<PAGE>   1
                                                                    EXHIBIT 13.1

8 CMC Industries, Inc. and Subsidiaries

SELECTED CONSOLIDATED FINANCIAL DATA

    The following table summarizes certain selected consolidated financial data
which should be read in conjunction with the Company's consolidated financial
statements and related notes and with Management's Discussion and Analysis of
Financial Condition and Results of Operations included elsewhere herein. The
selected consolidated financial data as of July 31, 1998 and 1997, and for each
of the years in the three-year period ended July 31, 1998, have been derived
from, and are qualified by reference to, audited financial statements included
elsewhere herein.

<TABLE>
<CAPTION>
                                                                  Years Ended July 31,
                                            ------------------------------------------------------------------
                                              1998          1997          1996          1995            1994
                                            --------      --------      --------      ---------       --------
<S>                                         <C>           <C>           <C>           <C>             <C>     
Historical Income Statement Data:
Net sales ............................      $301,955      $214,485      $164,711      $ 144,303       $163,779
Cost of sales ........................       283,828       201,081       153,956        136,691        150,793
                                            --------      --------      --------      ---------       --------
Gross profit .........................        18,127        13,404        10,755          7,612         12,986
Selling, general
     and administrative expenses .....        12,697         9,454         8,251          7,062          6,168
Restructuring charge .................            --            --           792             --             --
Research and development expenses ....            --            --            --             --             --
                                            --------      --------      --------      ---------       --------

Operating income .....................         5,430         3,950         1,712            550          6,818
Interest expense, net ................         1,384         1,350         1,512          1,561          1,386
Interest income from sales-type leases            --            --            --             --             --
                                            --------      --------      --------      ---------       --------
Income (loss) before income taxes ....         4,046         2,600           200         (1,011)         5,432
Income tax provision (benefit) .......         1,515           994            95         (1,051)         2,056
                                            --------      --------      --------      ---------       --------
Net income ...........................      $  2,531      $  1,606      $    105      $      40       $  3,376
                                            ========      ========      ========      =========       ========

Net income per share (1)
     Basic ...........................      $   0.35      $   0.24      $   0.02      $    0.01       $   0.63
                                            ========      ========      ========      =========       ========
     Diluted .........................      $   0.34      $   0.22      $   0.02      $    0.01       $   0.60
                                            ========      ========      ========      =========       ========

Weighted average shares (1)
     Basic ...........................         7,205         6,757         6,235          6,087          5,348
     Diluted .........................         7,553         7,167         6,449          6,253          5,664

Historical Balance Sheet Data:
Working capital ......................      $ 15,591      $ 20,635      $ 20,914      $  21,739       $ 19,862
Total assets .........................        94,605        96,543        67,434         65,963         66,426
Long-term debt
   and capital lease obligations .....         2,268         4,390         6,261          6,341          5,545
</TABLE>

-------------------

(1)      Net income per share is calculated as described in Note 2 of Notes to
         Consolidated Financial Statements. The Company has never paid or
         declared any cash dividends.


<PAGE>   2
                                                                    
                                        CMC Industries, Inc. and Subsidiaries 9

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                                                       AND RESULTS OF OPERATIONS

GENERAL

     CMC Industries, Inc. ("CMC" or the "Company") was incorporated in 1990 to
acquire certain businesses operated from the Company's Corinth, Mississippi
manufacturing facility since 1960. In August 1993, the Company transferred
certain assets and related liabilities associated with its telephone business to
Cortelco Systems Holding Corp. ("Cortelco"), an affiliate through common
ownership, in exchange for 1,000,000 shares of redeemable preferred stock of
Cortelco. This restructuring allowed CMC to focus on contract manufacturing
services while Cortelco pursued the development and distribution of telephones
and telecommunications products.

     The Company offers contract manufacturing services to its customers on both
a turnkey and consignment basis, with over 90% of the Company's net sales in
fiscal 1998 derived from turnkey projects. On turnkey contracts, the Company
both procures the components and other supplies and provides full manufacturing
services. On consignment contracts, the customer provides the components and
other supplies to the Company, and the Company charges only for labor and
overhead; thus, sales volumes per assembly are generally lower and the gross
margins are generally higher on consignment contracts since the Company does not
procure materials for the assembly.

     Set forth below are analyses of the Company's results of operations for the
fiscal years ended July 31, 1998, 1997 and 1996. Results of operations for the
years ended July 31, 1998 and 1997 are discussed together in the section
immediately below, followed by a discussion of results for the years ended July
31, 1997 and 1996.


RESULTS OF OPERATIONS FOR THE YEAR ENDED JULY 31, 1998 VERSUS 1997

     Total net sales for fiscal 1998 were $302.0 million, up 41% from $214.5
million for fiscal 1997. Approximately $174.0 million, or 58% of the Company's
sales in fiscal 1998 were to customers from the communications
(telecommunications and data networking) industry as compared to $143.1 million,
or 67%, in fiscal 1997.

     As previously announced, the Company's manufacturing relationship with
Micron Electronics, Inc. ("Micron"), the Company's largest customer from the
computer industry in both fiscal 1998 and fiscal 1997, was discontinued at the
end of the second quarter of fiscal 1998. Sales to Micron were $71.4 million and
$45.4 million in fiscal 1998 and 1997, respectively. When compared to the prior
fiscal year, sales to customers other than Micron increased by 36% (to $230.6
million from $169.1 million). This increase was accomplished with sales to new
customers and increased sales to certain existing customers. The Company
initiated business in fiscal 1998 with Midway Games, Inc. (formerly known as
Williams Electronics) and Premisys Communications, Inc. and began shipments late
in the third quarter of fiscal 1998 under a new turnkey contract with Diamond
Multimedia Systems, Inc. ("Diamond"), an existing customer previously served
only on a consignment basis. The Company is currently recognizing revenues from
Diamond at an annualized rate of approximately $50 million, which is less than
originally expected. The Company also began shipments in the first quarter of
fiscal 1999 under a recently awarded full turnkey contract with Next Level
Communications. This paragraph contains forward-looking statements and readers
are urged to consider the "Factors that May Affect the Company" in this regard.


<PAGE>   3
10 CMC Industries, Inc. and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS (Continued)

     Gross profit for fiscal 1998 was $18.1 million or 6.0% of net sales, as
compared to $13.4 million or 6.2% of net sales for fiscal 1997. The decrease in
gross profit as a percentage of sales in fiscal 1998 when compared to the prior
fiscal year was principally due to a change in product mix, with the costs of
materials as a percentage of total costs of goods sold increasing in the current
fiscal year when compared to the prior fiscal year. Since the markup on the
costs of materials is typically less than the markup on the costs of conversion
(including labor and overhead), gross profit as a percentage of sales usually
declines as the materials portion of total costs increases. Gross profit was
also adversely affected in fiscal 1997 by the effect of a $989,000 write-off of
certain inventory balances.

     Selling, general and administrative expenses were $12.7 million or 4.2% of
net sales in fiscal 1998, as compared to $9.5 million or 4.4% of net sales for
fiscal 1997. Included in the fiscal 1998 expenses were $1.3 million of costs for
defense and settlement of certain claims of age discrimination resulting from a
September 1995 reduction in force. Without admitting any liability, the Company
has agreed to enter into a Conciliation Agreement with the EEOC to settle claims
related to this matter and limit future litigation costs. Although other
selling, general and administrative expenses decreased as a percentage of net
sales, such expenses increased in absolute dollars in fiscal 1998 primarily due
to additions to the Company's sales force and management team, expenses incurred
to expand and upgrade information systems and an increase in selling expenses
directly associated with the higher sales levels.

     Net interest expense for both fiscal 1997 and fiscal 1998 was approximately
$1.4 million. Most of the Company's debt bears interest at variable rates which
were lower, on average, in fiscal 1998 than in fiscal 1997; however, the impact
of the reduced rates was substantially offset by higher average debt balances in
fiscal 1998 compared to fiscal 1997. See "Liquidity and Capital Resources."

     The Company's effective tax rate was approximately 37.4% for fiscal year
1998 and 38.2% for fiscal year 1997. The effective income tax rates approximate
the blended U.S. and state statutory rates.

RESULTS OF OPERATIONS FOR THE YEAR ENDED JULY 31, 1997 VERSUS 1996

     Total net sales for fiscal 1997 were $214.5 million, up 30% from $164.7
million for fiscal 1996. Sales to Micron, a new box build customer serving the
computer market, accounted for $45.4 million, or 21% of the Company's revenues
in fiscal 1997. The Company initiated business with Micron in the second quarter
of fiscal 1997. Approximately $143.1 million, or 67% of the Company's sales in
fiscal 1997 were to customers from the communications (telecommunications and
data networking) industry as compared to $107.8 million, or 66%, in fiscal 1996.
Revenue growth in the communications segment was accomplished in fiscal 1997
with sales to new customers and increased sales to certain existing customers.

     Gross profit for fiscal 1997 was $13.4 million or 6.2% of net sales, as
compared to $10.8 million or 6.5% of net sales for fiscal 1996. The decrease in
gross profit as a percentage of sales on a year-to-year basis was partially due
to a pre-tax charge of $989,000 taken by the Company in the fourth quarter of
fiscal 1997 to write off remaining inventory balances relating to certain
customers. The Company's gross margins were also adversely impacted throughout
the second half of fiscal 1997 by the decline of certain high margin consignment
business and costs associated with the commencement of new turnkey business.

                                                          
<PAGE>   4

                                        CMC Industries, Inc. and Subsidiaries 11

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                                           AND RESULTS OF OPERATIONS (Continued)

     Selling, general and administrative expenses were $9.5 million or 4.4% of
net sales in fiscal 1997, as compared to $9.0 million (including $792,000 in
non-recurring restructuring charges) or 5.5% of net sales for fiscal 1996.
Although selling, general and administrative expenses decreased as a percentage
of net sales, such expenses increased in absolute dollars in fiscal 1997
primarily due to additions to the Company's sales force, increases in expenses
incurred to expand and upgrade information systems and an increase in selling
expenses directly associated with the higher sales levels.

     Net interest expense for fiscal 1997 was $1.4 million as compared to $1.5
million for fiscal 1996. The decrease in fiscal 1997 compared to fiscal 1996 was
primarily due to lower average debt balances.

     The Company's effective tax rate for fiscal 1997 was approximately 38.2% as
compared to 47.5% for fiscal 1996. The fluctuation from year to year resulted
from the relationship between the amortization of goodwill and pre-tax income.
Goodwill amortization is treated as an expense for financial purposes but is not
deductible for tax purposes.

QUARTERLY RESULTS

     The following table contains selected unaudited consolidated financial
results for each of the four fiscal quarters for fiscal 1997 and 1998.


<TABLE>
<CAPTION>
                                         Year Ended July 31, 1997                        Year Ended July 31, 1998
                            ---------------------------------------------    ------------------------------------------
(In Thousands)                               Quarter Ended                                   Quarter Ended
                            ---------------------------------------------    ------------------------------------------
                               October 31 January 31   April 30   July 31    October 31 January 31  April 30    July 31
<S>                            <C>        <C>         <C>        <C>         <C>        <C>         <C>        <C>    
Net sales                       $41,941    $56,332    $54,369    $ 61,843     $90,626    $88,431    $58,565    $ 64,333
Gross profit                      3,500      3,936      3,679       2,289       5,558      5,505      3,969       3,095
Selling, general and
     administrative expenses      1,995      2,200      2,410       2,849       3,099      3,182      2,731       3,685
Operating income (loss)           1,505      1,736      1,269        (560)      2,459      2,323      1,238        (590)
Interest expense, net               319        288        384         359         395        357        311         321
Net income (loss)                   736        900        550        (580)      1,290      1,229        580        (568)
</TABLE>

<TABLE>
<CAPTION>
                                                             AS A PERCENTAGE OF SALES
---------------------------------------------------------------------------------------------------------------
<S>                               <C>       <C>       <C>       <C>        <C>       <C>       <C>       <C>
Net sales                         100.0%    100.0%    100.0%    100.0%     100.0%    100.0%    100.0%    100.0%
Gross profit                        8.3       7.0       6.8       3.7        6.1       6.2       6.8       4.8
Selling, general and
     administrative expenses        4.8       3.9       4.4       4.6        3.4       3.6       4.7       5.7
Operating income (loss)             3.6       3.1       2.3      (0.9)       2.7       2.6       2.1      (0.9)
Interest expense, net               0.8       0.5       0.7       0.6        0.4       0.4       0.5       0.5
Net income (loss)                   1.8       1.6       1.0      (0.9)       1.4       1.4       1.0      (0.9)
</TABLE>



<PAGE>   5
12 CMC Industries, Inc. and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS (Continued)

     The Company's quarterly operating results have fluctuated due to a number
of factors, including the mix of manufacturing projects, capacity utilization,
price competition, the timing of orders from major customers, the timing of
expenditures in anticipation of increased sales, customer product delivery
requirements, costs associated with the commencement of new turnkey or
consignment manufacturing projects, increased cost and shortages of turnkey
manufacturing components or qualified labor, and economic conditions generally
and within the telecommunications, data networking and computer industries. The
Company's gross margin was adversely impacted in the fourth quarter of fiscal
1997 by a pre-tax charge of $989,000 taken by the Company to write off remaining
inventory balances relating to certain customers. See "Results of Operations for
the Year Ended July 31, 1997 versus 1996."

     The Company's operating income was adversely impacted in the fourth quarter
of 1998 by a pre-tax charge of $975,000 to settle certain claims of age
discrimination resulting from a September 1995 reduction in force. This charge
is in addition to approximately $300,000 of legal costs incurred during the year
to defend the Company's position. Without admitting any liability, the Company
has agreed to enter into a Conciliation Agreement with the EEOC to settle claims
related to this matter and limit future litigation costs. See "Results of
Operations for the Year Ended July 31, 1998 versus 1997."

     During the first and second quarters of fiscal 1998, the Company
experienced an increase in sales to Micron and certain other products for which
demand would typically increase during the holiday buying season. The
manufacturing relationship with Micron has been discontinued and there can be no
assurance, with respect to other products and services provided by the Company,
that any seasonal trend resulting in revenues and operating profit being the
highest in the first two quarters of the fiscal year will continue in future
fiscal years, or that if it does continue, it will not be offset by a decrease
in sales and operating profits of other products.

FORWARD-LOOKING STATEMENTS

     This annual report contains certain forward-looking statements. Actual
results could differ materially from those projected in the forward-looking
statements as a result of certain of the risk factors set forth below and
elsewhere in this document. In addition to the other information contained and
incorporated by reference in this document, the following factors should be
considered carefully in evaluating the Company and its business.

FACTORS THAT MAY AFFECT THE COMPANY

     Potential Fluctuations in Operating Results. The Company's operating
results are affected by a number of factors, including the timing and mix of
manufacturing projects, capacity utilization, price competition, the degree of
automation that can be used in the assembly process, the efficiencies that can
be achieved by the Company in managing inventories and fixed assets, the timing
of orders from customers, fluctuations in demand for customer products, the
timing of expenditures in anticipation of increased sales, customer product
delivery requirements, increased costs and shortages of components or labor and
economic conditions generally. All of these factors can cause substantial
fluctuations in the Company's operating results. The Company's expenditures
(including, but not limited to, equipment, inventory and labor) are based, in
part, on its expectations as to future revenues and, to a large extent, are
fixed in the short term. Accordingly, the Company has in the past and may in the
future be unable to adjust spending in a timely manner to compensate


<PAGE>   6
                                        CMC Industries, Inc. and Subsidiaries 13

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                                           AND RESULTS OF OPERATIONS (Continued)

for any unexpected shortfall in revenues, and any significant shortfall of
demand in relation to the Company's expectations or any material delay or
cancellation of customer orders could have an almost immediate material adverse
effect on the Company's operating results. As a result, it is possible that in
some future period, the Company's operating results could fail to meet the
expectations of public market analysts or investors. In such events, or in the
event that adverse conditions prevail or are perceived to prevail generally or
with respect to the Company's business, the trading price of Company's Common
Stock could drop significantly.

     The Company's gross profit as a percentage of sales in future periods may
be materially adversely affected by various factors associated with the
Company's production of new product lines, acquisition of new manufacturing
equipment and continued dependence on turnkey contracts (and the inventory risks
inherent therein). Expansion of capacity will result in a higher fixed cost
structure which will require increased revenue and/or significant improvements
in operating efficiencies in order to maintain historical gross margins.
Additionally, the commencement of production of new products typically involves
significant startup costs, lower yields and other inefficiencies. New products
do not generate gross margins as high as products which have been in volume
production for several months. The Company also expects that competition may
continue to intensify, which could also result in lower gross margins.

     Customer Concentration; Dependence on Industry Trends. A small number of
customers are currently responsible for a significant portion of the Company's
net sales. In the fiscal years ended July 31, 1998, 1997 and 1996, the Company's
four largest customers in such periods accounted for approximately 56%, 61% and
63%, respectively, of consolidated net sales. Sales to Micron Electronics, Inc.
accounted for approximately 24% and 21% of the Company's revenues for the fiscal
years ended July 31, 1998 and July 31, 1997, respectively. As previously
disclosed, the relationship with Micron has been discontinued and the Company's
business and results of operations may be materially adversely affected by such
loss in future quarters. Any other material delay, cancellation or reduction of
orders from these or other customers could have a material adverse effect on the
Company's results of operations.

     The percentage of the Company's sales to its major customers may fluctuate
from period to period. Significant reductions in sales to any of these customers
could have a material adverse effect on the Company's results of operations. In
addition, customer contracts can be canceled and volume levels can be materially
changed or delayed. The timely replacement of canceled, delayed or reduced
contracts with new business cannot be assured. These risks are exacerbated
because the Company's sales are to customers in segments of the electronics
industry subject to rapid technological change and product obsolescence. The
factors affecting these industries in general, or any of the Company's major
customers in particular, could have a material adverse effect on the Company's
results of operations.

     Competition. The electronics manufacturing services industry is comprised
of a large number of companies, several of which have achieved substantial
market share. The Company also faces competition from current and prospective
customers, which evaluate the Company's capabilities against the merits of
manufacturing products internally. The Company competes with different companies
depending on the type of service or geographic area. Certain of the Company's
competitors have broader geographic breadth. They also may have greater
manufacturing, financial, research and development and marketing resources than
the Company. The Company believes that the primary basis of competition in its
targeted markets is manufacturing technology, quality, responsiveness, and the
provision of value-added services and price.

<PAGE>   7
14 CMC Industries, Inc. and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS (Continued)

To be competitive, the Company must provide technologically advanced
manufacturing services, high product quality levels, flexible delivery schedules
and reliable delivery of finished products on a timely and price competitive
basis. The Company currently may be at a competitive disadvantage as to price
when compared to manufacturers with lower cost structures, particularly with
respect to manufacturers with established facilities where labor costs are
lower.

     Shortages of Electronics Components. Most of the Company's net sales are
derived from turnkey manufacturing services in which the Company procures
components from third-party suppliers and bears the risk of component shortages.
The electronics industry has been characterized by shortages from time to time
in semiconductor and other components, which shortages have led to allocations
by third-party suppliers. The Company's inability to procure desired supplies of
certain components has in the past led, and may in the future lead, to some
delays in shipments by the Company to its customers. These delays to date have
not had a material adverse effect on the Company's results of operations. If
these component shortages persist or intensify, however, the Company may not be
able to secure quantities required to fulfill customer orders, which could
result in delays in shipments, or cancellation or delays in customer orders,
each of which could have a material adverse effect on the Company's results of
operations.

     Management of Growth. There can be no assurance that the Company will
successfully manage the integration of new business and the growth, if any, of
the Company's operations. In addition, the Company may experience certain
inefficiencies as it manages geographically dispersed operations. The Company
has made a significant investment to expand manufacturing operations into
Mexico. There can be no assurance that volumes of orders will be sufficient to
fully recover this investment. Should the Company increase its expenditures in
anticipation of a future level of sales that does not materialize, its results
of operations could be materially adversely affected. On occasion, customers may
require rapid increases in production which can place an excessive burden on the
Company's resources. There can be no assurance that the Company will be capable
of meeting the demands placed upon the Company's resources by these or any other
customers.

     Environmental Compliance. The Company is subject to a variety of
environmental regulations relating to the use, storage, discharge and disposal
of hazardous chemicals used during its manufacturing process. Any failure by the
Company to comply with present and future regulations could subject it to future
liabilities or the suspension of production. In addition, such regulations could
restrict the Company's ability to expand its facilities or could require the
Company to acquire costly equipment or to incur other significant expenses to
comply with environmental regulations. In this regard, see "Legal Proceedings."

     Risk of Defects. The electronics products manufactured for customers by the
Company are highly complex and may at times contain undetected design and/or
manufacturing errors or failures. Such defects have been discovered in the past,
and there can be no assurance that, despite the Company's quality control and
quality assurance efforts, such defects will not occur in the future. If such
defects occur in quantities or too frequently, the Company's business and
operating results may be materially and adversely affected.

     Dependence on Key Personnel and Skilled Employees. The Company's continued
success depends to a large extent upon the efforts and abilities of key
managerial and technical employees. The loss of services of certain key
personnel could have a material adverse effect on the Company. The Company's
business also depends upon its ability to continue to attract and retain senior
managers and sales representatives and other skilled employees. Failure to do so
could have a material adverse effect on the Company's operations.

<PAGE>   8

                                        CMC Industries, Inc. and Subsidiaries 15

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                                           AND RESULTS OF OPERATIONS (Continued)

     Possible Volatility of Market Price of Common Stock. The trading price of
the Company's Common Stock is subject to significant fluctuations in response to
variations in quarterly operating results, general conditions in the electronics
manufacturing services industry as well as the industries of the Company's
customers, and other factors. In addition, the stock market is subject to price
and volume fluctuations which affect the market price for many high technology
companies in particular, and which may or may not be unrelated to operating
performance. There can be no assurance as to the trading price of the Company's
Common Stock at any time in the future.

LIQUIDITY AND CAPITAL RESOURCES

     The Company's bank credit facility is comprised of a revolving credit line
of $25.0 million, a $6.0 million term loan amortizing over fifty-six months
beginning in October 1996 and a $3.8 million equipment line. The loan agreement
contains financial covenants related to the Company's net worth and debt service
coverage and restricts capital expenditures. At July 31, 1998, total borrowings
under this facility were $18.1 million under the revolving credit line and $3.6
million under the term loan.

     The Company leases certain manufacturing facilities and equipment using
both capital and operating lease arrangements. At July 31, 1998, future minimum
lease payments under the noncancelable portion of lease agreements were $21.7
million, of which $7.8 million is scheduled for payment in fiscal 1999.

     In January 1998, the Company completed a private placement of an aggregate
of 500,000 shares of its Common Stock, raising approximately $3.6 million. The
purpose of the offering was principally to provide the Company additional
financial flexibility to take advantage of business opportunities as they arise.

     The Company's cash and cash equivalents increased from $4.3 million to $5.3
million during the year ended July 31, 1998. Cash from operations was provided
by net income before depreciation and amortization of $4.8 million, a decrease
in inventories of $9.6 million, a decrease in accounts receivable of $3.3
million and an increase in accrued expenses, deferred taxes and other current
liabilities of $2.0 million which was offset by a decrease in accounts payable
of $14.6 million, an increase in other assets of $1.6 million and capitalized
start-up costs of $1.2 million.

     The Company used cash of $9.5 million in investing activities during fiscal
1998 including $6.4 million in payments associated with the purchase of a
4.4-acre tract of land in Hermosillo, Mexico and the construction and start-up
of the Company's new facility at that site. The Company also expended $3.1
million for other equipment acquisitions and facility leasehold improvements.

     Cash flow from financing activities during fiscal 1998 totaled $8.2
million, net of $1.7 million used to pay long-term debt and capital lease
obligations. During the year, cash of $5.3 million was provided by increased
borrowings under the Company's revolving credit line and $3.6 million from the
private equity placement described above. During fiscal 1998, approximately
78,000 shares of the Company's Common Stock were issued pursuant to the
Company's Employee Stock Purchase Plan, resulting in net proceeds to the Company
of $608,000. Also during the fiscal year, options to purchase approximately
85,000 shares of the Company's Common Stock were exercised, resulting in net
proceeds to the Company of $342,000.



<PAGE>   9
16 CMC Industries, Inc. and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS (Continued)

     In July 1998, the Company converted certain older accounts receivable from
Cortelco totaling $2.0 million into a note receivable. Under the terms of the
note, Cortelco agrees to pay the balance over a three-year term with monthly
payments of $50,000 plus interest and a final installment of $200,000 due at the
end of the three-year period. Interest accrues on the note at a rate of 9.0% per
annum. The Company continues to provide credit for manufacturing services sold
to Cortelco in the form of trade receivables.

     The Company's needs for financing in the next twelve months may include
increases in working capital to support sales growth, if any, and expansion of
capacity (plant and equipment). The Company plans to complete the construction
of its new 110,000 square foot manufacturing plant in Hermosillo, Mexico in the
first quarter of fiscal 1999. The Company estimates that the total additional
cost to complete this project will be approximately $800,000 (although there can
be no assurance as to what the actual cost will in fact be) and expects to
finance the remaining costs of this project and to meet its other short-term
liquidity requirements generally through net cash provided by operations, vendor
credit terms, operating lease arrangements and short-term borrowings under its
lines-of-credit. The Company from time to time evaluates possible business
acquisitions, facility additions and expansion of surface mount and BGA
technology capabilities. The Company may seek additional financing as needed to
pursue growth opportunities, including any expansion of capacity; however, there
can be no assurance that such financing will be available on terms acceptable to
the Company, if at all.

IMPACT OF THE YEAR 2000 ISSUE

     The Year 2000 issue is the result of computer programs being written using
two digits rather than four to define the applicable year. Any of the Company's
manufacturing equipment, computer programs or computer hardware that have
date-sensitive software or embedded chips may recognize a date using "00" as the
year 1900 rather than the year 2000. This could result in a system failure or
miscalculations causing disruptions of operations, including, among other
things, a temporary inability to operate equipment, process transactions, send
invoices, or engage in similar normal business activities.

     Based on recent assessments, the Company determined that it will be
required to modify or replace only insignificant portions of hardware and
software so that those systems will properly utilize dates beyond December 31,
1999. The Company presently believes that with minor modifications of existing
hardware and software, the Year 2000 Issue can be mitigated.

     The Company's plan to resolve the Year 2000 Issue involves four phases;
assessment, remediation, testing and implementation. To date the Company has
fully completed its assessment of all material systems that could be affected by
the Year 2000 Issue. The completed assessment indicated that most of the
Company's significant information technology systems and software and hardware
used in manufacturing equipment (hereafter also referred to as operating
equipment) would not be materially affected. Further, the Company does not
conduct a significant portion of its vendor purchase transactions through
systems that interface directly with suppliers.

     For its information technology exposures, the Company believes that it has
completed a substantial portion of the remediation phase for all material
systems and is scheduled to complete software reprogramming and replacement by
November 30, 1998. After completing the reprogramming and replacement

<PAGE>   10
                                       CMC Industries, Inc. and Subsidiaries  17

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                                           AND RESULTS OF OPERATIONS (Continued)

of software, the Company's plans call for testing and implementing its
information technology systems. To date, the Company has completed approximately
one-half of its testing and has implemented approximately one-half of its
remediated systems. The Company has currently scheduled the testing phase to be
complete by December 31, 1998, with all remediated systems fully implemented by
January 31, 1999; however, there can be no assurance that such schedules will be
met.

     For its operating equipment exposures, the Company believes that it has
completed in excess of one-half of the remediation phase of the resolution
process. Testing of this equipment is more difficult than its information
technology systems and the Company is in the early stages of this task. The
Company is scheduled to complete its remediation efforts by November 30, 1998,
and testing and implementation of affected equipment by March 31, 1999; however,
there can be no assurance that such schedules will be met.

     With respect to third parties, the Company currently has no material
systems that interface directly with significant vendors. The Company plans to
query its important suppliers regarding Year 2000 readiness but to date is not
aware of any problems that would materially impact results of operations,
liquidity or capital resources. However, the Company has no means of ensuring
that these third parties will be Year 2000 ready and any inability of those
parties to complete their Year 2000 resolution process could materially impact
the Company.

     The Company will primarily utilize internal resources to reprogram, to
replace, test and implement, as needed, the software and operating equipment for
Year 2000 modifications. The total cost of the Year 2000 project is not expected
to materially affect the Company's business or results of operations. However,
there can be no guarantee that unexpected events will not occur and actual
results could be materially adversely affected. Specific factors that might
cause such material adverse effects include, but are not limited to, the
availability and cost of personnel trained in this area, the ability to locate
and correct all relevant computer codes and similar uncertainties.

EFFECT OF RECENT ACCOUNTING PRONOUNCEMENTS

     The Accounting Standards Executive Committee has issued Statement of
Position ("SOP") 98-5, Reporting on the Costs and Start-up Activities, effective
for fiscal years beginning after December 15, 1998 (fiscal 2000 for the
Company). SOP 98-5 requires the costs of start-up activities and organization
costs to be expensed as incurred. In fiscal 1998, the Company capitalized $1.2
million of start-up costs incurred to begin manufacturing operations in
Hermosillo, Mexico. The Company plans to amortize 20%, or $240,000, in fiscal
1999 and expense the balance of $960,000 in fiscal 2000 upon adoption of SOP
98-5.


<PAGE>   11
18 CMC Industries, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                                                    July 31,
                                                                              -----------------------
                                                                               1998             1997
                                                                              ------           ------
<S>                                                                           <C>            <C>
                                     ASSETS
Current assets
Cash and cash equivalents ..............................................      $  5,281       $  4,298
Trade accounts receivable, less allowance for doubtful accounts
     of $82 and $75, respectively ......................................        31,282         32,533
Accounts and notes receivable from affiliates ..........................         5,678          9,186
Inventories ............................................................        20,275         29,900
Other current assets ...................................................         2,000          1,196
                                                                              --------       --------
Total current assets ...................................................        64,516         77,113
Property, plant and equipment, net .....................................        18,790         11,498
Investment in preferred stock of affiliate .............................         5,884          5,884
Note receivable from affiliate .........................................         1,400             --
Goodwill, net of accumulated amortization of $285 and $233,
     respectively ......................................................           718            770
Other assets ...........................................................         3,297          1,278
                                                                              --------       --------
                                                                              $ 94,605       $ 96,543
                                                                              ========       ========


                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Notes payable under lines of credit ....................................      $ 18,111       $ 12,792
Current portion of capital lease obligations ...........................           846            428
Current portion of long-term debt ......................................         1,300          1,300
Trade accounts payable .................................................        21,365         35,936
Accrued compensation and related benefits ..............................         1,941          2,284
Accrued expenses and other current liabilities .........................         4,591          1,854
Deferred tax liabilities ...............................................           769          1,884
                                                                              --------       --------
     Total current liabilities .........................................        48,923         56,478
Capital lease obligations ..............................................            10            832
Long-term debt .........................................................         2,258          3,558
Other noncurrent liabilities ...........................................           105            149
Deferred tax liabilities ...............................................         1,364            682
                                                                              --------       --------
     Total liabilities .................................................        52,660         61,699
                                                                              --------       --------
Commitments and contingencies (Notes 6 and 14)

Stockholders' equity
Common stock, $.01 par value; 15,000,000 shares authorized;
     7,554,816 and 6,892,211 shares issued and outstanding, 
     respectively ......................................................            76             69
Additional paid-in capital .............................................        36,157         31,594
Treasury stock (42,500 shares at cost) .................................          (441)          (441)
Retained earnings ......................................................         6,153          3,622
                                                                              --------       --------
Total stockholders' equity .............................................        41,945         34,844
                                                                              --------       --------
                                                                              $ 94,605       $ 96,543
                                                                              ========       ========
</TABLE>


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


<PAGE>   12
                                        CMC Industries, Inc. and Subsidiaries 19

                                               CONSOLIDATED STATEMENTS OF INCOME
                                           (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                          Year Ended July 31,
                                                  ------------------------------------
                                                    1998          1997          1996
                                                  --------      --------      --------
<S>                                               <C>           <C>           <C>
Net sales
     Non-affiliates ........................      $275,519      $183,173      $126,686
     Affiliates ............................        26,436        31,312        38,025
                                                  --------      --------      --------
Total net sales ............................       301,955       214,485       164,711
                                                  --------      --------      --------
Cost of sales
     Non-affiliates ........................       259,507       172,274       118,973
     Affiliates ............................        24,321        28,807        34,983
                                                  --------      --------      --------
Total cost of sales ........................       283,828       201,081       153,956
                                                  --------      --------      --------
Gross profit ...............................        18,127        13,404        10,755
Selling, general and administrative expenses        12,697         9,454         8,251
Restructuring charge .......................            --            --           792
                                                  --------      --------      --------
Operating income ...........................         5,430         3,950         1,712
Interest expense ...........................         1,384         1,350         1,512
                                                  --------      --------      --------
Income before income taxes .................         4,046         2,600           200
Income tax provision .......................         1,515           994            95


Net income .................................      $  2,531      $  1,606      $    105
                                                  ========      ========      ========
Net income per share
     Basic .................................      $   0.35      $   0.24      $   0.02
                                                  ========      ========      ========
     Diluted ...............................      $   0.34      $   0.22      $   0.02
                                                  ========      ========      ========
Weighted average shares outstanding
     Basic .................................         7,205         6,757         6,235
                                                  ========      ========      ========
     Diluted ...............................         7,553         7,167         6,449
                                                  ========      ========      ========
</TABLE>







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

<PAGE>   13
20 CMC Industries, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(In thousands, except share data)

<TABLE>
<CAPTION>
                                    Common                       Retained      Treasury
                                    Shares          Capital      Earnings       Stock         Other        Total
                                   ---------       ---------     --------     ---------       -----       -------
<S>                                <C>             <C>           <C>          <C>             <C>         <C>

Balance, July 31,1995 ......       6,097,902       $ 27,360       $1,911        $  --         $(933)      $28,338

Net income .................             105            105
Issuance of shares .........         436,037          2,364        2,364
Issuance of warrants .......              44             44
Exercise of stock options ..         128,840            314          314
Minimum pension liability ..             (63)           (63)
                                   ---------        -------       ------        -----         ------      ------- 
Balance, July 31, 1996 .....       6,662,779         30,082        2,016           --          (996)       31,102

Net income .................           1,606          1,606
Exercise of warrants .......         168,963          1,267        1,267
Exercise of stock options ..          60,469            314          314
Minimum pension liability ..             996            996
Purchase of treasury stock .            (441)          (441)
                                   ---------        -------       ------        -----         ------      -------
Balance, July 31, 1997 .....       6,892,211         31,663        3,622         (441)           --        34,844

Net income .................           2,531          2,531
Exercise of stock options ..          84,580            342          342
Employee stock purchase plan          78,025            608          608
Private placement ..........         500,000          3,620        3,620 
                                   ---------       --------       ------        -----         ------      -------
Balance, July 31, 1998 .....       7,554,816       $ 36,233       $6,153        $(441)        $   --      $41,945
                                   =========       ========       ======        =====         ======      =======
</TABLE>

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

<PAGE>   14
                                        CMC Industries, Inc. and Subsidiaries 21

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                  (In thousands)


<TABLE>
<CAPTION>
                                                                                         Year Ended July 31,
                                                                                --------------------------------------
                                                                                 1998            1997           1996
                                                                                --------       --------       --------
<S>                                                                             <C>            <C>            <C>
Cash flows from operating activities:
   Net income ............................................................      $  2,531       $  1,606       $   105
   Adjustments to reconcile net income to net cash
     provided by (used in) operating activities:
       Deferred income taxes .............................................          (433)         1,409          (718)
       Depreciation and amortization .....................................         2,235          1,805         1,746
       (Gain) loss on disposition of assets ..............................            (9)            --            10
       Bad debt expense ..................................................            20             --            --
       Changes in assets and liabilities:
         Receivables .....................................................         3,339        (17,087)         (914)
         Inventories .....................................................         9,625         (8,682)        4,788
         Other assets ....................................................        (2,823)          (842)        1,379
         Trade accounts payable ..........................................       (14,571)        20,399         2,246
         Accrued expenses and other
           current liabilities ...........................................         2,394           (614)          693
         Other liabilities ...............................................           (44)            15          (166)
                                                                                --------       --------       -------

   Net cash provided by (used in) operating activities ...................         2,264         (1,991)        9,169
                                                                                --------       --------       -------


Cash flows from investing activities:
       Capital expenditures ..............................................        (9,504)        (2,388)       (5,669)
       Proceeds from disposition of assets ...............................            38             --           126
                                                                                --------       --------       -------

   Net cash used in investing activities .................................        (9,466)        (2,388)       (5,543)
                                                                                --------       --------       -------


Cash flows from financing activities:
       Net borrowings (repayments)
         under lines of credit ...........................................         5,319          5,966        (3,477)
       Proceeds from longterm debt .......................................            --             --         1,596
       Principal payments on longterm debt ...............................        (1,300)        (1,300)       (1,347)
       Principal payments on capital leases ..............................          (404)          (547)         (232)
       Proceeds from exercise of stock options and
         issuance of stock and warrants ..................................         3,962          1,581         2,722
       Proceeds from employee stock purchase plan ........................           608             --            --
                                                                                --------       --------       -------
   Net cash provided by (used in) financing activities ...................         8,185          5,700          (738)
                                                                                --------       --------       -------
   Net increase in cash and cash equivalents .............................           983          1,321         2,888
                                                                                --------       --------       -------
   Cash and cash equivalents
       Beginning of year .................................................         4,298          2,977            89
                                                                                --------       --------       -------

       End of year .......................................................      $  5,281       $  4,298       $ 2,977
                                                                                ========       ========       =======

Supplemental Information:
   Income taxes paid (refunded) ..........................................      $    628       $   (206)      $   488
   Interest paid .........................................................      $  1,368       $  1,360       $ 1,697
</TABLE>

The accompanying notes are an integral part of these financial statements 

<PAGE>   15
22 CMC Industries, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 1 -- ORGANIZATION AND BASIS OF PRESENTATION

Description of Business

         CMC Industries, Inc. and its subsidiaries (the "Company") provide
contract manufacturing services primarily to original equipment manufacturers
("OEMs") in the computer and telecommunications industries. Over 90% of the
Company's manufacturing contracts are for turnkey services and include
procurement of materials in addition to manufacturing.


NOTE 2 -- SIGNIFICANT ACCOUNTING POLICIES

Principles of consolidation

         The consolidated financial statements include the accounts of the
Company and its wholly-owned subsidiaries. All significant intercompany accounts
and transactions have been eliminated in consolidation.

Use of estimates and assumptions

         The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of certain assets and liabilities,
disclosure of contingencies at the date of the financial statements and the
related reported amounts of revenue and expenses during the reporting period.
Actual results could differ from those estimates.

Cash and cash equivalents

         Cash on hand and in banks, together with other highly liquid
investments with original maturities of three months or less, are classified as
cash equivalents.

Revenue recognition

         In addition to providing contract manufacturing services on a turnkey
basis, the Company performs assembly services on a consignment basis where the
customer typically procures the components used in the process. The Company
recognizes revenue upon shipment for both turnkey and consignment contracts.

Inventories

         Inventories are stated at the lower of cost or market. Cost has been
determined by the last-in, first-out ("LIFO") method for 100% and approximately
77% of inventories as of July 31, 1998 and 1997, respectively.

Property, plant and equipment

         Property, plant and equipment are stated at cost less accumulated
depreciation. The Company provides for depreciation using the straightline
method for financial reporting purposes and accelerated methods for income tax
reporting purposes.


<PAGE>   16
                                    CMC Industries, Inc. and Subsidiaries     23

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                                                     (Continued)


Goodwill

         The excess of purchase price over net tangible assets of businesses
acquired is carried as goodwill. The Company amortizes such amounts on a
straight-line basis over a twenty-year period. The Company recorded amortization
expense of $52,000 for years ended July 31, 1998, 1997 and 1996, respectively,
related to the purchase of a subsidiary in fiscal 1994.

Impairment of long-lived assets

         At each balance sheet date, the Company assesses whether there has been
an impairment in the value of long-lived assets by determining whether projected
undiscounted cash flows generated by the applicable asset exceeds its net book
value as of the assessment date. At July 31, 1998, there were no impairments of
the Company's assets.

Deferred loan costs

         Loan origination fees paid in connection with new borrowings are
amortized using a method which approximates the effective rate method over the
terms of the related borrowing. Amortization is included in interest expense.

Preoperating costs

         Preoperating and start-up costs incurred in connection with the
construction and preparation of the Company's new Mexico manufacturing facility
have been capitalized and will be amortized over a five-year period. Capitalized
preoperating and start-up costs included in other assets total $1,200,000 as of
July 31, 1998.

         In 1998, the American Institute of Certified Public Accountants issued
Statement of Position ("SOP") 98-5, Reporting on the Costs of Start-up
Activities. This SOP is effective for the Company in fiscal 2000 and requires
companies to expense such costs as incurred. Pursuant to this SOP, the Company
will be required to expense the remaining unamortized balance of the
aforementioned cost in the first quarter of fiscal 2000.

Medical care and disability benefit plans

         The Company is self-insured with respect to certain medical care and
disability benefit plans for 70% of employees. The costs for such plans are
charged against earnings in the period incurred. The liability for health care
claims was $447,000 and $397,000 as of July 31, 1998 and 1997, respectively, and
the related expense incurred was $2,847,048, $3,331,000 and $3,078,000 for the
years ended July 31, 1998, 1997 and 1996, respectively. The Company does not
provide benefits under these plans to retired employees.

Translation of foreign currencies

         The functional currency of the Mexico operation is the U.S. dollar.
Foreign currency gains and losses associated with Mexico operations are included
in determining net income. As of July 31, 1998, the operation was in the
start-up mode and had not incurred any such transaction gains or losses.

Income taxes

         The Company accounts for income taxes under Statement of Financial
Accounting Standards ("SFAS") No. 109 ("FAS 109"), Accounting for Income Taxes.
FAS 109 is an asset and liability approach that requires

                                                          


<PAGE>   17

24     CMC Industries, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

the recognition of deferred tax assets and liabilities for the expected future
tax consequences of events that have been recognized in the Company's financial
statements or tax returns. In estimating future tax consequences, the Company
generally considers all expected future events other than enactments of changes
in the tax law or rates.

Net income per share

         Net income per share is calculated in accordance with SFAS No. 128,
Earnings per Share, which requires the presentation of basic and diluted
earnings per share. Basic earnings per share excludes dilution and is computed
by dividing income available to common stockholders by the weighted-average
number of common shares outstanding for the period. Diluted earnings per share
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 (see Note 12).

Financial instruments

         Financial instruments are evaluated pursuant to SFAS No. 107,
Disclosures about Fair Value of Financial Instruments. The following methods and
assumptions were used to estimate the fair value of each class of financial
instrument: cash, receivables and payables - the carrying amounts approximate
fair value because of the short maturity of those instruments; investment in
preferred stock of affiliate - the carrying amount is based upon the present
value of cash flows as of August 1993 (date of the restructure of the Company).
Although the period has shortened, management does not believe that there has
been an appreciable difference in the value of their security since the date
received. Long-term debt - the fair value of the Company's long-term debt is
estimated based on the current borrowing rates available to the Company for bank
loans with similar terms and average maturities. The carrying amounts
approximate fair value thereof because borrowings bear interest at a variable
interest rate.

Presentation

         Certain fiscal 1997 and 1996 balances have been reclassified to conform
to the current year presentation.


NOTE 3 -- MAJOR CUSTOMERS AND CREDIT RISK CONCENTRATIONS

         A substantial portion of the Company's sales are generated from
contract manufacturing agreements with domestic OEMs and from sales to domestic
distributors of telecommunication products. Sales and related accounts
receivable attributable to customers representing 10% or more of total net sales
are as follows (in millions):

<TABLE>
<CAPTION>

                              Net Sales                   Receivable at
                         Year Ended July 31,                 July 31,
                    -----------------------------      --------------------
                      1998       1997      1996         1998          1997
                    -------    -------    -------      -------      -------
<S>                 <C>        <C>        <C>          <C>          <C>      
Micron .........    $  71.4    $  45.4    $    --      $    --      $   6.5  
Global Village..       32.8       29.6       21.3          4.4          8.2  
Reltec .........       36.4       24.2        3.7          5.7          4.3  
</TABLE>
                                 
         The Company's credit risk principally relates to trade accounts
receivable and receivables from Cortelco, a related party. The Company performs
ongoing credit evaluations of its customers and generally does not require
collateral.


<PAGE>   18

                                    CMC Industries, Inc. and Subsidiaries     25

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                                                     (Continued)

NOTE 4 -- INVENTORIES

         Inventories consist of the following (in thousands):

<TABLE>
<CAPTION>

                                                  July 31,
                                            --------------------
                                              1998        1997
                                            -------      -------
<S>                                         <C>          <C>    
Raw materials and purchased components      $17,868      $26,205
Work-in-process ......................        1,637        2,874
Finished goods .......................          770          821
                                            -------      -------
                                            $20,275      $29,900
                                            =======      =======
</TABLE>

         The carrying value of inventories at July 31, 1998 and 1997
approximated replacement cost.


NOTE 5 -- PROPERTY, PLANT AND EQUIPMENT

         The components and useful lives of property, plant and equipment are as
follows (in thousands):

<TABLE>
<CAPTION>

                                                          July 31,
                                     Useful life    ----------------------
                                       (years)        1998           1997
                                     -----------    --------       -------

     <S>                             <C>            <C>            <C>    
     Machinery and equipment ..        3 -10        $ 17,269       $15,992
     Building .................          30            4,622            --
     Furniture and fixtures ...        5 -15           2,933         1,465
     Leasehold improvements ...          5             1,575           484
     Computer software ........          5                --           457
     Construction in progress .                          151            56
     Land .....................                          798            --
                                                    --------       -------
                                                      27,348        18,454
     Less - Accumulated depreciation                 (8,558)        (6,956)
                                                    --------       -------
                                                    $ 18,790       $11,498
                                                    ========       =======
</TABLE>

         During fiscal 1998, the Company acquired fixed assets totaling
$6,395,000 for its operation in Mexico. Depreciation expense was $2,183,000,
$1,753,000 and $1,694,000 for fiscal 1998, 1997 and 1996, respectively.
Property, plant and equipment include assets under capital leases with a cost of
$1,595,000 as of July 31, 1998 and 1997 and accumulated amortization of $560,000
and $400,000 as of July 31, 1998 and 1997, respectively.


NOTE 6 -- BUILDINGS AND EQUIPMENT UNDER LEASE

The Company leases its primary manufacturing facility and certain equipment and
computer software under capital leases. Certain office, warehouse, other
manufacturing facilities and equipment are leased under operating leases. These
lease agreements generally include renewal options at varying terms. Future
minimum lease payments under the noncancelable portion of capital and operating
leases at July 31, 1998 are as follows (in thousands):

<PAGE>   19

                                                          

26     CMC Industries, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

<TABLE>
<CAPTION>

                                                                            Operating  Capital
Fiscal Year                                                                   Leases   Leases
----------------------------------------------                              ---------  -------
<S>                                                                         <C>        <C> 
1999..........................................                              $   6,981   $852
2000..........................................                                  5,562      5
2001..........................................                                  3,675      5
2002..........................................                                  2,652      5
2003..........................................                                  1,958      5
                                                                            ---------   ----
Future minimum lease payments.................                              $  20,828    872
                                                                            =========   
Less - Amount representing interest...........                                            16

Present value of future minimum lease payments                                           856
Less - Current portion........................                                           846
                                                                                        ----
Long - term portion...........................                                          $ 10
                                                                                        ====
</TABLE>

         Rent expense relating to operating leases totaled approximately
$5,428,000, $3,450,000 and $1,555,000 for fiscal 1998, 1997 and 1996
respectively. The capital lease payments due in 1999 include balloon payments
related to two equipment leases. The Company has the option to renew the leases
for an additional year with payments totaling $43,000 per month. The Company
intends to exercise the renewal option.


NOTE 7 -- BORROWINGS

         On September 26, 1996, the Company entered into a Loan and Security
Agreement with a financial institution which provides the Company with a total
credit facility of $35 million including the following:

         - Revolving credit facility totaling $25 million including letters of
credit, bearing interest, at the Company's option, at either the prime lending
rate or an Adjusted Eurodollar Rate (as defined in the Credit Agreement). The
Company had $18.1 million and $12.8 million outstanding at weighted average
interest rates of 8.0% and 8.6% at July 31, 1998 and 1997, respectively.

         - Term loan totaling $6 million, payable in 55 monthly installments of
$108,333 and a final installment of $91,667, commencing October 1, 1996, and
bearing interest, at the Company's option, at either the prime lending rate or
an Adjusted Eurodollar Rate (as defined in the Credit Agreement). At July 31,
1998, the Company had outstanding $3.6 million at an average interest rate of
7.74%. At July 31, 1997, the Company had outstanding $4.9 million at an average
interest rate of 8.43%.

         - Commitment to lend up to $3.8 million for machinery and equipment
purchases in the form of installment loans, bearing interest, at the Company's
options, at either the prime lending rate or an Adjusted Eurodollar Rate (as
defined in the Credit Agreement).

         Outstanding borrowings under this financing arrangement are secured
primarily by the Company's accounts receivable, inventories, machinery and
equipment. This financing arrangement expires in October 1998.

<PAGE>   20

                                                          

                                    CMC Industries, Inc. and Subsidiaries     27
                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                                                     (Continued)

         The Loan and Security Agreement contains certain restrictive covenants
which limit the activities of the Company with respect to, among other things,
mergers and acquisitions, additional borrowings and leases, investments and the
payment of dividends. The Loan and Security Agreement includes the following
financial covenants:

         -        to maintain minimum tangible net worth of an agreed upon
                  amount on a consolidated basis;

         -        to not permit the ratio of total liabilities to stockholders'
                  equity to exceed an agreed upon amount;

         -        to limit capital expenditures to agreed upon levels;

         -        to maintain debt service coverage ratio, as defined, of an
                  agreed upon level.

Maturities of long-term debt

         The aggregate annual maturities of long-term debt are as follows
(amounts in thousands):

<TABLE>
                  <S>                                      <C>
                  1999...............................      $1,300
                  2000...............................       1,300
                  2001...............................         958
</TABLE>


NOTE 8 -- CAPITAL STOCK

Private Placement

         In 1998, the Company issued 500,000 shares of stock to two members of
the board of directors in a private placement. Proceeds from the issuance
totaled $3,620,000. The purchase price equaled the fair market value of the
stock issued.

Recapitalization

         On May 16, 1996, the Company issued 436,037 shares of common stock with
detachable warrants that entitle the holders to purchase 168,963 shares of
common stock at a price of $7.50 per share. The total proceeds for the shares
and warrants issued were $2,464,000 and $44,000, respectively. Due to the
Company meeting specified levels of financial performance, the warrants were
called during fiscal 1997. Total proceeds from the exercise of the warrants were
$1.3 million.

Stock purchase plan

         On November 15, 1996, the Stockholders' approved the Employee Stock
Purchase Plan ("ESPP"). The ESPP allows eligible employees the right to purchase
common stock on a semi-annual basis at the lower of 85% of the market price at
the beginning or end of each offering period. As of July 31, 1998, there were
483,197 shares of common stock reserved for the ESPP. During fiscal 1998,
employees purchased 78,025 shares under the ESPP. As of July 31, 1998, a
liability of $302,408 has been recorded for ESPP withholdings not yet applied
towards the purchase of common stock.

<PAGE>   21
                                                          

28     CMC Industries, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

STOCK OPTION PLAN

         The Company's board of directors has authorized 1,900,104 shares of the
Company's common stock for issuance in connection with a stock option plan. The
stock option plan provides for the granting of options to purchase shares of the
Company's common stock at not less than 85% of fair market value on the date of
grant. The plan is designed to allow for granting incentive stock options,
nonstatutory stock options, stock bonuses and the issuance of restricted stock.

         At July 31, 1998, 409,166 shares had been exercised under the plan and
342,541 shares for which options were granted had terminated. Options
outstanding at July 31, 1998 expire in 1999 through 2008.

         A summary of activity in the plan follows:

<TABLE>
<CAPTION>

                                                  1998                     1997                      1996
                                       -------------------------   ----------------------    ----------------------
                                                       Weighted                  Weighted                  Weighted
                                                       Average                    Average                   Average
                                                       Exercise                  Exercise                  Exercise
                                        Options          Price     Options        Price      Options        Price
                                       ---------       --------    -------       --------    -------       --------
<S>                                    <C>             <C>         <C>           <C>         <C>           <C>     
Outstanding at beginning of year         872,819       $   4.99    642,689       $   4.06    467,502       $   3.24
Granted ........................         716,500       $   8.80    348,500       $   7.13    346,500       $   3.83
Exercised ......................         (84,580)      $   4.04    (60,469)      $   5.18   (128,840)      $   0.51
Canceled .......................         (64,555)      $   8.53    (57,901)      $   7.40    (42,473)      $   3.96
                                       ---------                   -------                   -------               
Outstanding at end of year .....       1,440,184       $   6.78    872,819       $   4.99    642,689       $   4.06
                                       =========                   =======                   =======               
Exercisable at end of year .....         626,471       $   4.94    461,567       $   4.30    322,500       $   4.19
                                       =========                   =======                   =======               
</TABLE>

<PAGE>   22
                                                          

                                    CMC Industries, Inc. and Subsidiaries     29

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                                                     (Continued)

         The following table summarizes information about fixed stock options
outstanding at July 31, 1998:

<TABLE>
<CAPTION>

                                               Options Outstanding                         Options Exercisable
                                 ----------------------------------------------          -----------------------
                                                    Weighted
                                                     Average
                                                    Remaining          Weighted                        Weighted
                                   Number          Contractual          Average            Number       Average
       Range of                  Outstanding          Life             Exercise          Exercisable   Exercise
  Exercise Prices                At 7/31/98        (in years)            Price           At 7/31/98      Price
----------------------          ------------       -----------         --------          -----------   ---------
<S>       <C>   <C>             <C>                <C>                 <C>               <C>           <C>    
$ 0.42    to    $ 3.00              97,333             4.88            $ 2.07               90,997        $ 2.02
  3.72            3.72             250,000             7.21              3.72              229,166          3.72
  4.00            4.50              29,167             6.86              4.02               22,048          4.02
  5.87            5.87             151,151             8.02              5.87               72,151          5.87
  5.88            7.50             232,501             7.10              6.79              102,084          5.60
  7.87            8.00             208,803             8.72              7.95               77,715          7.92
  8.25            8.37              20,000             8.75              8.36                6,082          8.35
  9.00            9.00             302,500             9.80              9.00                    0          0.00
  9.56           10.13             130,000             9.23             10.08               22,500         10.13
 10.50           10.50              18,729             9.29             10.50                3,728         10.50
------          ------           ---------             ----            ------              -------        ------
$ 0.42          $10.50           1,440,184             8.11            $ 6.78              626,471        $ 4.94
======          ======           =========             ====            ======              =======        ======
</TABLE>



         The Company applies Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees and related interpretation in
accounting for its plan. Accordingly, no compensation expense has been
recognized for its stock-based compensation plan. Had compensation cost for the
Company's stock option plan been determined based on the fair value at the grant
date for awards in fiscal 1998, 1997 and 1996 consistent with the method
prescribed by SFAS No. 123, Accounting for Stock-Based Compensation, the
Company's net earnings for fiscal 1998, 1997 and 1996 would have been reduced by
approximately $737,298, $364,000 and $175,000, respectively. Basic and diluted
earnings per share would have been reduced by $0.10, $0.05 and $0.03 for fiscal
1998, 1997 and 1996, respectively. These pro forma results will not be
representative of the impact on future years because only grants made in fiscal
1998, 1997 and 1996 were considered. The weighted average grant-date fair value
of options granted during fiscal 1998, 1997 and 1996 was $8.90, $4.68 and $2.66,
respectively. The fair value of each option grant is estimated on the date of
the grant using the Black-Scholes option pricing model with the following
weighted-average assumptions for fiscal 1998, 1997 and 1996, respectively:
dividend yields of 0% each year; average expected volatility of 72%, 55% and
56%; risk-free interest rates of 5.51%, 6.75% and 6.50%; and an average expected
life of 4.69 years.


<PAGE>   23
                                                          

30     CMC Industries, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

NOTE 9 -- INCOME TAXES

         The provision for income taxes comprised the following (amounts in
thousands):

<TABLE>
<CAPTION>

                                                             Year Ended July 31,
                                            -----------------------------------------------
                                               1998              1997                1996
                                            --------          ---------            --------
<S>                                         <C>               <C>                  <C>     
Current:
         Federal.....................       $  1,492          $    (330)           $    610
         State.......................            456                (85)                203
                                            --------          ---------            --------
                                               1,948               (415)                813
                                            --------          ---------            --------
Deferred:
         Federal.....................           (192)             1,329                (622)
         State.......................           (241)                80                 (96)
                                            --------          ---------            --------
                                                (433)             1,409                (718)
                                            --------          ---------            --------
                                            $  1,515          $     994            $     95
                                            ========          =========            ========
</TABLE>


         Deferred tax liabilities (assets) comprised the following (amounts in
thousands):

<TABLE>
<CAPTION>

                                                                                                  July 31,
                                                                                        -------------------------
                                                                                         1998               1997
                                                                                        -------           -------

<S>                                                                                     <C>               <C>    
Deferred tax liabilities:
         Inventories.............................................................       $ 2,674           $ 2,674
         Plant and equipment.....................................................         1,942             1,655
         Other...................................................................            --               267
                                                                                        -------           -------
                                                                                          4,616             4,596
                                                                                        -------           -------

Deferred tax assets:
         Accrued liabilities.....................................................        (1,181)             (776)
         Minimum tax credit......................................................          (594)             (594)
         Other...................................................................          (708)             (660)
                                                                                        -------           -------
                                                                                         (2,483)           (2,030)
                                                                                        -------           -------

Net deferred tax liability                                                              $ 2,133           $ 2,566
                                                                                        =======           =======

     The net deferred tax liability is classified as follows:
         Current liability.......................................................       $   769           $ 1,884
         Noncurrent liability....................................................         1,364               682
                                                                                        -------           -------
                                                                                        $ 2,133           $ 2,566
                                                                                        =======           =======
</TABLE>


         At July 31, 1998, the Company has certain net operating loss
carryforwards which are available to reduce income taxes. These carryforwards
total approximately $6,080,000 for state income tax purposes, and expire during
the period 2010 through 2012. If certain substantial changes in the Company's
ownership should occur, there would be an annual limitation on the amount of
carryforwards which can be utilized.

<PAGE>   24

                                        CMC Industries, Inc. and Subsidiaries 31

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                                                     (Continued)

         A reconciliation of the statutory federal income tax rate to the
effective income tax rate is as follows:

<TABLE>
<CAPTION>
                                                         ----------------------------
                                                             Year Ended July 31,
                                                         ----------------------------
                                                         1998       1997       1996
                                                         ----       ----       ---- 
     <S>                                                 <C>        <C>        <C>  
     Statutory federal rate ......................       35.0%      35.0%      35.0%
     State income tax, net of Federal benefit ....        3.7       (0.1)      54.0
     Other, net ..................................       (1.3)       3.3      (41.5)
                                                         ----       ----       ---- 
     Effective rate ..............................       37.4%      38.2%      47.5%
                                                         ====       ====       ==== 
</TABLE>


NOTE 10 -- RELATED PARTY TRANSACTIONS

         Under a manufacturing services agreement which expired in fiscal 1998,
the Company provided manufacturing services to Cortelco on a turnkey basis with
prices based on cost plus 8% for telephone products and cost plus 10% for
telecommunications systems products. Included in net sales for fiscal 1998, 1997
and 1996 were sales to Cortelco totaling $26,436,000, $31,312,000 and
$38,025,000, respectively. Total cost of sales for the periods relating to these
sales to Cortelco were $24,321,000, $28,807,000 and $34,983,000, respectively.
The Company continues to provide services to Cortelco with prices negotiated on
a per contract basis.

         The Company had an agreement in 1996 with Cortelco to provide certain
products and related support services to customers of Cortelco. The Company was
required to pay a commission to Cortelco in the amount of 10% of sales of these
products under this agreement. During fiscal 1996, the Company incurred $341,000
in commissions under this agreement.

         In July of 1998, the Company converted certain accounts receivable from
Cortelco totaling $2,000,000 into a note receivable. Under the terms of the
note, Cortelco agrees to pay the balance over a three-year term with monthly
payments of $50,000 plus interest. Interest accrues on the note at a rate of
9.0% per annum. The Company continues to provide credit for manufacturing
services sold to Cortelco in the form of trade receivables.

         The Cortelco preferred stock is nonvoting, has a liquidation preference
of $12.50 per share and entitles the Company to dividends which are
non-cumulative until August 1995 and thereafter cumulative at $.75 per share for
each year in which Cortelco earns net income of $2 million or more. The Company
may, subject to certain restrictions, require Cortelco to redeem the preferred
stock, on a pro rata basis, over a five-year period beginning August 1999. The
Company recorded the preferred stock at fair value, $5.9 million, based on the
discounted cash flow of the redemption requirements. The excess cost basis of
the net assets over the fair value of the preferred shares received was recorded
as a distribution of capital to the Company's stockholders.

         A director of the Company has an ownership interest in a customer which
purchased goods during fiscal 1996 totaling $1,731,000 at a cost of $1,697,000.
As of July 31, 1996, the Company had an accounts receivable balance of $491,000
from this customer. During 1997, the Company settled the then outstanding
balance of $441,000 with this customer through receipt of Company common stock
with a fair value of the same amount.



<PAGE>   25

                                                          

32 CMC Industries, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

NOTE 11 -- EMPLOYEE BENEFITS

Savings plan

         The Company maintains a profit-sharing savings plan (the "Savings
Plan") for employees of CMC Industries, Inc. Under the terms of the Savings
Plan, employees may contribute from 2% to 16% of compensation and an additional
elective amount. Effective June 30, 1994, the Company terminated matching
employee contributions. The Company may also elect to make an additional
discretionary profit-sharing contribution. Effective January 1, 1996, the
Savings Plan eligibility requirements were amended to include all full-time
employees with one hour of service. The Company recorded no contributions for
fiscal 1998, 1997 and 1996.

Retirement benefits

         The Company maintains a defined benefit pension plan (the "Pension
Plan") which covers certain hourly employees at the Mississippi division.
Retirement benefits under the Pension Plan are based on an employee's length of
service and a benefit formula based on year of hire. The benefit formula does
not include a provision for increases in future compensation levels.
Contributions to the Pension Plan are primarily based on the projected unit
actuarial cost method. The Pension Plan's assets consist principally of
short-term U.S. government instruments and pooled fixed income, debt and equity
investment funds with a financial institution. Effective June 1, 1994, the
Company terminated the future service payments for employees.

         The following table sets forth changes in the projected benefit
obligation and changes in the fair value of Plan assets (amounts in thousands):

<TABLE>
<CAPTION>
                                                                        July 31,
                                                                 --------------------
                                                                   1998         1997
                                                                 -------      -------
<S>                                                              <C>          <C>    
Change in projected benefit obligation

     Benefit obligation at beginning of year ...............     $ 7,238      $ 7,442

     Service cost ..........................................          --           --
     Interest cost .........................................         612          582
     Benefits paid .........................................        (678)        (555)
     Loss due to census changes ............................         540           --
     Revaluation gain ......................................          --         (231)
                                                                 -------      -------
         Benefit obligation at end of year .................     $ 7,712      $ 7,238
                                                                 =======      =======

Change in plan assets
     Fair value of plan assets at beginning of year ........     $ 7,375      $ 7,145
     Actual return on plan assets ..........................         671          785
     Employer contributions ................................         513           --
     Benefits paid .........................................        (678)        (555)
                                                                 -------      -------
         Fair value of plan assets at end of year ..........     $ 7,881      $ 7,375
                                                                 =======      =======

     Funded status .........................................     $   169      $   137
     Unrecognized loss .....................................       1,261          878
                                                                 -------      -------
     Prepaid benefit cost ..................................     $ 1,430      $ 1,015
                                                                 =======      =======
</TABLE>


<PAGE>   26
                                                          

                                        CMC Industries, Inc. and Subsidiaries 33

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                     (Continued)

         The components of net periodic pension cost and related assumptions
were as follows (amounts in thousands):
<TABLE>
<CAPTION>
                                                  Year Ended July 31,
                                             -----------------------------
                                              1998        1997        1996
                                             -----       -----       -----
     <S>                                     <C>         <C>         <C>  
     Service cost ......................     $  --       $  --       $  --
     Interest cost .....................       612         582         579
     Return on plan assets .............      (671)       (785)       (422)
     Net amortization and deferral .....       157         270         (65)
                                             -----       -----       -----

     Net periodic pension expense ......     $  98       $  67       $  92
                                             =====       =====       =====

     Discount rate .....................      8.25%       8.25%       8.00%
     Long-term rate of return ..........      8.00%       8.25%       8.00%
</TABLE>

         Under FAS 87, the portion of deferred gains and losses in excess of 10%
of the projected benefit obligation is amortized as a component of net periodic
pension cost. If amortization is required, the period used is the average
remaining service period of active employees, which was approximately 13.67
years as of July 31, 1998.



NOTE 12 -- NET INCOME PER SHARE

         A reconciliation of basic earnings per share to diluted earnings per
share follows (in thousands, except per share data):

<TABLE>
<CAPTION>
                                                                           Year Ended
                                          ------------------------------------------------------------------------------
                                               July 31, 1998              July 31, 1997             July 31, 1996
                                          -------------------------  ------------------------  -------------------------
                                                          Per-Share                 Per-Share                  Per-Share
                                          Income  Shares   Amount    Income  Shares  Amount    Income  Shares   Amount
                                          ------  ------   ------    ------  ------  ------    ------  ------   ------

<S>                                       <C>       <C>      <C>     <C>       <C>      <C>       <C>    <C>     <C>  
Basic EPS
Income available to
     common stockholders                  $2,531    7,205    $0.35   $1,606    6,757    $0.24     $105   6,235   $0.02

Effect of Dilutive Securities
Stock options                                 --      348       --       --      410       --       --     214      --
                                          ------    -----    -----   ------    -----    -----     ----   -----   -----

Diluted EPS
Income available to
     common stockholders
     plus assumed conversions             $2,531    7,553    $0.34   $1,606    7,167    $0.22     $105   6,449   $0.02
                                          ======    =====    =====   ======    =====    =====     ====   =====   =====
</TABLE>


         Options to purchase 400,191 shares of the Company's common stock were
outstanding during the year ended July 31, 1998 but were not included in the
computation of diluted EPS because the exercise price was greater than the
average market price of common shares. These options were still outstanding as
of July 31, 1998.



<PAGE>   27

                                                          

34 CMC Industries, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

NOTE 13 -- RESTRUCTURING CHARGE

     In October 1995, the Company expensed $792,000 in non-recurring charges
related to the restructuring of the Company's business. Of this amount, $241,000
related to the relocation of the Company's corporate offices and California
operations to a new facility. The remaining amount represented one-time charges
related to severance costs resulting from a reduction in overhead staffing at
the Company's Mississippi operations. The Company reduced employment levels to
reflect the transition of the Company's business away from hand assembly work
towards more advanced surface mount technology operations.


NOTE 14 -- COMMITMENTS AND CONTINGENCIES

     In connection with the restructuring of the Company in August 1993, certain
deferred income tax liabilities have been assumed by Cortelco. Although the LIFO
method of inventory accounting is employed, a portion of this deferred income
tax liability attributable to differing financial reporting and tax reporting
bases of inventories may become payable in the foreseeable future based on
certain rulings made in the U.S. federal tax courts. Although the Company has
received indemnification from this affiliate with respect to such liability, the
Company would be liable for this tax in the event Cortelco is unable to meet its
obligation. The total amount of this deferred income tax liability assumed by
Cortelco was approximately $2.2 million as of July 31, 1993.

     In fiscal 1994, the Company incurred a non-recurring charge included in
selling, general and administrative expenses of approximately $170,000 related
to the costs of environmental clean-up at a former manufacturing site. The
Company's original estimate of its cost of the clean-up was approximately
$320,000 which was recorded prior to July 1994. In fiscal 1995, an environmental
expert concluded that the cost of a full study combined with short and long-term
remediation of the site may cost between $3 and $4 million. During fiscal 1996,
the Company was excluded as a potentially responsible party ("PRP") by the State
of Tennessee's Department of Environment and Conservation in relation to the
former facility; however, Alcatel, Inc., a PRP named by the State of Tennessee's
Department of Environment and Conservation and a former owner of the Company, is
seeking indemnification from the Company. Management believes Alcatel's
assertion to be without merit and has responded as such. As of July 31, 1998, no
claims have been filed by Alcatel.

     In connection with the fiscal 1996 staff reduction discussed in Note 13,
certain of the terminated employees subsequently claimed that the Company had
engaged in age discrimination in their dismissal and sought damages of varying
amounts. The Company defended the actual and threatened claims vigorously during
fiscal 1998 incurring approximately $275,000 in legal costs over the course of
the year. On August 6, 1998, a judgment was rendered in the favor of one
plaintiff in the amount of $127,000 which the Company is reviewing for possible
appeal. A second plaintiff's claim for $53,000 has also been filed. The EEOC has
negotiated with the Company to reach a monetary settlement for other potential
claimants. The Company has agreed to enter into a Conciliation Agreement with
the EEOC and pay approximately $500,000 to settle all such claims.

     As a result of these events and the significant ongoing costs to defend
these claims, in October 1998, the Company concluded that its interest would be
best served to settle all such matters. The Company has reserved $975,000 to
resolve all such claims which represents its best estimate of funds to
ultimately be paid to such claimants. This charge has been recorded as of July
31, 1998.

     In addition to the above, the Company is a defendant in several legal
actions involving certain matters arising in the normal course of business.
Management believes that the aggregate loss, if any, resulting from the final
outcome of these proceedings will not be material to the financial position or
results of operations of the Company. No additional accrual has been recorded
for these pending matters.



<PAGE>   28

                                        CMC Industries, Inc. and Subsidiaries 35

                                               REPORT OF INDEPENDENT ACCOUNTANTS

[PRICEWATERHOUSE COOPERS LOGO]

To the Board of Directors and 
Stockholders of CMC Industries, Inc.

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of income, of changes in stockholders' equity and of
cash flows present fairly, in all material respects, the financial position of
CMC Industries, Inc. and its subsidiaries at July 31, 1998 and 1997, and the
results of their operations and their cash flows for each of the three years in
the period ended July 31, 1998, in conformity with generally accepted accounting
principles. These financial statements are the responsibility of the Company's
management; our responsibility is to express an opinion on these financial
statements based on our audits. We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for the opinion expressed
above.


/s/ Pricewaterhouse Coopers LLP


Memphis, Tennessee 
August 21, 1998, except as to 
Note 14, which is as of 
October 9, 1998