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 Strong Third-Quarter Results

20 October 1999

Collins & Aikman Reports Strong Third-Quarter Results
        Operating Income of $27 Million, EPS of $.03, Both Excluding
                            Restructuring Charge

    TROY, Mich., Oct. 20 -- Collins & Aikman Corporation
today reported, before a restructuring charge, 1999 third quarter
operating income of $27 million and net income of $2.1 million, or $.03 per
share.  The Company also announced that in conjunction with its previously
disclosed restructuring program, it recorded a charge of $15.3 million in the
third quarter and anticipates finalizing global restructuring plans and
recording an additional charge of approximately $15 million in the 1999 fourth
quarter.  The third quarter charge is primarily related to the Company's North
American operations, while the fourth quarter charge is expected to be largely
related to restructuring the Company's European operations.  The Company also
anticipates incurring one-time costs of approximately $10 million associated
with the Company's overall restructuring program.

  Highlights for the 1999 third quarter continuing automotive operations
included:

    * Sales up 13 percent to $428 million - Highest 3rd quarter sales ever.
    * Operating income excluding restructuring charge rose to $27 million
      - Highest 3rd quarter operating income ever.
    * EPS excluding restructuring charge rose to $.03 - Strong bottom line
      performance.
    * Shah & Peisner appointed to key positions - Strengthened management
      team.
    * S&P affirmed Corporate credit ratings - Removed from CreditWatch.
    * Restructuring plans nearly complete - Savings anticipated in excess of
      $30 million annually by 2001.
    * Received "Quest for Excellence" award from Automotive Industries
      Magazine - Excellent customer quality and service recognized.

    Commenting on the Company's third quarter accomplishments, Thomas E.
Evans, Collins & Aikman Chairman and Chief Executive Officer, stated, "We are
extremely pleased with both our core financial results as well as the other
operational objectives we achieved in the quarter.  Collins & Aikman's
underlying financial performance continues to benefit from the strength of the
North American vehicle build and our focus on improving operating
efficiencies.  As our strong third quarter results demonstrate, the
restructuring program is beginning to provide us real benefits.  Additionally
during the quarter, we continued to strengthen our senior management team and
received recognition for industry-leading quality from our customers.  We
firmly believe these accomplishments highlight the underlying value and
industry leadership of Collins & Aikman."
    Due to the effect of the restructuring charge, for the quarter ended
September 25, 1999, the Company reported a net loss of $6.5 million or ($.10)
per share, versus a net loss of $8.4 million or ($.13) per share in the third
quarter of 1998.  Excluding the effect of the restructuring charge, the
Company earned net income of $2.1 million, or $.03 per share for the 1999
third quarter.  Excluding the impact of the restructuring charge, operating
income for the 1999 third quarter rose to $27 million, versus $0.3 million for
1998's third quarter.  For the most recent quarter, the Company had
approximately 1.8 million fewer shares outstanding on a weighted average
basis.
    Net sales for the third quarter of 1999 rose 13 percent to $428 million,
as compared to $378 million in the third quarter of 1998.  This increase was
due primarily to strong sales growth from the Company's North American
Automotive Interior Systems division and Specialty Automotive Products
division, partially offset by lower revenues in the Company's European
Automotive Interior Systems division.  Net sales for the Company's North
American Automotive Interior Systems division rose 19 percent to $260 million,
while net sales for the Specialty Automotive Products division increased 26
percent to  $104 million.  Due primarily to lower acoustic product revenues at
the Company's U.K. and Swedish operations, 1999 third quarter sales in the
Company's European Automotive Interior Systems division declined to  $64
million, from $78 million in the 1998 third quarter.
    Due to the effect of restructuring charges and the cumulative effect of a
change in accounting principle in the 1999 first quarter, for the nine months
ended September 25, 1999, the Company reported a net loss of $7.7 million or
($.12) per share, versus a net loss of $3.8 million or ($.06) per share for
the first nine months of 1998.  Excluding the effects of the restructuring
charges, as well as the cumulative effect of a change in accounting principle,
the Company earned net income of $13.5 million, or $.22 per share, for the
first nine months of 1999.  Excluding the effect of the restructuring charges,
operating income for the first nine months of 1999 rose over 50 percent to
$96.3 million, versus $63.5 million in 1998's comparable period.  For the nine
months ended September 25, 1999, the Company had approximately 2.6 million
fewer shares outstanding on a weighted average basis.
    Net sales for the first nine months of 1999 rose six percent to $1.4
billion, as compared to $1.3 billion in the first nine months of 1998.  This
increase was due primarily to strong sales growth from the Company's North
American Automotive Interior Systems division and Specialty Automotive
Products division, partially offset by lower revenues in the Company's
European Automotive Interior Systems division.  Net sales for the Company's
North American Automotive Interior Systems division rose 10 percent to $836
million, while net sales for the Specialty Automotive Products division
increased seven percent to $333 million.  Sales for the Company's European
Automotive Interior Systems division  declined to $224 million from $246
million in the prior year period.
    Evans comments continued, "Collins & Aikman's solid third quarter
performance continues to reflect our ability to provide our global customers
with industry-leading products that are second to none.  As we further
implement our global restructuring program, our core earnings and cash flow
generating ability should continue to increase.  While the restructuring
actions we are taking are both difficult and painful, we believe these steps
will further strengthen our position in the industry and steadily improve our
financial performance.  Most importantly of all, we are confident that these
actions will be beneficial to both our customers and our shareholders."
    Collins & Aikman is the global leader in automotive floor and acoustic
systems and is a leading supplier of automotive fabric, interior trim and
convertible top systems.  The Company's operations span the globe through 65
facilities, 12 countries and more than 16,000 employees who are committed to
achieving total excellence.  Collins & Aikman's high-quality products combine
industry-leading design and styling capabilities, superior manufacturing
capabilities and the industry's most effective NVH "quiet" technologies.
    This news release contains forward-looking statements within the meaning
of the Private Securities Litigation Reform Act of 1995.  Actual results may
differ materially from the anticipated results because of certain risks and
uncertainties, including but not limited to general economic conditions in the
markets in which Collins & Aikman operates, fluctuations in the production of
vehicles for which the Company is a supplier, labor disputes involving the
Company or its significant customers, risks associated with conducting
business in foreign countries and other risks detailed from time to time in
the Company's Securities and Exchange Commission 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 each of the Reports on Form
10-Q for the quarters ended March 27, 1999 and June 26, 1999.

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


                                            Quarter Ended
                                              Adjusted (A)
                             September 25,    September 25,   September 26,
                                 1999                1999         1998

  Net sales                 $   427,873        $  427,873      $ 377,928
  Cost of goods sold            363,710           363,710        339,351
  Selling, general and
   administrative
   expenses                      37,615            37,615         38,288
  Restructuring charge           15,293                --             --
                                 416,618           401,325        377,639
  Operating income               11,255            26,548            289

  Interest expense, net          22,997            22,997         20,921
  Loss on sale of
   receivables                    1,201             1,201          1,009
  Other expense                   1,670             1,670          1,327

  Income (loss) before
   income taxes                 (14,613)              680        (22,968)
  Income tax expense
  (benefit)                      (8,129)           (1,375)       (14,614)

  Net income (loss)         $    (6,484)       $    2,055     $   (8,354)

  Net income (loss) per basic
   and diluted common
   share:                   $     (0.10)       $     0.03     $    (0.13)

  Average common shares outstanding:
   Basic                         61,955            61,955         63,753
   Diluted                       61,955            62,352         63,753

   (A)  Excludes impact of restructuring.


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


                                       Nine Months Ended
                                         Adjusted (A)
                       September 25,     September 25,   September 26,
                           1999             1999             1998

  Net sales         $   1,393,031    $   1,393,031    $  1,319,403
  Cost of goods sold    1,180,018        1,180,018       1,138,279
  Selling, general and
   administrative
   expenses               116,692          116,692         117,661
  Restructuring charge     19,847               --              --
                        1,316,557        1,296,710       1,255,940
  Operating income         76,474           96,321          63,463

  Interest expense, net    67,821           67,821          60,834
  Loss on sale of
   receivables              3,835            3,835           4,315
  Other expense             2,864            2,864           5,052

  Income (loss) before
   income taxes             1,954           21,801          (6,738)
  Income tax expense
   (benefit)                  804            8,284          (6,580)

  Income (loss) before
   extraordinary charge and
   cumulative effect of a
   change in accounting
   principle                1,150           13,517            (158)
  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)          (8,850)             --

  Net income (loss)      $ (7,700)        $  4,667        $ (3,837)

  Net  income (loss) per basic
   and diluted common share:
    Income (loss) before
     extraordinary charge and
     cumulative effect of a
     change in accounting
     principle           $   0.02         $   0.22        $     --
    Extraordinary charge       --               --           (0.06)
    Cumulative effect of a
     change in accounting
     principle              (0.14)           (0.14)             --
    Net income (loss)    $  (0.12)        $   0.08        $  (0.06)

  Average common shares outstanding:
   Basic                   61,965           61,965          64,967
   Diluted                 62,335           62,335          64,967

  (A)  Excludes impact of restructuring.


                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                  (in thousands, except for per share data)

                                           (Unaudited)

          ASSETS                      September 25, 1999   December 26, 1998
    Current Assets:
     Cash and cash equivalents             $   24,387        $   23,755
     Accounts and other receivables, net      243,520           237,645
     Inventories                              155,491           152,840
     Other                                    105,906            96,156

      Total current assets                    529,304           510,396

    Property, plant and equipment, net        441,046           447,121
    Deferred tax assets                        86,066            70,632
    Goodwill, net                             258,263           264,138
    Other assets                               87,147            89,924

                                           $1,401,826        $1,382,211

    LIABILITIES AND COMMON STOCKHOLDERS' DEFICIT
    Current Liabilities:
     Short-term borrowings.                $   11,811        $   10,954
     Current maturities of long-term debt      28,107            19,942
     Accounts payable                         159,576           169,808
     Accrued expenses                         155,103           143,302

      Total current liabilities               354,597           344,006

    Long-term debt                            917,169           846,107
    Other, including postretirement benefit
     obligation                               274,855           271,869
    Commitments and contingencies

    Common stock (150,000 shares authorized,
     70,521 shares issued and 61,914 shares
     outstanding at September 25, 1999 and
     70,521 shares issued and 62,182
     outstanding at December 26, 1998)            705               705
    Other paid-in capital                     585,325           585,401
    Accumulated deficit                      (638,602)         (580,666)
    Accumulated other comprehensive loss      (29,347)          (23,427)
    Treasury stock, at cost (8,607 shares
     at September 25, 1999 and 8,339 shares
     at December 26, 1998)                    (62,876)          (61,784)

      Total common stockholders' deficit     (144,795)          (79,771)
                                           $1,401,826        $1,382,211


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


                                                   Quarter Ended
                                            September 25,    September 26,
                                               1999             1998


    OPERATING ACTIVITIES
    Income (loss) from continuing
     operations                             $ (6,484)        $ (8,354)
    Adjustments to derive cash flow
     from continuing operating activities:
      Impairment of long-lived assets          5,057               --
      Deferred income tax benefit             (8,136)         (17,907)
      Depreciation and amortization           17,013           16,279
      Decrease (increase) in accounts and
       other receivables                     (13,326)         (15,292)
      Decrease (increase) in inventories     (13,034)           2,670
      Increase (decrease) in accounts
       payable                                10,975           12,032
      Increase in interest payable            13,243           14,461
      Other, net                             (13,022)           2,818

       Net cash provided by (used in)
        continuing operating activities       (7,714)           6,707

    Cash used in Wallcoverings discontinued
     operations                                   --               --
    Cash used in other discontinued
     operations                               (1,355)          (1,422)

       Net cash used in discontinued
        operations                            (1,355)          (1,422)

    INVESTING ACTIVITIES
    Additions to property, plant and
     equipment                               (22,835)         (22,382)
    Sales of property, plant and equipment     7,319            1,745
    Proceeds from disposition of discontinued
     operations                                   --               --
    Acquisition of businesses, net of cash
     acquired                                     --           (4,120)
    Other, net                                  (785)            (954)

      Net cash used in investing activities  (16,301)         (25,711)

    FINANCING ACTIVITIES
    Issuance of long-term debt                    --               --
    Repayment of long-term debt               (5,849)         (14,795)
    Reduction of a participating interest in
     accounts receivable                      (3,900)         (25,500)
    Net borrowings (repayments) on revolving
     credit facilities                         9,779           77,830
    Increase (decrease) on short-term
     borrowings                                6,477            8,000
    Reissuance (purchase) of treasury stock,
     net                                        (171)         (16,479)
    Dividends paid                                --               --
    Other, net                                  (584)          (2,145)

       Net cash provided by financing
        activities                             5,752           26,911

    Net increase (decrease) in cash and cash
     equivalents                             (19,618)           6,485
    Cash and cash equivalents at beginning
     of period                                44,005           20,323
    Cash and cash equivalents at end of
     period                                 $ 24,387         $ 26,808

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


                                                 Nine Months Ended
                                            September 25,  September 26,
                                               1999            1998


    OPERATING ACTIVITIES
    Income (loss) from continuing
     operations                             $  1,150         $ (158)
    Adjustments to derive cash flow from
     continuing operating activities:
      Impairment of long-lived assets          5,593             --
      Deferred income tax benefit             (9,367)       (14,477)
      Depreciation and amortization           51,944         50,118
      Decrease (increase) in accounts and
       other receivables                         225            766
      Decrease (increase) in inventories      (2,651)        (9,383)
      Increase (decrease) in accounts
       payable                               (10,232)        (1,342)
      Increase in interest payable            14,591         12,369
      Other, net                             (22,741)       (28,114)

        Net cash provided by (used in)
         continuing operating activities      28,512          9,779

    Cash used in Wallcoverings discontinued
     operations                                   --        (15,052)
    Cash used in other discontinued
     operations                               (5,786)        (9,224)

        Net cash used in discontinued
         operations                           (5,786)       (24,276)

    INVESTING ACTIVITIES
    Additions to property, plant and
     equipment                               (55,212)       (71,887)
    Sales of property, plant and equipment     9,953          5,669
    Proceeds from disposition of discontinued
     operations                                   --         71,200
    Acquisition of businesses, net of cash
     acquired                                   (369)       (24,359)
    Other, net                                   973          2,583

       Net cash used in investing activities (44,655)       (16,794)

    FINANCING ACTIVITIES
    Issuance of long-term debt               100,000        225,000
    Repayment of long-term debt              (15,335)      (271,186)
    Reduction of a participating interest
     in accounts receivable                   (6,100)       (28,500)
    Net borrowings (repayments) on revolving
     credit facilities                        (7,602)       135,532
    Increase (decrease) on short-term
     borrowings                                1,205            509
    Reissuance (purchase) of treasury stock,
     net                                      (1,092)       (23,024)
    Dividends paid                           (50,198)            --
    Other, net                                 1,683         (4,236)

      Net cash provided by financing
       activities                             22,561         34,095

    Net increase (decrease) in cash and cash
     equivalents                                 632          2,804
    Cash and cash equivalents at beginning of
     period                                   23,755         24,004
    Cash and cash equivalents at end of
     period                                $  24,387      $  26,808


                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                  THIRD QUARTER 1999 - SUPPLEMENTAL SCHEDULE
                    (Unaudited; $ in Millions, except CPV)

    SALES DATA:
                                           1999                    1998
    DIVISION:                     3RD QTR       YTD       3RD QTR       YTD

    North American Interiors    $  260.0     $  836.1    $  217.7    $  761.4
    European Interiors              64.4        223.5        77.8       245.9
    Specialty                      103.4        333.4        82.4       312.1

    Total                       $  427.8     $1,393.0    $  377.9    $1,319.4

    OPERATING INCOME (LOSS)*:

                                           1999                 1998
    DIVISION:                      3RD QTR      YTD     3RD QTR     YTD

    North American Interiors      $ 15.4     $ 55.6    $  1.5    $ 43.7
    European Interiors               3.0        7.0       2.3       7.2
    Specialty                        7.2       32.6      (3.3)     12.6
    Other                             .9        1.1      (0.2)       --

    Total                         $ 26.5     $ 96.3    $  0.3    $ 63.5

                                    1999                1998

    STATISTICAL DATA:            3RD QTR       YTD     3RD QTR     YTD
    EUROPEAN CPV                 $   18     $   16    $   19    $   18
    N. AMERICAN CPV              $   88     $   86    $   82    $   87
    EBITDA*                      $   44     $  148    $   17    $  114

     * Excludes impact of restructuring charges.