  related  to  increased  accounts  receivable  reserves  ($20  million),
increased  lease  default  reserves  ($28  million),  an asset  impairment  in a
technology  service  company  involved in  high-end  software  development  ($20
million),  adjustments  related to a  breakdown  in  internal  controls  at four
operating  units ($19 million third  quarter,  $16 million  second  quarter) and
adjustments at other operating units ($7 million).

         The Company has restated  earnings for the quarter ended March 31, 1998
to reflect the $16 million charge ($9 million net of income taxes). Restated net
income for the quarter  ended March 31, 1998 is $30.3  million  ($.19 per share)
compared to previously reported net income of $39.3 million ($.25 per share).


Item 2:  Management's  Discussion  and  Analysis  of Results of  Operations  and
Financial Condition and Liquidity

         IKON sells, rents and leases  photocopiers,  digital printers and other
automated  office  equipment for use in both  traditional and integrated  office
environments.  IKON also provides  outsourcing  and imaging  services and offers
consulting,   design,  computer  networking  and  technology  training  for  the
networked office environment.

                              Results of Operations

         The  discussion  of the results of  operations  reviews the  continuing
operations of the Company as reported in the Consolidated Statements of Income.

                    Three and Nine Months Ended June 30, 1998
           Compared with the Three and Nine Months Ended June 30, 1997

         Results of operations for the third quarter and  year-to-date of fiscal
1998  compared  to the third  quarter  and  year-to-date  of fiscal 1997 were as
follows:


                                             Three Months Ended                     Nine Months Ended
                                                   June 30               %               June  30               %
                                               1998        1997        Change         1998       1997         Change
(in millions)
                                                                                               
REVENUES                                     $1,395      $1,316         6.0%        $4,201     $3,735          12.5%
                                             ======      ======                     ======     ======

INCOME (LOSS) BEFORE TAXES:
Operating income (loss), excluding
   transformation costs                      ($74.3)      $87.7                     $114.7     $286.3         (59.9%)
Transformation costs                          (16.5)      (23.0)                     (54.3)     (98.5)
                                              -----       -----                      -----      ----- 
      Operating income (loss)                 (90.8)       64.7                       60.4      187.8
Interest expense                              (17.7)      (12.1)                     (50.9)     (31.9)
                                              -----       -----                      -----      ----- 
                                            ($108.5)      $52.6                       $9.5      $155.9        (93.9%)
                                             ======      ======                     ======     ======


THIRD QUARTER:
         The Company's  third quarter  revenues  increased $79 million,  or 6.0%
over the third  quarter of fiscal  1997.  Net sales,  which  includes  equipment
revenue,  increased $7 million or .9%.  Equipment revenues have been impacted by
increasing competition, which is driving sales prices down, although the Company
continues to maintain its market share.  As a result of the recent  acceleration
of the shift from black and white analog product to digital product,  prices are
falling for black and white analog sales.  Service and rental revenue  increased
$52 million or 9.7%. This increase  resulted from increases in equipment service
revenue,   outsourcing  and  systems  integration  consulting.   Finance  income
increased $19 million, or 32.7% due to the growth in the lease portfolio.

         Revenues  from the  Company's  operations  outside  the U.S.  were $181
million for the third  quarter of fiscal 1998  compared to $169  million for the
same  period  of the  prior  fiscal  year.  The  Company's  European  operations
accounted for $4 million of the increase,  while Canadian revenues  increased $6
million and other foreign  operations  revenue increased $2 million in the third
quarter of fiscal 1998 compared to the third quarter of fiscal 1997.

         The Company's  operating income decreased by $155.5 million compared to
the prior year's  quarter.  Excluding  transformation  costs,  operating  income
decreased $162.0 million to a $74.3 million loss for the third quarter of fiscal
1998  compared  to $87.7  million  of  income  in the prior  year.  The  Company
completed an in-depth review of its operations during August 1998 and determined
that it was necessary and appropriate to take charges to earnings  totaling $110
million on a pre-tax  basis.  $94 million of those charges were applied  against
third quarter 1998 earnings and $16 million  against  second  quarter  earnings,
which have been restated.  These adjustments relate to the following four areas:



1) Increases to accounting  estimates for lease default  reserves of $28 million
and accounts receivable  reserves of $20 million.  The increase in lease default
reserves is a result of recent  trends in customer  defaults,  especially in the
print-for-pay  customer  segment of the  business.  The increase in the accounts
receivable  reserve  relates  primarily  to  certain  business  units  which are
experiencing  billing and collection  issues relating to systems  conversion and
consolidation  of  operating  locations,  2) A $20  million  loss  from an asset
impairment  in a  technology  service  company  involved  in  high-end  software
development,  3)  $19  million  of  third  quarter  adjustments  related  to the
breakdown in the execution of internal  controls at four operating  units (these
breakdowns also caused the $16 million charge in the second quarter),  and 4) $7
million of adjustments  at other  operating  units.  Excluding the third quarter
charges,  pre-transformation  operating  income  would have been $19.8  million,
which is substantially below the prior year's  pre-transformation  third quarter
operating  income of $87.7  million.  This decrease  relates  primarily to gross
margin  declines  in  equipment  sales  due  to  increasing  competition  in the
high-end,  black and white and new digital products.  Gross margins in the third
quarter of fiscal 1998 were 38.2%, 40.3% exclusive of unusual charges,  compared
to 42.7% in the prior  year.  Gross  margins  are lower  this  quarter  than the
previous  quarter due to competitive  pricing in equipment sales and because the
lower margin  outsourcing and technology  services business have become a larger
part of the revenue  mix.  The Company  expects  this trend to continue as gross
margins  continue to be impacted by these  factors.  Selling and  administrative
expense as a percent of revenue  was 42.1% in the third  quarter of fiscal  1998
compared  to 36.0% in the third  quarter of fiscal  1997.  Adjusted  for unusual
charges,  selling and  administrative  expense to revenue would have been 38.9%,
which is still an increase  over the third  quarter of fiscal 1997.  The Company
intends to reduce the selling and administrative expense to revenue relationship
by focusing on increased sales  productivity  and  implementation  of an expense
reduction program.

         Costs associated with the Company's transformation program decreased $7
million in the third  quarter of fiscal 1998  compared  to the third  quarter of
fiscal  1997.  Severance  and other  employee  costs  decreased  $4 million  and
facility consolidation costs decreased $3 million in the third quarter of fiscal
1998 compared to the third quarter of fiscal 1997.

         Operating income from foreign operations was $7.2 million for the third
quarter of fiscal 1998, excluding the effects of the unusual charges,  down $5.6
million  from  $12.8  million  for the third  quarter of fiscal  1997.  European
operations  decreased  by $.3  million  in the  third  quarter,  while  Canadian
operating income decreased $6.7 million. Other foreign operations increased $1.4
million in the third  quarter of fiscal  1998.  There was no material  effect of
foreign currency  exchange rate fluctuations on the results of operations in the
second quarter of fiscal 1998 compared to the second quarter of fiscal 1997.


NINE MONTHS:
         The  Company's  revenues  for the  nine  months  ended  June  30,  1998
increased $466 million, or 12.5% over the first nine months of fiscal 1997. This
increase  consists of increased  net sales of $170 million,  or 8.2%,  increased
service  and rental  revenue of $232  million,  or 15.4% and  increased  finance
income of $64 million, or 39.7%.

         Revenues  from the  Company's  operations  outside  the U.S.  were $548
million for the first nine months of fiscal  1998  compared to $483  million for
the same period of the prior  fiscal year.  The  Company's  European  operations
accounted for $35 million of the increase, while Canadian revenues increased $24
million and other foreign  operations  revenue increased $6 million in the first
nine months of fiscal 1998 compared to the first nine months of fiscal 1997.

         For the nine months ended June 30, 1998, the Company's operating income
decreased by $127.4 million compared to the prior year. Excluding transformation
costs, operating income decreased $171.6 million to $114.7 million for the first
nine months of fiscal  1998  compared  to $286.3  million in the prior year.  As
noted  above,  the Company took charges to earnings of $110 million on a pre-tax
basis in fiscal 1998.  Excluding  these  charges,  pre-transformation  operating
income would have been $226.4  million,  which is a decrease from the prior year
of 20.9%.  The year to date  operating  income  has been  impacted  by the third
quarter issues discussed above.

         Costs associated with the Company's  transformation  program  decreased
approximately  $44 million in the first nine  months of fiscal 1998  compared to
the first  nine  months of fiscal  1997.  The first nine  months of fiscal  1997
transformation costs included the write-off of cost related to the abandoned SAP
computer  pilot program of $23 million and costs incurred to adopt the IKON name
worldwide of $10 million. Other technology conversion costs, severance and other
employee costs and facility  consolidation  costs decreased a net $11 million in
the first nine  months of fiscal  1998  compared to the same period in the prior
year.

         Operating income from foreign operations was $30.6 million for the nine
months ended June 30, 1998,  excluding the effects of the unusual charges,  down
$4.4  million  from the prior  year's  nine month  period.  European  operations
increased  by $4.9 million in the first nine months,  while  Canadian  operating
income  decreased  $12.7 million and other  foreign  operations  increased  $3.4
million in the first nine months of fiscal 1998. There was no material effect of
foreign currency  exchange rate fluctuations on the results of operations in the
first nine  months of fiscal  1998  compared  to the first nine months of fiscal
1997.

Acquisitions
         In  the  third  quarter  of  fiscal  1998,  the  Company   completed  4
acquisitions,  bringing  total  year-to-date  acquisitions  to  31.  Of  the  31
companies   acquired  this  fiscal  year,  nine  were  outsourcing  and  imaging
companies, ten were systems integration companies and 12 were traditional copier
companies.  Acquisition  activity has been put on hold for six to nine months in
North America as management concentrates on improving operations.

Other
         Interest expense  increased $5.6 million in the third quarter of fiscal
1998 and $19.1 million year-to-date. The increased expense is due to higher debt
levels from investment in working capital, acquisitions and the share repurchase
program which began in the third quarter of fiscal 1997.

         Income  before taxes  decreased by $161.1  million in the third quarter
and $146.4 million  year-to-date over the prior year, as a result of the unusual
charges,  decreasing  gross margins and  increasing  selling and  administrative
expenses and interest expense,  offset by lower  transformation  expenses in the
third  quarter and nine months  ended June 30,  1998.  Tax expense for the first
nine  months of fiscal  1998 was $31.0  million on income  before  taxes of $9.5
million.  The unusual  effective tax rate of 325% is the result of the impact of
non-tax  deductible items (primarily  goodwill  amortization and loss from asset
impairment) in relation to lower income before taxes.

         The Company used the proceeds of a December 2, 1996  intercompany  debt
repayment  of $553.5  million from its  discontinued  operation,  Unisource,  to
prepay $514 million of corporate  debt.  The Company  recorded an  extraordinary
charge of $12.2 million after tax ($18.7 million pretax) in the first quarter of
fiscal  1997   primarily  for  prepayment   penalties   relating  to  its  early
extinguishment of certain corporate debt.

         Earnings per common share,  assuming dilution,  decreased from $.19 per
share for the third  quarter of fiscal  1997 to a loss per share of $.69 for the
third  quarter of fiscal  1998.  Excluding  transformation  costs,  earnings per
common share,  assuming  dilution,  decreased  from $.30 per share for the third
quarter  of  fiscal  1997 to a loss per share of $.61 in the  third  quarter  of
fiscal  1998.  Year-to-date,  earnings  per share  from  continuing  operations,
assuming  dilution,  decreased  from $.56 per share for the first nine months of
fiscal  1997 to a loss per  share of $.27 for the  first  nine  months of fiscal
1998.  Excluding  transformation  costs,  year-to-date  earnings  per share from
continuing operations, assuming dilution, decreased from $1.03 per share for the
first nine  months of fiscal  1997 to a loss per share of $.01 in the first nine
months of fiscal 1998.  Including  income from  discontinued  operations and the
extraordinary  loss on the  extinguishment  of debt,  year-to-date  earnings per
share,  assuming dilution, of the Company were $.62 for the first nine months of
fiscal 1997.


                        Financial Condition and Liquidity

         Net cash provided by operating  activities for the first nine months of
fiscal 1998 was $159  million.  During the same  period,  the Company  used $724
million in cash for investing activities,  which included net finance subsidiary
activity of $531 million, acquisition activity at a cash cost of $41 million and
capital  expenditures  for  property  and  equipment  of $91 million and capital
expenditures for equipment on operating leases of $69 million.  Cash provided by
financing  activities  includes $69 million net  increase in corporate  debt and
$334 million  increase in finance  subsidiaries  debt. Debt,  excluding  finance
subsidiaries, was $880 million at June 30, 1998, an increase of $62 million from
the debt  balance at  September  30, 1997 of $818  million.  The debt to capital
ratio,  excluding finance  subsidiaries,  was 37.2% at June 30, 1998 compared to
35.6% at September 30, 1997. The Company has established goals to reduce working
capital and related debt levels.

         On January 16, 1998,  the Company  amended its December 16, 1996 credit
agreement to increase the borrowing limit from $400 million to $600 million.  As
of June 30, 1998,  short-term  borrowings supported by the agreement totaled $78
million.  In October  1997,  the Company  completed  a $250  million two tranche
underwritten public offering consisting of $125 million 6.75% notes due November
1, 2004 and $125 million  7.3% notes due November 1, 2027.  The 6.75% notes were
sold at a discount to yield 6.794% and carry a make-whole  call provision with a
five basis-points  premium. The 7.3% notes were also sold at a discount to yield
7.344% and carry a make-whole call provision with a 15 basis-points premium. The
proceeds of the offering were used to repay short-term  borrowings.  The Company
also has $700 million  available  for either stock or debt  offerings  under its
shelf registration statement.

         Finance  subsidiaries  debt grew by $333.8  million from  September 30,
1997, a result of increased leasing activity.  During the nine months ended June
30, 1998, the U.S. finance  subsidiary issued an additional $132.5 million under
its medium term notes program, net of repayments. At June 30, 1998, $1.7 billion
of medium term notes were  outstanding  with a weighted  interest  rate of 6.5%,
while $1.3 billion remains available under this program.  Under its $275 million
asset securitization programs, the U.S. finance subsidiary sold $78.8 million in
direct financing  leases during the first nine months of fiscal 1998,  replacing
those leases  liquidated and leaving the amount of contracts sold unchanged.  On
April 30, 1998, the Company  entered into a CN$175 million asset  securitization
agreement  for  direct  financing  lease  receivables  of its  Canadian  finance
subsidiary.  CN$98.2 million  (approximately  $83.3 million) of direct financing
leases were sold under this agreement through June 30, 1998.

         The Company filed shelf  registrations  for 10 million shares of common
stock in April 1997 and 5 million  shares of common stock in March 1996.  Shares
issued  under these  registration  statements  are being used for  acquisitions.
Approximately   5.6  million   shares   have  been  issued   under  these  shelf
registrations  through June 30, 1998,  leaving 9.4 million shares  available for
issuance.

         On April 17, 1997, the Company  announced  that it may repurchase  from
time to time as much as five  percent of the  outstanding  IKON common  stock in
open market  transactions.  Through  fiscal 1997,  the Company  repurchased  4.4
million  common shares for $109.7  million.  An additional  150,000  shares were
repurchased  under this program during the third quarter of fiscal 1998 for $3.3
million.

         On August 14, 1998,  Standard and Poor's lowered its credit ratings one
level on the  Company  and IOS  Capital,  Inc.  to "BBB+"  from "A-" and Moody's
Investor  Service  lowered  its credit  ratings one level on the Company and IOS
Capital, Inc. from "A3" to "Baa1".


         The Company  believes that its operating cash flow together with unused
bank credit  facilities and other financing  arrangements  will be sufficient to
finance  current  operating   requirements   including   capital   expenditures,
acquisitions,  dividends,  stock  repurchases  and  costs  associated  with  the
Company's  transformation  program.  For the  remainder of the fiscal year,  the
Company expects to incur $20 million to $30 million of expense to  substantially
complete its transformation initiatives.


                           Forward-Looking Information

         This document contains, and other materials filed or to be filed by the
Company with the Commission which are incorporated by reference  herein, as well
as information  included in oral statements or other written  statements made or
to be made by the Company, contain or will contain or include, disclosures which
are  forward-looking  statements  within  the  meaning  of  Section  27A  of the
Securities  Act of 1933,  as amended,  and Section 21E of the 1934 Exchange Act.
Such  forward-looking   statements  address,   among  other  things,   strategic
initiatives  (including  plans for enhancing the Company's  business through new
acquisitions,  information technology systems,  sales strategies,  market growth
plans,  margin  enhancement  initiatives,  capital  expenditures  and  financing
sources).  Such  forward-looking  information is based upon management's current
plans or expectations and is subject to a number of uncertainties and risks that
could significantly affect current plans,  anticipated actions and the Company's
future financial  condition and results.  These uncertainties and risks include,
but are not limited to, those  relating to risks and  uncertainties  relating to
conducting  operations  in  a  competitive  environment;  delays,  difficulties,
technological  changes,  management transitions and employment issues associated
with  consolidation  of business  operations;  managing a program to acquire and
integrate  new  companies,  including  companies  with  technical  services  and
products that are  relatively new to the Company,  and also including  companies
outside the U.S.,  which  present  additional  risks  relating to  international
operations;  debt service requirements (including sensitivity to fluctuations in
interest rates);  and general  economic  conditions.  As a consequence,  current
plans, anticipated actions and future financial condition and results may differ
from those expressed in any  forward-looking  statements made by or on behalf of
the Company.



                           PART II. OTHER INFORMATION

Item 5.     Other Information

TIMELY SUBMISSION OF STOCKHOLDER PROPOSALS

                 The  Securities  and  Exchange  Commission  ("SEC")  requires a
registrant to give  stockholders  notice of deadlines  for timely  submission of
certain types of stockholder  proposals that  stockholders wish to present for a
vote at a registrant's annual meeting.  These deadlines are set based on certain
SEC rules as they relate to the registrant's  annual meeting and proxy statement
mailing  dates and relevant  provisions  of its charter and  by-laws.  Set forth
below are the deadlines applicable to Company stockholders.  The Company's Board
has not yet acted to set a 1999 annual  meeting date;  the  following  dates are
based on an  assumed  meeting  date of  February  4, 1999 and an  assumed  proxy
statement  mailing  date of  December  24,  1998 for the  Company's  1999 Annual
Meeting.

                 Stockholder  proposals  submitted  outside  the process of Rule
14a-8 under the Securities Exchange Act of 1934, as amended, must be received by
November 10, 1998, or they will be considered untimely.

                 In the event a  stockholder  does not timely notify the Company
concerning  stockholder  proposals,  the Company will have the right to exercise
its  discretionary  authority  (through the right conferred upon its proxies) to
vote against such stockholder proposal.

Item 6.      Exhibits and Reports on Form 8-K

      (a)  The  following  Exhibits  are  furnished  pursuant  to  Item  601  of
Regulation S-K:

             Exhibit No. (27) Financial Data Schedule

             Exhibit No. (99) Press Release Dated August 14, 1998

      (b)    Reports on Form 8-K

             On April 27, 1998, the registrant filed a Current Report on Form
             8-K to file, under Item 5 of the form, its press release dated
             April 22, 1998 which reported earnings for the fiscal quarter ended
             March 31, 1998, provided earnings estimates for the remainder of
             IKON's 1998 fiscal year and provided additional information
             regarding its business, acquisitions and transformation process.

             On June 29, 1998, the registrant filed a Current Report on Form 8-K
             to file, under Item 5 of the form, its press release dated June 29,
             1998, indicating that IKON anticipates earnings will be
             significantly lower than the First Call consensus estimate of $.34
             per share for the quarter ending June 30, 1998 and that IKON
             expects to release third quarter earnings on July 22, 1998.

             On July 10, 1998, the registrant filed a Current Report on Form 8-K
             to file, under Item 5 of the form, its press release dated July 9,
             1998 announcing the appointment of James J. Forese as IKON's
             President, Chief Executive Officer and a member of the Board of
             Directors. IKON also announced that Richard A. Jalkut, who has been
             a director of IKON since 1996, has been appointed non-executive
             Chairman. John E. Stuart, who had served as IKON's Chairman,
             President and Chief Executive Officer, has resigned his positions
             with IKON.

             On August 5, 1998, the registrant filed a Current Report on Form
             8-K to file, under Item 5 of the form, its press release dated
             August 4, 1998, stating that IKON is in the process of conducting
             the full review of operations previously announced and that IKON's
             third quarter results will be announced on August 14, 1998.


                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned,  thereunto duly authorized. This report has also been signed by the
undersigned in his capacity as the chief accounting officer of the Registrant.


                                           IKON OFFICE SOLUTIONS, INC.


Date        August 14, 1998                /s/ Michael J. Dillon
          --------------------------       ---------------------
                                           Michael J. Dillon
                                           Vice President and Controller
                                           (Chief Accounting Officer)


                                INDEX TO EXHIBITS



Exhibit Number


         (27)       Financial Data Schedule

         (99)       Press Release dated August 14, 1998