<PAGE>   1

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C. 20549
                            ------------------------

                                   FORM 10-K
                            ------------------------
                 ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE FISCAL YEAR ENDED JUNE 30, 1999

COMMISSION FILE NUMBER 33-91582

                                FTD CORPORATION
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                                            <C>
                   DELAWARE                                      13-3711271
       (State or other jurisdiction of                        (I.R.S. Employer
        incorporation or organization)                      Identification No.)
</TABLE>

                              3113 WOODCREEK DRIVE
                          DOWNERS GROVE, IL 60515-5420
                    (Address of principal executive offices)

Registrant's telephone number, including area code: (630) 719-7800

Securities registered pursuant to Section 12(b) of the Act:

                                      NONE

Securities registered pursuant to Section 12(g) of the Act:

                      CLASS A COMMON STOCK, $.01 PAR VALUE

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

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

     Because no established public trading market exists for shares of the
Registrant's voting stock, the aggregate market value of voting stock held by
non-affiliates of the Registrant cannot be determined.

     As of September 1, 1999, there were outstanding 12,380,270 shares of the
Registrant's Class A Common Stock, par value $.01 per share, and 2,948,750
shares of the Registrant's Class B Common Stock, par value $.0005 per share.

                      DOCUMENTS INCORPORATED BY REFERENCE.

     Portions of the Registrant's definitive information statement (to be filed
pursuant to Regulation 14C) for the 1999 Annual Meeting of Stockholders (the
"Information Statement") are incorporated by reference in Items 10, 11, 12 and
13 of Part III hereof.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>   2

                                     PART I

ITEM 1. BUSINESS

  Overview

     FTD Corporation ("FTD Corporation" or the "Registrant") is a Delaware
corporation. As used in this Report, the terms "Company" or "FTD" refer to FTD
Corporation and its wholly owned subsidiary, Florists' Transworld Delivery,
Inc., a Michigan corporation (the "Operating Company"). The Operating Company's
wholly owned subsidiaries include Renaissance Greeting Cards, Inc., FTD Canada,
Inc. and FTD.COM INC., which was formed in May 1999. All of the operations of
FTD are conducted through the Operating Company and its subsidiaries.

     FTD is a direct marketer of flowers and specialty gifts to consumers and a
floral services provider composed of approximately 19,000 retail florist shops
primarily in the U.S. and Canada and through affiliated or related
organizations, approximately 32,000 additional retail florist shops in over 140
other countries. Through FTD, consumers are able to purchase high quality FTD
branded products, FTD licensed products, traditional non-branded floral
arrangements and specialty gifts.

     FTD promotes a worldwide brand based on the FTD Mercury Man logo. See "--
Marketing and Advertising." A significant portion of FTD's revenues, operating
income and competitive advantage is derived from FTD's Technology products and
services business segment, which includes Mercury equipment, Mercury Advantage
and Mercury Wings(TM) systems, the Mercury Network, Clearinghouse, Flowers After
Hours, Publications, Credit Card processing and Interflora, Inc. In addition to
the foregoing, FTD's operations include Marketplace and Other (products
supporting the retail floral and specialty gift industries) and the Direct to
Consumer business segments (Internet and telephone marketing of flowers and
specialty gifts through FTD.COM INC.).

THE ACQUISITION AND RELATIONSHIP WITH FTD ASSOCIATION

     The Operating Company is the successor to a non-profit cooperative
association founded by a group of retail florists in the United States in 1910.
The Operating Company was the surviving corporation after the acquisition (the
"Acquisition") on December 19, 1994 by FTD Corporation of all of the outstanding
equity of Florists' Transworld Delivery Association, a Michigan non-profit
cooperative association (the "Old Association"), pursuant to an Agreement and
Plan of Merger, dated August 2, 1994 (the "Merger Agreement"), among FTD
Corporation, FTD Acquisition Corporation, a Delaware corporation, and the Old
Association. Upon consummation of the Acquisition, the Operating Company became
a wholly-owned subsidiary of FTD Corporation. Immediately following the
Acquisition, the Old Association was converted from a non-profit corporation to
a for-profit corporation and renamed "Florists' Transworld Delivery, Inc."

     FTD Corporation, through the Operating Company, operates all of the
businesses conducted by the Old Association prior to the Acquisition except for
certain trade association activities which are being conducted by FTD
Association, an Ohio non-profit corporation organized in connection with the
Acquisition and structured as a member-owned trade association ("FTD
Association"). Neither FTD nor the Operating Company has any ownership interest
in FTD Association; however, as provided in the Merger Agreement, the Operating
Company and FTD Association entered into the Mutual Support Agreement, dated
December 18, 1994 (the "Mutual Support Agreement") and a Trademark Membership
License Agreement, dated December 18, 1994 (the "Trademark Agreement;" both the
Mutual Support Agreement and the Trademark Agreement are herein after referred
to as the "Association Agreements"), which governed the relationship between the
Operating Company and FTD Association. Pursuant to the Association Agreements,
among other things: (i) existing and future members have the exclusive right,
subject to execution of a Trademark Membership License Agreement with the
Operating Company, to use the FTD logo and other FTD trademarks in connection
with the operation of a retail florist shop; (ii) all members in good standing
are provided access to FTD's Clearinghouse, Mercury Network and certain other
FTD services and products; (iii) payments by the Operating Company equal to a
percentage of the value of every floral order cleared through FTD's
Clearinghouse are made to FTD Association; and (iv) the Operating Company and
FTD
                                        2
<PAGE>   3

Association may designate up to 20% but not fewer than two individuals to be
elected to the other's board of directors. All references herein to "members"
refer to the members of FTD Association.

MARKETING AND ADVERTISING

     FTD conducts extensive marketing and advertising programs on both a
national and local basis. FTD's national advertising (through television, radio,
magazines, newspaper supplements and high traffic Web sites) generally promotes
FTD florists, FTD branded products, 1-800-SEND-FTD and FTD.COM's Internet site
www.ftd.com. FTD's direct marketing campaign includes relationships with many
companies such as United Airlines, Citibank, and MBNA that have large consumer
databases in which FTD utilizes statement inserts to market to these consumers
and often offers discounts or frequent flier mileage awards for purchases. FTD
has utilized football Hall-of-Famer and actor Merlin Olsen as a spokesman for
the majority of the years since 1983. In addition, FTD has an active sponsorship
campaign, featuring a float in the annual Tournament of Roses(TM) Parade and
sponsorship of the Champions on Ice(TM) professional ice skating tour.

     FTD also coordinates cooperative advertising on a local basis with
participating florists. FTD florists are provided with advertising tools such as
billboards, paper slicks for print advertising and television tapes to be tagged
with individual shop information. In addition, FTD provides FTD florists with
customized direct mail pieces, in-shop merchandising materials and the FTD
Floral Selections Guide, a counter display catalog featuring FTD products for
all occasions.

     FTD's marketing and advertising programs are designed to: (i) increase
consumer demand for FTD-branded floral arrangements and specialty gifts which
FTD florists or FTD's direct marketing business clear through FTD's
Clearinghouse and components of which are Marketplace's FTD-branded hardgoods;
(ii) feature the FTD Mercury Man logo; and (iii) support the FTD florists
generally by encouraging consumers to associate FTD professional florists with
high-quality floral goods and outstanding customer service.

OPERATIONS

     For each transaction cleared by FTD, FTD's Clearinghouse operations
collects the billing information from either the Mercury Network or the florist
that fills the order locally (the "Receiving Florist") if the Mercury Network
has not been used, and allocates funds among FTD, the florist with whom a
customer places the delivery order (the "Sending Florist") and the Receiving
Florist. Generally, FTD provides same-day delivery of flowers to customers in
the United States if the order is received by 1:00 p.m. in the recipients time
zone. Floral orders between FTD florists are transmitted primarily by FTD's
Mercury Network. For consumer orders received through 1-800-SEND-FTD and the
Internet site www.ftd.com that are not fulfilled by an FTD florist, such as
holiday gift baskets, the manufacturer or third party distributor of the
specialty gift order sends the specialty gift order to the recipient through an
express delivery service such as United Parcel Service or Federal Express. These
items typically arrive in one to two days depending on the delivery method
chosen.

     FTD was initially formed to encourage flowers-by-wire transactions between
member florists. Over time FTD has developed a number of additional services and
products that support and enhance the retail floral operations of FTD
professional florists and FTD's direct marketing business. Currently, FTD's
primary operations include Technology products and services, Marketplace and
Other and Direct to Consumer business segments.

                                        3
<PAGE>   4

     The following table illustrates the percentage of total revenue generated
by the Operating Company's major operations as a percentage of total revenue for
the three fiscal years ended June 30, 1999, 1998 and 1997:

<TABLE>
<CAPTION>
                                                        1999        1998        1997
                                                        ----        ----        ----
<S>                                                     <C>         <C>         <C>
Revenue:
Technology products and services....................     53.6%       55.5%       56.5%
Marketplace and Other...............................     25.1        27.8        29.0
Direct to Consumer..................................     21.3        16.7        14.5
                                                        -----       -----       -----
Total Revenue.......................................    100.0%      100.0%      100.0%
                                                        =====       =====       =====
</TABLE>

     Technology products and services. This includes the Company's Mercury
equipment, Mercury Advantage systems, Mercury Wings(TM) systems, Mercury
Network, Clearinghouse, Flowers After Hours, Publications, Credit Card
processing and Interflora, Inc.

     Mercury equipment, Mercury Advantage systems and Mercury Wings(TM) systems
sales includes both the sales and leasing of hardware and software to FTD
florists. Mercury equipment includes Mercury 2000, Mercury 3000 and Mercury 4000
terminals as well as the Mercury Interface Box. Mercury Advantage systems
include the Advantage Plus computer software, which operates on the Mercury
Network, and is customized to fit virtually every aspect of successful floral
shop management. The Advantage Plus software package provides florists with a
comprehensive range of payroll and accounting functions for the retail florist.
During fiscal 1999, FTD released the latest of its technology ventures, Mercury
Wings(TM), which is the first Windows-based system developed for FTD florists
and has automated features for easy order processing, greater productivity and
quick access to important business information.

     The Mercury Network is a proprietary telecommunications network linking
together FTD and approximately 75 percent of the FTD florists. These florists
who are linked by the Mercury Network are able to transmit orders cleared
through FTD or through competing clearinghouses and are also able to send each
other messages.

     FTD's Clearinghouse provides billing and collection services to both the
sending and receiving florists in flowers-by-wire transactions. In fiscal 1999,
FTD cleared floral orders aggregating approximately $469 million in retail
sales. Revenue from FTD's Clearinghouse is generated by FTD retaining 7% of the
sales price of orders sent through the Clearinghouse. The remaining 93% is
allocated as follows: 20% to the Sending Florist and 73% to the Receiving
Florist. Revenue is also generated from the monthly access fee charged to
members. In addition, FTD Corporation through the Operating Company pays FTD
Association an amount equal to one-eighth of one percent (.125%) of the value of
every floral order that is cleared or otherwise processed through FTD's
Clearinghouse. See "The Acquisition and Relationship with FTD Association."

     Flowers After Hours is a call forwarding service whereby FTD receives
orders for participating florists when that florists' shop is closed or
otherwise unavailable. FTD receives a fee for each transaction processed.

     FTD's Publications business consists of FTD's Directory & Toll Free
Listings ("FTD Directory") which is a directory of all current FTD florists,
their locations, product ordering information and minimum order amounts. In a
typical transaction, the Sending Florist is responsible for selecting the
Receiving Florist within the desired locale. Unless the Sending Florist has
already established a relationship with a particular florist in that locale, the
Sending Florist typically consults the FTD Directory to identify a Receiving
Florist. The FTD Directory is published quarterly on CD ROM as well as in a
paper book format. Publications also includes revenues attributable to the set
up and maintenance of florists' Web sites for FTD Florists' Online through
FTD.COM's Internet site www.ftd.com.

     Credit Card processing is a service offered to participating florists
whereby FTD pools the credit card transactions of such florists to secure more
favorable terms on credit card transactions than the FTD florists could secure
individually.

                                        4
<PAGE>   5

     Interflora, Inc. is a joint venture between FTD, Fleurop-Interflora and the
Interflora British Unit. The joint venture provides a floral services
organization with non-FTD member florists which enables florists to transmit and
receive orders outside North America.

     Marketplace and Other. Marketplace products include both FTD-branded and
non-branded holiday and everyday floral arrangement containers and products, as
well as packaging, promotional products and a wide variety of other
floral-related supplies including greeting cards and the FTD Floral Selections
Guide in addition to other miscellaneous income items. By capitalizing on FTD's
sourcing expertise and volume purchases, Marketplace is able to provide florists
with a broad selection of products at attractive prices.

     Marketplace also enters into promotional arrangements to design, promote
and sell FTD-branded products. To date, FTD has participated in relationships
with companies such as The Walt Disney Company, M&M/Mars, Inc., Hickory Farms,
Inc., The Vermont Teddy Bear Company and Crabtree & Evelyn, Ltd.

     Renaissance, is included as part of Marketplace revenue and is a wholly
owned subsidiary of the Operating Company. Renaissance produces greeting cards
for special occasions and holidays for sale to FTD florists and general
merchants.

     Direct to Consumer. Direct to Consumer represents revenue derived from our
direct marketing business, FTD.COM INC., which is a wholly owned subsidiary of
the Operating Company. FTD.COM INC. is an Internet and telephone marketer of
flowers and specialty gifts. This business segment includes consumer orders
generated by the 1-800-SEND-FTD toll-free telephone number and the www.ftd.com
Web site. FTD.COM INC.'s revenue includes the sales price of flowers and
specialty gifts as well as a service fee charged to the consumer.

SEASONALITY

     FTD generated 20.9%, 25.6%, 27.4% and 26.1% of total revenue in the
quarters ended September 30, December 31, March 31 and June 30 of fiscal 1999,
respectively. FTD's revenue typically exhibits a modest degree of seasonality as
demonstrated in fiscal 1999. FTD's operating income also fluctuates over the
course of the fiscal year. In fiscal 1999, FTD experienced increased operating
income for the fiscal quarters ending December 31 and March 31 in comparison to
the quarters ended September 30 and June 30. This fluctuation is primarily
attributable to: (i) increased sales relating to Marketplace and Other in the
quarter ended March 31 relating to the shipments of Mother's Day holiday
products and (ii) decreased selling, general and administrative costs during the
quarter ended December 31 as compared to March 31. FTD's working capital, cash
and short-term borrowings also fluctuate during the year as a result of the
factors set forth above.

TRADEMARKS

     The FTD Mercury Man logo which appears on the shop window or door of each
FTD florist is a registered U.S. trademark which distinguishes FTD's services
and products from those offered by others. FTD also owns the rights to a number
of other trademarks, including "FTD," "FTDA" and "Florists' Transworld Delivery"
and trademarks for certain floral products, including the "Chicken Soup
Bouquet," "Thanks a Bunch Bouquet," "Stay in Touch Bouquet," "Birthday Party
Bouquet," "Anniversary Bouquet," "Puzzle Fun Bouquet," "Sweet Dreams Bouquet"
and "Sweet Expressions Bouquet." FTD has licensed certain of its trademarks,
including the FTD Mercury Man logo, to FTD Association for use with its trade
association activities and to the FTD florists and FTD.COM INC.

COMPETITION

     FTD competes in the extremely fragmented floral services industry against a
large number of wholesalers and service providers. FTD's primary competitors
are: American Floral Services, Inc. and Teleflora LLC. Both of these competing
services offer some products and services which are comparable to those offered
by FTD and most FTD florists subscribe to at least one of these competing
services. The Company believes that it has a competitive advantage in this
segment due to its multi-faceted relationship with retail florists, its depth of
product line and its ability to offer discounted pricing because of FTD's
substantial volume purchases. The

                                        5
<PAGE>   6

primary competitors for FTD's direct marketing business, FTD.COM INC., are
1-800-FLOWERS.COM, Inc., Gerald Stevens, Inc. and PC Flowers & Gifts.com Inc.
Several other less significant companies operate in the toll free and online
services markets.

     The Operating Company is subject to certain operating restrictions pursuant
to the Modified Final Judgment, dated November 13, 1990, of the United States
District Court for the Eastern District of Michigan in United States of America
v. Florists' Telegraph Delivery Association, Civ. No. 56-15748, and United
States of America v. Florists' Transworld Delivery Association, Civ. No.
66-28784 (collectively referred to as the "Consent Order"). Among its terms, the
Consent Order prohibits restricting FTD Association membership to florists who
are not subscribers to a competing clearinghouse. The Consent Order expires on
August 1, 2005.

EMPLOYEES

     As of June 30, 1999, FTD employed approximately 465 full-time employees.
FTD considers its relations with its employees to be good. FTD employees are not
currently covered by any collective bargaining agreement.

ITEM 2. PROPERTIES

     FTD's principal executive offices, consisting of approximately 120,000
square feet of office space, are owned by FTD and are located in Downers Grove,
Illinois. Renaissance Greeting Cards leases office space in Sanford, Maine. FTD
uses independent warehouse and distribution facilities in Ohio and Ontario,
Canada for product distribution.

ITEM 3. LEGAL PROCEEDINGS

     FTD is involved in various lawsuits and matters arising in the normal
course of business. In the opinion of the management of FTD, although the
outcomes of these claims and suits are uncertain, they should not have a
material adverse effect on FTD's financial position or results of operations.

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

     No matters were submitted to a vote of the Company's security-holders
during the fourth quarter of fiscal 1999.

ITEM 4A. EXECUTIVE OFFICERS OF THE REGISTRANT

     The information below is included in this report pursuant to instruction 3
to Item 401(b) of Regulation S-K:

<TABLE>
<CAPTION>
           NAME               AGE                             EXECUTIVE OFFICERS
           ----               ---                             ------------------
<S>                           <C>         <C>
Robert L. Norton..........    52          President
Francis C. Piccirillo.....    49          Treasurer, Secretary
Frederick K. Johnson......    51          Executive Vice President Technology of the Operating
                                          Company, Chief Information Officer of FTD.COM INC.
Timothy M. Rasmussen......    39          Vice President Sales of the Operating Company
Michael Soenen............    29          President and Chief Executive Officer of FTD.COM INC.
</TABLE>

     Mr. Norton has been the President of FTD Corporation since January 1997.
Mr. Norton is currently the Chief Executive Officer, President and a Director of
the Operating Company. Mr. Norton joined the Operating Company in October 1996
as General Manager and became President and Chief Executive Officer in January
1997. From March 1993 until May 1996, Mr. Norton was Vice Chairman and Chief
Financial Officer of JoAnn Stores, Inc., a retail chain of fabric and craft
stores. Mr. Norton received a B.S. from Cleveland State University in 1973.

     Mr. Piccirillo joined FTD Corporation as Treasurer in August 1997. Mr.
Piccirillo also serves as Secretary of FTD Corporation. Mr. Piccirillo is also
Vice President and Chief Financial Officer of the

                                        6
<PAGE>   7

Operating Company. Prior to that time, Mr. Piccirillo was Vice
President/Treasurer of JoAnn Stores, Inc. for more than five years. Mr.
Piccirillo received a B.S. in Industrial Management in 1971 and an M.B.A. in
1973 from Gannon University.

     Mr. Johnson joined the Operating Company as Executive Vice President
Technology in July 1997. Prior to that time, Mr. Johnson was Senior Vice
President MIS for JoAnn Stores, Inc. for more than five years. Mr. Johnson is
also Chief Information Officer of FTD.COM INC. Mr. Johnson received a B.S. in
engineering from Case Institute of Technology in 1969 and an M.B.A. from Case
Western Reserve University in 1977.

     Mr. Rasmussen joined the Operating Company as Vice President Sales in
October 1998. Mr. Rasmussen was Vice President Sales for American Floral
Services, Inc., a floral services provider, from October 1995 to October 1998.
Prior to that time, Mr. Rasmussen was a regional sales manager for Scott Paper
Company for more than five years. Mr. Rasmussen received a B.S. from
Northeastern University in 1983.

     Mr. Soenen is the President and Chief Executive Officer and a Director of
FTD.COM INC. He was Vice President-Marketing of the Operating Company prior to
joining FTD.COM INC. in May 1999. From January 1997 until August 1998, he was a
Director of Sales Promotion for the Operating Company. Mr. Soenen was an
associate at Perry Corp., a private money management firm, from August 1996 to
December 1996. From July 1993 to July 1996, Mr. Soenen worked for Salomon
Brothers Inc, an investment banking firm.

     Executive officers are selected by and serve at the discretion of the Board
of Directors.

                                        7
<PAGE>   8

                                    PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     No established public trading market exists for FTD Corporation's common
equity. As of September 1, 1999, there were approximately 2,000 holders of Class
A Common Stock, par value $.01 per share, of FTD Corporation, and four holders
of Class B Common Stock, par value $.0005 per share, of FTD Corporation.

     FTD has not paid any cash dividends on its common equity since its
inception. Any future determination as to the payment of dividends will be at
the discretion of the Board of Directors of FTD, and will depend on the
Company's financial condition, results of operations, capital requirements,
compliance with charter and contractual restrictions, and such other factors as
the Board of Directors deems relevant.

     In addition, under the terms of its borrowings, the Company may not declare
or pay any dividend or make any distribution (other than dividends or
distributions payable solely in capital stock of the Company) on shares of its
common stock to holders of such common stock if at the time of such proposed
dividend, or immediately after giving effect thereto, certain financial
conditions are not satisfied. Notwithstanding the foregoing, the following,
among other things, are permitted: (1) payments by the Operating Company to FTD
to pay management fees in an amount not to exceed $2.0 million in any one fiscal
year pursuant to the Management Consulting Services Agreement (as hereinafter
defined); (2) payments by the Operating Company to FTD for the reimbursement of
reasonable out-of-pocket expenses permitted pursuant to the Management
Consulting Services Agreement; and (3) payments by the Operating Company to FTD
to repurchase shares of its Common Stock (subject to restrictions).

ITEM 6. SELECTED FINANCIAL DATA

     The following table sets forth selected historical data of the Old
Association for the period from July 1, 1994 to December 18, 1994, and of FTD
for the period December 19, 1994 to June 30, 1995 and the fiscal years ended
June 30, 1996, 1997, 1998 and 1999. The selected historical statement of
operations data for the period from July 1, 1994 to December 18, 1994 were
derived from the audited consolidated financial statements of the Old
Association. The selected historical statement of operating data for the period
from December 19, 1994 to June 30, 1995, and for the years ended June 30, 1996,
1997, 1998 and 1999 and the balance sheet data as of June 30, 1995, 1996, 1997,
1998 and 1999 were derived from the audited consolidated financial statements of
FTD. The information contained in this table should be read in conjunction with
Item 7 "-- Management's Discussion and Analysis of Financial Condition and
Results of Operations" and the

                                        8
<PAGE>   9

consolidated financial statements of FTD for the years ended June 30, 1997, 1998
and 1999, including the notes thereto, appearing elsewhere in this Form 10-K.

<TABLE>
<CAPTION>
                                                                                                      OLD
                                                CONSOLIDATED FTD CORPORATION                      ASSOCIATION
                                -------------------------------------------------------------    -------------
                                                                                DECEMBER 19,        JULY 1,
                                                                                    1994             1994
                                            YEAR ENDED JUNE 30,                    THROUGH          THROUGH
                                --------------------------------------------      JUNE 30,       DECEMBER 18,
                                  1999        1998        1997        1996          1995             1994
                                  ----        ----        ----        ----      ------------     ------------
                                         (DOLLARS IN THOUSANDS EXCEPT FOR PER SHARE DATA AND RATIOS)
<S>                             <C>         <C>         <C>         <C>         <C>              <C>
STATEMENT OF OPERATIONS
  DATA:
  Total revenue.............    $213,433    $183,578    $181,120    $179,150      $ 96,572         $ 75,342
  Cost of goods sold and
     services provided......      95,399      86,649      87,133      87,302        59,368           49,489
  Selling, general and
     administrative.........     107,290      84,615      82,566      88,355        29,992           28,313
                                --------    --------    --------    --------      --------         --------
  Income (loss) from
     operations.............      10,744      12,314      11,421       3,493         7,282           (2,460)
  Other expense, net........       6,699       9,115      12,752      12,067         5,827               77
  Income taxes
     (benefit)(1)...........       3,192       2,102         416      (1,813)        1,021               35
  Minority interest(2)......          --          (1)        (14)        (33)            8               --
                                --------    --------    --------    --------      --------         --------
Net income (loss) before
  extraordinary item........    $    853    $  1,098    $ (1,733)   $ (6,728)     $    426         $ (2,572)
                                ========    ========    ========    ========      ========         ========
Extraordinary item(3):
  Loss on extinguishment of
     debt (net of income tax
     benefit)...............      (3,714)       (835)         --          --            --               --
                                --------    --------    --------    --------      --------         --------
Net income (loss)...........    $ (2,861)   $    263    $ (1,733)   $ (6,728)     $    426         $ (2,572)
                                ========    ========    ========    ========      ========         ========
Earnings (loss) per share(4)
  Basic and diluted before
     extraordinary item.....    $   0.05    $   0.07    $  (0.11)   $  (0.50)     $   0.03         $     --
  Extraordinary item........    $  (0.24)   $  (0.05)   $     --          --            --         $     --
  Basic and diluted.........    $  (0.19)   $   0.02    $  (0.11)   $  (0.50)     $   0.03         $     --
OTHER DATA:
  Depreciation and
     amortization...........    $  7,338    $  9,570    $ 15,606    $ 14,231      $  6,525         $  4,911
  Capital expenditures,
     net....................       8,970       1,942       2,614       4,950         3,082            1,413
  Ratio of earnings to fixed
     charges(5).............         1.6X        1.4X         --          --           1.2X              --
BALANCE SHEET DATA:
  (at end of period)
  Working capital
     (deficit)..............    $ (8,285)   $ (4,148)   $  5,339    $  2,718      $  6,546         $     --
  Total assets..............     144,697     154,486     181,724     196,082       203,864               --
  Long-term debt, including
     current portion........      51,750      58,130      82,400      96,277       100,757               --
  Total equity..............    $ 23,778    $ 27,924    $ 27,172    $ 29,140      $ 35,080         $     --
</TABLE>

-------------------------
During fiscal 1999, the Company made significant changes in the classification
of accounts amongst revenue, costs of goods sold and services provided and
selling, general and administrative expenses. These amounts in 1998, 1997 and
1996 have been reclassified to conform to the current year presentation.

(1) Taxes on income for the period from July 1, 1994 through December 18, 1994
    was generally applicable to the Old Association's Canadian operations.
    During this period, the Old Association conducted substantially all of its
    business activities as a member-owned non-profit cooperative association
    and, accordingly, no provision for U.S. income taxes was required. Taxes on
    income for the period from

                                        9
<PAGE>   10

    December 19, 1994 through June 30, 1995 and for the fiscal years ended June
    30, 1996, 1997, 1998 and 1999 relate to operations after the conversion from
    a cooperative association to a for-profit corporation.

(2) Represents FTD's interest in Renaissance. In fiscal 1998, the remaining
    minority interest was purchased for cash by FTD.

(3) In November 1997, FTD entered into a new credit agreement with First Chicago
    Capital Markets, Inc. As a result of entering into the new credit agreement,
    unamortized deferred financing costs associated with the then existing debt
    were expensed net of the related income tax benefit of $0.5 million,
    resulting in a net loss on extinguishment of debt of $0.8 million. In
    December 1998, the Company repaid the $60.0 million aggregate principal
    amount of 14% Senior Subordinated Notes due December 15, 2001 (the "Notes").
    The reacquisition price totaled $64.2 million and consisted of the $60.0
    million principal on the Notes and a $4.2 million pre-payment penalty
    premium. As a result of the reacquisition of the Notes, $1.7 million of
    unamortized discount and $1.2 million of deferred financing costs associated
    with the Notes were expensed in December, 1998. Accordingly, the loss on the
    reacquisition of the Notes totaled $7.1 million. The related income tax
    benefit attributable to the reacquisition of the Notes was $3.4 million, for
    a tax-effected loss on reacquisition of the Notes of $3.7 million. See Note
    4 to the consolidated financial statements.

(4) The Old Association was a member-owned non-profit cooperative association
    and accordingly, no stock was issued.

(5) In calculating the ratio of earnings to fixed charges, earnings consists of
    net income prior to income taxes, minority interest and other expenses.
    Fixed charges consists of other expenses, net which primarily consists of
    net interest expense. Earnings for the period from July 1, 1994 through
    December 18, 1994 were insufficient to cover fixed charges by $2,537.
    Earnings for the years ended June 30, 1996 and 1997 were insufficient to
    cover fixed charges by $8,574 and $1,331, respectively.

                                       10
<PAGE>   11

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

     Except for the historical information contained in this report, certain
statements made herein are "forward-looking statements" within the meaning of
the Private Securities Litigation Reform Act of 1995 that reflect the Company's
expectations regarding its future growth, results of operations, performance and
business prospects and opportunities. Words such as "anticipates," "believes,"
"plans," "expects," "estimates," and similar expressions have been used to
identify these forward looking statements, but are not the exclusive means of
identifying these statements. These statements reflect the Company's current
beliefs and are based on information currently available to the Company.
Accordingly, these statements are subject to known and unknown risks,
uncertainties, and other factors that could cause the Company's actual growth,
results, performance and business prospects and opportunities to differ from
those expressed in, or implied by, these statements. These risks, uncertainties,
and other factors include the Company's ability to develop and market existing
and acquired products, the Company's ability to adjust to changes in technology,
customer preferences, enhanced competition and new competitors in the floral
services industry, current exchange rate and interest rate fluctuations,
collection of receivables, the Company's ability to address internal and
external Year 2000 issues and risks associated with general economic and
business conditions, which may reduce or delay customers' purchases of the
Company's products and services. The Company is not obligated to update or
revise these forward-looking statements to reflect new events or circumstances.

RESULTS OF OPERATIONS

     The following table illustrates the total revenue generated by FTD's major
operations and summarizes FTD's historical results of operations for the three
fiscal years ended June 30, 1999, 1998 and 1997:

<TABLE>
<CAPTION>
                                                                    YEAR ENDED JUNE 30
                                                              ------------------------------
                                                                1999       1998       1997
                                                                ----       ----       ----
                                                                      (IN THOUSANDS)
<S>                                                           <C>        <C>        <C>
REVENUE:
Technology products and services............................  $114,336   $101,912   $102,283
Marketplace and Other.......................................    53,627     51,003     52,582
Direct to Consumer..........................................    45,470     30,663     26,255
                                                              --------   --------   --------
     Total revenue..........................................   213,433    183,578    181,120
                                                              --------   --------   --------
Cost of goods sold and services provided....................    95,399     86,649     87,133
Selling, general and administrative expenses................   107,290     84,615     82,566
                                                              --------   --------   --------
Income from operations......................................    10,744     12,314     11,421
                                                              --------   --------   --------
Other expenses, net.........................................    (6,699)    (9,115)   (12,752)
                                                              --------   --------   --------
Income (loss) before income tax expense, minority interest
  and extraordinary item....................................     4,045      3,199     (1,331)
Income tax expense..........................................     3,192      2,102        416
Minority interest in loss of subsidiary.....................        --         (1)       (14)
                                                              --------   --------   --------
Net income (loss) before extraordinary item.................       853      1,098     (1,733)
                                                              --------   --------   --------
Extraordinary item
Loss on early extinguishment of debt (net of income tax
  benefit)..................................................    (3,714)      (835)        --
                                                              --------   --------   --------
Net income (loss)...........................................  $ (2,861)  $    263   $ (1,733)
                                                              ========   ========   ========
</TABLE>

-------------------------
During fiscal 1999, the Company made significant changes in the classification
of accounts amongst revenue, costs of goods sold and services provided and
selling, general and administrative expenses. These amounts in 1998 and 1997
have been reclassified to conform to the current year presentation.

YEAR ENDED JUNE 30, 1999 COMPARED TO YEAR ENDED JUNE 30, 1998

     The following is a discussion of changes in the Company's financial
condition and results of operations for the year ended June 30, 1999 compared
with the year ended June 30, 1998.

                                       11
<PAGE>   12

     Total revenue increased by $29.8 million, or 16.2%, to $213.4 million for
the year ended June 30, 1999 compared to $183.6 million for the year ended June
30, 1998. The increase in revenue was the result of the following increases in
the Company's business segments.

     Technology products and services segment revenue increased by $12.4
million, or 12.2%, to $114.3 million for the year ended June 30, 1999, compared
to $101.9 million for the year ended June 30, 1998. This increase is primarily
due to increases in Clearinghouse, Mercury Advantage and Mercury Wings(TM)
systems sales, Publications and Credit Cards. The increase relating to
Clearinghouse is primarily attributable to the increase in the monthly access
fee charged to florists. The increase in revenue relating to Mercury Advantage
and Mercury Wings(TM) is due to an increase in the number of systems sold from
the prior year. The increase in Publications is primarily attributable to an
increase in listings and extra advertisements in the FTD directory in comparison
to the prior year. The increase in revenue attributable to credit cards is due
to the increase in the commissions fee for bankcard processing.

     Marketplace and Other segment revenue increased by $2.6 million, or 5.1%,
to $53.6 million for the year ended June 30, 1999, compared to $51.0 million for
the year ended June 30, 1998. The increase from the prior year is primarily a
result of an increase in revenue from the sale of the newly published Floral
Selections Guide ("FSG"), a counter display catalog featuring FTD products for
all occasions, to all FTD florists in addition to an increase in the sale of
Marketplace products and Renaissance Greeting Cards.

     Direct to Consumer segment revenue increased by $14.8 million, or 48.2%, to
$45.5 million for the year ended June 30, 1999, compared to $30.7 million for
the year ended June 30, 1998. The increase in revenue from the prior year was
primarily attributable to a significant increase in the number of orders placed
by consumers through the www.ftd.com Internet site.

     Costs of goods sold and services provided associated with Technology
products and services decreased $0.4 million, or 1.7%, to $23.0 million for the
year ended June 30, 1999, compared to $23.4 million for the year ended June 30,
1998. This decrease is primarily due to a decrease in depreciation expense
associated with equipment which was fully depreciated as of December 31, 1997,
offset in part by increased costs associated with increased sales of Mercury
Advantage and Mercury Wings(TM) systems.

     Costs of goods sold and services provided associated with Marketplace and
Other increased $0.3 million, or 0.8%, to $36.9 million for the year ended June
30, 1999, compared to $36.6 million for the year ended June 30, 1998. This
increase is primarily associated with the increase in the production costs
associated with the new FSG in addition to the increase in costs associated with
the increase in sales of Marketplace products.

     Costs of goods sold and services provided associated with Direct to
Consumer increased $8.7 million, or 32.6%, to $35.4 million for the year ended
June 30, 1999, compared to $26.7 million for the year ended June 30, 1998. This
increase is primarily due to increased processing and fulfillment costs
associated with the increase in consumer orders placed through the www.ftd.com
Internet site.

     Selling, general and administrative expenses increased $22.7 million, or
26.8%, to $107.3 million for the year ended June 30, 1999 from $84.6 million for
the year ended June 30, 1998. This is primarily due to FTD's increased costs
associated with the FTD(R) Dollars and Scents(TM) cash rebate program (a program
under which rebates are paid to florists based on order volume), national
advertising, public relations, and other general and administrative expenses.

     Net interest expense for the year ended June 30, 1999 was $6.3 million as
compared to $9.5 million for the year ended June 30, 1998. The decrease of $3.2
million resulted from lower average debt outstanding as well as lower interest
rates for the year ended June 30, 1999. See "-- Liquidity and Capital
Resources."

     Income taxes on income from continuing operations for the year ended June
30, 1999, reflect an expense of $3.2 million compared to an expense of $2.1
million for the year ended June 30, 1998. This increase is due to the increase
in taxable income.

     As a result of the factors described above, a net profit before
extraordinary item of $0.9 million was achieved for the year ended June 30,
1999, a decrease of $0.2 million from a net profit before extraordinary item of
$1.1 for the year ended June 30, 1998.
                                       12
<PAGE>   13

     In December 1998, FTD repaid the $60.0 million aggregate principal amount
of 14% Senior Subordinated Notes due December 15, 2001 (the "Notes"). A
pre-payment penalty premium of $4.2 million as well as $1.7 million of
unamortized discount and $1.2 million of deferred financing costs associated
with the Notes were expensed in December 1998. The related income tax benefit
attributable to the reacquisition of the Notes was $3.4 million, resulting in a
tax effected loss on the reacquisition of the Notes of $3.7 million which is
shown as an extraordinary item in the consolidated statements of operations and
comprehensive income.

     Net loss after the extraordinary item was $2.9 million, a decrease of $3.2
million from a net profit after extraordinary item of $0.3 million for the year
ended June 30, 1998.

YEAR ENDED JUNE 30, 1998 COMPARED TO YEAR ENDED JUNE 30, 1997

     The following is a discussion of changes in the Company's financial
condition and results of operations for the year ended June 30, 1998, compared
with the year ended June 30, 1997.

     Total revenue increased by $2.5 million, or 1.4%, to $183.6 million for the
year ended June 30, 1998, compared to $181.1 million for the year ended June 30,
1997. The increase in revenue is primarily attributable to an increase in the
Direct to Consumer segment revenue partially offset by decreases in Technology
products and services and Marketplace and Other segment revenues.

     Technology products and services segment revenue decreased by $0.4 million,
or 0.4%, to $101.9 million for the year ended June 30, 1998, compared to $102.3
million for the year ended June 30, 1997. This decrease is primarily due to
decreases in the number of Mercury Advantage systems sold, a decrease in rental
revenues associated with Mercury equipment and a decrease in mercury
transmissions revenue relating to the Mercury Network partially offset by
increases in Clearinghouse associated with the monthly fee increase and an
increase in order and subscription revenue relating to Flowers After Hours.

     Marketplace and Other segment revenue decreased by $1.6 million, or 3.0%,
to $51.0 million for the year ended June 30, 1998, compared to $52.6 million for
the year ended June 30, 1997. The decrease from the prior year was the net
result of lower sales volume of holiday products offset in part by an increase
in revenue relating to Renaissance Greeting Cards as a result of the increase in
the number of retail outlets in which Renaissance Greeting Cards were sold and
the increase relating to the ratable revenue recognition of the previous
two-year FSG.

     Direct to Consumer segment revenue increased by $4.4 million, or 16.7%, to
$30.7 million for the year ended June 30, 1998, compared to $26.3 million for
the year ended June 30, 1997. The increase from the prior year is primarily the
result of an increase in consumer orders placed through the www.ftd.com Internet
site.

     Costs of goods sold and services provided associated with Technology
products and services decreased $4.8 million, or 17.0%, to $23.4 million for the
year ended June 30, 1998, compared to $28.2 million for the year ended June 30,
1997. This decrease is primarily due to decreased costs associated with fully
depreciated Mercury equipment as of December 31, 1997, and decreased
Publications costs relating to the FTD Directory being published on a quarterly
basis in fiscal 1998 versus five times per year in fiscal 1997.

     Costs of goods sold and services provided associated with Marketplace and
Other increased $0.6 million, or 1.7%, to $36.6 million for the year ended June
30, 1998, compared to $36.0 million for the year ended June 30, 1997. This
increase is primarily due to increased costs associated with the Marketplace
branded product line due to higher vendor costs and increased costs associated
with the ratable cost recognition of the previous two-year FSG as well as the
increase in costs associated with the increase in Renaissance Greeting Cards
sales.

     Costs of goods sold and services provided associated with Direct to
Consumer increased $3.8 million, or 16.6%, to $26.7 million for the year ended
June 30, 1998, compared to $22.9 million for the year ended June 30, 1997. This
increase is primarily due to increased costs associated with processing and
fulfillment services which is due to increased order volume through Internet
sales.

     Selling, general and administrative expenses increased $2.0 million, or
2.4%, to $84.6 million for the year ended June 30, 1998, from $82.6 million for
the year ended June 30, 1997. This is primarily due to FTD's
                                       13
<PAGE>   14

increased costs associated with customer incentive programs and marketing
expenses relating to Internet advertising.

     Net interest expense for the years ended June 30, 1998 and 1997 was $9.5
million and $11.3 million, respectively. The decrease of $1.8 million was
attributable to lower average debt outstanding as well as lower average interest
rates resulting from the implementation of a new credit agreement which became
effective in November 1997.

     Income taxes on income from continuing operations for the year ended June
30, 1998, reflect an expense of $2.1 million compared to an expense of $0.4
million in the prior year. This increase is due to the increase in taxable
income.

     Net profit before extraordinary item of $1.1 million was achieved for the
year ended June 30, 1998, an improvement of $2.8 million from a net loss of $1.7
million for the year ended June 30, 1997 as a result of the factors previously
discussed.

     In November 1997, FTD entered into a new credit agreement which resulted in
$1.3 million of unamortized deferred financing costs associated with the then
existing debt to be expensed. The related income tax benefit attributable to the
extinguishment of the existing debt was $0.5 million, resulting in a tax
effected loss on extinguishment of debt of $0.8 million which is reflected as an
extraordinary item in the consolidated condensed statements of operations and
comprehensive income.

     Net profit after the extraordinary item was $0.3 million, an improvement of
$2.0 million from a net loss of $1.7 million for the year ended June 30, 1997.

QUARTERLY FINANCIAL INFORMATION (UNAUDITED) (IN THOUSANDS, EXCEPT FOR PER SHARE
DATA):

<TABLE>
<CAPTION>
                                                             FIRST     SECOND      THIRD     FOURTH
                      FISCAL 1999                           QUARTER    QUARTER    QUARTER    QUARTER
                      -----------                           -------    -------    -------    -------
<S>                                                         <C>        <C>        <C>        <C>
Net revenue.............................................    $44,593    $54,543    $58,493    $55,804
Income from operations..................................        539      5,028      2,895      2,282
Extraordinary Item......................................         --     (3,714)        --         --
Net income (loss).......................................       (845)    (2,078)       969       (907)
Basic and diluted earnings (loss) per share*:
Net earnings (loss) per share before extraordinary
  item..................................................    $ (0.05)   $  0.11    $  0.06    $ (0.07)
Extraordinary item......................................    $  0.00    $ (0.24)   $  0.00    $  0.00
Basic & diluted earnings (loss) per share...............    $ (0.05)   $ (0.13)   $  0.06    $ (0.07)
</TABLE>

<TABLE>
<CAPTION>
                                                             FIRST     SECOND      THIRD     FOURTH
                      FISCAL 1998                           QUARTER    QUARTER    QUARTER    QUARTER
                      -----------                           -------    -------    -------    -------
<S>                                                         <C>        <C>        <C>        <C>
Net revenue.............................................    $38,016    $48,624    $48,274    $48,664
Income from operations..................................      3,314        574      2,552      5,874
Extraordinary item......................................         --       (835)        --         --
Net income (loss).......................................        180     (2,143)       (45)     2,271
Basic & diluted earnings (loss) per share*:
Net earnings (loss) per share before extraordinary
  item..................................................    $  0.01    $ (0.09)   $ (0.00)   $  0.15
Extraordinary item......................................       0.00      (0.05)      0.00       0.00
Basic & diluted earnings (loss) per share...............    $  0.01    $ (0.14)   $ (0.00)   $  0.15
</TABLE>

-------------------------
* Basic and diluted earnings (loss) per share is shown as one amount due to the
  immaterial effect of dilutive common stock equivalents in the calculation of
  diluted earnings (loss) per share.

LIQUIDITY AND CAPITAL RESOURCES

     Interest payments under the Company's $100 million Credit Agreement dated
November 20, 1997, (the "Bank Credit Facilities"), represents the most
significant component of liquidity. The Bank Credit Facilities

                                       14
<PAGE>   15

consist of a $50.0 million Multiple Draw Term Loan Facility and a $50.0 million
Revolving Credit Facility to finance working capital, acquisitions, certain
expenses associated with the Bank Credit Facilities and letter of credit needs.

     On December 15, 1998, the Company repaid the $60.0 million aggregate
principal amount of 14% Senior Subordinated Notes due December 15, 2001 (the
"Notes"), registered under the Securities Act of 1933. The reacquisition price
totaled $64.2 million and consisted of the $60.0 million principle on the Notes,
and a $4.2 million pre-payment penalty premium. The funds for the reacquisition
of the Notes consisted of $50.0 million from the Multiple Draw Term Loan
Facility, $12.0 million from the Revolving Credit Facility and $2.2 million from
cash on hand. As of June 30, 1999, $47.5 million is outstanding under the
Multiple Draw Term Loan Facility and is scheduled to be permanently reduced,
over a period of eighteen consecutive unequal quarterly installments continuing
thereafter until the termination date of December 31, 2003, through the use of
the Revolving Credit Facility. The amounts outstanding under the Revolving
Credit Facility will mature on December 31, 2003.

     As of June 30, 1999, the Company is in compliance with the covenants of
their debt agreements.

     In addition to its debt service obligations, FTD's remaining liquidity
demands are primarily capital expenditures, Year 2000 compliance costs and
working capital needs. In the fiscal years ended June 30, 1999 and 1998, FTD's
net capital expenditures were $9.0 million and $1.9 million, respectively, of
which $3.7 and $1.4 million respectively, were for depreciable fixed assets such
as furniture and equipment and $5.3 million and $0.5 million, respectively were
for amortizable intangibles such as costs relating to the development and
implementation of a new software package and Mercury Wings(TM) computer
software. FTD's expected capital expenditures for fiscal 2000 are estimated to
be in the range of $5.0 to $7.0 million and will primarily be used for continued
implementation of the new software package and information technology purchases.

     The Company believes, based on current circumstances, that its cash flow
from operations, together with borrowings under the Revolving Credit Facility,
will be sufficient to fund its working capital needs, capital expenditures,
potential acquisitions and to make interest and principal payments as they
become due under the terms of the Bank Credit Facilities.

     For the fiscal year ended June 30, 1999, FTD experienced a decrease in cash
and cash equivalents of $11.1 million as compared to a decrease in cash and cash
equivalents of $14.7 million for the fiscal year ended June 30, 1998. These
decreases in cash and cash equivalents are in part a result of the Company's
philosophy of maintaining a minimal cash balance in an effort to effectively use
any excess cash to reduce outstanding debt.

     Cash used in operating activities was $2.9 million for the year ended June
30, 1999 compared to cash provided by operating activities of $13.0 million for
the year ended June 30, 1998. Contributing to the increase in cash used in
operating activities was the decrease in the balance of accrued customer
incentive programs and the increase in the balance of prepaid expenses in
comparison to the fiscal year ended June 30, 1998.

     Cash provided by investing activities was $0.03 million for the year ended
June 30, 1999, compared to cash used in investing activities of $2.0 million for
the year ended June 30, 1998. In fiscal 1999, the cash provided by investing
activities primarily consisted of the proceeds from the issuance by FTD.COM of
its Series A 8% Redeemable Convertible preferred stock which was partially
offset by furniture and equipment purchases as well as the acquisition of
components relating to the new software package and Mercury Wings(TM) systems.

     Cash used in financing activities was $8.3 million for the year ended June
30, 1999, compared to cash used in financing activities of $25.6 million for the
year ended June 30, 1998. The decrease in cash used in financing activities was
primarily the result of an increase in net payments of long-term debt in
comparison to the previous year ended June 30, 1998.

                                       15
<PAGE>   16

YEAR 2000 COMPLIANCE

     The Company has conducted a review of its computer systems and has
identified information technology systems ("IT") as well as non-IT systems that
could be affected by 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 computer programs that have time-sensitive
software may recognize a date using "00" as the year 1900 rather than the year
2000. This could result in a major system failure or miscalculation. The Year
2000 issue is believed to affect virtually all companies and organizations which
would include the Company as well as systems and applications of the Company's
vendors or customers. The Company has identified certain IT systems, such as
those internal systems that reside on the mainframe, which are considered
"mission critical" and has developed a plan for converting these computer
systems for Year 2000 compliance.

     FTD has contracted with an outside consulting firm which has assisted FTD
in the evaluation and selection of a compatible software package based on FTD's
IT system requirements. FTD is currently in the implementation and training
process for this new software package. There are three phases to the software
implementation process. Phase 1 consists of the software implementation for the
general ledger and accounts payable systems. Phase 2 consists of the software
implementation for Marketplace distribution, floral order processing and
accounts receivable. Phase 3 consists of the software implementation for credit
card processing and directory publications. As of June 30, 1999, phase 1 has
been completed and tested. The implementation component of Phase 2 has been
completed, and the Company expects Phase 2 to be tested by September 30, 1999.
The Company expects Phase 3 of the project to be completed and tested by October
31, 1999. This new software package will allow the Company to improve its
execution and efficiency in recording financial and operational information in
addition to providing a solution to the Year 2000 issue with respect to the
Company's IT computer systems.

     As part of the Company's Year 2000 compliance efforts, the Company's plan
includes contacting customers and third parties whose business interruption
could have a significant impact on FTD's business. The Company has not completed
its assessment of the Year 2000 issue as it relates to these customers and third
party vendors and suppliers. However, it should be noted that the Company has
over 19,000 customers none of which individually accounts for a material portion
of the Company's revenues or profits. As it relates to vendors and suppliers,
the Company has contacted the majority of key third parties in order to secure
appropriate representation of Year 2000 compliance and to address the
compatibility of systems. These vendors and suppliers include financial
institutions and communication and transportation providers with whom the
Company does business. The Company obtains its merchandise for resale and
supplies for operational purposes from a variety of vendors located both within
and outside the United States, of which no individual vendor or supplier is of
significant dependence to the Company's merchandise and supply purchases. As of
June 30, 1999, the Company has received appropriate representation of Year 2000
compliance from approximately 44% of the vendors and suppliers contacted and
does not have any reason to believe the remaining vendors and suppliers
contacted will suffer a business interruption as a result of the Year 2000
issue. In the event that a vendor or supplier is not able to supply the Company
with the appropriate representation of Year 2000 compliance, the Company will
establish alternative sources or strategies.

     As it relates to customers, the Company has included in its Year 2000
compliance efforts FTD products such as Mercury 2000, 3000 and 4000 terminals,
Mercury Interface Boxes, Mercury Wings and Mercury Advantage (Solaris and SCO)
computer systems. The Company is well along in its efforts to test these systems
and to remedy them, if necessary. The Company believes, based on testing to
date, that the Mercury 2000, 3000 and 4000 terminals, as well as the Mercury
Interface Boxes and Mercury Wings are already Year 2000 compliant. The Mercury
Advantage (Solaris and SCO) systems are in testing and necessary changes are
included in release 7.0, which became available in July 1999. In the event that
appropriate Year 2000 readiness is not achieved for a service or product
identified by FTD as Year 2000 compliant, the Company will use commercially
reasonable efforts to repair the affected portion of the service or product.

     The Company has undertaken a review of its non-IT systems which rely on
embedded computer technology and consist primarily of those systems relating to
the building and facilities. As of June 30, 1999,

                                       16
<PAGE>   17

the Company has received appropriate Year 2000 representation from the suppliers
of such systems and, at this time, the Company believes these systems will not
have a material effect on the operations of the Company.

     During the implementation of the new enterprise software package, the
Company has incurred and will continue to incur internal staff costs as well as
consulting and other costs. The total estimated cost to complete the project
over the next 3 to 6 months is expected to range between $2.0 and $4.0 million
of which approximately $1.0 to $3.0 million of these expenditures are expected
to be capital expenditures. The capitalized items include the costs related to
hardware, software and other external direct costs of material and services
consumed in developing the internal-use enterprise software. All of the
Company's Year 2000 compliance costs have been or are expected to be funded from
the Company's operating cash flow. The Company's Year 2000 budget has not
required the diversion of funds from or the postponement of the implementation
of other planned IT projects. If the Company is unsuccessful in implementing the
software or if the software does not function as it is expected to, the related
potential effect is expected to be material in terms of the Company's business,
financial condition and results of operations. As of June 30, 1999, all
scheduled implementation dates have been met, and the Company continues to
anticipate the implementation to be completed by October 31, 1999. The Company
intends to develop by October 31, 1999 and implement, if necessary, appropriate
contingency plans to mitigate, to the extent possible, any significant Year 2000
areas of noncompliance.

     The economy in general may be adversely affected by risks associated with
the Year 2000 issue. The Company's business, financial condition, and results of
operations could be materially adversely affected if systems that it operates or
systems that are operated by other parties with whom the Company does business,
are not Year 2000 compliant in time. There can be no assurance that these third
party systems will continue to properly function and interface and will
otherwise be Year 2000 compliant. Although the Company is not aware of any
threatened claims related to the Year 2000, the Company may be subject to
litigation arising from such claims and, depending on the outcome, such
litigation could have a material adverse affect on the Company.

     The expected costs and completion dates for the Year 2000 project are
forward looking statements based on management's best estimates, which were
derived using numerous assumptions of future events, including the continued
availability of resources, third party modification plans and other factors.
Actual results could differ materially from these estimates as a result of
factors such as the availability and cost of trained personnel, the ability to
locate and correct all relevant computer codes, and similar uncertainties.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company is exposed to market risk which primarily includes interest
rate risk. The Company's policy is to enter into certain derivative instruments
in an effort to hedge its underlying economic exposure and to manage these
instruments with the objective to reduce its exposure to changes in interest
rates. The Company currently does not use derivative instruments for trading
purposes.

     The Company's exposure to interest rate risk is primarily a result of
borrowings under the Bank Credit Facilities, which are subject to interest rates
ranging from 6.5% to 7.0% at June 30, 1999. On December 15, 1998, the Company
entered into an interest rate swap agreement for a notional amount of $23.8
million at a fixed rate of 5.74% plus a variable spread until December 31, 1999
in order to limit its exposure to interest rate fluctuations. At June 30, 1999,
the variable spread was 1.5%.

     The Company believes that its exposure to interest rate fluctuations will
also be limited due to the Company's philosophy of maintaining a minimal cash
balance in an effort to effectively use any excess cash flows to reduce
outstanding debt. The Company believes that the continued decrease in the
balance of outstanding debt in addition to the terms of the interest rate swap
agreement are sufficient precautions to limit the Company's exposure to changing
interest rates.

     At June 30, 1999, $51.8 million of debt was outstanding under the Bank
Credit Facilities. Since the interest rate for the portion of the debt that is
covered by the interest rate swap agreement is effectively fixed,

                                       17
<PAGE>   18

changes in interest rates would have no impact on future interest expense for
that portion of the debt. Therefore there is no earnings or liquidity risk
associated with either the interest rate swap agreement or that portion of the
debt to which the swap agreement relates. The fair market value of the interest
rate swap at June 30, 1999 was a loss of approximately $250 thousand and was
calculated based on future quarterly interest payments using the interest rate
effective at June 30, 1999. At June 30, 1999, a 100 basis point decrease in
interest rates would result in an approximate loss of $584 thousand on the
interest rate swap agreement.

     A portion of the Company's outstanding variable rate debt which totaled
$28.0 million as of June 30, 1999, is not covered by an interest rate swap
agreement. An adverse change in interest rates during the time that this portion
of the debt is outstanding would cause an increase in the amount of interest
paid. The Company may pay down the loan prior to expiration in December 2003.
However, if this portion of the Company's borrowings were to remain outstanding
for the remaining term of the borrowing agreement, a 100 basis point increase in
LIBOR as of June 30, 1999 would result in an increase of $280 thousand to the
amount of annualized interest paid on this portion of the debt and annualized
interest expense recognized in the financial statements.

     The Company will continue to monitor changing economic conditions and based
on current circumstances, does not expect to incur a substantial loss in future
earnings or cash flows as a result of changing interest rates.

     The Company is also exposed to foreign currency exchange rate risk with
respect to the Canadian dollar. The resulting Canadian exchange adjustments are
included in the accumulated other comprehensive income component on the
consolidated statements of operations and did not have a material effect on
other comprehensive income for the years ended June 30, 1999, 1998 and 1997. The
Company does not expect to be materially effected by foreign currency exchange
rate fluctuations in the future based on historical foreign currency exchange
rate fluctuations. The Company therefore does not currently enter into
derivative financial instruments as hedges against foreign currency fluctuations
of the Canadian dollar.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The consolidated financial statements of the Registrant required by this
item are set forth on pages F-1 through F-20 and the related schedule is set
forth on page F-22.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURES

     Not applicable.

                                       18
<PAGE>   19

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     Information with respect to the directors of the Company is hereby
incorporated herein by reference to the section "Election of Directors" to be
contained in the Company's Information Statement. See also Item 4-A, "Executive
Officers of the Registrant" in Part I of this Annual Report on Form 10-K.

ITEM 11. EXECUTIVE COMPENSATION

     Information with respect to executive compensation is hereby incorporated
herein by reference to the sections, "Management -- Executive Compensation,"
"Summary Compensation Table," "Option Grants in Last Fiscal Year," "Fiscal Year
-- End Option Values" and "Director Compensation for the Last Fiscal Year" to be
contained in the Company's Information Statement. The sections, "Board of
Directors Report on Executive Compensation" and "Stockholder Return Comparison,"
in the Company's Information Statement are not incorporated by reference herein.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     Information with respect to security ownership of certain beneficial owners
and management is hereby incorporated herein by reference to the sections
"Security Ownership of Certain Beneficial Owners and Management" and "Principal
Stockholders" to be contained in the Company's Information Statement.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Information with respect to certain relationships and related transactions
is hereby incorporated herein by reference to the section "Relationship with
Affiliates" to be contained in the Company's Information Statement.

                                       19
<PAGE>   20

                                    PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(A) FINANCIAL STATEMENTS, SCHEDULES AND EXHIBITS

     (1) & (2) The consolidated financial statements and schedule which are
filed with this Form 10-K are set forth in the Index to Consolidated Financial
Statements and Schedule at Page F-1 which immediately precedes such documents.

     (3) See accompanying Index to Exhibits. The Company will furnish to any
stockholder upon written request, any exhibit listed in the accompanying Index
to Exhibits upon payment by such stockholders of the Company's reasonable
expenses in furnishing any such exhibits. Such exhibits are, as indicated in the
index, either filed herewith or have heretofore been filed with the Securities
and Exchange Commission under the Securities Act and are referred to and
incorporated herein by reference to such filings.

(B) REPORTS ON FORM 8-K

     No reports on Form 8-K were filed by the Company during the fourth quarter
of fiscal 1999.

(C) EXECUTIVE COMPENSATION PLANS AND ARRANGEMENTS

     See accompanying Index to Exhibits.

                                       20
<PAGE>   21

                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                          FTD CORPORATION

                                          By:     /s/ ROBERT L. NORTON
                                            ------------------------------------
                                            Name: Robert L. Norton
                                            Title: President
                                            Date: September 27, 1999

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons in the capacities and on
the dates indicated.

<TABLE>
<CAPTION>
                SIGNATURE                                    TITLE                           DATE
                ---------                                    -----                           ----
<C>                                           <S>                                     <C>

           /s/ RICHARD C. PERRY               Chairman of the Board and Director      September 27, 1999
------------------------------------------
             Richard C. Perry

           /s/ ROBERT L. NORTON               President (Principal Executive          September 27, 1999
------------------------------------------    Officer)
             Robert L. Norton

        /s/ FRANCIS C. PICCIRILLO             Treasurer (Principal Accounting and     September 27, 1999
------------------------------------------    Financial Officer) and Secretary
          Francis C. Piccirillo

            /s/ VERONICA K. HO                Director                                September 27, 1999
------------------------------------------
              Veronica K. Ho

          /s/ GARY K. SILBERBERG              Director                                September 27, 1999
------------------------------------------
            Gary K. Silberberg

           /s/ GEOFFREY REHNERT               Director                                September 27, 1999
------------------------------------------
             Geoffrey Rehnert

             /s/ HABIB GORGI                  Director                                September 27, 1999
------------------------------------------
               Habib Gorgi
</TABLE>

                                       21
<PAGE>   22

            INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE

<TABLE>
<S>                                                             <C>
Independent Auditors' Report................................    F-2
Consolidated Balance Sheets as of June 30, 1999 and 1998....    F-3
Consolidated Statements of Operations and Comprehensive
  Income for the years ended June 30, 1999, 1998 and 1997...    F-4
Consolidated Statements of Stockholders' Equity for the
  years ended June 30, 1999, 1998 and 1997..................    F-5
Consolidated Statements of Cash Flows for the years ended
  June 30, 1999, 1998 and 1997..............................    F-6
Notes to Consolidated Financial Statements as of June 30,
  1999 and 1998.............................................    F-7
Independent Auditors' Report on Financial Statement
  Schedule..................................................    F-25
Schedule II -- Valuation and Qualifying Accounts............    F-26
</TABLE>

     All other schedules for which provision is made in the applicable
accounting regulations of the Securities and Exchange Commission are not
required under the related instructions or are not applicable and therefore have
been omitted.

                                       F-1
<PAGE>   23

                          INDEPENDENT AUDITORS' REPORT

Board of Directors
FTD Corporation:

     We have audited the accompanying consolidated balance sheets of FTD
Corporation (the Company), as of June 30, 1999 and 1998, and the related
consolidated statements of operations and comprehensive income, stockholders'
equity, and cash flows for each of the years in the three-year period ended June
30, 1999. 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 in accordance with generally accepted auditing
standards. Those standards 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. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of FTD Corporation as of June
30, 1999 and 1998, and the results of its operations and cash flows for each of
the years in the three-year period ended June 30, 1999, in conformity with
generally accepted accounting principles.

KPMG LLP



Chicago, Illinois
August 17, 1999

                                       F-2
<PAGE>   24

                                FTD CORPORATION
                          CONSOLIDATED BALANCE SHEETS
                          AS OF JUNE 30, 1999 AND 1998

<TABLE>
<CAPTION>
                                                                1999       1998
                                                                ----       ----
                                                                (IN THOUSANDS)
<S>                                                           <C>        <C>
                           ASSETS
CURRENT ASSETS:
Cash and cash equivalents...................................  $  2,468   $ 13,615
Accounts receivable, less allowance for doubtful accounts of
  $1,681 at June 30, 1999 and $1,854 at June 30, 1998.......    22,813     24,104
Inventories, net............................................    13,641     13,261
Deferred income taxes.......................................     3,045      5,216
Prepaid expenses............................................     4,088        857
                                                              --------   --------
    Total current assets....................................    46,055     57,053
PROPERTY AND EQUIPMENT:
Land and improvements.......................................     1,600      1,600
Building and improvements...................................     8,549      7,996
Mercury consoles............................................    21,862     21,835
Furniture and equipment.....................................    17,477     14,370
                                                              --------   --------
    Total...................................................    49,488     45,801
Less accumulated depreciation...............................    33,504     30,108
                                                              --------   --------
Property and equipment, net.................................    15,984     15,693
OTHER ASSETS:
Deferred financing costs, less accumulated amortization of
  $445 at June 30, 1999 and $4,861 at June 30, 1998.........     1,059      2,711
Deferred income taxes.......................................     1,440         --
Other noncurrent assets.....................................     8,429      4,244
Goodwill and other intangibles, less accumulated
  amortization of $13,654 at June 30, 1999 and $10,599 at
  June 30, 1998.............................................    71,730     74,785
                                                              --------   --------
    Total other assets......................................    82,658     81,740
                                                              --------   --------
    Total assets............................................  $144,697   $154,486
                                                              ========   ========
            LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable............................................  $ 32,425   $ 29,863
Accrued customer incentive programs.........................     6,173     14,047
Customer deposits...........................................     9,578      9,962
Unearned income.............................................       663        603
Other accrued liabilities...................................     5,501      6,726
                                                              --------   --------
    Total current liabilities...............................    54,340     61,201
Long-term debt..............................................    51,750     58,130
Post-retirement benefits, less current portion..............     5,345      5,572
Accrued pension obligations, less current portion...........       410        497
Deferred income taxes.......................................        --      1,162
Preferred stockholders' equity in a subsidiary company
  Series A 8% Cumulative Redeemable Convertible Preferred
  Stock, $.01 par value; 90,000 shares issued and
  outstanding at June 30, 1999..............................     9,074         --
STOCKHOLDERS' EQUITY:
Preferred stock $0.01 par value, 1,000,000 shares
  authorized, no shares issued..............................        --         --
Common stock:
  Class A, $0.01 par value, 30,000,000 shares authorized;
    12,598,227 shares issued and 12,380,270 shares
    outstanding at June 30, 1999; 12,613,727 shares issued
    and 12,395,719 outstanding at June 30, 1998.............       123        126
  Class B, $0.0005 par value, 3,000,000 shares authorized;
    3,000,000 shares issued and 2,948,750 shares outstanding
    at June 30, 1999; 3,000,000 shares issued and
    outstanding at June 30, 1998............................         2          2
Paid-in capital.............................................    37,018     36,741
Accumulated deficit.........................................   (10,648)    (7,713)
Accumulated other comprehensive income......................       (96)       (99)
Unamortized restricted stock................................      (913)      (511)
Treasury stock..............................................    (1,708)      (622)
                                                              --------   --------
    Total stockholders' equity..............................    23,778     27,924
                                                              --------   --------
    Total liabilities and stockholders' equity..............  $144,697   $154,486
                                                              ========   ========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                       F-3
<PAGE>   25

                                FTD CORPORATION

         CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
                FOR THE YEARS ENDED JUNE 30, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                  1999        1998        1997
                                                                  ----        ----        ----
                                                                      (IN THOUSANDS EXCEPT
                                                                       PER SHARE AMOUNTS)
<S>                                                             <C>         <C>         <C>
REVENUES:
  Technology products and services..........................    $114,336    $101,912    $102,283
  Marketplace and Other.....................................      53,627      51,003      52,582
  Direct to Consumer........................................      45,470      30,663      26,255
                                                                --------    --------    --------
     Total revenues.........................................     213,433     183,578     181,120
                                                                --------    --------    --------
COSTS OF GOODS SOLD AND SERVICES PROVIDED:
  Technology products and services..........................      23,038      23,378      28,225
  Marketplace and Other.....................................      36,949      36,588      36,042
  Direct to Consumer........................................      35,412      26,683      22,866
                                                                --------    --------    --------
     Total costs of goods sold and services provided........      95,399      86,649      87,133
                                                                --------    --------    --------
  Selling, general and administrative expenses..............     107,290      84,615      82,566
                                                                --------    --------    --------
     Income from operations.................................      10,744      12,314      11,421
                                                                --------    --------    --------
OTHER INCOME AND EXPENSES:
  Interest income...........................................         619       1,079       1,480
  Interest expense..........................................      (6,890)    (10,582)    (12,789)
  Foreign exchange gain (loss)..............................        (628)        388        (913)
  Loss on sale of Southfield, Michigan facility.............          --          --        (530)
  Other income..............................................         200          --          --
                                                                --------    --------    --------
     Total other income and expenses........................      (6,699)     (9,115)    (12,752)
                                                                --------    --------    --------
     Income (loss) before income tax expense, minority
       interest and extraordinary item......................       4,045       3,199      (1,331)
Income tax expense..........................................       3,192       2,102         416
Minority interest in loss of subsidiary.....................          --          (1)        (14)
                                                                --------    --------    --------
     Net income (loss) before extraordinary item............         853       1,098      (1,733)
                                                                --------    --------    --------
EXTRAORDINARY ITEM:
  Loss on early extinguishment of debt (net of income tax
     benefit of $3,428 in 1999 and $490 in 1998)............      (3,714)       (835)         --
                                                                --------    --------    --------
     Net income (loss)......................................      (2,861)        263      (1,733)
  Dividends on subsidiary preferred stock...................         (74)         --          --
                                                                --------    --------    --------
     Net income (loss) available for common stockholders....    ($ 2,935)   $    263    ($ 1,733)
                                                                ========    ========    ========
OTHER COMPREHENSIVE INCOME (LOSS):
  Foreign currency translation adjustments..................           3         (62)         (5)
                                                                --------    --------    --------
     Comprehensive income (loss)............................    $ (2,858)   $    201    $ (1,738)
                                                                ========    ========    ========
INCOME (LOSS) PER SHARE:
  Basic and diluted before extraordinary item...............    $   0.05    $   0.07    $  (0.11)
  Extraordinary item........................................       (0.24)      (0.05)       0.00
                                                                --------    --------    --------
  Basic and diluted.........................................    $  (0.19)   $   0.02    $  (0.11)
                                                                ========    ========    ========
  Common shares used in the calculation of basic and diluted
     earnings (loss) per share..............................      15,355      15,358      15,371
                                                                ========    ========    ========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                       F-4
<PAGE>   26

                                FTD CORPORATION
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                FOR THE YEARS ENDED JUNE 30, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                  1999       1998       1997
                                                                  ----       ----       ----
                                                                        (IN THOUSANDS)
<S>                                                             <C>         <C>        <C>
Class A, shares outstanding
  Balance at beginning of year..............................      12,396     12,280     12,403
    1998 Stock Offering.....................................          --         97         --
    Cancellation of common stock............................          (3)        --         --
    Repurchase of common stock..............................         (66)       (79)      (131)
    Sale of common stock to officers........................          53         98          8
                                                                --------    -------    -------
  Balance at end of year....................................      12,380     12,396     12,280
                                                                --------    -------    -------
Class B, shares outstanding
  Balance at beginning of year..............................       3,000      3,000      3,000
    Repurchase of common stock..............................         (51)        --         --
                                                                --------    -------    -------
  Balance at end of year....................................       2,949      3,000      3,000
                                                                --------    -------    -------
Common stock at stated value
  Balance at beginning of year..............................    $    128    $   127    $   127
    Additional common stock issued..........................          --          1         --
    Cancellation of common stock............................          (3)        --         --
                                                                --------    -------    -------
  Balance at end of year....................................    $    125    $   128    $   127
                                                                ========    =======    =======
Paid-in Capital
  Balance at beginning of year..............................    $ 36,741    $35,575    $35,543
    Additional common stock issued..........................          --        593         --
    Cancellation of common stock............................         (26)        --         --
    Sale of common stock to officers........................         303        573         32
                                                                --------    -------    -------
  Balance at end of year....................................    $ 37,018    $36,741    $35,575
                                                                ========    =======    =======
Retained Earnings (Accumulated Deficit)
  Balance at beginning of year..............................    $ (7,713)   $(7,976)   $(6,243)
    Net income (loss).......................................      (2,861)       263     (1,733)
    Dividends Series A preferred stock of subsidiary........         (74)        --         --
                                                                --------    -------    -------
  Balance at end of year....................................    $(10,648)   $(7,713)   $(7,976)
                                                                ========    =======    =======
Accumulated Other Comprehensive Income
  Balance at beginning of year..............................    $    (99)   $   (37)   $   (32)
    Foreign currency translation adjustment.................           3        (62)        (5)
                                                                --------    -------    -------
  Balance at end of year....................................    $    (96)   $   (99)   $   (37)
                                                                ========    =======    =======
Stock Subscription and Notes Receivable
  Balance at beginning of year..............................    $   (511)   $   (32)   $  (128)
    Payment of officer note receivable......................          --         32         --
    Deferred Compensation...................................        (630)      (620)       (32)
    Amortization of deferred compensation...................         228        109         --
    Forgiveness of officers loan............................          --         --        128
                                                                --------    -------    -------
  Balance at end of year....................................    $   (913)   $  (511)   $   (32)
                                                                ========    =======    =======
Treasury Stock
  Balance at beginning of year..............................    $   (622)   $  (485)   $  (127)
    Repurchase of common stock..............................      (1,382)      (252)      (358)
    Sale of common stock to officers........................         296        115         --
                                                                --------    -------    -------
  Balance at end of year....................................    $ (1,708)   $  (622)   $  (485)
                                                                ========    =======    =======
Total Stockholders' Equity..................................    $ 23,778    $27,924    $27,172
                                                                ========    =======    =======
</TABLE>

          See accompanying notes to consolidated financial statements.

                                       F-5
<PAGE>   27

                                FTD CORPORATION

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                FOR THE YEARS ENDED JUNE 30, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                  1999        1998        1997
                                                                  ----        ----        ----
                                                                         (IN THOUSANDS)
<S>                                                             <C>         <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)...........................................    $ (2,861)   $    263    $ (1,733)
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities:
  Depreciation and amortization.............................       7,338       9,570      15,606
  Amortization of deferred financing costs and original
    issue discount..........................................       2,323       2,519       1,405
  Provision for doubtful accounts...........................         442         511       1,105
  Deferred income taxes.....................................        (431)      1,423         286
  Post-retirement benefits other than pensions..............        (227)     (1,005)       (586)
  Pension...................................................         (87)       (379)     (2,756)
  Minority interest in loss of subsidiary...................          --          (1)        (14)
  Undistributed (earnings) loss of unconsolidated
    affiliate...............................................           2          (8)        (31)
  Loss on sale or disposal of assets........................          --          --         530
  Increase (decrease) in cash due to change in:
    Accounts receivable.....................................         849         364      (2,004)
    Inventories.............................................        (380)      1,731      (2,524)
    Prepaid expenses........................................      (3,231)      1,177        (316)
    Other noncurrent assets.................................         209      (1,979)         --
    Accounts payable........................................       2,562         626         877
    Accrued customer incentive programs.....................      (7,874)        231         867
    Accrued severance costs.................................        (193)       (678)        (74)
    Other accrued liabilities, unearned income, and customer
      deposits..............................................      (1,356)     (1,382)      1,837
                                                                --------    --------    --------
      Net cash provided by (used in) operating activities...      (2,915)     12,983      12,475
                                                                --------    --------    --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures, net...................................      (8,970)     (1,942)     (2,614)
Proceeds from the sale of the Southfield, Michigan
  facility..................................................          --          --       6,224
Proceeds from the issuance of Series A 8% redeemable
  convertible preferred stock by subsidiary.................       9,000          --          --
Purchase of minority interest in Renaissance................          --        (103)         --
                                                                --------    --------    --------
      Net cash provided by (used in) investing activities...          30      (2,045)      3,610
                                                                --------    --------    --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds of revolving credit borrowings.................      62,000      28,546          --
Repayments of long-term debt................................     (69,051)    (54,652)    (14,206)
Issuance of common stock, net of expenses...................        (128)        656          --
Repurchase of common stock, net.............................      (1,086)       (137)       (358)
Payments received from stockholders.........................          --          32         128
                                                                --------    --------    --------
      Net cash used in financing activities.................      (8,265)    (25,555)    (14,436)
                                                                --------    --------    --------
Effect of foreign exchange rate changes on cash.............           3         (62)         (5)
                                                                --------    --------    --------
Net increase (decrease) in cash and cash equivalents........     (11,147)    (14,679)      1,644
Cash and cash equivalents at beginning of period............      13,615      28,294      26,650
                                                                --------    --------    --------
Cash and cash equivalents at end of period..................    $  2,468    $ 13,615    $ 28,294
                                                                ========    ========    ========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION CASH PAID
  FOR:
Interest....................................................    $  6,103    $  5,283    $ 11,458
                                                                ========    ========    ========
Income taxes................................................    $    403    $    110    $    237
                                                                ========    ========    ========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                       F-6
<PAGE>   28

                                FTD CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

DESCRIPTION OF THE BUSINESS

     FTD Corporation ("the Company"), is a supplier of technology products and
services including the sale and leasing of hardware and software to florists,
floral order clearing and processing, publications and credit card authorization
and processing. The Company is also a supplier of non-perishable hardgoods,
including greeting cards, and offers marketing support and other services to the
retail floral industry. In addition, the Company, through a subsidiary of
Florists' Transworld Delivery, Inc., operates the www.ftd.com Web site and the
1-800 SEND-FTD toll free telephone number, both of which provide consumers with
the ability to directly order floral and other specialty gift products.

PRINCIPLES OF CONSOLIDATION

     The consolidated financial statements of the Company at June 30, 1999, 1998
and 1997 include the accounts of FTD Corporation and its wholly owned
subsidiary, Florists' Transworld Delivery, Inc. ("the Operating Company"). The
Operating Company's wholly owned subsidiaries include Renaissance Greeting
Cards, Inc., FTD Canada, Inc. and FTD.COM, INC. ("FTD.COM"). All significant
intercompany accounts and transactions have been eliminated in consolidation.

CASH AND CASH EQUIVALENTS

     The Company's policy is to invest cash in excess of operating requirements
in income-producing investments. The Company considers all investments purchased
with maturities of three months or less at the date of purchase to be cash
equivalents.

FAIR VALUE OF FINANCIAL INSTRUMENTS

     Financial instruments consist primarily of accounts receivable, accounts
payable, accrued customer incentive programs, customer deposits, unearned
income, other accrued liabilities and long-term debt. At June 30, 1999, because
of the short maturity of those instruments other than long-term debt, the fair
value of these financial instruments approximates the carrying amount. The fair
value of long-term debt and off balance sheet financial instruments is disclosed
in note 4.

DERIVATIVES

     The Company utilizes a derivative financial instrument to reduce its
exposure to market risks from changes in interest rates. This derivative
financial instrument, an interest rate swap agreement, is an off-balance sheet
instrument and therefore has no carrying value. The purpose of the swap is to
fix the interest rate on variable rate debt and reduce certain exposures to
interest rate fluctuations.

INVENTORIES

     Inventory consists of finished goods and is stated at the lower of cost or
market value. Prior to April 1, 1999, cost was determined on a First In First
Out (FIFO) basis. On April 1, 1999, the Company began to determine cost on a
weighted average basis given management's determination that this method
provides a better matching of revenues and expenses associated with its
inventory which is mainly comprised of seasonal purchases. The difference in
costing methods resulted in an immaterial effect on the statements of operations
and comprehensive income.

                                       F-7
<PAGE>   29
                                FTD CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- CONTINUED

PROPERTY AND EQUIPMENT

     Property and equipment are recorded at cost and are depreciated over their
estimated useful lives using the straight-line method. The useful lives are 10
to 31.5 years for building and improvements, 5 years for Mercury consoles, and 5
to 10 years for furniture and equipment. Assets acquired on December 19, 1994,
have been recorded at their fair value at acquisition date.

     Upon sale or retirement of property and equipment, the cost and related
accumulated depreciation are eliminated from the respective accounts, and any
gain or loss incurred in the ordinary course of business is included as selling,
general and administrative expense in the accompanying consolidated statements
of operations and comprehensive income. Maintenance and repairs are charged to
expense as incurred. Expenditures which improve or extend the life of existing
property and equipment are capitalized.

SYSTEMS SOFTWARE

     Systems software, included in other noncurrent assets, is recorded at
purchase cost and is being amortized over its expected economic life of 5 years
using the straight-line method. Assets acquired on December 19, 1994, have been
recorded at their fair value at acquisition date.

     In accordance with Statement of Position ("SOP") 98-1 "Accounting for the
Costs of Computer Software Developed or Obtained for Internal Use" issued by the
Accounting Standards Executive Committee of the American Institute of Certified
Public Accountants ("AICPA") on March 4, 1998, the Company capitalizes certain
external direct costs of materials and services consumed in developing or
obtaining internal-use computer software and amortizes these costs using the
straight-line method over a period of five years.

     The Company follows Statement of Financial Accounting Standards ("SFAS")
No. 86, "Accounting for the Costs of Computer Software to Be Sold, Leased, or
Otherwise Marketed" SFAS No. 86 requires that all costs relating to the purchase
or internal development and production of a computer software product to be
sold, leased, or otherwise marketed be expensed in the period incurred unless
the requirements for technological feasibility have been established. All
eligible costs incurred shall be capitalized once technological feasibility is
established for a computer software product to be sold, leased, or otherwise
marketed by an enterprise. The Company amortizes these costs using the greater
of the straight-line method over a period of five years or the revenue method
prescribed by SFAS No. 86.

INTANGIBLES

     Deferred financing costs are being amortized over the life of the related
financing using the straight-line method. Goodwill is being amortized using the
straight line method over 30 years. Other intangibles consist of trademarks and
acquired software and are being amortized over 40 and 5 years, respectively,
using the straight-line method.

     The Company periodically evaluates whether events and circumstances that
have occurred indicate that the remaining balance of goodwill and other
intangibles may not be recoverable or that the remaining estimated useful lives
may warrant revision. When such factors indicate that goodwill and other
intangibles should be evaluated for possible impairment, the Company uses an
estimate of undiscounted future cash flows to measure whether the goodwill and
other intangibles is recoverable, and over what period.

INCOME TAXES

     The Company follows SFAS No. 109, "Accounting for Income Taxes." SFAS No.
109 requires the asset and liability method of accounting for income taxes in
which deferred tax assets and liabilities are recognized

                                       F-8
<PAGE>   30
                                FTD CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- CONTINUED

for the future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and liabilities and
their respective tax bases and operating loss and tax credit carryforwards.
Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. Under SFAS No. 109, the
effect on deferred tax assets and liabilities of a change in tax rates is
recognized in income in the period that includes the enactment date.

FOREIGN CURRENCY TRANSLATION

     In accordance with SFAS No. 52, balance sheet accounts of the Company's
foreign operations are translated from Canadian currency into U.S. dollars at
the year-end rate of exchange, while income and expenses are translated at the
weighted average rates of exchange for the year. Translation gains or losses
related to net assets located outside the United States are included in
stockholders' equity. Gains and losses resulting from foreign currency
transactions are included in net income (loss).

EARNINGS PER SHARE

     In accordance with SFAS No. 128, "Earnings Per Share," Basic earnings
(loss) per share is calculated by dividing net income (loss) available for
common stockholders by the weighted average number of common shares outstanding
and excludes the dilutive effect of unexercised common stock equivalents.
Diluted earnings (loss) per share is calculated by dividing net income by the
weighted average number of common shares outstanding and includes the dilutive
effect of unexercised common stock equivalents to the extent they are not
anti-dilutive. On February 2, 1998, the Board of Directors declared a 100% stock
dividend (2 for 1 stock split) of the Company's Class A Common Stock and Class B
Common Stock for stockholders of record as of February 9, 1998 (the "Stock
Split"). Accordingly, all references to numbers of shares and historical
weighted average share and per share amounts have been restated to reflect the
stock split.

     Shares issuable from securities that could potentially dilute basic
earnings per share which were not included in the calculation of diluted
earnings per share because their effect was anti-dilutive consisted of 98,000
shares, 150,000 shares and 136,000 shares respectively for the years ended June
30, 1999, 1998 and 1997.

REVENUES

     Revenues earned by the Company for processing floral and gift orders are
recorded in the month the orders are reported to the Company as filled. Revenues
for other services related to the processing of such orders (including equipment
rentals and transmission charges) are recorded in the period the service is
provided. Sales of products are recorded when the products are shipped. Revenues
relating to publications are recognized in the periods in which the publications
are issued.

     Revenues earned by FTD.COM are recorded when the order is fulfilled.
Generally, when a customer makes a purchase that will be fulfilled by an FTD
florist, FTD.COM receives the order, charges the customers' credit card, and
transmits the order to the Operating Company. The Operating Company then
transmits the order to the fulfilling florist. FTD.COM recognizes 100% of the
order value as revenue. Orders that are not fulfilled by an FTD florist, such as
holiday gift baskets, are fulfilled by a manufacturer or third party
distributor. In addition, FTD.COM receives service fees for processing all
orders. The service fees for orders placed over the Internet have ranged from
$4.95 to $7.99, and the service fees for orders placed over the telephone have
ranged from $8.95 to $9.99. From time to time, discounts are offered in
connection with product promotions or holiday promotions to selected customer
groups. Order revenues and service fees are reported net of discounts.

                                       F-9
<PAGE>   31
                                FTD CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- CONTINUED

     The Accounting Standards Executive Committee of the AICPA issued SOP 97-2
"Software Revenue Recognition" which supersedes SOP 91-1, in October 1997 and
was effective for fiscal years beginning after December 31, 1997. SOP 97-2
generally requires revenue earned on software arrangements involving multiple
elements (i.e., software products, upgrades/enhancements, postcontract customer
support, installation, training, etc.) to be allocated to each element based on
the relative fair values of the elements. The Company allocates revenue from
software products (including specified upgrades/enhancements, training and
installation) ratably over the period of the support agreement or lease
agreement, given vendor-specific objective evidence of fair value of the
elements cannot be established. The Company has adopted this SOP effective July
1, 1998 in connection with the sales of the new Mercury Wings TM systems to
floral retailers beginning in December 1998.

STOCK-BASED COMPENSATION

     On July 1, 1996 the Company adopted the provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation." SFAS No. 123 allows entities to
continue to apply the provisions of APB Opinion No. 25 "Accounting for Stock
Issued to Employees" and provide pro forma net income and pro forma earnings per
share disclosures for employee stock option grants as if the fair value-based
method defined in SFAS No. 123 has been applied. The Company has elected to
continue to apply the provisions of APB Opinion No. 25.

USE OF ESTIMATES

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that effect the reported amounts of assets and liabilities and
disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results may differ from those estimates.

NEW ACCOUNTING PRONOUNCEMENTS

     SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities" was issued in June 1998 and, pursuant to the deferral of the
effective date by the Financial Accounting Standards Board, is effective for all
fiscal quarters of all fiscal years beginning after June 15, 2000. SFAS No. 133
establishes a comprehensive standard for the recognition and measurement of
derivative instruments and hedging activities. The Company is currently
evaluating the impact of SFAS No. 133 on its financial statements.

RECLASSIFICATIONS

     Certain amounts in the 1998 and 1997 consolidated statements of operations
and comprehensive income have been reclassified to conform to the 1999
presentation which includes the reclassification of certain revenues generated
from Direct to Consumer activities which were previously reported net of costs
relating to processing and fulfillment and are now recorded on a gross basis.
The corresponding costs representing the amounts paid for processing and
fulfillment have been reclassified as Direct to Consumer cost of goods sold and
services provided. The Company has also made other reclassifications of costs of
goods sold and services provided and selling, general and administrative
expenses in 1998 and 1997 in order to conform to the 1999 presentation.

(2) ACQUISITION

     On December 19, 1994 (the "Merger Date"), FTD Corporation, a Delaware
corporation, completed an acquisition of all of the outstanding equity of
Florists' Transworld Delivery Association, a Michigan nonprofit

                                      F-10

<PAGE>   32
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(2) ACQUISITION -- CONTINUED
cooperative association (the "Acquired Company"), pursuant to the terms of an
Agreement and Plan of Merger (the "Merger Agreement") dated August 2, 1994. The
acquisition was effected through the merger (the "Merger") of FTD Acquisition
Corp., a wholly owned subsidiary of FTD Corporation, with and into the Acquired
Company, with the Acquired Company surviving the Merger as a wholly owned
subsidiary of FTD Corporation. Concurrent with the Merger, the Acquired Company
was converted from a nonprofit cooperative association to a for-profit
corporation and renamed "Florists' Transworld Delivery, Inc." (from and after
the Merger Date, the "Operating Company").

     The Company has accounted for the Merger under the purchase method of
accounting, and accordingly, the Company's consolidated financial statements,
reflect the allocation of the total purchase price to the tangible and
intangible assets acquired and liabilities assumed of the Acquired Company as of
December 19, 1994, based on their respective estimated fair values.

(3) INTANGIBLES

     At June 30, 1999 and 1998 goodwill and other intangible assets relating to
the Acquisition consisted of the following (in thousands):

<TABLE>
<CAPTION>
                                                                 1999       1998
                                                                 ----       ----
<S>                                                             <C>        <C>
Goodwill....................................................    $68,384    $68,384
Trademarks..................................................     15,000     15,000
Software....................................................      2,000      2,000
                                                                -------    -------
                                                                 85,384     85,384
Less accumulated amortization...............................     13,654     10,599
                                                                -------    -------
Total.......................................................    $71,730    $74,785
                                                                =======    =======
</TABLE>

(4) FINANCING ARRANGEMENTS

     In November, 1997 FTD entered into a new credit agreement with Banc One
Capital Markets, Inc. who arranged a $100 million financing package (the "Bank
Credit Facilities") with The First National Bank of Chicago acting as
Administrative Agent. The Bank Credit Facilities consist of a $50 million
Multiple Draw Term Loan Facility and a $50 million Revolving Credit Facility,
both maturing on December 31, 2003. The proceeds of the Revolving Credit
Facility were used to provide funds for the refinancing of the then existing
debt totaling $24.6 million. As a result of entering into the Bank Credit
Facilities, $1.3 million of unamortized deferred financing costs associated with
the then existing debt were expensed in November, 1997. The related income tax
benefit attributable to the extinguishment of the then existing debt was $0.5
million, resulting in a tax effected loss on extinguishment of debt of $0.8
million which is reflected as an extraordinary item in the accompanying
consolidated statements of operations and comprehensive income for the year
ended June 30, 1998.

     On December 15, 1998, the Company repaid the $60.0 million aggregate
principal amount of 14% Senior Subordinated Notes due December 15, 2001, (the
"Notes"), registered under the Securities Act of 1933. The reacquisition price
totaled $64.2 million and consisted of the $60.0 million principle on the Notes
and a $4.2 million pre-payment penalty premium. The funds for the reacquisition
of the Notes consisted of $50.0 million from the Multiple Draw Term Loan
Facility, $12.0 million from the Revolving Credit Facility and $2.2 million from
cash on hand. As a result of the reacquisition of the Notes, $1.7 million of
unamortized original issuance discount and $1.2 million of unamortized deferred
financing costs associated with the Notes were expensed in December, 1998.
Accordingly, the loss on the reacquisition of the Notes totaled $7.1 million.

                                      F-11
<PAGE>   33
                                FTD CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(4) FINANCING ARRANGEMENTS -- CONTINUED

The related income tax benefit attributable to the reacquisition of the Notes
was $3.4 million, for a tax effected loss on reacquisition of the Notes of $3.7
million which is reflected as an extraordinary item in the accompanying
consolidated statements of operations and comprehensive income for the year
ended June 30, 1999.

     Borrowings under both the Multiple Draw Term Loan Facility and the
Revolving Credit Facility are subject to variable interest rates based on the
London Interbank Offered Rate ("LIBOR"). At June 30, 1999, the Company had an
interest rate swap agreement with a notional amount of $23.8 million and
variable rate debt outstanding of $51.8 million. Under the interest rate swap
agreement, the Company will pay the counterparty interest at a fixed rate of
5.74% plus the applicable spread and the counterparty will pay the Company at a
variable rate based on LIBOR plus the applicable spread. The variable rate
applicable to the swap agreement was 5.0% as of June 30, 1999. The fair value of
the interest rate swap at June 30, 1999 was a loss of approximately $250
thousand which was based on future quarterly interest payments using the
interest rate in effect at June 30, 1999. The Company was not required to
collateralize this agreement. The Company does not believe there is a material
credit risk related to the inability of the counterparty to honor their portion
of the agreement.

     The Company's credit agreements include covenants which, among other
things, require that the Company maintain certain financial ratios and a minimum
level of consolidated net worth. The Company is in compliance with all debt
covenants at June 30, 1999. The Company's debt agreements also include
restrictions on the declaration and payment of dividends.

     The Company's credit agreement imposes various restrictions on the Company
and the Operating Company, including restrictions that limit the Company's
ability to incur additional debt, pay dividends or make other payments or
investments, consummate asset sales, incur liens, merge, consolidate, or dispose
of substantial assets, among other restrictions. In addition, substantially all
of the assets of the Company and the Operating Company, are pledged as security
under the credit agreement. In connection with the capitalization of FTD.COM,
the credit agreement has been amended to exclude FTD.COM from these terms and
restrictions in exchange for the Operating Company's pledge of its shares in
FTD.COM and other monetary consideration.

LINE OF CREDIT

     Interest on borrowings made under the Bank Credit Facilities are calculated
using LIBOR plus the applicable spread. The Bank Credit Facilities provide a
maximum commitment for letters of credit of $15 million. In addition, a
quarterly commitment fee is required on the unused portion of the Revolving
Credit Facility at a rate of the then applicable commitment fee percentage. The
applicable commitment fee percentage shall be determined by the Company's
leverage ratio on the last day of each fiscal quarter. As of June 30, 1999, the
Company has unused trade letters of credit of approximately $12.8 million
outstanding under the terms of the Revolving Credit Facility. As of June 30,
1999, $47.5 million is outstanding under the Multiple Draw Term Loan Facility
and is scheduled to be permanently reduced, over a period of 18 consecutive
unequal quarterly installments continuing thereafter until the termination date
of December 31, 2003 through the use of the Revolving Credit Facility. The
loan(s) outstanding under the Revolving Credit Facility will mature on December
31, 2003.

                                      F-12
<PAGE>   34
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(4) FINANCING ARRANGEMENTS -- CONTINUED
LONG-TERM DEBT (IN THOUSANDS)

     At June 30, 1999 and 1998 long-term debt consisted of the following:

<TABLE>
<CAPTION>
                                                                 1999       1998
                                                                 ----       ----
<S>                                                             <C>        <C>
Series B Senior Subordinated Notes, interest payable
  semiannually at 14% due December 15, 2001, net of
  unamortized discount of $1,870 at June 30, 1998...........    $    --    $58,130
Multiple Draw Term Loan Facility payable in 18 consecutive
  unequal quarterly installments at an approximate rate of
  6.7% at June 30, 1999.....................................     47,500         --
Revolving Credit Facility, due December 31, 2003 at an
  approximate rate of 6.6% at June 30, 1999.................      4,250         --
                                                                -------    -------
          Total long-term debt..............................    $51,750    $58,130
                                                                =======    =======
</TABLE>

     As of June 30, 1999, the estimated fair value of long-term debt was
estimated based on interest rates that are currently available to the Company
for issuance of debt with similar terms and remaining maturity dates. The fair
value approximates the carrying value of long-term debt as of June 30, 1999. As
of June 30, 1998, the estimated fair value of the Series B Senior Subordinated
Notes discounted at current rates was $65,400,000.

(5) LEASES

AS LESSOR

     The Company leases Mercury consoles and Mercury Wings(TM) systems to
members through leases classified as operating leases for accounting purposes.
The net investment in equipment leased to members under operating leases,
including equipment used for maintenance purposes, was as follows at June 30,
1999 and 1998 (in thousands):

<TABLE>
<CAPTION>
                                                                 1999       1998
                                                                 ----       ----
<S>                                                             <C>        <C>
Mercury consoles............................................    $21,862    $21,835
Less: Accumulated Depreciation..............................     21,272     20,738
                                                                -------    -------
  Net Investment............................................    $   590    $ 1,097
                                                                =======    =======
</TABLE>

     The total minimum future rentals on non-cancelable leases of Mercury
Wings(TM) systems are as follows:

<TABLE>
<S>                                                        <C>
2000...................................................    $  428
2001...................................................       428
2002...................................................       345
Thereafter.............................................         0
                                                           ------
          Total........................................    $1,201
                                                           ======
</TABLE>

AS LESSEE

     The Company has entered into operating leases for certain hardware
components of the Mercury Wings(TM) systems and corporate facilities and
equipment. Rental expense relating to these leases totaled

                                      F-13
<PAGE>   35
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(5) LEASES -- CONTINUED
$1,030,000, $1,121,000, and $1,005,000 for fiscal 1999, 1998 and 1997,
respectively. The minimum aggregate annual operating lease obligations are as
follows (in thousands):

<TABLE>
<S>                                                        <C>
2000...................................................    $1,354
2001...................................................     1,354
2002...................................................       566
Thereafter.............................................         0
                                                           ------
          Total........................................    $3,274
                                                           ======
</TABLE>

     The total minimum lease payments have not been reduced by minimum sublease
rentals of $1,937,000 due in the future under non-cancelable subleases of
Mercury Wings(TM) systems and corporate facilities.

(6) COMPUTER SOFTWARE COSTS

     The costs associated with the development of the Mercury Wings(TM) computer
software leased to florists are capitalized in accordance with SFAS No. 86. As
of June 30, 1999 and 1998, the unamortized computer software costs were $1.4
million and $.3 million, respectively. During the year ended June 30, 1999 $0.2
million was charged to expense for amortization of capitalized computer software
costs. No amounts were charged to expense for amortization of capitalized
computer software during the years ended June 30, 1998 and 1997.

(7) ADVERTISING AND SALES PROMOTION COSTS

     The Company expenses advertising time and space costs and related residual
rights and contracts at the time the advertising is first broadcast or
displayed. Production and promotion costs are charged to expense when incurred.
Cash rebate dollars earned by FTD members under the Company's customer incentive
program are charged to expense when earned. Advertising credits earned in fiscal
1998 and fiscal 1997 under the Company's former sales incentive program were
charged to expense when earned.

     In the years ended June 30, 1999, 1998 and 1997, advertising and sales
promotion expense was $55 million, $38 million, and $36 million, respectively.

                                      F-14
<PAGE>   36
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(8) INCOME TAXES

     At June 30, 1999 and 1998, the Company's deferred tax assets and
liabilities consisted of the following (in thousands):

<TABLE>
<CAPTION>
                                                                 1999       1998
                                                                 ----       ----
<S>                                                             <C>        <C>
Current deferred tax assets:
  Accrued member incentive obligations......................    $   871    $ 2,576
  Allowance for doubtful accounts...........................        661        686
  Unearned income...........................................        245        224
  Inventory.................................................        971      1,153
  Accrued vacation..........................................        189        182
  Other.....................................................        108        395
                                                                -------    -------
Current deferred tax assets.................................      3,045      5,216
                                                                -------    -------
Noncurrent deferred tax assets:
  Net operating loss carryforwards..........................      6,394      3,952
  Postretirement benefit obligations........................      1,978      2,062
  Accrued pension...........................................        152        184
  Other.....................................................        252        253
                                                                -------    -------
Noncurrent deferred tax assets..............................      8,776      6,451
Noncurrent deferred tax liabilities -- tax over book
  depreciation and difference in basis......................      5,858      6,112
                                                                -------    -------
Net noncurrent deferred tax assets (liabilities)............      2,918        339
                                                                -------    -------
Deferred tax assets -- valuation allowance..................     (1,500)    (1,500)
                                                                -------    -------
Net deferred tax assets.....................................    $ 4,463    $ 4,055
                                                                =======    =======
</TABLE>

     The deferred tax assets are subject to certain asset realization tests.
Company management believes that, under the principles of SFAS No. 109, based on
their evaluation of taxable income in future years, tax planning strategies and
the uncertainty of fully realizing the noncurrent deferred tax assets with very
long lives, a valuation allowance of $1.5 million is appropriate at June 30,
1999 and 1998. There was no change in valuation allowance during fiscal 1999.

     The Company's net operating loss carryforwards at June 30, 1999 and 1998,
of approximately $17.2 and $10.7 million, respectively, the tax benefits of
which are included above as noncurrent deferred tax assets, will expire if
unused, as follows: $2.4 million in 2007; $2.3 million in 2008; $0.8 million in
2009; $5.2 million in 2010 and $6.6 million in 2019.

     The provision for income taxes on income before extraordinary item consists
of the following components (in thousands):

<TABLE>
<CAPTION>
                                                                 1999      1998     1997
                                                                 ----      ----     ----
<S>                                                             <C>       <C>       <C>
Current -- U.S..............................................    $   --    $   --    $ --
Current -- Foreign..........................................       172       190     130
Deferred....................................................     3,020     1,912     286
                                                                ------    ------    ----
Income tax expense..........................................    $3,192    $2,102    $416
                                                                ======    ======    ====
</TABLE>

                                      F-15
<PAGE>   37
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(8) INCOME TAXES -- CONTINUED
     The provision for income taxes for the years ended June 30, 1999, 1998 and
1997, differs from the amount computed by applying the U.S. federal income tax
rate (35%) to pretax income because of the effect of the following items (in
thousands):

<TABLE>
<CAPTION>
                                                                 1999      1998     1997
                                                                 ----      ----     ----
<S>                                                             <C>       <C>       <C>
Tax expense (benefit) at U.S. federal income tax rate.......    $1,419    $1,120    $(466)
State income taxes (benefit), net of federal income tax
  benefit...................................................       162        64      (27)
Amortization of purchased goodwill..........................       798       803      893
Foreign income taxes........................................       172       190      130
Other items, net............................................       641       (75)    (114)
                                                                ------    ------    -----
Reported income tax (benefit) expense.......................    $3,192    $2,102    $ 416
                                                                ======    ======    =====
</TABLE>

(9) POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

     The Company provides certain postretirement health care benefits to
qualifying retirees under the terms of the Company's qualified retirement plan.
The plan retirees are required to share in the cost of the benefit. During 1997,
the consolidation of corporate staff and operations into one facility, together
with other factors, resulted in the termination of numerous employees which
significantly reduced the expected years of future service of those employees
and the Company's corresponding liability for certain postretirement benefits.
These termination's caused a decrease in the Company's postretirement obligation
and generated a pretax curtailment gain of $0.9 million which was recorded as a
reduction in selling, general and administrative expenses in the fiscal year
ended June 30, 1998. In addition, the Operating Company amended its
postretirement benefit plan effective January 1, 1997, and no longer provides
such benefits to employees retiring after January 1, 1997. This amendment
reduced the Company's post retirement obligation and generated a pretax
curtailment gain of $0.8 million which was recorded as a reduction in selling,
general and administrative expenses in the fiscal year ended June 30, 1997. As a
result of eliminating active employees from the plan, the unrecognized net gain
is being amortized over the average retiree life expectancy of sixteen years.

     In accordance with the disclosure requirements of SFAS No. 132, "Employers
Disclosures about Pensions and Other Postretirement Benefits," the following
tables provide a reconciliation of the benefit

                                      F-16
<PAGE>   38
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(9) POSTRETIREMENT BENEFITS OTHER THAN PENSIONS -- CONTINUED

obligation and funded status as of June 30, 1999 and 1998 as well as the
components of net periodic postretirement benefit costs for the years ended June
30, 1999, 1998 and 1997 (in thousands):

<TABLE>
<CAPTION>
                                                                 1999       1998
                                                                 ----       ----
<S>                                                             <C>        <C>
Benefit obligation at beginning of year.....................    $ 2,807    $ 5,307
Service cost................................................         --         72
                                                                -------    -------
Interest cost...............................................        175        232
Benefits paid...............................................        227        132
Actuarial gain..............................................        275      1,771
Curtailment gain............................................         --        902
                                                                -------    -------
Benefit obligation at end of year...........................    $ 2,480    $ 2,807
                                                                =======    =======
Funded status...............................................    $(2,480)   $(2,807)
Unrecognized net gain.......................................     (3,122)    (3,022)
                                                                -------    -------
Accrued benefit cost........................................    $(5,602)   $(5,829)
                                                                =======    =======
</TABLE>

<TABLE>
<CAPTION>
                                                                1999     1998     1997
                                                                ----     ----     ----
<S>                                                             <C>      <C>      <C>
Service cost................................................    $   0    $  72    $ 190
Interest cost...............................................      175      232      434
Recognized net actuarial gain...............................     (175)    (276)     (45)
                                                                -----    -----    -----
Net periodic benefit cost...................................        0       28      579
Curtailment gain............................................       --     (902)    (818)
                                                                -----    -----    -----
     Total postretirement benefit cost (income).............    $   0    $(874)   $(239)
                                                                =====    =====    =====
</TABLE>

     The discount rates used in determining the accumulated postretirement
benefit obligation ("APBO") were 7.0% at and for the year ended June 30, 1999,
6.75% at and for the year ended June 30, 1998 and 7.75% at and for the year
ended June 30, 1997. For measurement purposes a 9.463% annual rate of increase
in the per capita cost of covered health care benefits was assumed for 1998. The
rate was assumed to decrease to 5.75% in 2006, and remain at that level
thereafter. Assumed health care cost trend rates have a significant effect on
the amounts reported for the health care plans. If the current health care cost
trend rate assumption was increased by one percent, the APBO as of June 30,
1999, would increase approximately $253,000, or 10.2%, while the periodic cost
for the fiscal year ended June 30, 1999, would have increased approximately
$18,000, or 10.5%. If the current health care cost trend rate assumptions were
decreased by one percent, the APBO as of June 30, 1999, would have decreased
approximately $219,000, or 8.8%, while the periodic cost for the fiscal year
ended June 30, 1999, would have decreased $16,000, or 9.2%.

(10) PENSION PLANS

     Prior to January 1, 1997, the Company had both a defined benefit and a
defined contribution plan (the "Pension Plans") which covered substantially all
domestic employees. The Company's funding policy was to contribute annually to
the defined benefit plan the amount deductible for income tax purposes. In
fiscal 1999, the Company contributed $1.1 million to the defined benefit plan.
No contributions were made in 1998 and 1997 to the defined benefit plan. The
Company's matching contributions to the defined contribution plan are determined
at the discretion of its Board of Directors. No matching contributions were made
in 1999, 1998 or 1997 to the defined contribution plan.

                                      F-17
<PAGE>   39
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(10) PENSION PLANS -- CONTINUED

     Effective January 1, 1997, amendments to the Company's defined benefit
Pension Plans were adopted, including the elimination of the accrual of future
benefits under the plans. As a result of these amendments, and the corresponding
remeasurement of the accumulated and projected benefit obligations under the
plans, a pre-tax pension settlement gain of $0.4 million was recognized in
income as a reduction in selling, general and administrative costs during the
fiscal year ended June 30, 1998.

     Benefits under the Pension Plan are based on the employee's age, years of
service, and the highest consecutive five-year average compensation.

     In accordance with the disclosure requirements of SFAS No. 132, the
following tables provide a reconciliation of the benefit obligation and plan
assets as well as the funded status of the pension plan as of June 30, 1999 and
1998 (in thousands):

<TABLE>
<CAPTION>
                                                                 1999      1998
                                                                 ----      ----
<S>                                                             <C>       <C>
Projected benefit obligation at beginning of year...........    $2,334    $ 3,144
Service cost................................................        --         --
Interest cost...............................................       178        187
Benefits paid...............................................      (575)    (1,619)
Actuarial (gain)/loss.......................................        (3)       622
                                                                ------    -------
Projected benefit obligation at end of year.................    $1,934    $ 2,334
                                                                ======    =======
Fair value of plan assets at beginning of year..............    $1,047    $ 2,562
Actual return on plan assets................................       (69)       104
Employer contributions......................................     1,089         --
Benefits paid...............................................      (575)    (1,619)
                                                                ------    -------
Fair value of plan assets at end of year....................    $1,492    $ 1,047
                                                                ======    =======
Funded Status...............................................    $ (442)   $(1,287)
Unrecognized net gain.......................................       (33)      (191)
                                                                ------    -------
Accrued pension cost........................................    $ (475)   $(1,478)
                                                                ======    =======
</TABLE>

     During the fiscal year end June 30, 1999, $86,000 of pension expense was
recognized in relation to the Pension Plans. During the fiscal year end June 30,
1998, $9,000 of income was recognized in relation to the Pension Plans. Pension
expense, including administrative costs, charged to the operations for the
above-mentioned pension plans amounted to $370,000 in the fiscal year ended June
30, 1997.

     Plan assets for the defined benefit plan consist of investments in common
stock, real estate properties, fixed income securities, and short-term
investments. The table below provides the necessary disclosures in

                                      F-18
<PAGE>   40
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(10) PENSION PLANS -- CONTINUED
accordance with SFAS No. 132 of the components of pension expense for the
defined benefit plan for the years ended June 30, 1999, 1998 and 1997 (in
thousands):

<TABLE>
<CAPTION>
                                                                1999    1998      1997
                                                                ----    ----      ----
<S>                                                             <C>     <C>      <C>
Service cost................................................    $ --    $  --    $   299
Interest cost...............................................     178      187        546
Expected return on assets...................................     (92)    (141)      (495)
Recognized net actuarial gain...............................      --      (55)        20
                                                                ----    -----    -------
Net periodic pension cost/(income)..........................    $ 86    $  (9)   $   370
                                                                ====    =====    =======
Settlement gain.............................................    $ --    $(366)   $  (936)
Curtailment gain............................................      --       --     (2,665)
                                                                ----    -----    -------
Total pension cost/(income).................................    $ 86    $(375)   $(3,231)
                                                                ====    =====    =======
</TABLE>

     The discount rate used to calculate the projected benefit obligation at
June 30, 1997 was decreased to 7.0% for the period January 1, 1997 through June
30, 1997. The discount rate used to calculate the projected benefit obligation
at June 30, 1998 was 6.75%. The discount rate used to calculate the projected
benefit obligation at June 30, 1999, was 7.0%. For fiscal 1999, 1998 and 1997,
the rate of increase in future compensation levels was 5.0% and the expected
long-term rate of return on assets was 9.0%.

     Effective January 1, 1997, the Company has established a 401(k) savings
plan for all of its eligible employees to replace the Pension Plan. Company
contributions to the 401(k) plan for fiscal 1999 and 1998 were $214,519 and
$211,312 respectively.

(11) NOTE RECEIVABLE AND OTHER RELATED PARTY TRANSACTIONS

     The Company incurred expenses of $2.0 million, $2.0 million, and $1.0
million for the years ended June 30, 1999, 1998 and 1997 respectively related to
the payment for management consulting services to certain investors of the
Company.

     The Company loaned an Officer of the Company $200,000 pursuant to a five
year interest bearing note dated October 12, 1998, with accrued interest at 7%
per annum and principal due at maturity.

     On October 28, 1998, FTD.COM entered into a distribution agreement with the
Buena Vista Internet Group who is a holder of the Series A 8% Cumulative
Redeemable Convertible Preferred Stock of FTD.COM. FTD.COM and the Buena Vista
Internet Group agreed to create a co-branded online flower boutique. This
agreement terminates on November 30, 1999. Pursuant to the terms of the
agreement, FTD.COM is required to pay the Buena Vista Internet Group a fixed fee
and a variable fee based on a percentage of all net sales which are made through
the online flower boutique. Expenses related to the agreement are recorded
ratably over the contract term. As of June 30, 1999, expense of $525,000 has
been recognized in relation to this agreement.

     On May 25, 1999, FTD.COM and the Buena Vista Internet Group amended the
original agreement entered into on October 28, 1998. Under the amended
agreement, the Buena Vista Internet Group and FTD.COM will create additional
co-branded online flower boutiques. The amended contract term is for three years
beginning on the launch date of the first additional FTD.COM online flower
boutique, which must occur by July 31, 1999. Pursuant to the terms of the
agreement, FTD.COM is required to pay Buena Vista a fixed fee of $10.0 million
according to a specified payment schedule which will commence upon the launch
date of the new co-branded online flower boutiques. As of June 30, 1999, the
additional online boutiques have not been launched, and accordingly, no payments
have been made.

                                      F-19
<PAGE>   41
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(11) NOTE RECEIVABLE AND OTHER RELATED PARTY TRANSACTIONS -- CONTINUED
     On April 13, 1999, FTD.COM entered into a distribution agreement with
Infoseek, an affiliate of the Buena Vista Internet Group, pursuant to which
FTD.COM will receive advertising space on the GO Network and certain portal
links to FTD.COM's web site. This agreement is effective for two years. Pursuant
to the terms of the agreement, FTD.COM is required to pay Infoseek a fixed fee
of $5.4 million and a variable fee based upon a percentage of net revenues,
generated from sales through the GO Network. Expenses related to the agreement
are recorded ratably over the contract term.

(12) 1994 STOCK AWARD AND INCENTIVE PLAN

     The Company's 1994 Stock Award and Incentive Plan (the "Plan") was adopted
by the Board of Directors of the Company and approved by the Company's
stockholders on December 19, 1994, and amended on June 12, 1995. The maximum
number of shares of Common Stock authorized for issuance under the Plan is equal
to 15% of the initial equity capital of the Company upon the consummation of the
Merger.

     The Plan provides for the granting of incentive stock options ("ISOs");
options which do not qualify as ISO's, known as nonqualified stock options
("NSOs"); or a combination of both ISOs and NSOs ("Options"), provided, however,
that ISOs may only be granted to employees of the Company and its subsidiaries.
Options granted under the Plan may be accompanied by stock appreciation rights
("SARs") or limited stock appreciation rights ("LSARs"), or both ("Rights"). The
Plan also provides for the granting of restricted stock, deferred stock, and
performance shares (together, referred to as "Restricted Awards"). The Plan is
not subject to any provisions of the Employee Retirement Income Security Act of
1974, as amended, nor is the Plan a qualified plan within the meaning of section
401 (a) of the Internal Revenue Code of 1986, as amended.

     During fiscal 1999, the Board of Directors approved changes to the vesting
schedules of Stock Option Agreements granted prior to fiscal 1999. Stock Option
Agreements with an original vesting schedule for the options to become
exercisable in four 25% installments commencing after two years will now
commence after only one year, still at a rate of 25% per year. This plan
modification did not result in any change from the intrinsic value of the
options granted as measured pursuant to the requirements of APB 25. As such, no
compensation expense was required to be recognized.

     During the year ended June 30, 1999, employees were granted options to
purchase 162,100 shares of the Company's Common Stock at an exercise price of
$10.50 per share. These options vest and become exercisable in five equal
installments. In addition, during the year ended June 30, 1999, employees were
granted 70,000 shares of restricted stock with a weighted average fair value of
$10.50 per share and a vesting period of five unequal annual installments. Also,
during the year ended June 30, 1999, 10,000 restricted shares previously granted
were canceled.

     During the year ended June 30, 1998, employees were granted options to
purchase: (i) 117,000 shares of the Company's Common Stock at an exercise price
of $7.75 per share and (ii) 90,000 shares of the Company's Common Stock at an
exercise price of $15.00 per share. These options vest and become exercisable in
four or five equal installments. Also, during the year ended June 30, 1998,
employees were granted 40,000 shares of restricted stock with a weighted average
fair value of $7.75 per share and a vesting period of five unequal annual
installments.

     As of June 30, 1999 and 1998, options covering 581,500 and 519,000 shares
respectively of Class A Common Stock were outstanding of which 174,000 and
94,250 shares were vested, respectively. In addition, 19,000 and 7,500 shares
were exercised and 80,600 and 114,500 options were canceled during the years
ended June 30, 1999 and 1998, respectively.

                                      F-20
<PAGE>   42
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(12) 1994 STOCK AWARD AND INCENTIVE PLAN -- CONTINUED

     The Company applies APB Opinion No. 25 and related interpretations in
accounting for the Plan and accordingly, no compensation cost has been
recognized for options granted under the Plan since the option price was equal
to or greater than the market price at the date of the grant. Had compensation
cost for the Plan been determined based on the fair value at the grant dates for
options under the Plan consistent with SFAS No. 123, the Company's net income
(loss) and earnings (loss) per share would have been reduced to the Pro-Forma
amounts shown in the table below:

PRO FORMA RESULTS

<TABLE>
<CAPTION>
                               1999         1999         1998         1998         1997         1997
                            AS REPORTED   PRO FORMA   AS REPORTED   PRO FORMA   AS REPORTED   PRO FORMA
                            -----------   ---------   -----------   ---------   -----------   ---------
<S>                         <C>           <C>         <C>           <C>         <C>           <C>
Net income (loss)
  available to common
  stockholders (in
  thousands)..............    $(2,935)     $(3,067)      $ 263        $ 156       $(1,733)     $(1,755)
Earnings per share:
  Basic...................    $ (0.19)     $ (0.20)      $0.02        $0.01       $ (0.11)     $ (0.11)
  Diluted.................    $ (0.19)     $ (0.20)      $0.02        $0.01       $ (0.11)     $ (0.11)
</TABLE>

     The pro forma disclosures shown are not representative of the future
effects on net income and earnings per share.

     The fair values of the options granted under the Plan during fiscal 1999,
1998 and 1997 were determined at the grant date using the Black-Scholes single
option reduced term pricing model. The significant assumptions used to calculate
the fair value of option grants were: risk-free interest rates ranging from
4.27% to 6.33%, expected volatility ranging from 0% to 50%, expected lives of
3.07 to 3.83 years and no expected dividends for the shares.

SUMMARY STOCK OPTION ACTIVITY

<TABLE>
<CAPTION>
                                                                CLASS A       WEIGHTED AVERAGE
                                                              # OF OPTIONS       EXERCISE $
                                                              ------------    ----------------
<S>                                                           <C>             <C>
Outstanding @ June 30, 1996...............................      860,000             6.45
  Granted.................................................      510,000             6.89
  Canceled................................................      936,000             6.44
                                                                -------            -----
Outstanding @ June 30, 1997...............................      434,000             6.98
  Granted.................................................      207,000            10.90
  Exercised...............................................        7,500             2.68
  Canceled................................................      114,500             6.12
                                                                -------            -----
Outstanding @ June 30, 1998...............................      519,000             8.79
  Granted.................................................      162,100            10.50
  Exercised...............................................       19,000             3.75
  Canceled................................................       80,600             9.13
                                                                -------            -----
Outstanding @ June 30, 1999...............................      581,500             9.39
                                                                =======            =====
Exercisable @ June 30, 1999...............................      174,000             8.45
Weighted Average of Fair Value of options granted in
  Fiscal 1999.............................................        $1.75
Weighted Average of Fair Value of options granted in
  Fiscal 1998.............................................        $2.70
</TABLE>

                                      F-21
<PAGE>   43
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(12) 1994 STOCK AWARD AND INCENTIVE PLAN -- CONTINUED

STOCK OPTIONS OUTSTANDING

<TABLE>
<CAPTION>
                                                     WEIGHTED AVERAGE
CLASS A OPTIONS     EXERCISE      WEIGHTED AVERAGE      REMAINING
  OUTSTANDING     PRICE (RANGE)      EXERCISE $      CONTRACTUAL LIFE
---------------   -------------   ----------------   ----------------
<S>               <C>             <C>                <C>
    139,000               3.75         $ 3.75              7.91
    252,500         7.75-10.50           9.26              8.83
    190,000        12.50-15.00          13.68              8.12
    -------       ------------         ------              ----
    581,500       $ 3.75-15.00         $ 9.39              8.38
    =======       ============         ======              ====
</TABLE>

(13) COMMITMENTS AND CONTINGENCIES

     The Company is involved in various lawsuits and other matters arising in
the normal course of business. In the opinion of the management of the Company,
although the outcomes of these claims and suits are uncertain, they should not
have a material adverse effect on the Company's financial condition, liquidity,
or results of operations.

(14) CAPITAL STOCK

     Class A and non-voting class B Common Stock rank equally and, except with
respect to voting power, are substantially identical in all material respects.
Class B Common Stock is convertible into Class A Common Stock on a one-to-one
basis. The Company is authorized to establish and designate one or more series
of preferred stock.

     On February 2, 1998, the Board of Directors declared a 100% stock dividend
(two-for-one stock split) of the Company's common stock. As a result of this
action, 6,278,250 shares of Class A Common Stock and 1,500,000 shares of Class B
Common Stock were issued to shareholders of record on February 9, 1998. Class A
Common Stock continues to have a par value of $0.01 per share and Class B Common
Stock continues to have a par value of $0.0005. An amount equal to $63,533 was
transferred from paid in capital to common stock representing the aggregate par
value of the Class A shares and Class B shares issued under the stock split. All
references throughout this report to number of shares, per share amounts, stock
option data, and market prices of the Company's common stock have been
retroactively restated.

     Per the Mutual Support Agreement, FTD Corporation was to execute an equity
offering to members of FTD Association within three years from the effectiveness
of the Merger on December 19, 1994. FTD Corporation offered equity securities in
an aggregate amount equal to seven and one-half percent of the then outstanding
common stock of FTD Corporation at the time of the Offering in fiscal 1998. As a
result of the Offering, the number of shares of Class A Common Stock outstanding
increased by approximately 94,000.

     On May 19, 1999, the Operating Company incorporated a new subsidiary,
FTD.COM, as a Delaware corporation in connection with the filing of a
registration statement and amendments thereto with the Securities and Exchange
Commission covering shares of FTD.COM Class A common stock to the public.
FTD.COM was capitalized through the authorization of 250,000,000 shares of Class
A common stock and 100,000,000 shares of Class B common stock and the issuance
of 3,410,000 Class B common stock to the Operating Company. In consideration for
the receipt of 3,410,000 shares of Class B common stock, the Operating Company
contributed to FTD.COM the assets and liabilities relating to the consumer
floral order and specialty gift product business. In addition, in connection
with the incorporation of FTD.COM, 5,000,000 shares of preferred stock were
authorized.

                                      F-22
<PAGE>   44
                                FTD CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(15) PREFERRED STOCKHOLDERS' EQUITY IN A SUBSIDIARY COMPANY

     On May 19, 1999, FTD.COM designated 90,000 shares of its preferred stock as
Series A 8% Cumulative Redeemable Convertible Preferred Stock (the "Series A
preferred stock"). On May 20, 1999, 30,000 shares of the Series A preferred
stock were issued and sold to an investor for consideration of $3.0 million. On
May 25, 1999, 60,000 shares of the Series A preferred stock were issued and sold
to an investor for consideration of $6.0 million.

     These shares of Series A preferred stock have a liquidation preference of
$100 per share and accrue dividends at the annual rate of 8% of the liquidation
preference. Accrued dividends are payable at the discretion of the Board of
Directors of FTD.COM and are mandatorily payable upon liquidation or redemption.
At June 30, 1999 accrued and unpaid dividends were $74,301, or $.83 per share.

     Each share of Series A preferred stock will convert into a number of shares
of FTD.COM Class A common stock in accordance with the conversion rate described
in the certificate of incorporation of FTD.COM, as amended. The Series A
preferred stock will automatically convert upon the closing of the public
offering contemplated by the registration statement of FTD.COM. Conversion at
the option of the holder can occur at any time after March 20, 2000 in the event
that a qualifying public offering is not consummated prior to that date.

     In the event the public offering is not consummated prior to February 20,
2000, the Series A preferred stock will be redeemable at the option of FTD.COM
or the holders thereof at 100% of the liquidation preference plus accrued and
unpaid dividends.

     Holders of Series A preferred stock are entitled to one vote for each share
of FTD.COM Class A common stock into which the Series A preferred stock is
convertible at the conversion rate then in effect. In addition, if FTD.COM fails
to make the payments required in connection with the holders exercise of their
optional redemption rights, the holders of the Series A preferred stock have the
right to designate one director of FTD.COM.

(16) REVENUES FROM THE SALE OF THE FLORAL SELECTIONS GUIDE ("FSG")

     Effective with the 1999 fiscal year, as a condition of FTD affiliation, all
FTD florists must purchase a FSG and related workbook. The purchase of such FSG
entitles the FTD florist to a non-exclusive, non-transferable right for on
premises use of the FSG for as long as the purchaser remains an FTD florist in
good standing. For the year ended June 30, 1999, revenue from such FSG sales
totaled $2.8 million. In prior years, FTD offered a product guide for sale to
its members on an optional basis. This predecessor guide was published on a two
year cycle, with updates throughout the cycle. Accordingly such revenue was
previously recognized ratably over the two year cycle. Revenue from the
predecessor guide during the years ended June 30, 1998 and 1997 was $1.3 million
and $0.5 million, respectively.

(17) SEGMENT INFORMATION

     The FASB issued SFAS No. 131, "Disclosures about Segments of an Enterprise
and Related Information" in February 1998. SFAS No. 131 establishes standards
for the way that public business enterprises report information about operating
segments in annual financial statements.

     As a result of adopting SFAS No. 131, the Company has identified three
reportable business segments based on the nature of its products and services
and financial reports which are evaluated regularly by management in deciding
how to allocate resources and assess performance. For purposes of managing the
Company, the chief operating decision maker reviews segment financial
performance to the gross margin level.

                                      F-23
<PAGE>   45
                                FTD CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

(17) SEGMENT INFORMATION -- CONTINUED

     These business segments include Technology products and services,
Marketplace and Other and Direct to Consumer. Technology products and services
consists of technology based products and services offered to the Company's
customers. This includes the Company's Mercury equipment, Mercury Advantage
systems, Mercury Wings(TM) systems, Mercury Network, Clearinghouse, Flowers
After Hours, Publications, Credit Card processing and Interflora, Inc.
Marketplace and Other consists of floral related products, specialty gift
products and greeting cards offered to our customers for resale as well as other
miscellaneous income items. Direct to Consumer includes floral and specialty
gift order capabilities offered directly to the consumer through the
1-800-SEND-FTD toll-free telephone number and the www.ftd.com Internet site.

     The following table details segment revenues and cost of goods sold and
services provided for 1999. Given the Company's change in accounting systems
during fiscal 1999, it is not practical to disclose similar information for 1998
and 1997. These business segments revenues and costs of goods sold and services
provided can be found in the accompanying consolidated statements of operations
and comprehensive income for the years ended June 30, 1999, 1998 and 1997.

<TABLE>
<CAPTION>
                                                    GROSS SEGMENT    ELIMINATION'S    CONSOLIDATED
                                                    -------------    -------------    ------------
<S>                                                 <C>              <C>              <C>
REVENUES:
Technology products and services................      $115,899         $ (1,563)        $114,336
Marketplace and Other...........................        53,627               --           53,627
Direct to Consumer..............................        49,618           (4,148)          45,470
                                                      --------         --------         --------
     Total revenues.............................       219,144           (5,711)         213,433
COSTS OF GOODS SOLD AND SERVICES PROVIDED:
Technology products and services................        23,038               --           23,038
Marketplace and Other...........................        37,381             (432)          36,949
Direct to Consumer..............................        38,848           (3,436)          35,412
                                                      --------         --------         --------
     Total costs of goods sold and services
       provided.................................        99,267           (3,868)          95,399
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES....       109,133           (1,843)         107,290
                                                      --------         --------         --------
OPERATING INCOME................................      $ 10,744         $     --         $ 10,744
                                                      ========         ========         ========
GROSS MARGIN BY SEGMENT:
Technology products and services................      $ 92,861         $ (1,563)        $ 91,298
Marketplace and Other...........................        16,246              432           16,678
Direct to Consumer..............................        10,770             (712)          10,058
</TABLE>

     The Company's accounting policies for segments are the same as those
described in Note 1, Summary of Significant Accounting Policies. The Company
evaluates segment profit or loss on the basis of gross profit.

     The Company does not measure total assets by reportable business segment
for purposes of assessing performance and making operating decisions.

                                      F-24
<PAGE>   46

          INDEPENDENT AUDITORS' REPORT ON FINANCIAL STATEMENT SCHEDULE

The Board of Directors
FTD Corporation:

     We have audited and reported separately herein on the consolidated
financial statements of FTD Corporation as of and for the years ended June 30,
1999 and 1998.

     Our audits were made for the purpose of forming an opinion on the basic
financial statements of the Company taken as a whole. The supplementary
information included in Schedule II is presented for purposes of additional
analysis and is not a required part of the basic financial statements. Such
information has been subjected to the auditing procedures applied in the audits
of the basic financial statements and, in our opinion, is fairly stated in all
material respects in relation to the basic financial statements taken as a
whole.

/s/ KPMG LLP

Chicago, Illinois
August 17, 1999

                                      F-25
<PAGE>   47

                                FTD CORPORATION

                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS

<TABLE>
<CAPTION>
                                                   ADDITIONS                            UNCOLLECTIBLE
                                           --------------------------    COLLECTION       ACCOUNTS
                                             BALANCE       CHARGED TO    OF ACCOUNTS         AND         BALANCE AT
                                           BEGINNING OF     COST AND     PREVIOUSLY       INVENTORY        END OF
                                              PERIOD        EXPENSES     WRITTEN OFF     WRITE OFFS        PERIOD
                                           ------------    ----------    -----------    -------------    ----------
                                                                        (IN THOUSANDS)
<S>                                        <C>             <C>           <C>            <C>              <C>
YEAR 1999
Allowance for doubtful accounts (shown
  as deduction from Accounts Receivable
  in balance sheet)....................       $1,854         $  442          $53            $668           $1,681
Inventory valuation reserve (included
  in Inventories, net in balance
  sheet)...............................       $1,675         $   --          $--            $486           $1,188
YEAR 1998
Allowance for doubtful accounts (shown
  as deduction from Accounts Receivable
  in balance sheet)....................       $2,211         $  511          $47            $915           $1,854
Inventory valuation reserve (included
  in Inventories, net in balance
  sheet)...............................       $1,705         $   --          $--            $ 30           $1,675
YEAR 1997
Allowance for doubtful accounts (shown
  as deduction from Accounts Receivable
  in balance sheet)....................       $1,412         $1,105          $75            $381           $2,211
Inventory valuation reserve (included
  in Inventories, net in balance
  sheet)...............................       $  394         $1,363           --            $ 52           $1,705
</TABLE>

                                      F-26
<PAGE>   48

                               INDEX TO EXHIBITS

<TABLE>
<CAPTION>
EXHIBIT                                                                  PAGE
NUMBER                      DESCRIPTION OF DOCUMENT                     NUMBER
-------                     -----------------------                     ------
<C>     <S>                                                             <C>
 3.1    Restated Certificate of Incorporation of the Registrant.
        (Incorporated by reference to Exhibit 3.1 of the
        Registrant's Annual Report on Form 10-K for the fiscal year
        ended June 30, 1997 (the "1997 Form 10-K").)

 3.2    Bylaws of the Registrant. (Incorporated by reference to
        Exhibit 3.2 of the 1997 Form 10-K.) reference to Exhibit 4.3
        of the FTDI S-1.)

 4.1    Form of Subscription Agreement among FTD and certain
        stockholders of FTD. (Incorporated by reference to Exhibit
        4.3 of Post-Effective Amendment No. 1 to the Registrant's
        Registration Statement on Form S-1 (File No. 33-91582) (the
        "1995 FTD S-1").)

 4.2    Form of Subscription Agreement among FTD and Participating
        Members. (Incorporated by reference to Exhibit 4.4 of
        Amendment No. 1 to the Registrant's Registration Statement
        on Form S-1 (File No. 333-37303) (the "1997 FTD S-1").)

10.1    Credit Agreement, dated as of November 20, 1997, among the
        Registrant, Florists' Transworld Delivery, Inc., the various
        lending institutions party thereto and The First National
        Bank of Chicago, as Agent. (Incorporated by reference to
        Exhibit 10.1 of the 1997 FTD S-1.)

10.2    Amendment No. 1 to Credit Agreement, dated as of December
        19, 1997, among the Registrant, Florists' Transworld
        Delivery, Inc., the various lending institutions party
        thereto and the First National Bank of Chicago, as Agent.

10.3    Amendment No. 2 to Credit Agreement, dated as of May 24,
        1999, among the Registrant, Florists' Transworld Delivery,
        Inc., the various lending institutions party thereto and the
        First National Bank of Chicago, as Agent.

10.4    Amended and Restated Pledge Agreement, dated May 24, 1999,
        by and among the Registrant, Florists' Transworld Delivery,
        Inc., and the First National Bank of Chicago, as Agent.

10.5    Security Agreement, dated November 20, 1997, by and among
        the Registrant, Florists' Transworld Delivery, Inc., and the
        First National Bank of Chicago as Agent. (Incorporated by
        reference to Exhibit 10.3 of the 1997 FTD S-1.)

10.6    Mutual Support Agreement, dated as of December 18, 1994, by
        and between Florists' Transworld Delivery, Inc. and FTD
        Association. (Incorporated by reference to Exhibit 10.9 of
        the FTDI S-1.)

10.7    Supplement to Mutual Support Agreement, dated as of January
        11, 1996, by and between Florists' Transworld Delivery, Inc.
        and FTD Association. (Incorporated by reference to Exhibit
        10.9 of the 1997 Form 10-K.)

10.8    Trademark License Agreement, dated as of December 18, 1994,
        by and between Florists' Transworld Delivery, Inc. and FTD
        Association. (Incorporated by reference to Exhibit 10.10 of
        the FTDI S-1.)

10.9    Securityholders' and Registration Rights Agreement, dated as
        of December 19, 1994, among the Registrant, Florists'
        Transworld Delivery, Inc., BT Securities Corporation and
        Montgomery Securities. (Incorporated by reference to Exhibit
        10.11 of the 1995 FTD S-1.)

10.10   Tax Sharing Agreement, dated as of December 19, 1994,
        between the Registrant and Florists' Transworld Delivery,
        Inc. (Incorporated by reference to Exhibit 10.12 of the FTDI
        S-1.)
</TABLE>
<PAGE>   49

<TABLE>
<CAPTION>
EXHIBIT                                                                  PAGE
NUMBER                      DESCRIPTION OF DOCUMENT                     NUMBER
-------                     -----------------------                     ------
<C>       <S>                                                           <C>
10.11     First Amendment to Tax Sharing Agreement, dated as of May
          19, 1999, among the Registrant, Florists' Transworld
          Delivery, Inc. and FTD.COM INC. (Incorporated by reference
          to Exhibit 10.6 of FTD.COM INC.'s Registration Statement on
          Form S-1 (File No. 333-78857)
10.12     Stockholders' Agreement, dated as of December 19, 1994,
          among the Registrant and certain stockholders of the
          Registrant. (Incorporated by reference to Exhibit 10.13 of
          the 1995 FTD S-1.)
10.13 *   FTD Corporation 1994 Stock Award and Incentive Plan
          (Incorporated by reference to Exhibit 10.14 of the 1995 FTD
          S-1).
10.14 *   Letter dated August 18, 1998 regarding Norton employment
          arrangements. (Incorporated by reference to Exhibit 10.12 of
          the Registrant's 1998 Form 10-K.)
10.15 *   Form of Secured Promissory Note to be made by Robert Norton.
          (Incorporated by reference to Exhibit 10.13 of the
          Registrant's 1998 Form 10-K.)
10.16 *   Description of Key Management Incentive Plan (Incorporated
          by reference to Exhibit 10.b of the Florists' Transworld
          Delivery, Inc. Form 10-Q, filed March 31, 1997.)
11.1      Computation of Earnings Per Share.
21.1      Subsidiaries of the Registrant.
27.1      Financial Data Schedule
99.1      Preferability Letter
</TABLE>

-------------------------
* Management contract or compensatory plan required to be filed as an Exhibit to
  the Form 10-K