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

Collins & Aikman Posts Record First Quarter Results

28 April 2000

Collins & Aikman Posts Record First Quarter Results
    TROY, Mich., April 27 Collins & Aikman Corporation
(NYSE: CKC) today reported record first quarter automotive sales and operating
income.  Sales rose 12 percent to $534.8 million, operating income climbed
35 percent to $40.2 million and net income more than tripled to $7.0 million,
or $.11 per share.

    Year-to-Date Automotive Highlights Include:

    *  Record sales of $535 million - 12% increase, strong top-line growth.

    *  Record first quarter operating income of $40.2 million -- Fourth
        consecutive quarter of year-over-year improvement.

    *  Diluted EPS of $.11 - 210% increase, strong bottom-line performance.

    *  Free cash flow generation of $38 million - 224% improvement vs. 1999.

    *  Net debt reduced to $856 million - Continued balance sheet
        strengthening.

    *  New Product Development Division established -- Organization aligned
        for innovation and technology-driven growth.

    *  Frank Preston named President of North American Automotive Interior
        Systems division - Broadening Collins & Aikman's management talent.

    *  Outstanding Product Quality Awards received - SAE, Toyota and Saturn.

    Commenting on the Company's first quarter results, Thomas E. Evans,
Collins & Aikman's Chairman and Chief Executive Officer, stated, "Collins
& Aikman's management continues to deliver on its commitment to strengthen the
core earnings power of this Company.  The first quarter of 2000 marked our
fourth consecutive quarter of year-over-year growth in sales, operating income
and free cash flow.  We're extremely pleased with this performance which is
being driven by the benefits of our global restructuring program, steady gains
in operating performance, our intense focus on cost reduction and cash flow
generation, and the strength of the North American light vehicle market."
    For first quarter of 2000, the Company earned net income of $7.0 million,
or $.11 per share, as compared to a net loss of ($6.5) million, or ($.10) per
share in the first quarter of 1999.  In the 1999 first quarter, the Company
incurred a charge of ($8.9) million, or ($.14) per share, resulting from the
impact of a cumulative effect of a required change in accounting principle.
For the fiscal first quarter ended April 1, 2000, the Company had
approximately 62.4 million shares outstanding on a weighted average diluted
basis, which was unchanged from the year ago period.
    Cash flow for the first quarter was exceptionally strong, as free cash
flow more than tripled to $38 million, versus $12 million in the first quarter
of 1999.  Compared to the year ago period, working capital decreased by
$57 million, an improvement of 24 percent.
    Net sales for the first quarter rose 12 percent to a record
$534.8 million, as compared with $478.3 million in the first quarter of 1999,
benefiting from the continued strength of the North American light vehicle
market as well as an additional week in the first quarter of 2000.  Strong
production schedules helped drive sales for the Company's North American
Automotive Interior Systems division up nearly 15 percent to $326.6 million.
Sales in Europe of $86.2 million were five percent higher as compared with the
same period in 1999, due primarily to increased sales levels at the Company's
carpet, acoustics and plastics operations.  Net sales for the Company's
Specialty Automotive Products division increased approximately eight percent
to $121.9 million, due primarily to production volume increases in the fabrics
business and strong performance in the convertible systems division, which
benefited from incremental Ford Mustang volume.
    Evans continued, "We believe our first quarter results clearly demonstrate
that the financial turnaround of Collins & Aikman is in full force.  This
strong operating performance continues to reflect both the improvements being
derived from our 1999 restructuring initiatives as well as our ongoing focus
on achieving overall operational excellence.  Particularly noteworthy, is the
operational turnaround occurring at the Company's U.K. Plastics operation,
which has benefited from both a strengthened management team and significant
cost reduction actions taken during the first quarter of this year.  We
believe that these steady improvements, coupled with the organizational
changes we recently announced, and the expanding telematics driven
opportunities for our acoustics business, clearly position Collins & Aikman
for a strong future."

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

                                                 Quarter Ended
                                      April 1, 2000       March 27, 1999
                                         (14 weeks)           (13 weeks)

    Net sales                          $    534,761          $   478,337

    Cost of sales                           451,046              407,749

    Gross profit                             83,715               70,588

    Selling, general and
     administrative expenses                 43,553               40,755

    Operating income                         40,162               29,833

    Interest expense, net                    25,062               21,815
    Loss on sale of receivables               3,818                1,311
    Other expense (income)                   (1,079)               2,177

    Income before income taxes               12,361                4,530
    Income tax expense                        5,347                2,214

    Income before cumulative
     effect of a change in
     accounting principle                     7,014                2,316
    Cumulative effect of a
     change in accounting
     principle, net of income taxes              --               (8,850)

    Net income (loss)                  $      7,014          $    (6,534)

    Net income (loss) per basic
     and diluted common share:
     Income before cumulative
      effect of a change in
      accounting principle             $      0.11           $      0.04
     Cumulative effect of a
      change in accounting principle            --                 (0.14)
    Net income (loss)                  $      0.11           $     (0.10)

    Average common shares outstanding:
     Basic                                  61,889                 61,992
     Diluted                                62,365                 62,351

    EBITDA                             $    58,923           $     47,065

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

                                           (Unaudited)
     ASSETS                               April 1, 2000      December 25, 1999

    Current Assets:
     Cash and cash equivalents             $     41,478         $       13,980
     Accounts and other receivables, net        229,078                233,819
     Inventories                                137,534                132,625
     Other                                       76,260                 84,942

      Total current assets                      484,350                465,366

    Property, plant and equipment, net          441,395                443,526
    Deferred tax assets                          86,449                 86,235
    Goodwill, net                               252,604                256,362
    Other assets                                 92,871                 97,401
                                           $  1,357,669         $    1,348,890

    LIABILITIES AND COMMON STOCKHOLDERS' DEFICIT
     Current Liabilities:
      Short-term borrowings                $      8,503         $        3,088
      Current maturities of long-term debt       29,021                 27,992
      Accounts payable                          188,141                198,466
      Accrued expenses                          167,484                132,709

       Total current liabilities                393,149                362,255

    Long-term debt                              860,040                884,550
    Other, including postretirement
     benefit obligation                         252,190                253,206
    Commitments and contingencies

    Common stock (150,000 shares
     authorized, 70,521 shares issued
     and 61,879 shares outstanding at
     April 1, 2000 and 70,521 shares
     issued and 61,904 shares outstanding
     at December 25, 1999)                          705                   705
    Other paid-in capital                       585,679               585,484
    Accumulated deficit                        (634,103)             (641,117)
    Accumulated other comprehensive loss        (36,922)              (33,260)
    Treasury stock, at cost (8,642 shares
     at April 1, 2000 and 8,617 shares
     at December 25, 1999)                      (63,069)              (62,933)

      Total common stockholders' deficit       (147,710)             (151,121)
                                           $  1,357,669         $   1,348,890

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

                                                    Quarter Ended
                                          April 1, 2000       March 27, 1999
                                             (14 weeks)            (13 weeks)

    OPERATING ACTIVITIES
    Income from continuing operations         $   7,014          $     2,316
    Adjustments to derive cash flow
     from continuing operating activities:
     Deferred income tax expense (benefit)        2,143               (1,193)
     Depreciation and amortization               18,761               17,232
     Decrease (increase) in accounts
      and other receivables                       9,392              (20,775)
     Decrease (increase) in inventories          (4,909)              11,134
     Decrease in accounts payable               (10,325)             (13,166)
     Increase in interest payable                14,910               14,131
     Other, net                                  31,969                5,839

      Net cash provided by continuing
       operating activities                      68,955               15,518

      Net cash used in discontinued operations   (3,188)              (1,683)

    INVESTING ACTIVITIES
    Additions to property, plant and equipment  (15,095)             (12,534)
    Sales of property, plant and equipment           74                2,441
    Other, net                                       --                 (800)

      Net cash used in investing activities     (15,021)             (10,893)

    FINANCING ACTIVITIES
    Repayment of long-term debt                 (13,676)              (4,589)
    Proceeds from (reduction of)a
     participating interest in
     accounts receivable                         (4,651)               8,300
    Net borrowings (repayments) on
     revolving credit facilities                (10,463)               9,500
    Increase on short-term borrowings             5,678                2,151
    Purchase of treasury stock, net                (136)              (1,233)
    Dividends paid                                   --               (6,193)
    Other, net                                       --                 (158)

      Net cash provided by (used in)
       financing activities                     (23,248)               7,778

    Net increase in cash and cash equivalents    27,498               10,720
    Cash and cash equivalents at
     beginning of period                         13,980               23,755
    Cash and cash equivalents
     at end of period                         $  41,478          $    34,475

                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                 FIRST QUARTER 2000 -- SUPPLEMENTAL SCHEDULE
                    (Unaudited -- in millions, except CPV)

    SALES DATA:

                                                      Quarter Ended
                                         April 1, 2000          March 27, 1999
    DIVISION:                                (14 weeks)             (13 weeks)
    North American Automotive
     Interior Systems                     $        327            $        283
    European Automotive
     Interior Systems                               86                      82
    Specialty Automotive Products                  122                     113

    Total                                 $        535            $        478

    OPERATING INCOME (LOSS):
                                                      Quarter Ended
                                           April 1, 2000       March 27, 1999
    DIVISION:                                 (14 weeks)           (13 weeks)
    North American Automotive
     Interior Systems                       $         28          $        19
    European Automotive Interior Systems               2                    1
    Specialty Automotive Products                     11                   11
    Other                                             (1)                  (1)

    Total                                   $         40          $        30

    STATISTICAL DATA:
                                                          Quarter Ended
                                             April 1, 2000     March 27, 1999
                                                 (14 weeks)        (13 weeks)

    EUROPEAN CPV                                   $    17            $    16
    N. AMERICAN CPV                                $    91            $    87
    EBITDA                                         $    59            $    47
    CAPITAL EXPENDITURES                           $    15            $    13
    FREE CASH FLOW *                               $    38            $    12

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