The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Collins & Aikman Reports Q3 Results

27 October 1998

Collins & Aikman Reports Third Quarter Results
    CHARLOTTE, N.C., Oct. 27 -- Collins & Aikman Corporation
reported today a net loss from continuing operations of
$8.4 million, or $(0.13) per share, for the third quarter of 1998.
    "The GM strike had a severe impact on our third quarter," said Thomas E.
Hannah, Chief Executive Officer of Collins & Aikman.  "General Motors
represents more than one-third of our business.  We estimate that the strike
negatively impacted sales by approximately $43.2 million in the third quarter
of 1998."
    The net loss from continuing operations of $8.4 million, or $(0.13) per
share, for the third quarter of 1998, compares to a net loss from continuing
operations of $42.0 million, or $(0.64) per share, in the third quarter of
1997.  The 1997 third quarter loss included one-time charges of $57.9 million,
principally related to the Company's plastics operations.
    EBITDA for the third quarter of 1998 was $16.6 million, compared to
$(0.9) million in the third quarter of 1997.
    Sales for the third quarter of 1998 were $377.9 million, an increase of
$9.9 million, or 3 percent, over the comparable 1997 period.
    "We continued to make progress in the third quarter on the rationalization
of the former JPS Automotive operations with both the Carpet & Acoustics and
Automotive Fabrics divisions.  We expect these efforts to reap substantial
rewards for the Company in the future," Hannah said.  "We are also very
pleased that our Automotive Fabrics Division has garnered more than one-half
of the automotive fabrics placements in North America awarded so far this year
for models beginning production in 1999 and ramping up over the next three
years."
    For the nine months ended Sept. 26, 1998, EBITDA from continuing
operations was $113.6 million, compared to $108.9 million for the first nine
months of 1997.
    Sales from continuing operations for the first nine months of 1998 totaled
$1.3 billion, up 10 percent from $1.2 billion, in the first nine months of
1997.  Operating profit from continuing operations for the first nine months
of 1998 was up $21.1 million to $63.5 million.
    Net loss from continuing operations for the nine months ended Sept. 26,
1998, was $(158) thousand, compared to net loss of $(19.1) million for the
first nine months of 1997.

    Other Third Quarter Highlights
    Carpet & Acoustics
    Molded carpet revenues decreased 3 percent to $84.0 million for the third
quarter of 1998, due primarily to the GM strike.
    Luggage compartment trim sales were down 15 percent to $17.4 million in
the third quarter of 1998 due to the effects of the GM strike and lower
volumes on models from Ford, Nissan and Mazda.
    Acoustical products sales increased 38 percent over the third quarter of
1997 to $53.3 million, driven by the Company's acquisition of operations in
Germany, Sweden and Belgium, as well as year over year sales increases from
the balance of the Company's acoustics operations in the U.S., Canada and
Europe.  Sales for acoustical products in the U.K. rose on increased demand
for the Rover 200 and Rover Freelander, while volume increases from Mercedes
pushed up sales levels for the Company's operations in Spain.

    Automotive Fabrics
    Year to date, the Automotive Fabrics Division has been awarded more than
half of all the available OEM fabric business for the model years 2000-2002.
In the third quarter of 1998, the awards included models for Dodge, Isuzu,
Ford and Pontiac.
    Sales of automotive bodycloth were $49.0 million in the third quarter of
1998, compared to $69.0 million in the third quarter last year.  Sales of
headliner fabric were $6.5 million in the third quarter, compared to
$7.8 million in the third quarter of 1998.
    The GM strike accounted for an estimated $10.6 million in lost sales for
the Automotive Fabrics Division in the third quarter of 1998.
    Unfavorable fabric mix and usage, unfavorable vehicle build mix and
program run-outs on the Mercury Sable, Pontiac Grand Am and Dodge Intrepid
contributed to the reduced revenues in the third quarter of 1998.  These
reductions were partially offset by third quarter launches on several new
fabrics programs, including the Honda Civic and Mitsubishi Galant.

    Convertible Systems
    In the third quarter of 1998, sales of convertible top systems were
$16.2 million, up 9 percent on increased volumes for the Ford Mustang and
Chevrolet Corvette.

    Plastics
    Worldwide sales for plastic-based interior trim systems were $83.4 million
in the 1998 third quarter versus $69.9 million in the same period last year,
driven by revenues from the Company's operations in Sweden, Belgium and the
U.K.
    "At this time last year we reported one time charges related to our North
American plastics operations.  We continue to make progress on these issues,
and have achieved significant improvements throughout our plastics plants in
North America in terms of quality, safety, customer service, efficiency and
organizational integrity," Hannah said.  "We believe the automotive plastics
market holds tremendous potential for us, so we are continuing to work toward
enhanced operations that are capable of higher sustainable growth."

    Accessory Mats
    Sales of accessory floormats increased $3.9 million to $35.8 million for
the third quarter of 1998.  Revenues from the Company's recent acquisition of
an automotive floormats business in the Netherlands contributed the majority
of the increase.

    This press release, other than historical financial information, contains
forward-looking statements that involve a number of risks and uncertainties.
Important factors that could cause actual results to vary materially from
those anticipated in the forward-looking statements are set forth in Collins &
Aikman's Securities and Exchange filings, including, without limitation, in
Items 1 and 7 of the Company's Annual Report on Form 10-K for the fiscal year
ended December 27, 1997 and Item 2 of the Reports on Form 10-Q for the
quarters ended March 28, 1998 and June 27, 1998.
    Collins & Aikman Corporation is a global supplier of automotive interior
systems, including textile and plastic trim, acoustics and convertible top
systems.  Headquartered in Charlotte, NC, the Company's recent acquisitions
have significantly expanded Collins & Aikman's product offering and
international presence.  The company employs more than 15,000 employees and
operates 65 manufacturing facilities in 12 countries.

                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                                (Unaudited)
                  (in thousands, except for per share data)

                             Quarter Ended            Nine Months Ended
                    September 26,  September 27,  September 26, September 27,
                       1998            1997           1998          1997

    Net sales      $  377,928     $  368,008   $  1,319,403    $  1,199,586
    Cost of goods
     sold             339,351        350,793      1,138,279       1,039,937
    Selling, general
     and administrative
     expenses          38,288         34,464        117,661          94,720
    Impairment of long
     lived assets           -         22,600              -          22,600
                      377,639        407,857      1,255,940       1,157,257
    Operating income
     (loss)               289        (39,849)        63,463          42,329

    Interest expense,
     net               20,921         19,807         60,834          57,891
    Loss on sale of
     receivables        1,009            532          4,315           3,295
    Other (income)
     expense            1,327         (2,269)         5,052          (1,297)

    Loss from continuing
     operations before
     income taxes     (22,968)       (57,919)        (6,738)        (17,560)
    Income tax expense
     (benefit)        (14,614)       (15,917)        (6,580)          1,577

    Income (loss) from
     continuing
     operations        (8,354)       (42,002)          (158)        (19,137)
    Income from
     discontinued
     operations,
     net of income
     taxes of ($336)
     and $2,835             -           (496)             -           4,306
    Gain on sale of
     discontinued
     operations,
     net of income taxes
     of $32,000 and
     $85,358                -         76,449              -         161,741
    Income (loss) before
     extraordinary
     loss              (8,354)        33,951           (158)        146,910
    Extraordinary loss,
     net of income taxes
     of $2,452 and $443     -              -         (3,679)           (721)

    Net income
     (loss)         $  (8,354)     $  33,951      $  (3,837)     $  146,189

    Net income (loss) per basic
     and diluted common
     share:
     Continuing
      operations      $  (.13)       $  (.64)          $  -         $  (.29)
     Discontinued
      operations            -           (.01)             -             .07
     Gain on sale of
      discontinued
      operations            -           1.16              -            2.43
     Extraordinary loss     -              -           (.06)           (.01)
     Net income
      (loss)          $  (.13)        $  .51        $  (.06)        $  2.20

    Average common shares
     outstanding:
     Basic and diluted  63,753        66,072         64,967          66,447

     EBITDA          $  16,568       $  (936)    $  113,581      $  108,865

                    COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)

                                         (Unaudited)
           ASSETS                    September 26, 1998  December 27, 1997
    Current Assets:
     Cash and cash equivalents           $  26,808         $  24,004
     Accounts and notes receivable, net    251,408           198,125
     Inventories                           157,047           142,042
     Net assets of discontinued operations       -            53,004
     Other                                  99,539            92,116

        Total current assets               534,802           509,291

    Property, plant and equipment, net     438,666           388,087
    Deferred tax assets                     77,067            59,293
    Goodwill, net                          258,425           263,007
    Other assets                            88,311            82,714
                                      $  1,397,271      $  1,302,392

    LIABILITIES AND COMMON STOCKHOLDERS' DEFICIT
    Current Liabilities:
     Short-term borrowings               $  12,493         $  11,057
     Current maturities of
      long-term debt                        15,484            20,558
     Accounts payable                      151,189           135,468
     Accrued expenses                      171,003           148,201

        Total current liabilities          350,169           315,284

    Long-term debt                         851,697           752,376
    Other, including post retirement
      benefit obligation                   281,909           301,582
    Commitments and contingencies

    Common stock (150,000 shares authorized,
        70,521 shares issued and
        62,584 shares outstanding at
        September 26, 1998 and
        70,521 shares issued and
        65,851 outstanding at
        December 27, 1997)                     705               705
    Other paid-in capital                  585,411           585,890
    Accumulated deficit                   (580,688)         (576,851)
    Accumulated other comprehensive
     income                                (32,137)          (39,823)
    Treasury stock, at cost (7,937 shares
     at September 26, 1998 and 4,670 shares
     at December 27, 1997)                 (59,795)          (36,771)

        Total common
          stockholders' deficit            (86,504)          (66,850)
                                      $  1,397,271      $  1,302,392

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)
                                 (in thousands)

                             Quarter Ended                Nine Months Ended
                       Sept. 26,      Sept. 27,       Sept. 26,      Sept. 27,
                           1998           1997            1998           1997

    OPERATING ACTIVITIES
    Loss from continuing
     operations       $  (8,354)   $  (42,002)      $  (158)      $  (19,137)
    Adjustments to derive
     cash flow from
     continuing operating
     activities:
     Impairment of long
      lived assets            -        22,600             -           22,600
     Deferred income tax
      expense (benefit) (17,907)       (4,854)      (14,477)           1,930
     Depreciation and
      leasehold
      amortization        12,803       10,523        39,808           32,004
     Amortization of
      goodwill             1,774        1,682         5,313            5,139
     Amortization of
      other assets         1,702        4,108         4,997            6,793
     Decrease (increase)
      in accounts and other
      receivables        (15,292)      34,808           766           41,095
     Decrease (increase) in
      inventories          2,670      (10,118)       (9,383)         (14,492)
     Decrease (increase) in
      other current
      assets               9,046      (19,265)       (4,555)         (14,618)
     Increase in other
      non-current
      assets              (3,754)      (3,768)      (16,131)          (5,761)
     Increase (decrease) in
      accounts payable    12,032       (7,389)       (1,342)             253
     Increase in interest
      payable             14,461       13,909        12,369           13,122
     Other, net           (4,371)      27,407        (7,428)          18,562

       Net cash provided by
        continuing operating
        activities         4,810       27,641         9,779           87,490

    Cash provided by (used in)
      Wallcoverings,
      Floorcoverings, Airbag
      and Mastercraft Group
      discontinued operations  -       (4,401)      (15,052)           1,485
    Cash used in other
     discontinued
     operations           (1,422)      (2,208)       (9,224)          (6,936)

      Net cash used in
       discontinued
       operations         (1,422)      (6,609)      (24,276)          (5,451)

    INVESTING ACTIVITIES
    Additions to property,
     plant and
     equipment           (22,382)     (16,153)      (71,887)         (51,003)
    Sales of property,
     plant and equipment   1,745          404         5,669            1,176
    Proceeds from disposition
     of discontinued
     operations                -      366,500        71,200          562,100
    Acquisition of businesses,
     net of cash
     acquired             (4,120)     (13,554)      (24,359)         (13,554)
    Other, net              (954)     (58,688)        2,583          (95,442)

      Net cash provided by
       (used in) investing
        activities       (25,711)     278,509       (16,794)         403,277

    FINANCING ACTIVITIES
    Issuance of
     long-term debt           565           -       226,372            5,406
    Repayment of long-term
     debt                  (7,316)    (93,224)     (272,005)        (136,315)
    Reduction of
     participating interest
     in accounts
     receivables, net of
     redemptions          (25,500)    (67,000)      (28,500)         (55,000)
    Net borrowings
     (repayments) on
     revolving credit
     facilities            77,830     (60,000)      135,532         (204,000)
    Purchase of treasury
     stock                (16,479)     (1,673)      (23,024)         (17,910)
    Other, net               (292)       (696)       (4,280)          (2,442)

      Net cash provided by
      (used in) financing
      activities           28,808    (222,593)       34,095         (410,261)

    Net increase in cash
     and cash equivalents   6,485      76,948         2,804           75,055
    Cash and cash equivalents
     at beginning of period 20,323     12,421        24,004           14,314
    Cash and cash equivalents
     at end of period    $  26,808  $  89,369     $  26,808        $  89,369