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 Improved Second-Quarter Results

20 July 1999

Collins & Aikman Reports Improved Second-Quarter Results
 Strong North American Auto Build, Improved Operating Efficiencies Contribute
                        To Significant Earnings Growth

     DETROIT, July 20 -- Collins & Aikman Corporation
today reported sharply improved second-quarter earnings versus 1998.
    Operating profit before restructuring charges for the second quarter
climbed 69 percent to $40 million from $24 million in the prior year period.
EBITDA increased to $54 million from $40 million, up 35 percent from 1998's
second quarter level.
    "Earnings benefited from a better-than two percentage point improvement in
gross margin and a strong North American auto build," explained Thomas E.
Evans, Collins & Aikman's Chairman and Chief Executive Officer.  "This was a
very strong quarter; even after adjusting for last year's second-quarter
impact of the GM strike, operating profit and EBITDA before restructuring
charges were still up 35 percent and 26 percent, respectively. "We are pleased
that our annual run rate for EBITDA is now in excess of $200 million.
Additionally, we are very encouraged by the continued strength in our new
business bookings."
    In connection with the restructuring program announced in February of this
year, the Company recognized $4.6 million in pre-tax restructuring charges in
the quarter.  The charges principally represented severance costs incurred in
connection with headcount reductions since the implementation of the program.
Mr. Evans added, "The Company is making excellent progress on its
restructuring program, which includes product moves, facility rationalizations
and a broad organizational realignment."
    Net income for the quarter totaled $5.3 million, or $0.09 per share,
versus a loss of $4.2 million or ($0.06) per share in 1998's second quarter,
which had included an after tax extraordinary charge of $3.7 million, or
($0.05) per share in connection with the refinancing of the Company's bank
credit facilities.  Average shares outstanding for the second quarter 1999
were 62 million, down approximately 4 million from prior year levels, due to
the Company's share repurchase program.
    Sales for the quarter were up 5.1 percent to $487 million from
$463 million in 1998's second quarter. The Company estimated that the GM
strike had negatively affected sales by $18 million in last year's second
quarter.

    Reorganization Plan Update
    In February of this year, Collins & Aikman announced a broad
reorganization plan aimed at better positioning the company to service the
global automotive interior trim market on an integrated basis.  Mr. Evans, who
was named Chairman and CEO in April, has been assessing both the scope and
implementation schedule of the reorganization plan.  "Over the past two months
I have conducted a comprehensive review of our global operations and
facilities. We currently expect to be in a position to finalize our
consolidated reorganization plan during the third quarter, at which time we
would take the remainder of the associated restructuring charge," Mr. Evans
stated.  "I am confident that the Company is headed in the right strategic
direction and that fully implementing the reorganization plan should allow us
to accelerate the positive momentum that is evident in our strong second
quarter results."
    Collins & Aikman expects to move into its new 60,000-square-foot World
Headquarters building in Troy, Mich., in October of this year.  "The new
headquarters investment solidifies our continued emergence as a major
automotive company and signals our dedication to being a customer focused
supplier," said Mr. Evans.  The Company expects that the new headquarters will
greatly enhance its ability to more efficiently serve major automakers.

    Divisional Highlights
    North America Automotive Interior Systems
    Sales in the second quarter rose 8.1 percent to $292 million, with revenue
increases across nearly all product categories.  Profits grew at a faster pace
than sales, benefiting from productivity gains and plant consolidations begun
earlier in connection with plans laid at the time of the JPS Automotive
acquisition.  The division expects to realize further consolidation synergies
in future periods, including additional savings in connection with Collins &
Aikman's current restructuring initiative.  Future restructuring actions are
planned that include closing an antiquated carpet plant in Mexico City and
expanding a highly automated facility in Queretaro, Mexico.  As previously
announced, the Company will close a plastics plant in Homer, Michigan, while
expanding its Stratford, Ontario facility.
    The division's going forward sales outlook remains strong in part because
of several new business awards.  These include molded carpet for the next
generation Toyota Camry and DaimlerChrysler minivan, the carpet and acoustics
systems for the Ford Explorer and new acoustics parts for both Ford Model 204
and 208 pick-ups.  In addition, Collins & Aikman is now providing both carpet
and acoustics for the extremely popular Honda Odyssey.
    The North America division experienced strong sales increases in the
quarter versus the prior year period.  Molded floor carpet increased
8.5 percent to $106 million, acoustics products were up 18 percent to
$31 million, accessory floormats were up 17 percent to $39 million, and
plastics increased 10 percent to $84 million.  "These increases are
particularly gratifying since they significantly exceed the increase in base
car build," commented Dennis Hiller, President of North America Automotive
Interior Systems.  Luggage compartment trim was down 14 percent to $16 million
driven primarily by certain scheduled program run-outs.

    Europe Automotive Interior Systems
    Sales declined 6 percent from 1998 levels to $77 million reflecting
continued reduced production levels at Rover.  "While sales for the quarter
were below expectations, year-to-date new business awards totaling $60 million
on an annualized basis should set the stage for excellent potential future
sales growth", stated Mike Weston, President of Europe Automotive Interior
Systems.
    New orders booked in the second quarter included door sill trim for the
2002 Saab, an insulation package for the 2001 Ford Fiesta diesel, NVH
components for the 2001 Rover Jewell, and significant new acoustics business
beginning this year for Volkswagen in both Brazil and Mexico, as well as
Peugeot in France.
     The division also announced being awarded a sound insulation package for
the 2000 V184 Ford Transit van.  "With the design and engineering work being
conducted in Collins & Aikman's North American facilities and the program
management and production launch being handled in Europe, this program
represents an excellent example of the seamless global interior systems
capabilities available to our OEM customers," added Weston.
    "I firmly believe that this brisk pace of market penetration is in part a
result of establishing our European headquarters in Wiesbaden, Germany,
earlier this year, which was a clear signal of our commitment to serve this
market on an integrated basis."
    The division plans to expand its Gent, Belgium plant, which together with
its Duerne, Netherlands facility will comprise the only European center of
excellence dedicated to accessory mat engineering, design and production.
When completed early next year, the expansion will further strengthen
Collins & Aikman's position as the largest supplier of accessory mats in
Europe.

    Specialty Automotive Products
    Total second-quarter sales increased to $117 million from $111 million,
with gains recorded by both the Automotive Fabrics and the Dura Convertible
Systems units of the division.
    Improving over second quarter 1998 performance, sales of automotive
fabrics were up 6.5 percent to $68 million, reflecting the strong North
American auto build.
    Following impressive business bookings in 1998 (over 50 percent of the
awarded industry yardage), Collins & Aikman has continued this success rate by
winning over 40 percent of the new business sourced in North America during
the first half of 1999.  New fabrics business awards include the 2001 GM
Blazer, 2002 Mercury Villager, 2002 Honda Civic, 2002 Saturn LS, 2002 GM
Warrior, and 2002 Ford F-250.
    The Automotive Fabrics operations will begin the 2000 model year with the
number one product share in North America for the 10th consecutive year.  In
2000, the division will supply fabrics for five of the top six selling
minivans in North America.
    During third quarter 1999 the Fabrics unit will launch programs for two of
the highest selling vehicles in North America, a new knit product for the
Toyota Camry and a woven velour product for General Motors' GMT 800 truck
model.
    Additionally, the Fabrics operation will benefit from the planned
relocation of its Cramerton, North Carolina, headliner business to its
facility in Farmville, North Carolina.  During the second quarter,
Collins & Aikman announced an agreement, subject to certain conditions, to
sell the Cramerton facility to Joan Fabrics Corporation.
    "Our Automotive Fabrics management team has worked hard to improve both
the top line and overall cost performance in the face of a very challenging
market environment.  The improved operational performance of our unit is
tangible evidence that we are realizing the fruits of these efforts," said
Dean Gaskins, President of Collins & Aikman's Automotive Fabrics unit.
    Sales of the Dura Convertible Systems unit rose 10.8 percent to
$37 million.  The improvement was attributable in part to strong sales of both
the Ford Mustang and DaimlerChrysler Sebring models.  "Our highly successful
specialized operation continues to provide our customers with unparalleled
products and service and has gained a worldwide reputation that will solidify
Collins & Aikman's book of business well into the next century," stated Reed
White, President of Dura Convertible Systems.

    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 year-ended
December 26, 1998 and Item 2 of the Report on Form 10-Q for the quarter ended
March 27, 1999.
    Collins & Aikman Corporation is a global supplier of automotive interior
systems, including textile and plastic products, acoustics and convertible top
systems.  The Company employs more than 15,000 employees and operates
65 facilities in 12 countries, including 13 state of the art advanced
automotive design, development and testing centers, as well as several
manufacturing centers of excellence for automotive trim products.  Collins &
Aikman combines superior manufacturing capabilities, product quality, delivery
and service with industry leading design and styling capabilities and the most
effective NVH "quiet" technologies.


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


                                          Quarter Ended
                              June 26, 1999        June 27, 1998

    Net sales                $    486,821         $    463,335
    Cost of goods sold            408,559              399,521
    Selling, general and
     administrative expenses       38,322               40,153
    Restructuring charge            4,554                   --
                                  451,435              439,674
    Operating income               35,386               23,661

    Interest expense, net          23,009               19,434
    Loss on sale of receivables     1,323                1,682
    Other expense (income)           (983)               3,485

    Income (loss) before income
     taxes                         12,037                 (940)
    Income tax expense (benefit)    6,719                 (458)

    Income (loss) before
     extraordinary charge and
     cumulative effect of a change
     in accounting principle        5,318                 (482)
    Extraordinary charge, net of
     income taxes of $2,452            --               (3,679)
    Cumulative effect of a change
     in accounting principle, net
     of income taxes of $5,083         --                   --

    Net income (loss)         $     5,318          $    (4,161)

    Net income (loss) per basic and diluted common share:
     Income (loss) before
      extraordinary charge and
      cumulative effect of a change
      in accounting principle $      0.09          $     (0.01)
     Extraordinary charge              --                (0.05)
     Cumulative effect of a change
      in accounting principle          --                   --

    Net income (loss)         $      0.09          $     (0.06)

    Average common shares outstanding:
     Basic                         61,947               65,447
     Diluted                       62,303               65,447

    EBITDA                    $    53,621          $    39,663


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


                                         Six Months Ended
                             June 26, 1999        June 27, 1998

    Net sales                 $  965,158           $  941,475
    Cost of goods sold           816,308              798,928
    Selling, general and
     administrative expenses      79,077               79,373
    Restructuring charge           4,554                   --
                                 899,939              878,301
    Operating income              65,219               63,174

    Interest expense, net         44,824               39,913
    Loss on sale of receivables    2,634                3,306
    Other expense (income)         1,194                3,725

    Income (loss) before
     income taxes                 16,567               16,230
    Income tax expense (benefit)   8,933                8,034

    Income (loss) before extraordinary
     charge and cumulative effect of
      a change in accounting
      principle                    7,634                8,196
    Extraordinary charge, net of
     income taxes of $2,452           --               (3,679)
    Cumulative effect of a change
     in accounting principle, net
      of income taxes of $5,083   (8,850)                  --

    Net income (loss)          $  (1,216)          $    4,517

    Net income (loss) per basic and diluted common share:
     Income (loss) before extraordinary
      charge and cumulative effect
      of a change in accounting
      principle                $    0.12           $    0.12
     Extraordinary charge             --                  --
     Cumulative effect of a change
      in accounting principle      (0.14)              (0.05)

    Net income (loss)          $   (0.02)          $    0.07

    Average common shares outstanding:
     Basic                        61,970              65,574
     Diluted                      62,327              66,392

    EBITDA                     $ 100,686           $  97,013


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


                                 (Unaudited)

    ASSETS                        June 26,        December 26,
                                   1999               1998
    Current Assets:
     Cash and cash
      equivalents              $  44,005           $  23,755
     Accounts and other
      receivables, net           226,294             237,645
     Inventories                 142,457             152,840
     Other                       103,643              96,156

       Total current assets      516,399             510,396

    Property, plant and
     equipment, net              445,812             447,121
    Deferred tax assets           77,894              70,632
    Goodwill, net                259,352             264,138
    Other assets                  88,293              89,924

                              $1,387,750          $1,382,211

    LIABILITIES AND COMMON STOCKHOLDERS' DEFICIT
    Current Liabilities:
     Short-term borrowings    $    5,331          $   10,954
     Current maturities of
      long-term debt              25,921              19,942
     Accounts payable            148,601             169,808
     Accrued expenses            161,837             143,302

       Total current
        liabilities              341,690             344,006

    Long-term debt               916,114             846,107
    Other, including
     postretirement benefit
     obligation                  273,302             271,869
    Commitments and contingencies

    Common stock (150,000 shares
     authorized, 70,521 shares
     issued and 61,960 shares
     outstanding at June 26, 1999
     and 70,521 shares issued and
     62,182 outstanding at
     December 26, 1998)              705                705
    Other paid-in capital        585,332            585,401
    Accumulated deficit         (632,118)          (580,666)
    Accumulated other
     comprehensive loss          (34,570)           (23,427)
    Treasury stock, at cost
     (8,561 shares at
      June 26, 1999
      and 8,339 shares at
      December 26, 1998)         (62,705)           (61,784)

       Total common stockholders'
        deficit                 (143,356)           (79,771)

                              $1,387,750        $ 1,382,211


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


                                        Quarter Ended
                                  June 26,        June 27,
                                   1999             1998
    OPERATING ACTIVITIES
    Income (loss) from
     continuing operations    $    5,318       $     (482)
    Adjustments to derive cash
     flow from continuing
     operating activities:
      Impairment of long-lived
       assets                        536               --
      Deferred income tax expense
      (benefit)                      (38)            (868)
      Depreciation and leasehold
       amortization               14,105           12,785
      Amortization of goodwill     2,089            1,766
      Amortization of other
       assets                      1,505            1,451
      Decrease in accounts and
       other receivables          34,326           22,897
      Decrease (increase) in
       inventories                  (751)          (3,124)
      Decrease in accounts
       payable                    (8,041)         (15,323)
      Increase (decrease) in
       interest payable          (12,783)         (15,636)
      Other, net                 (11,604)         (23,541)

        Net cash provided by
        (used in) continuing
         operating activities     24,662          (20,075)

    Cash used in Wallcoverings
     discontinued operations          --               --
    Cash used in other
     discontinued operations      (2,748)          (4,801)

        Net cash used in
         discontinued operations  (2,748)          (4,801)

    INVESTING ACTIVITIES
    Additions to property, plant
     and equipment               (19,843)         (22,773)
    Sales of property, plant
     and equipment                   193              186
    Proceeds from disposition of
     discontinued operations          --               --
    Acquisition of businesses, net
     of cash acquired               (369)          (1,003)
    Other, net                      (316)           5,646

        Net cash provided by
        (used in) investing
         activities              (20,335)         (17,944)

    FINANCING ACTIVITIES
    Issuance of long-term debt   100,000          225,000
    Repayment of long-term debt   (4,897)        (235,703)
    Reduction of a participating
     interest in accounts
     receivable                  (10,500)          (2,000)
    Net borrowings (repayments)
     on revolving credit
     facilities                  (26,881)          67,702
    Decrease on short-term
     borrowings                   (7,423)            (468)
    Reissuance (purchase) of
     treasury stock, net             312           (4,481)
    Dividends paid               (44,005)              --
    Other, net                     1,345           (1,773)

       Net cash provided by
        financing activities       7,951           48,277

    Net increase (decrease) in cash
     and cash equivalents          9,530            5,457
    Cash and cash equivalents at
     beginning of period          34,475           14,866
    Cash and cash equivalents at
     end of period             $  44,005       $   20,323


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


                                       Six Months Ended
                                  June 26,       June 27,
                                   1999            1998
    OPERATING ACTIVITIES
    Income (loss) from
     continuing operations     $  7,634        $   8,196
    Adjustments to derive cash
     flow from continuing
     operating activities:
      Impairment of long-lived
       assets                       536               --
      Deferred income tax expense
      (benefit)                  (1,231)           3,430
      Depreciation and leasehold
       amortization              28,272           27,005
      Amortization of goodwill    3,838            3,539
      Amortization of other
       assets                     2,821            3,295
      Decrease in accounts and
       other receivables         13,551           16,058
      Decrease (increase) in
       inventories               10,383          (12,053)
      Decrease in accounts
       payable                  (21,207)         (13,374)
      Increase (decrease) in
       interest payable           1,348           (2,092)
      Other, net                 (9,719)         (30,932)

        Net cash provided by
        (used in) continuing
         operating activities    36,226            3,072

    Cash used in Wallcoverings
     discontinued operations         --          (15,052)
    Cash used in other discontinued
     operations                  (4,431)          (7,802)

        Net cash used in
         discontinued operations (4,431)         (22,854)

    INVESTING ACTIVITIES
    Additions to property, plant
     and equipment              (32,377)         (49,505)
    Sales of property, plant
     and equipment                2,634            3,924
    Proceeds from disposition of
     discontinued operations         --           71,200
    Acquisition of businesses,
     net of cash acquired          (369)         (20,239)
    Other, net                    1,758            3,537

       Net cash provided by
        (used in) investing
         activities             (28,354)           8,917

    FINANCING ACTIVITIES
    Issuance of long-term debt  100,000          225,000
    Repayment of long-term debt  (9,486)        (256,391)
    Reduction of a participating
     interest in accounts
     receivables                (2,200)          (3,000)
    Net borrowings (repayments)
     on revolving credit
     facilities                 (17,381)          57,702
    Decrease on short-term
     borrowings                  (5,272)          (7,491)
    Reissuance (purchase) of
     treasury stock, net           (921)          (6,545)
    Dividends paid              (50,198)              --
    Other, net                    2,267           (2,091)

      Net cash provided by
       financing activities      16,809            7,184

    Net increase (decrease) in
     cash and cash equivalents   20,250           (3,681)
    Cash and cash equivalents at
     beginning of period         23,755           24,004
    Cash and cash equivalents at
     end of period           $   44,005       $   20,323