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

Collins & Aikman's Strong Q4 Caps Turnaround Year For New Management Team

9 February 2000

Collins & Aikman's Strong Fourth-Quarter Caps Turnaround Year For New Management Team
  EPS Of $.11, Excluding Restructuring Charge, Tops $.07 First Call Estimate

    TROY, Mich., Feb. 9 -- Collins & Aikman Corporation
today reported 1999 fourth quarter operating income of
$35.6 million and net income of $6.6 million, or $.11 per share, both before a
restructuring charge.  The Company also announced that in connection with its
previously disclosed global restructuring program, it recorded a charge of
$13.5 million in the fourth quarter, as compared to its original estimate of
approximately $15.0 million.  As previously disclosed, the fourth quarter
charge is primarily related to rationalization actions for the Company's
European operations.

    Fourth Quarter Highlights of Continuing Automotive Operations
    (Excluding Restructuring Charge) Include:

    *  Operating income hits $35.6 million. -- Third consecutive quarter of
       year-over-year improvement.
    *  Free cash flow generation of $87 million -- Over 100 percent
       improvement versus 1998.
    *  Total debt down to $916 million -- Over $40 million in debt reduction.
    *  EPS of $.11 -- Exceeding First Call expectation of $.07.
    *  Strong incremental new business awards -- Over $100 million booked.
    *  Moody's confirmed corporate credit ratings -- Improved overall
       operating performance and coverage ratios cited.
    *  Global Account Manager structure announced -- Enhanced customer focus.
    *  Honored by Pace(TM) 2000 Awards Committee -- Continued outstanding
       product innovation.

    Commenting on the Company's fourth quarter results, Thomas E. Evans,
Collins & Aikman's Chairman and Chief Executive Officer, stated, "The
management team of Collins & Aikman delivered very quickly on its commitment
to turnaround operations -- generating better than a 100 percent increase in
fourth quarter free cash flow of $87 million, before a restructuring charge.
We're also extremely pleased that these results mark our third consecutive
quarter of year-over-year growth in operating results.  These outstanding
results reflect an overall improvement in working capital, and when combined
with our solid fourth quarter earnings performance, continue to demonstrate
our ability to grow both the cash flow and core earnings power of this
Company.  This performance is especially gratifying given the issues we
addressed at our U.K. Plastics operation, restructuring actions taken during
the period, as well as the comparative strength of our 1998 fourth quarter
financial results.  In summary, we believe that Collins & Aikman is now better
positioned than ever to deliver value for all our stakeholders."
    The Company earned net income of $6.6 million, or $.11 per share in the
1999 fourth quarter, excluding the effect of the restructuring charge.
Operating income for the 1999 fourth quarter was $35.6 million, excluding the
impact of the restructuring charge, up two percent from 1998's fourth quarter.
Due to the effect of the restructuring charge, the Company reported a net loss
of ($2.5) million, or ($.04) per share for the quarter ended December 25,
1999, versus net income, before an extraordinary item, of $0.1 million, or
$.00 per share in the fourth quarter of 1998.  For the most recent quarter,
the Company had approximately 0.5 million fewer shares outstanding on a
weighted average basis.
    Cash flow for the 1999 fourth quarter was exceptionally strong as free
cash flow more than doubled, climbing to $87 million, excluding the impact of
the restructuring charge, versus $43 million in the fourth quarter of 1998.
Particularly noteworthy during the quarter was the solid reduction in working
capital, which declined by approximately $71 million, or
30 percent, from the third quarter of 1999.
    Net sales for the fourth quarter of 1999 remained strong at
$505.6 million, as compared with $506.1 million in the fourth quarter of 1998,
which had benefited from unusually strong North American production by General
Motors.  Overall strong production in North America helped to drive sales for
the Company's North American Automotive Interior Systems division up
approximately four percent to $315.7 million.  Due primarily to lower acoustic
and floormat revenues, net sales for the Company's European Automotive
Interior Systems division declined ten percent to $82.9 million.  For the
Company's Specialty Automotive Products division, net sales decreased three
percent to $107.0 million, as lower fabric sales offset increased convertible
top sales.
    On a full year basis in 1999, the Company earned net income of
$20.1 million, or $.32 per share, excluding the effects of the restructuring
charges and the cumulative effect of a change in accounting principle.  For
all of 1999, operating income rose over 30 percent to $131.9 million,
excluding restructuring charges, versus $98.5 million in 1998.  Due to the
effects of restructuring charges and the cumulative effect of a change in
accounting principle, the Company reported a net loss of ($10.2) million, or
($.16) per share, versus a net loss of ($3.8) million, or ($.06) per share in
fiscal 1998.  In 1998, the Company incurred an extraordinary charge of
($3.7) million, or ($.06) per share, and excluding this, 1998's net loss would
have been ($0.1) million, or ($.00) per share.  Weighted average shares
outstanding were 62.4 million, 2.0 million fewer shares than were outstanding
in 1998.
    Similar to the fourth quarter, cash flow generation for full year 1999 was
also very strong, as free cash flow climbed approximately 150 percent to
$168 million, excluding the impact of restructuring charges, versus
$68 million in 1998.  For all of 1999, the Company was able to reduce its
overall investment in working capital by approximately $53 million, or
24 percent.
    For the full year, 1999 sales rose four percent to $1.9 billion compared
to $1.8 billion in 1998.  This increase was due to internal 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 eight
percent to $1.2 billion, while net sales for the Specialty Automotive Products
division increased four percent to $440.5 million.  Sales for the Company's
European Automotive Interior Systems division declined to $306.4 million from
$338.0 million in the prior year period, primarily due to lower revenues in
the Company's U.K. operations.
    Commenting on the Company's fiscal year results, Evans further stated,
"Our ability to simultaneously grow the top line in 1999 by four percent while
reducing inventories by 13 percent clearly highlights the new management
team's priorities of both growth and improving returns on invested capital.
When I arrived last April, I committed to implementing an aggressive
restructuring program, stepping up product innovation and quality, expanding
operating margins and focusing our entire organization on reducing working
capital and generating strong cash flow.  Even after factoring in the benefits
of North America's record vehicle build, our strong core operating results and
new business wins in 1999 clearly demonstrate that Collins & Aikman's new
management team has delivered on each of these commitments."

    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
63 facilities, 12 countries and nearly 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.
Information about Collins & Aikman is available on the Internet at
http://www.collinsaikman.com .

    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, June 26, 1999 and September 25,
1999.


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

                                               Quarter Ended

                                                Adjusted (a)
                                 December 25,    December 25,    December 26,
                                     1999            1999            1998

    Net sales                    $   505,566     $   505,566     $  506,066

    Cost of goods sold               433,862         433,862        438,965

    Gross profit                      71,704          71,704         67,101

    Selling, general and
     administrative expenses          36,115          36,115         32,086
    Restructuring charge              13,544              --             --

    Operating income                  22,045          35,589         35,015

    Interest expense, net             24,224          24,224         21,170
    Loss on sale of receivables        1,521           1,521          1,751
    Other expense (income)              (627)           (627)           163

    Income (loss) before
     income taxes                     (3,073)         10,471         11,931
    Income tax expense (benefit)        (558)          3,885         11,864

    Income (loss) before
     extraordinary charge             (2,515)          6,586             67
    Extraordinary charge,
     net of income taxes                  --              --            (45)

    Net income (loss)            $    (2,515)    $     6,586    $        22

    Net  income (loss) per basic and diluted  common share:
      Income (loss) before
       extraordinary charge and
       cumulative effect of a
       change in accounting
       principle                 $     (0.04)    $      0.11    $        --
        Extraordinary item                --              --             --
    Net income (loss)            $     (0.04)    $      0.11    $        --

    Average common shares outstanding:
      Basic                           61,913          61,913         62,493
      Diluted                         61,913          62,531         63,020

    (a)  Excludes impact of restructuring charge.


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

                                                 Year Ended

                                                Adjusted (a)
                                 December 25,    December 25,    December 26,
                                     1999            1999            1998

    Net sales                     $1,898,597      $1,898,597      $1,825,469

    Cost of goods sold             1,613,880       1,613,880       1,577,244

    Gross profit                     284,717         284,717         248,225

    Selling, general and
     administrative
     expenses                        152,807         152,807         149,747
    Restructuring charge              33,391              --              --

    Operating income                  98,519         131,910          98,478

    Interest expense, net             92,045          92,045          82,004
    Loss on sale of receivables        5,356           5,356           6,066
    Other expense                      2,237           2,237           5,215

    Income (loss) before
     income taxes                     (1,119)         32,272           5,193
    Income tax expense                   246          12,169           5,284

    Income (loss) before extraordinary
     charge and  cumulative effect
     of a change in accounting
     principle                        (1,365)         20,103            (91)
    Extraordinary charge, net
     of income taxes                      --              --         (3,724)
    Cumulative effect of a change
     in accounting principle,
     net of income taxes              (8,850)             --             --

    Net income (loss)             $  (10,215)     $   20,103     $   (3,815)

    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)     $     0.32     $       --
      Extraordinary charge                --              --          (0.06)
      Cumulative effect of a
       change in accounting
       principle                       (0.14)             --             --
    Net income (loss)             $    (0.16)     $     0.32     $    (0.06)

    Average common shares outstanding:
      Basic                           61,952          61,952         64,348
      Diluted                         61,952          62,384         64,348

    (a) Excludes impact of restructuring charge and the cumulative effect
        of a change in accounting principle.


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


                                                (Unaudited)
    ASSETS                                      December 25,    December 26,
                                                    1999            1998
    Current Assets:
      Cash and cash equivalents                  $   13,980      $   23,755
      Accounts and other receivables, net           233,819         237,645
      Inventories                                   132,625         152,840
      Other                                          89,807          86,445

        Total current assets                        470,231         500,685

    Property, plant and equipment, net              443,526         447,121
    Deferred tax assets                              81,370          70,632
    Goodwill, net                                   256,362         264,138
    Other assets                                     97,401          99,635

                                                 $1,348,890      $1,382,211

    LIABILITIES AND COMMON STOCKHOLDERS' DEFICIT
    Current Liabilities:
      Short-term borrowings                      $    3,088      $   10,954
      Current maturities of long-term debt           27,992          19,942
      Accounts payable                              198,466         169,808
      Accrued expenses                              132,709         143,302

        Total current liabilities                   362,255         344,006

    Long-term debt                                  884,550         846,107
    Other, including postretirement
     benefit obligation                             253,206         271,869
    Commitments and contingencies

    Common stock (150,000 shares authorized,
     70,521 shares issued and 61,904 shares
     outstanding at December 25, 1999 and
     70,521 shares issued and 62,182 shares
     outstanding at December 26, 1998)                  705             705
    Other paid-in capital                           585,484         585,401
    Accumulated deficit                            (641,117)       (580,666)
    Accumulated other comprehensive loss            (33,260)        (23,427)
    Treasury stock, at cost (8,617 shares
     at December 25, 1999 and 8,339 shares
     at December 26, 1998)                          (62,933)        (61,784)

        Total common stockholders' deficit         (151,121)        (79,771)
                                                 $1,348,890      $1,382,211


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

                                    Quarter Ended               Year Ended
                                 Dec. 25,    Dec. 26,     Dec. 25,    Dec. 26,
                                  1999        1998          1999        1998
    OPERATING ACTIVITIES
    Income (loss) from
     continuing operations     $  (2,515)  $      67    $  (1,365)  $     (91)
    Adjustments to derive cash
     flow from continuing
     operating activities:
      Impairment of
       long-lived assets           7,768          --       13,361          --
      Depreciation and
       amortization               19,530      16,956       71,474      67,074
      Decrease (increase) in
      accounts and other
      receivables                  1,601      (6,746)       1,826      (5,980)
      Decrease (increase)
       in inventories             22,866       4,542       20,215      (4,841)
      Increase in accounts
       payable                    38,890      18,619       28,658      10,031
      Increase (decrease) in
       interest payable          (13,645)    (14,998)         946      (2,629)
      Other, net                 (11,331)     (3,589)     (43,298)    (57,599)

        Net cash provided by
         continuing operating
         activities               63,164      14,851       91,817       5,965

    Cash used in Wallcoverings
     discontinued operations           --         --           --     (15,052)
    Cash used in other
     discontinued operations     (10,984)     (4,819)     (16,770)    (14,043)

        Net cash used in
         discontinued operations (10,984)     (4,819)     (16,770)    (29,095)

    INVESTING ACTIVITIES
    Additions to property,
     plant and equipment         (31,218)    (27,104)     (86,430)    (98,991)
    Sales of property, plant
     and equipment                   173       2,284       10,126       7,953
    Proceeds from disposition
     of discontinued operations       --          --           --      71,200
    Acquisition of businesses,
     net of cash acquired            (56)       (898)        (425)    (25,257)
    Other, net                     4,212      (2,628)       7,245       6,661

        Net cash used in
         investing activities    (26,889)    (28,346)     (69,484)    (38,434)

    FINANCING ACTIVITIES
    Issuance of long-term debt        --          --      100,000     225,000
    Repayment of long-term debt   (5,272)       (654)     (20,607)   (264,480)
    Proceeds from (reduction of)
     a participating interest
     in accounts receivable        8,100      21,000        2,000      (7,500)
    Net borrowings (repayments)
     on revolving credit
     facilities                  (27,691)      1,185      (35,293)    136,717
    Decrease on short-term
     borrowings                   (8,610)     (1,867)      (7,405)     (1,358)
    Purchase of treasury stock,
     net                             (57)     (1,989)      (1,149)    (25,013)
    Dividends paid                    --          --      (50,198)         --
    Other, net                    (2,168)     (2,414)      (2,686)     (2,051)

        Net cash provided by
         (used in) financing
         activities              (35,698)     15,261      (15,338)     61,315

    Net decrease in cash and
     cash equivalents            (10,407)     (3,053)      (9,775)       (249)
    Cash and cash equivalents
     at beginning of period       24,387      26,808       23,755      24,004
    Cash and cash equivalents
     at end of period          $  13,980   $  23,755    $  13,980   $  23,755


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

    SALES DATA:                         1999                    1998

                                 Fourth    Year To        Fourth    Year To
    DIVISION:                   Quarter       Date       Quarter       Date

    North American Interiors     $  316     $1,152        $  304     $1,065
    European Interiors               83        306            92        338
    Specialty                       107        440           110        422

    Total                        $  506     $1,898        $  506     $1,825


    OPERATING INCOME (LOSS):            1999*                    1998

                                 Fourth    Year To        Fourth    Year To
    DIVISION:                   Quarter       Date       Quarter       Date

    North American Interiors     $   34     $   89        $   31     $   74
    European Interiors               (5)         2             2          9
    Specialty                         7         40             1         14
    Other                            --          1             1          1

    Total                        $   36     $  132        $   35     $   98


    STATISTICAL DATA:                   1999*                   1998

                                 Fourth    Year To        Fourth    Year To
                                Quarter       Date       Quarter       Date

    EUROPEAN CPV                 $   16     $   15        $   17     $   17
    N. AMERICAN CPV              $   91     $   88        $   94     $   89
    EBITDA                       $   55     $  203        $   54     $  168
    CAPITAL EXPENDITURES         $   31     $   86        $   27     $   99
    FREE CASH FLOW**             $   87     $  168        $   43     $   68

    *   Excludes impact of restructuring charges.

    **  Free Cash Flow = EBITDA less capital expenditures plus/minus the
        change in accounts receivable, accounts payable, and inventory.