WALKER B B CO
10-K, 1997-02-14
FOOTWEAR, (NO RUBBER)
Previous: VOLUNTEER CAPITAL CORP / TN /, SC 13G/A, 1997-02-14
Next: WANG LABORATORIES INC, SC 13G, 1997-02-14



<PAGE>
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION 
                            Washington, D.C. 20549 
 
                                   FORM 10-K 
 
               ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF 
                     THE SECURITIES EXCHANGE ACT OF 1934 
 
                  FOR THE FISCAL YEAR ENDED NOVEMBER 2, 1996 
 
                          Commission File Number 0-934 
                          ----------------------------
 
                             B. B. WALKER COMPANY 
                             --------------------
            (Exact name of registrant as specified in its charter) 
 
           North Carolina                                      56-0581797     
  -------------------------------                         ------------------- 
  (State or other jurisdiction of                         (I.R.S. Employer 
   incorporation or organization)                         Identification No.) 
 
  414 East Dixie Drive, Asheboro, NC                             27203     
- ----------------------------------------                      ---------- 
(Address of principal executive offices)                      (Zip Code) 
 
Registrant's telephone number, including area code:        (910) 625-1380 
                                                           -------------- 
 
Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports) and (2) has been subject to such 
filing requirements for the past 90 days.    Yes  X    No    
                                                 ---      ---

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 
of Regulation S-K is not contained herein, and will not be contained, to the 
best of Registrant's knowledge, in definitive proxy or information statements 
incorporated by reference in Part III of this Form 10-K or any amendment to 
this Form 10-K.  (     )

On February 12, 1997, the aggregate market value of voting stock held by non-
affiliates was approximately $1,726,534.

On February 12, 1997, 1,726,534 shares of the Registrant's voting common stock 
with a par value of $1.00 per share were outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Annual Report to Shareholders of the Company for the year 
ended November 2, 1996 are incorporated herein by reference in Parts II and 
IV.  Portions of the Proxy Statement for the Company's Annual Meeting of 
Shareholders to be held on March 17, 1997 are incorporated by reference in 
Part III.
 
The Exhibit Index is on Pages F-4 through F-6.
<PAGE> 
                              B.B. WALKER COMPANY
                         1996 FORM 10-K ANNUAL REPORT

                               Table of Contents


                                    PART I
                                                                      Page No. 

Item 1.     Business                                                     1

Item 2.     Properties                                                   9

Item 3.     Legal Proceedings                                            10

Item 4.     Submission of Matters to a Vote of Security Holders          10

            Executive Officers of the Company                            11


                                    PART II

Item 5.     Market for the Registrant's Common Stock and 
              Related Stockholder Matters                                11

Item 6.     Selected Financial Data                                      11

Item 7.     Management's Discussion and Analysis of the 
              Results of Operations and Financial Condition              12

Item 8.     Financial Statements and Supplementary Data                  12

Item 9.     Changes In and Disagreements With Accountants 
              on Accounting and Financial Disclosure                     12


                                    PART III

Item 10.    Directors, Executive Officers, Promoters and 
              Control Persons of the Registrant                         12

Item 11.    Executive Compensation                                      12

Item 12.    Security Ownership of Certain Beneficial Owners 
              and Management                                            12

Item 13.    Certain Relationships and Related Transactions              12


                                    PART IV

Item 14.    Exhibits, Financial Statement Schedules and 
              Reports on Form 8-K                                       13


Exhibit Index                                                   F-4 to F-6

<PAGE>
B.B. Walker Company
1996 Form 10-K

                                    PART I

ITEM 1.  BUSINESS

GENERAL

B.B. Walker Company, (the "Company") was incorporated in North Carolina on 
October 15, 1952.  The Company designs, manufactures and markets complete 
lines of moderately-priced, value-oriented western and work/outdoor boots and 
shoes for men and women.  The majority of the Company's products are sold 
under its proprietary brand names, with the remainder sold under major 
retailers' private labels and on contract to other footwear manufacturers.  
The Company markets its product primarily to wholesale customers in the United 
States, but it also serves customers in Canada, Japan and Europe.  The Company 
has one subsidiary, Bender Shoe Company ("Bender"), which is wholly-owned.  
Bender is located in Somerset, Pennsylvania and principally manufactures 
western footwear.  In addition, the Company operates three retail shoe outlets 
which carry a wide assortment of footwear, including other footwear companies' 
brands, accessories and footwear care products.  The retail shoe outlet in 
Myrtle Beach, SC is scheduled to close in January 1997.

In December 1995, the Company reorganized its internal structure, moving from 
a functional organization to two vertically-integrated, separate divisions 
operating independently and supported by a small corporate staff.  The new 
divisions focused on serving western boot customers and work/outdoor boot 
customers, respectively, which included both instock and private label 
accounts.  Each division was led by a general manager who assumed 
responsibility for all phases of manufacturing, marketing and distribution of 
the respective division's products.  However, during fiscal 1996, a soft 
retail environment persisted and sales and profits did not respond as 
anticipated to the new divisional structure.  Management made a critical 
assessment of the Company's situation and the steps that were necessary to 
move the Company in a more positive direction.  In the fourth quarter of 1996, 
management chose to consolidate some operations and services and reduce other 
parts of the Company.

During the fourth quarter, the Company began implementation of a plan to 
consolidate various operations and services.  The Company repositioned its 
product offerings to direct the Company's limited resources towards those 
styles that display the most potential for the Company.  Management reviewed 
the existing lines offered by the Company and eliminated styles that would not 
generate acceptable returns for the Company.  Most of the styles eliminated 
were part of the outdoor line.  The Company will continue to offer styles 
within all of its existing branded lines.  With fewer styles in the Company's 
product lines, less investment should be required in finished goods and raw 
material inventories.  In addition, the rate of turns in existing inventories 
should improve.  





                                      1

<PAGE>
B.B. Walker Company
1996 Form 10-K

To support the more efficient product lines and improve market coverage for 
the Company's styles, the separate sales forces which previously served the 
Work/Outdoor Division and the Western Division were merged into a single sales 
force under the supervision of one national sales manager.  Several new sales 
territories were established to allow concentration of efforts in larger 
metropolitan areas.  The new sales force will market both western and 
work/outdoor footwear to customers in their established territories thereby 
eliminating the overlap that existed with separate sales forces under the 
divisional structure.  The Company provided extensive training for the sales 
force to prepare them to market both lines of footwear in their territories.

The Company anticipates making other operational changes to support the new 
direction of the Company.  The efficient use of manufacturing capacity is one 
area that holds strong potential for improving the Company's operations.  
Management is examining its options related to current manufacturing 
operations to maximize use of manufacturing capacity.  Also, additional 
changes in corporate and administrative operations will result in cost 
reductions, primarily in personnel and benefit costs.


The assumptions underlying management's plans are contingent on the Company 
achieving anticipated sales levels.  Management will analyze the progress of 
the current consolidation and reduction of operations in achieving improved 
profitability and cash flow projections.   If market conditions do not improve 
for the Company and the anticipated sales levels are not achieved, further 
changes and reductions will be required.  Among these changes may be the 
discontinuance of certain operations or elimination of certain product lines.  
However, if the Company is unable to implement the necessary changes in a 
timely manner or unforseen problems occur, there can be no assurances as to 
when the Company will return to a profitable level of operations and 
positive cash flow.


CURRENT PRODUCTS

The Company manufactures and distributes high quality, moderately-priced 
branded and private label footwear.  The Company's product offerings to its 
customers consist of either western boots or work/outdoor boots.  The Company 
has approximately 4,200 active accounts.  A majority of the customer base is 
made up of small retail chains and independent retail outlets.  In 1996 and 
1995, no single customer comprised 10% or more of net sales.  In 1994, one 
customer accounted for approximately 12% of net sales.  The Company does not 
feel that a single customer or group of customers comprise a significant 
portion of operations or exert significant influence over the Company.  The 
following is a description of the respective product offerings of the Company 
for each of its primary markets:






                                      2

<PAGE>
B.B. Walker Company
1996 Form 10-K


Western Boots
- -------------
With its ABILENE brand, the Company offers its western boot customers high 
quality, all-leather boots for the traditional boot wearer.  The ABILENE boot 
is made in both men's and women's styles and is distributed mainly through 
western apparel stores and tack shops.  A more contemporary line, SAGE, is 
offered at a lower price point and features brighter colors and accents.  The 
SAGE line is offered in both men's and women's styles.  In addition, under 
the SAGE brand, the Company has a children's line of western footwear.  In 
addition to the sales force, the Company also promotes these lines through use 
of a mobile sales showroom which is used at special customer promotions, 
rodeos and other events.

The Company has extended its licensing agreement to manufacture and market a 
line of western boots under the JACK DANIEL'S trademark of the Jack Daniel 
Distillery of Lynchburg, Tennessee for one year.  The JACK DANIEL'S western 
boot line consists of quality, all-leather boots, which are marketed as a 
separate line of boots within this division.  The Company is currently 
negotiating the terms for extending this agreement.

To promote brand recognition for the ABILENE line of footwear, the Company 
has entered into several promotional relationships with influential talents in 
country music and rodeo.  In fiscal 1996, the Company's marketing/spokesman 
agreement with John Michael Montgomery expired.  The Company elected not to 
renew the formal agreement with John Michael Montgomery but, on occasion, will 
contract with John Michael Montgomery to promote the ABILENE line for special 
events.  In addition, during 1996, the Company signed a marketing/spokesman 
agreement with Noel Haggard, an up and coming star of country music, to 
promote the ABILENE line at his concerts and other special events.  From 
rodeo, the Company is sponsoring Jerome Davis, the 1995 World Champion 
Bullrider, and is also producing a line of bullriding boots associated with 
him.

The ABILENE, SAGE and JACK DANIEL'S lines are manufactured at the Company's 
facility in Somerset, Pennsylvania.  The final product is shipped to the 
central warehouse in Asheboro, North Carolina for distribution.















                                      3

<PAGE>
B.B. Walker Company
1996 Form 10-K


Work/Outdoor Boots and Footwear
- -------------------------------
As discussed previously, during the fourth quarter of fiscal 1996, the Company 
carefully reviewed all styles in its product lines and eliminated those styles 
that offered only marginal returns to the Company.  The majority of the styles 
dropped were from the work/outdoor line, primarily, outdoor styles.  In recent 
years, efforts to expand the number and type of outdoor styles offered met 
with mixed success.  Many of the outdoor styles required significant resources 
to develop and promote but could not be turned quickly enough to provide 
acceptable returns to the Company.  Management decided to reduce the variety 
of outdoor styles that were in the line and refocus its marketing and product 
development efforts on work styles.  Historically, the Company has developed a 
solid reputation as a producer of quality, durable work boots.  Capitalizing 
on this strength is an important component of the reduction in the product 
line and consolidation of the sales force.  Many of the work boot styles have 
the potential to be marketed to western customers, thereby expanding the 
customer base.

The Company manufactures and distributes work/outdoor footwear under its 
GOLDEN RETRIEVER brand.  The Company offers a variety of work/outdoor styles 
under the GOLDEN RETRIEVER trademark, including pull-on, lace-up, lined, 
insulated and waterproof, in a variety of heights, soles and constructions.  
Upon implementation of management's plans, the GOLDEN RETRIEVER brand will 
cover the majority of the Company's work and outdoor styles.  In addition, the 
Company manufactures and markets quality boots and shoes for work and safety 
use under the WALKER FOOTWEAR THAT WORKS brand and the SAFETY FIRST brand.  
The work/outdoor lines are manufactured at the Company's Asheboro facility.


Private Label Footwear
- ----------------------
The Company also manufactures shoes for large retailers and other footwear 
manufacturers under contract.  Most of the private label products consist of 
work/outdoor footwear although the Company is actively pursuing new customers 
of western private label products.  The significant customers in this division 
consist of large national retail chains, specialty catalogue retailers and 
large wholesalers.  In addition, this division serves large accounts overseas, 
primarily in Europe and Japan.


Other
- -----
The Company operates three retail stores which offer the Company's branded 
merchandise at discount prices to retail customers.  In addition to Company 
brands, a wide selection of other manufacturers' brands and accessories are 
offered to provide customers with a variety of options from which to choose.  
Two retail stores, which operate under THE FOOTFACTORY name, are located in 
outlet malls in Myrtle Beach, South Carolina and Lancaster, Pennsylvania.  The 
third is a factory outlet store located in its Asheboro facility.  As of 
November 2, 1996, the Company was in the process of closing its retail 
location in Myrtle Beach.  The store will close effective January 31, 1997.

                                      4
<PAGE>
B.B. Walker Company
1996 Form 10-K


In addition, the Company also manufactures footwear for institutional 
customers, primarily prisons and correctional facilities.  Styles manufactured 
for these customers are a basic work boot construction.  Most orders for 
institutional customers are obtained through a competitive bidding process.



MANUFACTURING

The Company operates two manufacturing facilities, in Asheboro, North Carolina 
and Somerset, Pennsylvania.  The Asheboro plant primarily makes work/outdoor 
footwear, while the Somerset plant primarily makes western footwear.  The 
Company traditionally has manufactured the majority of its footwear products 
in its own factories.  In situations where it is advantageous to the Company, 
production of components, primarily uppers, used in the manufacture of 
footwear are outsourced to other manufacturers.  Some of these manufacturers 
are outside of the United States which subjects the Company to the normal 
risks of conducting business abroad, such as political unrest, labor 
disturbances or expropriation.  No such problems have been experienced or are 
anticipated.

The manufacture of footwear is relatively labor-intensive and involves five 
primary operations: production of uppers; lasting the uppers to define the 
shape, form and size of the footwear; bottoming the footwear; finishing the 
footwear; and packaging the footwear.  The Company produces boots and shoes 
with molded or cemented bottoms and welted boots and shoes with bottoms that 
are "welted" or stitched to the uppers.  

The Company continues to explore manufacturing and product design innovations 
in order to utilize its production capacity in the most efficient manner, to 
produce high quality footwear, and to maintain a moderate price structure for 
its products.  Management believes innovation in its manufacturing process, 
including innovation in product design and cost containment, is instrumental 
in the Company's long term success.


SALES AND MARKETING

Effective with the changes implemented prior to year-end, the Company markets 
its products through a single sales force directed by a National Sales 
Manager.  The national sales manager is accountable for planning the 
territory, budget, service, sales operations and motivation of the sales 
staff.  Territories are established by the national sales manager using Metro 
Market Demographic and other statistical data.  Salespersons are hired based 
on strengths and experience to sell and service within a territory, including 
development of the customer base.  The Company's salespersons solicit orders 
within the territory to which they are assigned.  Orders are submitted to the 
Company's credit department in Asheboro, North Carolina for acceptance or 
rejection based on the customer's credit history.  To a lesser extent, the 
Company's products are also marketed by independent sales representatives.  
Such sales representatives are often engaged to develop new geographic markets 
for the Company.
                                      5
<PAGE>
B.B. Walker Company
1996 Form 10-K


The Company markets its products primarily to wholesale customers in the 
United States, but also provides footwear to customers in Canada, Japan and 
Europe.  The Company has approximately 4,200 active accounts.  The Company's 
salesmen are offered special incentives for opening new accounts.  A majority 
of the customer base is made up of small retail chains and independent retail 
outlets.  These customers have traditionally sold western or rugged 
work/outdoor products and, as such, have not been affected by changing fashion 
trends.  For 1996 and 1995, no customers comprised 10% or more of net sales 
and the largest ten customers accounted for less than 25% of sales.  During 
1994, one customer, Wal-Mart, accounted for approximately 12% of net sales.  
The Company does not feel that a single customer or group of customers 
comprise a significant portion of operations or exert significant influence 
over the Company.


DISTRIBUTION

The Company's footwear is distributed nationally from its warehouse in 
Asheboro, North Carolina.  The Company ships its finished goods with its own 
fleet of trucks and trailers and also uses a parcel delivery service and 
common carriers when cost effective or requested by the customer.  The 
Company's trucks deliver goods to large customers, as well as to trucking 
terminals for subsequent delivery to customers by local or cartage carriers.  
On the back haul, the trucks generally pick up raw materials from suppliers 
for delivery to the Company's warehouse at its Asheboro facility.


COMPETITION

The Company operates in a highly competitive industry.  Competition comes from 
numerous domestic manufacturers of footwear, as well as imports, particularly 
from China.  According to the March 1996 Statistical Reporter of the 
Footwear Industries of America, approximately 89% of all non-rubber footwear 
purchased in the United States is imported from foreign countries, primarily 
from China.  With the North American Free Trade Agreement ("NAFTA") and the 
General Agreement on Trade and Tariffs ("GATT"), foreign competition has 
easier access to the United States markets.  Foreign competition has been at a 
high level since 1981, when the Reagan Administration eliminated import 
restrictions on footwear.  Since then, footwear imports have grown from 73% of 
the United States market to its current level.  However, the growth in 
footwear imports in the western and work/outdoor markets, the Company's two 
primary markets, has been less than that experienced by footwear manufacturers 
serving other markets.








                                      6

<PAGE>
B.B. Walker Company
1996 Form 10-K

Many of the Company's competitors have greater financial, distribution, brand 
name recognition and marketing resources than the Company.  The Company relies 
on product performance, styling, quality, timeliness of product delivery and 
perceived product value to distinguish its products from the competition.  The 
Company believes that, based on these factors, it maintains a strong 
competitive position in its current market niches.  Additionally, with the use 
of an extensive cost accounting system, the Company maintains a tight control 
on the costs that go into the manufacture of its products.  The Company 
believes this gives it the advantage of being a low cost producer and allows 
it to be competitive in the pricing of its products, which are medium priced 
in relation to the market.  The Company anticipates that substantial 
competition will continue in the future and therefore continues to plan and 
develop strategies to enhance its competitive position.


RAW MATERIAL AND FINISHED GOODS INVENTORIES

Each of the Company's footwear styles has different raw material requirements 
and is produced in numerous sizes and widths.  The Company maintains its 
inventories of raw materials at its Asheboro facility.  Raw materials are 
shipped from the Asheboro facility to the Somerset facility based on scheduled 
orders.  To the extent practicable, the Company strives to support customers 
by maintaining the Company's most popular branded products in stock and by 
shipping products quickly to meet customer delivery requirements, with timely 
notification to customers of unavoidable delays in delivery.  Because of the 
large number of variations in sizes and widths for each style, the Company 
continues to develop enhancements to its inventory control system and 
production planning process to ensure adequate stock levels are maintained and 
to minimize delivery time for out-of-stock items.

While the Company believes that its products are relatively insensitive to 
fashion trends, changes in consumer tastes do impact inventory levels.  The 
Company's product development staff monitors the market and responds on a 
timely basis with new constructions and styles to prevent the buildup of 
inventory that is no longer in peak demand in the marketplace.  In addition, 
the Company offers special incentive-based inventory reduction programs to 
turn over on-hand inventory of styles that are slow moving or that are being 
replaced with newer styles.  Prior to year-end, the Company reviewed the 
styles offered in its various branded lines and made a decision to discontinue 
many styles that it felt would not provide acceptable returns.  The Company 
wrote down these styles to the lower of cost or market.  The majority of the 
styles were outdoor styles.  The Company is in the process of closing out 
its remaining inventory for these styles.

The Company's principal raw materials are leather, rubber and composition-
based heels and soles, and fiber based items, such as insoles.  The Company 
purchases its raw materials from numerous suppliers, the majority of which are 
domestic.  The Company is not dependent on any one supplier for raw materials.  
While the Company expects that supplies of raw materials will continue to be 
readily available as needed for the Company's operations, the price of some of 
the components of its products, primarily leather, has exhibited volatility in 
the past, and some price volatility can be anticipated in future years.  The 
supply of leather and other raw materials was adequate in 1996.
                                      7
<PAGE>
B.B. Walker Company
1996 Form 10-K


SEASONALITY

The Company experiences significant seasonal fluctuations in net sales because 
consumers purchase a large percentage of the Company's products from September 
through January.  As a result, retail dealers of the Company's products 
generally request delivery of products from June through October for advance 
orders and from October through December for restocking orders.  Accordingly, 
inventory levels are highest during June and July and accounts receivable 
levels are highest during October through December.  Because of seasonal 
fluctuations, there can be no assurance that the results of any particular 
quarter will be indicative of results for the full year or for future years.


BACKLOG

Backlog records are maintained based on orders for pairs of footwear, rather 
than in terms of dollars.  The backlog fluctuates on a seasonal basis, 
reaching higher levels in the spring and summer months when retailers buy for 
fall selling.  At November 2, 1996, the backlog for orders believed to be firm 
was 92,385 pairs, as compared to 94,083 pairs as of October 28, 1995.  The 
comparable backlog indicates that retailers are still hesitant to commit to 
significant orders in anticipation of the Christmas selling season.

At November 2, 1996, the Company's backlog for branded footwear was 49,266 
pairs versus 44,549 at October 28, 1995.  Backlogs for private label and 
export sales were 43,119 pairs as of November 2, 1996 and 49,534 as of October 
28, 1995.  Private label and export orders often have significant lead times.

Advance private label and export orders provide the Company with a stable work 
flow which complements orders for branded footwear.  The Company attempts to 
ship orders for branded products from inventory as they are received.  Thus, 
the backlog of branded products only reflects orders that were not immediately 
filled from inventory and does not accurately predict the mix of future sales.  
All orders at November 2, 1996 are expected to be filled during the current 
fiscal year.

INTELLECTUAL PROPERTY

The Company owns federal trademark registrations for many of its marks, 
including ABILENE, SAGE, GOLDEN RETRIEVER, WALKER FOOTWEAR THAT WORKS and 
SAFETY FIRST.  There are no patents, licenses, franchises or concessions that 
are material to the operations of the Company.

GOVERNMENTAL REGULATION

All of the Company's operations are subject to federal, state and local 
regulatory standards, primarily in the area of safety, health, employment and 
environmental standards.  In general, the Company has experienced no 
difficulty in complying with these standards and believes that they have not 
had any material effect on its capital expenditures, earnings or competitive 
position.

                                      8
<PAGE>
B.B. Walker Company
1996 Form 10-K

EMPLOYEES

The Company and its subsidiary employed 521 persons as of November 2, 1996, 
307 at the Asheboro, North Carolina facility and 214 at the Somerset, 
Pennsylvania facility.  Of these individuals, 361 were engaged in 
manufacturing and 160 in administrative, sales and transportation functions.  
Substantially all of the Company's employees were employed on a full-time 
basis.  None of the Company's employees are covered by collective bargaining 
agreements and the Company believes its relations with its employees are good.


FORWARD-LOOKING STATEMENTS

The foregoing discussion contains some forward-looking statements about the 
Company's financial condition and results of operations, which are subject to 
certain risks and uncertainties that could cause actual results to differ 
materially from those reflected in the forward-looking statements.  Readers are
cautioned not to place undue reliance on these forward-looking statements,
which reflect management's judgment only as of the date hereof.  The Company
undertakes no obligation to publicly revise these forward-looking statements
to reflect events and circumstances that arise after the date hereof.

Factors that might cause actual results to differ materially from these
forward-looking statements include (1) the effects of general economic
conditions, (2) the impact of competitive products and pricing in the footwear
industry, (3) failure to achieve anticipated sales results, (4) management's
ability to accurately predict the effect of cost reductions, and (5)
management's ability to accurately predict the adequacy of the Company's
financing arrangement to meet its working capital and capital expenditure
requirements.


ITEM 2.  PROPERTIES

As of November 2, 1996, the Company and its subsidiary utilized an aggregate 
of approximately 358,000 square feet of floorspace in various facilities, all 
of which are in service and are adequate for the operations performed.  
Substantially all of the Company's property, including its facilities and 
inventories, are insured on a replacement value basis.

The Company and its subsidiary, Bender Shoe Company, operate manufacturing and 
warehousing facilities as follows:

Asheboro, North Carolina - This location on 414 East Dixie Drive, Asheboro, 
North Carolina contains the major manufacturing facility for work/outdoor 
footwear, as well as the executive offices of the Company.  The Company uses 
281,857 square feet of space in one building on approximately 21.8 acres of 
land.  The premises are used for manufacturing, shipping, warehousing, 
administration and a retail outlet store.  Paved parking and truck loading 
areas are maintained.  The premises owned in fee are subject to an existing 
lien under a deed of trust in favor of Mellon Bank, NA.
                                     9   
<PAGE>
B.B. Walker Company
1996 Form 10-K

Somerset, Pennsylvania - The Company's subsidiary, Bender Shoe Company, moved 
to a larger facility in Somerset in August 1994.  The facility provides 
approximately 68,000 square feet of space on 3.8 acres of land.  The facility 
is used primarily for manufacturing and raw material storage.  A small portion 
of the space is used as administrative offices.  The Company owns the facility 
which is subject to existing liens in favor of First National Bank and Trust 
Company in Asheboro, NC, the Pennsylvania Industrial Development Authority, 
the Pennsylvania Economic Revitalization Fund and Mellon Bank N.A.

The Company also operates factory outlet retail stores in Asheboro, North 
Carolina, Myrtle Beach, South Carolina and Lancaster, Pennsylvania.  Except 
for the Asheboro retail store, which is located at the Company's Asheboro 
facility, the retail stores are leased by the Company.

The Company has also entered into long-term agreements with non-related 
lessors to lease certain machinery and equipment, including transportation 
equipment.  Some of the leases are in substance financing arrangements and 
have been capitalized by the Company.  Information regarding cost and present 
value of the capitalized leases is presented in Notes 4 and 10, respectively, 
in the Notes to Consolidated Financial Statements for the year ended November 
2, 1996 and is incorporated herein by reference.


ITEM 3.  LEGAL PROCEEDINGS

(a) From time to time, the Company is a defendant in legal actions involving 
claims arising in the normal course of business.  In management's opinion, 
after consultation with counsel and a review of the facts, the liabilities, if 
any, resulting from such legal proceedings will not have a material effect on 
the Company's financial position or results of operations.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were submitted to a vote of security holders during the fourth 
quarter of the 1996 fiscal year.
                                    10
<PAGE>
B.B. Walker Company
1996 Form 10-K

EXECUTIVE OFFICERS OF THE COMPANY

The names, ages and positions of the executive officers of the Company as of 
November 2, 1996 are listed below along with their business experience during 
the past five years.  Officers are elected annually by the Board of Directors 
at the Annual Meeting of the Board of Directors convened immediately following 
the Annual Meeting of the Shareholders.  Executive officers serve until the 
next annual meeting of the Directors and until their successors are elected 
and qualified.

    Executive Officer (Age)             Position and Office
    -----------------------             -------------------
    Kent T. Anderson (54)               Chairman (1992), President (1984) and
                                        Chief Executive Officer (1986)  (1)

    French P. Humphries (56)            Executive Vice President (1995)  (2)

    William C. Massie (59)              Executive Vice President (1995)  (3)

 (1)  Officer is also a director of the Company.

 (2) As of December 1995, officer was named Executive Vice President and 
directs the Company's marketing and merchandising efforts.  From 1992 to 1995, 
he served as Vice President - Marketing.  Prior to 1992, he was General 
Manager of the Western Division, a position he held since 1977.

 (3) As of December 1995, officer was named Executive Vice President and 
directs the Company's administrative and finance functions.  Prior to this 
position, he served as Vice President - Finance and Administration since 
joining the Company in 1988.


                                    PART II

ITEM 5.  MARKET FOR COMPANY'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The information required by this Item is found under the heading "Stock 
Prices" on page 39 of the Annual Report to Shareholders for the year ended 
November 2, 1996 and is incorporated herein by reference.  The Company had 
1,166 shareholders of record at February 1, 1997.


ITEM 6.  SELECTED FINANCIAL DATA

The information required by this Item is reported on page 26 of the Annual 
Report to Shareholders under the heading "Selected Financial Data" and is 
incorporated herein by reference.
                                      11
<PAGE>
B.B. Walker Company
1996 Form 10-K
 
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND 
         FINANCIAL CONDITION

The information required by this Item is on pages 27 thru 38 of the Annual 
Report to Shareholders under the heading "Management's Discussion and Analysis 
of Results of Operations and Financial Condition" and is incorporated herein 
by reference.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The information required by this Item is reported on pages 4 thru 25 of the 
Annual Report to Shareholders and is incorporated herein by reference.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
         FINANCIAL DISCLOSURE

There is nothing to report for this Item.


                                    PART III

Certain information required by Part III has been omitted under Item G of the 
General Instructions for Form 10-K, Rule 12-b-23, as the Company files with 
the Securities and Exchange Commission a definitive proxy statement pursuant 
to Regulation 14A not later than 120 days after the end of its fiscal year.  
Only those sections of the Proxy Statement which specifically address the 
items set forth herein are incorporated by reference.

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

Information concerning the Company's directors required by this Item is 
incorporated herein by reference to the Company's Proxy Statement.

Information concerning the Company's executive officers required by this Item 
is incorporated herein by reference to Part I of this Form 10-K on Page 11, 
under the caption "Executive Officers of the Company".

ITEM 11.  EXECUTIVE COMPENSATION

The information required by this Item is incorporated herein by reference to 
the Company's Proxy Statement.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information required by this Item is incorporated herein by reference to 
the Company's Proxy Statement.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this Item is incorporated herein by reference to 
the Company's Proxy Statement.


                                      12
<PAGE>
B.B. Walker Company
1996 Form 10-K

                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(A)  The following documents are filed as part of this Form 10-K:

     (1)  Financial Statements - The following consolidated financial 
          statements of the Company are incorporated herein by reference to 
          pages 4 thru 25 of the Annual Report to Shareholders:

         (a) Consolidated Statements of Income (Loss) for the fiscal years 
             ended November 2, 1996, October 28, 1995 and October 29, 1994.

         (b) Consolidated Balance Sheets at November 2, 1996 and 
             October 28, 1995.

         (c) Consolidated Statements of Cash Flows for the fiscal years ended 
             November 2, 1996, October 28, 1995 and October 29, 1994.

         (d) Consolidated Statements of Shareholders' Equity for the fiscal 
             years ended November 2, 1996, October 28, 1995 and 
             October 29, 1994.

         (e) Notes to Consolidated Financial Statements

         (f) Report of Independent Accountants

     (2)  Financial Statement Schedules - The following supplementary 
          consolidated financial statement schedules of the Company are filed 
          as part of this Form 10-K and should be read in conjunction with the 
          Annual Report to Shareholders:

          Schedule                                                 Page
          --------                                                 ----
            VIII     Valuation and Qualifying Accounts              F-2

              X      Supplementary Income Statement Information     F-3

          The reports of the Company's independent public accountants with 
          respect to the above described financial statements and financial 
          statement schedules appear on page 25 of the Annual Report to 
          Shareholders and on page F-1 of this report, respectively, and are 
          incorporated herein by reference.

          All other financial statements and schedules not listed have been 
          omitted since the required information is included in the 
          consolidated financial statements or the notes thereto or is not 
          applicable or required.

(B)  No reports on Form 8-K were filed by the Company during the last quarter 
of fiscal 1996.

(C)  A listing of exhibits is incorporated herein by reference to the Index to 
Exhibits on pages F-4 through F-6.
                                      13
<PAGE>
B.B. Walker Company
1996 Form 10-K
                                  SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities and 
Exchange Act of 1934, the Registrant has duly caused this report to be signed 
on its behalf by the undersigned thereunto duly authorized.

                                         B.B. WALKER COMPANY (Registrant)

                                         By:  DOROTHY W. CRAVEN
                                              ---------------------------
                                              Dorothy W. Craven
Date:  February 14, 1997                      Corporate Secretary

Pursuant to the requirements of the Securities and Exchange Act of 1934, this 
report has been signed by the following persons on behalf of the Registrant 
and in the capacities indicated and on the date indicated.

            Signature                                 Title
            ---------                                 -----

Principal Executive Officer:

KENT T. ANDERSON           2/14/97      Chairman of the Board, Chief Executive
- ----------------           -------      Officer and President
Kent T. Anderson            Date

Principal Financial Officer:

WILLIAM C. MASSIE          2/14/97      Executive Vice President
- -----------------          -------
William C. Massie           Date

Principal Accounting Officer:

JOHN R. WHITENER           2/14/97      Corporate Controller
- ----------------           -------
John R. Whitener            Date


                               BOARD OF DIRECTORS

KENT T. ANDERSON           2/14/97                EDNA A. WALKER       2/14/97
- ----------------           -------                --------------       -------
Kent T. Anderson            Date                  Edna A. Walker         Date
Chairman

ROBERT L. DONNELL, JR.     2/14/97                MICHAEL C. MILLER    2/14/97
- ----------------------     -------                -----------------    -------
Robert L. Donnell, Jr.      Date                  Michael C. Miller      Date

JAMES P. McDERMOTT         2/14/97                GEORGE M. BALL       2/14/97
- ------------------         -------                --------------       -------
James P. McDermott          Date                  George M. Ball         Date

                                      14
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS
                       ON FINANCIAL STATEMENT SCHEDULES
                       ---------------------------------

To the Board of Directors of B.B. Walker Company

Our audits of the consolidated financial statements referred to in our report 
dated December 2, 1996 appearing in the 1996 Annual Report to Shareholders 
of B.B. Walker Company (which report and consolidated financial statements 
are incorporated by reference in this Annual Report on Form 10-K) also 
included an audit of the Financial Statement Schedules listed in Item 14(a) 
of this Form 10-K.  In our opinion, these Financial Statement Schedules 
present fairly, in all material respects, the information set forth therein 
when read in conjunction with the related consolidated financial statements.




PRICE WATERHOUSE LLP

Winston-Salem, North Carolina
December 2, 1996





























                                      F-1
<PAGE>

                              B.B. WALKER COMPANY                Schedule VIII
                                                                 -------------
                       VALUATION AND QUALIFYING ACCOUNTS
<TABLE>
<CAPTION>
                  Balance at  Charged to  Charged to
                  Beginning   Costs and     Other                  Balance at
  Description      of Year    Expenses     Accounts    Deductions  End of Year
  -----------     ----------  ----------  -----------  ----------  -----------

Allowance for Doubtful Accounts:
<S>               <C>         <C>         <C>          <C>         <C>         
November 2, 1996  $  521,000     922,000        -         701,000      742,000 
                  ==========  ==========  ===========  ==========  ===========
October 28, 1995  $  778,000     425,000        -         682,000      521,000 
                  ==========  ==========  ===========  ==========  ===========
October 29, 1994  $  845,000     117,000        -         184,000      778,000 
                  ==========  ==========  ===========  ==========  ===========

</TABLE>





























                                      F-2
<PAGE>

                              B.B. WALKER COMPANY                   Schedule X
                                                                    ----------
                   SUPPLEMENTARY INCOME STATEMENT INFORMATION

                                  November 2,     October 28,     October 29,
                                     1996            1995            1994
                                  -----------     -----------     -----------

The following amounts were charged to 
 costs and expenses:


Maintenance and repairs            $  438,000      $  565,000      $  855,000 
                                   ==========      ==========      ========== 

Advertising costs                  $1,349,000      $1,118,000      $1,367,000 
                                   ==========      ==========      ========== 


































                                      F-3
<PAGE>

                               INDEX TO EXHIBITS

                                                            Page Number or
Exhibit                                                    Incorporation By
Number             Description                               Reference To
- -------            -----------                               ------------

  (3)  Articles of Incorporation and By-Laws

(3)(a) Articles of Amendment to Articles of             Exhibit D to Form 10-K 
       Incorporation and Restated Charter of            for the fiscal year
       B.B. Walker Company dated November 28, 1979,     ended November 3, 1979
       filed with the Secretary of State in Raleigh, NC

(3)(b) Articles of Amendment to Articles of             Exhibit A to Form 10-Q
       Incorporation dated March 24, 1980, filed with   for the six month
       the Secretary of State in Raleigh, NC            period ended May 3,
                                                        1980 

(3)(c) Articles of Merger of Lyon & Shaw, Inc.          Exhibit (3) (c) to the
       into Registrant dated January 21, 1987           Form 10-K for the 
                                                        fiscal year ended 
                                                        November 1, 1986

(3)(d) Copy of the revised By-Laws of B.B. Walker       Exhibit (3)(d) to the
       Company as amended January 7, 1992               Form 10-K for the 
                                                        fiscal year ended 
                                                        November 2, 1991

(3)(e) Articles of Merger of Walker Shoe Company        Exhibit (3)(g) to the
       into B.B. Walker Company dated June 29, 1987     Form 10-K for the 
                                                        fiscal year ended 
                                                        October 31, 1987

(3)(f) Articles of Amendment to Articles of             Exhibit (3)(f) to the
       Incorporation dated November 16, 1988, filed     Form 10-K for the
       with the Secretary of State in Raleigh, NC       fiscal year ended
                                                        October 30, 1988

(3)(g) Articles of Amendment to Articles of             Exhibit (3)(g) to the 
       Incorporation dated March 30, 1994, filed        Form 10-K for the 
       with the Secretary of State in Raleigh, NC       fiscal year ended
                                                        October 29, 1994

  (4)  The Registrant, B.B. Walker Company, by signing  Exhibit (4) to Form
       this report, agrees to furnish the Securities    10-K for the fiscal
       and Exchange Commission upon its request a copy  year ended November
       of any instrument which defines the rights of    2, 1985
       holders of long-term debt of the Registrant and 
       its subsidiary for which consolidated or 
       unconsolidated financial statements are required 
       to be filed and which authorizes a total amount 
       of securities not in excess of 10% of the total 
       assets of the Registrant and its subsidiary on a 
       consolidated basis. 

                                      F-4
<PAGE>
                              INDEX TO EXHIBITS

                                                            Page Number or
Exhibit                                                    Incorporation By
Number             Description                               Reference To
- -------            -----------                               ------------

(4)(a) Certificate of Common Capital Stock of B.B.      Exhibit (N) to Form
       Walker Company                                   10-K for the fiscal 
                                                        year ended October 28, 
                                                        1978

(4)(b) Unsecured Promissory Note of B.B. Walker         Exhibit (B) to Form
       Company with flexible rate minimum interest      10-K for the fiscal
       provisions                                       year ended November 1, 
                                                        1980

(4)(c)(1) Credit Agreement dated August 15, 1995        Exhibit (4)(c)(1) to
          between Mellon Bank, N.A., Philadelphia, PA,  Form 10-Q for the
          as Lender and B.B. Walker Company, Asheboro,  third quarter ended
          NC, the Registrant, as Borrower.  The twenty- July 29, 1995
          one supporting schedules have been omitted 
          being detailed forms, lists and support for 
          specific provisions set out in the agreement.

(4)(c)(2) Revolving Credit Note dated August 15, 1995   Exhibit (4)(c)(2) to
          in the amount of $20 million; signed by the   Form 10-Q for the
          Registrant and in favor of Mellon Bank, N.A., third quarter ended
          Philadelphia, PA                              July 29, 1995

(4)(c)(3) Term Loan Note dated August 15, 1995 in the   Exhibit (4)(c)(3) to
          amount of $3 million; signed by the           Form 10-Q for the
          Registrant and in favor of Mellon Bank,       third quarter ended
          N.A., Philadelphia, PA                        July 29, 1995

(4)(c)(4) Letter dated February 6, 1996 acknowledging   Exhibit (4)(c)(4) to
          Mellon Bank's agreement to amend financial    Form 10-Q for the 
          covenants of the Revolving Credit Agreement   first quarter ended
          effective as of October 28, 1995 and          February 3, 1996
          thereafter

(4)(c)(5) First Amendment to the Credit Agreement       Exhibit (4)(c)(5) to
          dated April 15, 1996 between B.B. Walker      Form 10-Q for the 
          and Mellon Bank, N.A.                         second quarter ended
                                                        May 4, 1996

(4)(c)(6) Second Amendment to the Credit Agreement      Exhibit (4)(c)(6) to
          dated October 18, 1996 between B.B. Walker    Form 10-K for the 
          and Mellon Bank, N.A.                         fiscal year ended
                                                        November 2, 1996

(4)(c)(7) Third Amendment to the Credit Agreement       Exhibit (4)(c)(7) to
          dated November 14, 1996 between B.B. Walker   Form 10-K for the 
          and Mellon Bank, N.A.                         fiscal year ended
                                                        November 2, 1996

                                      F-5
<PAGE>
                              INDEX TO EXHIBITS

                                                            Page Number or
Exhibit                                                    Incorporation By
Number             Description                               Reference To
- -------            -----------                               ------------

(10)(a) B.B. Walker Company Nonqualified Deferred       Exhibit (10) to Form
        Compensation Plan as amended, adopted           10-K for the fiscal
        June 7, 1983.                                   year ended October 29, 
                                                        1983

(10)(d) 1987 Incentive Stock Option Plan effective      Exhibit (10)(d) to
        February 11, 1987                               Form 10-K for the 
                                                        fiscal year ended 
                                                        October 29, 1988 

(10)(f)(1) Employment Agreement between B.B. Walker     Exhibit (10)(f)(1) to
           Company and Kent T. Anderson, President      Form 10-Q for the
           and Chief Executive Officer, dated October   nine months ended
           2, 1989                                      July 28, 1990

(10)(f)(2) First Amendment to Employment Agreement      Exhibit (10)(f)(2) to
           between B.B. Walker Company and Kent T.      Form 10-Q for the
           Anderson, President and Chief Executive      nine months ended
           Officer, dated July 6, 1990                  July 28, 1990

  (11) Computation of earnings per share amounts are 
       explained in Note 1 to the Consolidated 
       Financial Statements in the Annual Report to 
       Shareholders for the fiscal year ended 
       November 2, 1996, which is Exhibit 13 of this 
       filing

  (13) Annual Report to Shareholders for the fiscal     Filed herewith as
       year ending November 2, 1996                     Exhibit (13)

  (22) Subsidiaries of the Registrant                   Filed herewith as 
                                                        Exhibit (22)



                                      F-6
<PAGE>

                                                                    Exhibit 13
                                                                    ----------






                       B.B. WALKER COMPANY AND SUBSIDIARY


                   FORTY-NINTH ANNUAL REPORT TO SHAREHOLDERS


                               NOVEMBER 2, 1996




<PAGE>
                              1996 ANNUAL REPORT
                         B.B. WALKER COMPANY PROFILE

B.B. WALKER COMPANY is a publicly held manufacturer and distributor of men's 
and women's footwear, whose common stock is registered with the Securities and 
Exchange Commission and is traded in the Over The Counter Securities Market.  
A substantial portion of the Company's common stock is owned by employees 
through participation in the Employee Stock Ownership Plan and Trust and by 
many employees individually.

Founded in 1947 in Asheboro, North Carolina and incorporated in 1952 in the 
State of North Carolina, the Company presently markets high quality, medium-
priced western and work/outdoor boots and shoes.  A majority of the Company's 
sales are under B.B. Walker trademarked brands.  In addition, the Company 
manufactures footwear under major retailers' private labels and on contract 
for other footwear manufacturers.  The Company also operates three retail 
stores.

For western boot customers, the Company offers quality western boots through 
two proprietary brands.  Through its ABILENE brand, the Company manufactures 
and markets high quality all-leather boots for the traditional boot wearer.  
The SAGE brand is offered at a lower price point and features bright colors 
and accents.  The ABILENE and SAGE lines are manufactured at the Company's 
facility in Somerset, Pennsylvania.

For work/outdoor footwear customers, the Company markets quality boots and 
shoes for work, outdoor and safety use under the WALKER FOOTWEAR THAT WORKS 
brand.  The mainstays of this line are all-leather lace-up and pull-on utility 
boots.  Through its GOLDEN RETRIEVER brand, the Company offers many styles of 
work/outdoor boots, including pull-on, lace-up, lined, insulated and 
waterproof, in a variety of heights, soles and constructions.  B.B. Walker's 
work/outdoor lines are manufactured at the Company's Asheboro facilities.

The Company has historically served the private label market, manufacturing 
footwear for large retailers and other footwear manufacturers on a contract 
basis.  Most of the Company's private label products consist of work/outdoor 
footwear.

B.B. WALKER COMPANY and its subsidiary are equal opportunity employers.  All 
matters regarding recruiting, hiring, training, compensation, benefits, 
promotion, transfers and other personnel policies will continue to be free 
from all discriminatory practices.

The Company and its subsidiary employ 521 people at November 2, 1996.

     Contents                                                 Page
     --------                                                 ----
       Financial Highlights                                     1
       Message to Shareholders                                  2
       Consolidated Financial Statments and Notes               4
       Report of Independent Accountants                       25
       Selected Financial Data                                 26
       Mangement's Discussion and Analysis of Results
         of Operations and Financial Condition                 27
       Stock Prices                                            39
       Officers and Directors                          Back Cover

                              Inside Front Cover
<PAGE>
                      B.B. WALKER COMPANY AND SUBSIDIARY
                             FINANCIAL HIGHLIGHTS
<TABLE>
<CAPTION>

                                                  Fiscal Year Ended
                                       ---------------------------------------
                                       November 2,   October 28,   October 29,
                                          1996          1995          1994
                                       -----------   -----------   -----------
(In thousands, except per share data)
<S>                                   <C>           <C>           <C>
OPERATIONS
  Net sales                             $  37,506     $  43,453     $  51,148 
                                         ========      ========      ========
  Income (loss) before income taxes 
    and minority interest                  (4,659)       (1,868)          812 

  Provision for (benefit from) 
    income taxes                             (620)         (626)          336 
  Minority interest                            (2)           (2)           (2)
                                         --------      --------      -------- 
  Net income (loss)                     $  (4,041)    $  (1,244)    $     474 
                                         ========      ========      ======== 

  EARNINGS (LOSS) PER SHARE OF COMMON 
    STOCK AND COMMON STOCK EQUIVALENTS  $   (2.34)    $    (.72)    $     .26 
                                         ========      ========      ======== 
  Average number of shares outstanding      1,727         1,744         1,783 
                                         ========      ========      ======== 

  EARNINGS (LOSS) PER SHARE OF COMMON 
    STOCK AND COMMON STOCK EQUIVALENTS 
    -ASSUMING FULL DILUTION             $   (2.34)    $    (.72)    $     .26 
                                         ========      ========      ======== 
  Average number of shares outstanding      1,728         1,744         1,783 
                                         ========      ========      ======== 

FINANCIAL CONDITION
  Current assets                        $  24,953     $  30,898     $  30,264 
  Current liabilities                      19,534        21,533        20,510 
  Working capital                           5,419         9,365         9,754 
  Current ratio                         1.28 to 1     1.43 to 1     1.48 to 1 
  Long-term obligations, 
    non-current portion                     3,286         4,257         3,692 
  Shareholders' equity                      4,522         8,553         9,780 
  Book value per common share (1)            2.57          4.91          5.56 

</TABLE>

(1) Information adjusted for three-for-two stock split paid on March 24, 1994.



                                       1
<PAGE>
                        CHAIRMAN'S MESSAGE TO SHAREHOLDERS

TO OUR SHAREHOLDERS

B.B. Walker Company's fiscal year ended on November 2, 1996.  During 1996, our 
Company experienced a year of weak sales as our customers struggled to 
generate sales volume with consumers.  Slow consumer spending at the retail 
level has impacted our customers' operations and their ability to turn their 
inventories at profitable rates.  With smaller orders for new footwear being 
placed, we have not been able to operate our plants efficiently.  In addition, 
to be competitive in the marketplace, we have had to offer discounting and 
other promotional programs to customers.  These factors have adversely 
impacted the Company's gross margins.

Revenues for the fiscal year ended November 2, 1996 were $37,549,000 compared 
to $43,533,000 for the fiscal year ended October 28, 1995.  The Company 
reported net losses for 1996 and 1995 of $4,041,000 and $1,244,000, 
respectively.

In the fourth quarter of 1996, the Company recorded revenues of $9,906,000 and 
a net loss of $2,382,000, which included adjustments to recognize expenses to 
be incurred as the Company repositions its product lines and implements other 
changes to improve operations.  For the same period in 1995, revenues were 
$12,239,000 with a net loss of $53,000.

During the year, management reduced operating expenses at all levels within 
the Company in an effort to match expenses with sales and operations.  
However, sales continued their negative trend and we were unable to return to 
profitability in 1996.  In the fourth quarter, management made a critical 
assessment of our situation and the best way to address the retail environment 
we are facing currently.  Management felt our Company needed to refocus on our 
strengths and concentrate on serving our niche markets better than our 
competition.  Basically, our Company has traditionally been a strong 
competitor in western boots and work boots.  In recent years, efforts have 
been made to broaden our markets to include other products such as outdoor 
boots, but these efforts have met with mixed success.  Therefore, management 
has decided to devote our valuable resources towards being the best western 
boot and work boot company possible.  In order to accomplish this in an 
efficient manner, changes were made to  consolidate some operations and 
services and reduce other parts of our business.  Going forward, B.B. Walker 
Company will be a smaller company but will be focused on earning profits in 
those lines where we know we can be competitive.

During the fourth quarter, we carefully reviewed the existing styles in our 
product lines and eliminated those styles that we felt would not generate 
minimum acceptable returns.  Most of the styles eliminated were part of our 
outdoor line.  We wrote down inventories by $511,000 to the lower of cost or 
market to recognize losses to be incurred in disposal of these styles.  We 
will continue to offer styles within all of our existing branded lines; 
however, we will be more selective about new styles that are developed.  With 
fewer styles, less investment should be required in finished goods and raw 
material inventories.



                                      2
<PAGE>
At the same time these changes were being made in our product lines, the 
separate sales forces which previously served the Work/Outdoor Division and 
the Western Division were merged into a single sales force under the 
supervision of one national sales manager.  Several new sales territories were 
established to concentrate efforts in larger metropolitan areas.  With 
additional training, the new sales force will market both western and 
work/outdoor footwear to customers in their established territories, thereby 
eliminating overlap that existed with separate sales forces.


We anticipate making other operational changes to support our new direction 
for the Company.  The efficient use of manufacturing capacity is one area that 
holds strong promise for improving our operating results.  We are carefully 
examining options related to current manufacturing operations.  In addition, 
reviews of corporate and administrative operations have identified areas for 
further cost reductions.  Accruals related to personnel and benefit costs to 
be incurred as changes to these operations are implemented amounted to 
approximately $571,000.

Another significant impact on our financial results came from a reserve for 
deferred income tax assets as required by generally accepted accounting 
principles.  Because of this reserve, we had to reduce our reported benefit 
from income taxes by approximately $1,075,000 which lowered our effective tax 
rate for 1996 to 13.3%.

We appreciate the support and loyalty of our customers, shareholders and 
employees.

                                        Sincerely,
                                        
                                        KENT T. ANDERSON

                                        Kent T. Anderson
                                        Chairman of the Board, Chief
                                        Executive Officer and President














                                      3
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDIARY
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
<TABLE>
<CAPTION>
                                                   Fiscal Year Ended
                                         -------------------------------------
                                         November 2,  October 28,  October 29,
                                            1996         1995          1994
                                         -----------  -----------  -----------
(In thousands, except per share data)
Revenues:
 <S>                                       <C>          <C>          <C>
 Net sales (Note 12)                       $ 37,506     $ 43,453     $ 51,148 
 Interest and other income                       43           80          116 
                                            -------      -------      ------- 
                                             37,549       43,533       51,264 
                                            -------      -------      ------- 
Costs and expenses:
 Cost of products sold (Note 1)              29,702       32,781       37,506 
 Selling and administrative 
  expenses (Notes 1 and 13)                  10,377       10,359       11,040 
 Depreciation and amortization                  637          667          610 
 Interest expense                             1,492        1,594        1,156 
 Costs of uncompleted securities 
  offering (Note 14)                            -            -            140 
                                            -------      -------      ------- 
                                             42,208       45,401       50,452 
                                            -------      -------      ------- 
    Income (loss) before income taxes 
      and minority interest                  (4,659)      (1,868)         812 

 Provision for (benefit from) 
  income taxes (Note 8)                        (620)        (626)         336 
 Minority interest                               (2)          (2)          (2)
                                            -------      -------      ------- 
    Net income (loss)                      $ (4,041)    $ (1,244)    $    474 
                                            =======      =======      ======= 
Earnings (loss) per share of common stock
 and common stock equivalents (Note 2)     $  (2.34)    $   (.72)    $    .26 
                                            =======      =======      ======= 
Earnings (loss) per share of common stock 
 and common stock equivalents - assuming 
 full dilution (Note 2)                    $  (2.34)    $   (.72)    $    .26
                                            =======      =======      ======= 

</TABLE>



The accompanying notes to consolidated financial statements are an integral 
part of these financial statements.


                                       4
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDIARY
                          CONSOLIDATED BALANCE SHEETS

                                    ASSETS
<TABLE>
<CAPTION>
                                                     November 2,  October 28, 
                                                        1996         1995 
                                                     -----------  ----------- 
(In thousands, except share data)

CURRENT ASSETS:
  <S>                                                 <C>          <C>
  Cash                                                $       1    $       1 
  Accounts receivable, less allowance for doubtful
    accounts of $742 in 1996 and $521 in 1995 (Note 5)   10,808       13,467 
  Inventories (Notes 3 and 5)                            12,511       15,828 
  Prepaid expenses                                          441          311 
  Income tax recovery receivable (Note 8)                 1,042          613 
  Deferred income tax benefit, current (Note 8)             150          678 
                                                        -------      ------- 
    Total current assets                                 24,953       30,898 

PROPERTY, PLANT AND EQUIPMENT, net of accumulated 
depreciation and amortization (Notes 4,5 and 6)           2,208        2,968 

DEFERRED INCOME TAX BENEFIT, LONG-TERM (Note 8)             -             92 

OTHER ASSETS                                                214          419 
                                                        -------      ------- 


                                                      $  27,375    $  34,377 
                                                        =======      ======= 
</TABLE>









The accompanying notes to consolidated financial statements are an integral 
part of these financial statements.



                                       5
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDIARY
                     CONSOLIDATED BALANCE SHEETS, Continued

                      LIABILITIES AND SHAREHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                     November 2,  October 28, 
                                                        1996         1995 
                                                     -----------  ----------- 

CURRENT LIABILITIES:
  <S>                                                 <C>          <C>
  Borrowings under finance agreement (Note 5)         $  11,464    $  14,012 
  Portion of long-term obligations payable
    within one year (Note 6)                              1,304        1,088 
  Accounts payable, trade                                 4,984        5,210 
  Accrued salaries, wages and bonuses                     1,102          591 
  Other accounts payable and accrued liabilities            680          632 
  Income taxes payable (Note 8)                            -             -   
                                                        -------      ------- 
    Total current liabilities                            19,534       21,533 
                                                        -------      ------- 

LONG-TERM OBLIGATIONS (Note 6)                            3,286        4,257 

MINORITY INTERESTS IN CONSOLIDATED SUBSIDIARY                33           34 

SHAREHOLDERS' EQUITY (Notes 11):
  7% cumulative preferred stock, $100 par value,
    1,150 shares authorized, 828 shares issued
    and outstanding in 1996 and 1995                         83           83 
  Common stock, $1 par value, 6,000,000 shares
    authorized, 1,726,534 shares in 1996 and
    1,726,535 shares in 1995 issued and outstanding       1,727        1,727 
  Capital in excess of par value                          2,724        2,724 
  Retained earnings                                         111        4,158 
  Equity loans collateralized by Company 
    common stock                                           (123)        (139)
                                                        -------      ------- 
    Total shareholders' equity                            4,522        8,553 
                                                        -------      ------- 

COMMITMENTS AND CONTINGENCIES (Note 1 and 10)

                                                      $  27,375    $  34,377 
                                                        =======      ======= 
</TABLE>

The accompanying notes to consolidated financial statements are an integral 
part of these financial statements.



                                       6
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                   Fiscal Year Ended
                                         -------------------------------------
                                         November 2,  October 28,  October 29,
                                            1996         1995          1994
                                         -----------  -----------  -----------

(In thousands)

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                        <C>          <C>          <C>
Net income (loss)                          $ (4,041)    $ (1,244)    $    474 
Adjustments to reconcile net income (loss)
  to net cash provided by (used for)
  operating activities:
Depreciation and amortization                   637          667          610 
(Gain) loss on sale of fixed assets             138          -             (3)
Deferred income taxes                           620          194           66 
(Increase) decrease in:
  Accounts receivable, trade (net)            2,659          269          620 
  Inventories                                 3,317         (425)      (3,181)
  Prepaid expenses                             (130)         (71)        (122)
  Other assets                                  205           (8)          74
Increase (decrease) in: 
  Accounts payable, trade                      (226)        (279)       1,308 
  Accrued salaries, wages and bonuses           511          (87)         (12)
  Other accounts payable and 
    accrued liabilities                          48         (284)        (612)
  Income taxes payable                         (429)        (650)        (588)
                                            -------      -------      ------- 
Net cash provided by (used for) 
  operating activities                        3,309       (1,918)      (1,366)
                                            -------      -------      ------- 

CASH FLOWS FROM INVESTING ACTIVITIES:

Capital expenditures                            (21)         (43)      (2,045)
Proceeds from disposal of property, plant 
  and equipment                                   6            1            3 
                                            -------      -------      ------- 
Net cash used for investing activities          (15)         (42)      (2,042)
                                            -------      -------      ------- 
</TABLE>

                                                                   (Continued)

                                       7
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
<TABLE>
<CAPTION>
                                                   Fiscal Year Ended
                                         -------------------------------------
                                         November 2,  October 28,  October 29,
                                            1996         1995          1994
                                         -----------  -----------  -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
<S>                                      <C>          <C>          <C>
Net borrowing under finance agreement     $  (2,548)   $   1,122    $   3,201 
Proceeds from issuance of 
  long-term obligations                          45        4,232          919 
Payment on long-term obligations               (800)      (3,079)        (570)
Payment of debt issue costs                     -           (332)         -   
Purchase of subsidiary common stock 
  from minority interest                         (1)         -             (1)
Repurchase of Company common stock              -            -             (3)
Proceeds from issuance of common stock          -            -             75 
Loans to shareholders, net of 
  cash repayments                                16           23           59 
Advance to Employee Stock Ownership 
  Plan Trust                                    -            -           (135)
Dividends paid on common stock                  -            -           (131)
Dividends paid on 7% cumulative 
  preferred stock                                (6)          (6)          (6)
                                            -------      -------      ------- 
Net cash provided by (used for) 
  financing activities                       (3,294)       1,960        3,408 
                                            -------      -------      ------- 

Net change in cash                              -            -            -   

Cash at beginning of year                         1            1            1 
                                            -------      -------      ------- 
Cash at end of year                        $      1     $      1     $      1 
                                            =======      =======      ======= 
</TABLE>


Supplemental Disclosure of Noncash Investing and Financing Activities:

Capital lease obligations incurred were $10 in 1994.  No capital 
  lease obligations were incurred in 1996 and 1995.

During 1995, the Company accepted 16,875 shares of its common stock as 
  repayment of an advance of $135 to the Employee Stock Ownership Plan 
  Trust.

The accompanying notes to consolidated financial statements are an integral 
part of these financial statements.

                                       8
<PAGE>
<TABLE>
<CAPTION>
                                          B.B. WALKER COMPANY AND SUBSIDIARY
                                    CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                                                                                         Equity Loans 
(In thousands,                 7% Cumulative                     Capital in             Collateralized      Total 
except number                 Preferred Stock    Common Stock     Excess of   Retained     By Common    Shareholders'
 of shares)                   Shares   Amount  Shares    Amount   Par Value   Earnings       Stock        Equity
                              ------   ------ ---------  ------   ---------   --------  -------------  -------------
<S>                           <C>     <C>     <C>       <C>       <C>         <C>           <C>           <C>       
Balance at October 30, 1993    828    $   83  1,713,677 $ 1,714   $   2,800   $  5,071      $   (221)     $    9,447 

Retirement of common stock	
  repurchased                  -          -        (400)   -             (3)      -             -                 (3)
Issuance of common stock       -          -      30,243      30          45       -             -                 75 
Equity loans collateralized 
  by common stock              -          -        -       -           -          -             (163)           (163)
Repayment of equity loans col-
  lateralized by common stock  -          -        -       -           -          -               87              87 
Net income                     -          -        -       -           -           474          -                474 
Dividends on common stock at
  $.073 per share              -          -        -       -           -          (131)         -               (131)
Dividends on 7% preferred 
  stock                        -          -        -       -           -            (6)         -                 (6)
                              ----      ----  ---------  ------     -------     ------        ------        -------- 
Balance at October 29, 1994    828        83  1,743,520   1,744       2,842      5,408          (297)          9,780 

Retirement of common stock
  repurchased                  -          -        (110)   -           -          -             -               -   
Repayment of equity loans col-
  lateralized by common stock  -          -        -       -           -          -               23              23 
Repayment of equity loans by 
  retirement of common stock   -          -     (16,875)    (17)       (118)      -              135            -   
Net loss                       -          -        -       -           -        (1,244)         -             (1,244)
Dividends on 7% preferred 
  stock                        -          -        -       -           -            (6)         -                 (6)
                              ----      ----  ---------  ------     -------     ------        ------        --------
Balance at October 28, 1995    828        83  1,726,535   1,727       2,724      4,158          (139)          8,553 

Retirement of common stock
  repurchased                  -          -          (1)   -           -          -             -               -   
Repayment of equity loans col-
  lateralized by common stock  -          -        -       -           -          -               16              16 
Net loss                       -          -        -       -           -        (4,041)         -             (4,041)
Dividends on 7% preferred 
  stock                        -          -        -       -           -            (6)         -                 (6)
                              ----      ----  ---------  ------     -------     ------        ------        --------
                               828    $   83  1,726,534 $ 1,727   $   2,724   $    111      $   (123)     $    4,522
                              ====      ====  =========  ======     =======     ======        ======        ========
</TABLE>
The accompanying notes to consolidated financial statements are an integral 
part of these financial statements.
                                                           9
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - MATERIAL UNCERTAINTY AND UNUSUAL CHARGES

For the years ended November 2, 1996 and October 28, 1995, the Company has 
reported net losses of $4.041 million and $1.244 million, respectively.  These 
losses have resulted in the depletion of retained earnings such that retained 
earnings are $111,000 at November 2, 1996.  With reduced orders for new 
footwear being placed each year, the Company has not been able to operate its 
plants at efficient levels and has had to offer discounting and other 
promotional programs to customers.  Together, these factors have adversely 
impacted the Company's gross margins.  The Company is highly leveraged and the 
recent operating results have had a material adverse impact on the Company's 
liquidity and ability to meet the covenants of its outstanding debt.  As 
discussed in Note 5, the finance agreement with the bank was amended twice 
during fiscal 1996 and twice subsequent to November 2, 1996 in reaction to the 
changing financial conditions of the Company.

During the fourth quarter of fiscal 1996, the Company repositioned its product 
offerings in order to direct the Company's limited resources towards those 
styles that display the most potential for the Company.  Management reviewed 
the existing lines offered by the Company and eliminated styles that would not 
generate acceptable returns for the Company.  To recognize the impairment to 
inventory for the elimination of styles from certain product lines, the 
Company wrote down inventories by $511,000 to the lower of cost or market.  
Such amount is included as cost of products sold in the accompanying statement 
of income (loss).

In addition, the Company determined that consolidation and/or reduction of 
various operations related to the manufacturing, marketing and administrative 
functions of the Company was required to support the elimination of the 
product styles.  Accruals related to personnel and benefit costs to be 
incurred as changes to these operations are implemented amounted to 
approximately $571,000.  Of such amount, $359,000 and $212,000 are reported as 
cost of products sold and selling and administrative expenses, respectively, 
in the accompanying statement of income (loss).

The assumptions underlying management's plans are contingent on the Company 
achieving anticipated sales levels.  Management will analyze the progress of 
the current consolidation and reduction of operations in achieving improved 
profitability and cash flow projections.   If market conditions do not improve 
for the Company and the anticipated sales levels are not achieved, further 
changes and reductions will be required.  Among these changes may be the 
discontinuance of certain operations or elimination of certain product lines.  
However, if the Company is unable to implement the necessary changes in a 
timely manner or unforseen problems occur, there can be no assurances as to 
when the Company will return to a profitable level of operations and positive 
cash flow.


                                      10
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

NOTE 2 - THE BUSINESS AND ITS ACCOUNTING POLICIES

Business
- --------
B.B. Walker Company and Subsidiary (the "Company") is engaged in the design, 
manufacture, marketing and distribution of western and work/outdoor footwear.  
The Company's sales come primarily from sales of branded footwear to small 
independent retail chains and private label products to selected large 
retailers.  The Company has manufacturing facilities in North Carolina and 
Pennsylvania.  The significant accounting policies followed by the Company in 
preparing the accompanying consolidated financial statements are as follows:

Principles of consolidation
- ---------------------------
The consolidated financial statements include the accounts of B.B. Walker 
Company and its subsidiary.  All significant intercompany balances and 
transactions are eliminated in consolidation.

Use of estimates in the preparation of financial statements
- -----------------------------------------------------------
The preparation of financial statements in conformity with generally accepted 
accounting principles requires management to make estimates and assumptions 
that affect the reported amounts of assets and liabilities and disclosure of 
contingent assets and liabilities at the date of the financial statements and 
that affect the reported amounts of revenues and expenses during the reporting 
period.  Actual results could differ from those estimates.

Inventories
- -----------
Inventories are valued at the lower of cost or market with cost being 
determined on the first-in, first-out basis.

Property, plant and equipment
- -----------------------------
All property, plant and equipment, except assets under capital leases, are 
reported at cost.  Assets under capital leases are reported at the present 
value of the minimum lease payments.  Depreciation is computed by the 
straight-line method over the estimated useful lives of the assets.  
Maintenance and repairs which do not improve or extend the life of an asset 
are charged to expense as incurred.  Any gain or loss on the disposal of 
assets is recorded as other income or expense.





                                      11
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

Earnings per share
- ------------------
Earnings per common share is computed by deducting preferred dividends from 
net earnings to determine net earnings attributable to common shareholders.  
This amount is divided by the weighted average number of common shares 
outstanding during the year plus any common stock equivalents arising from 
stock options.  For primary earnings per share, the common stock equivalents 
are calculated using the average common stock price for the year.  For fully 
diluted earnings per share, the common stock equivalents are calculated using 
the common stock price at the end of the year if it is greater than the 
average price for the year.  The weighted average number of shares, including 
common stock equivalents, used in earnings per share computations were:

                                  1996          1995          1994
                                ---------     ---------     ---------
              Primary           1,727,000     1,744,000     1,783,000
              Fully diluted     1,728,000     1,744,000     1,783,000


Revenue recognition
- -------------------
The Company recognizes a sale when the goods are shipped or ownership and risk 
of loss is otherwise assumed by the customer.

Advertising costs
- -----------------
The Company expenses advertising costs, other than direct response 
advertising, as incurred.  Direct response advertising is expensed the first 
time the advertising appears.  Advertising expense for 1996, 1995 and 1994 is 
$1,349,000, $1,118,000 and $1,367,000, respectively.

Fiscal year
- -----------
The Company's operations are based on a fifty-two, fifty-three week fiscal 
year that ends on the Saturday closest to October 31.  The  fiscal year ended 
November 2, 1996 includes fifty-three weeks of operations.  The 1995 and 1994 
fiscal years consisted of fifty-two weeks each.

New accounting standards
- ------------------------
In March 1995, the FASB adopted Statement of Financial Accounting Standards 
No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived 
Assets to Be Disposed Of, which requires that companies assess potential 
impairments of long-lived assets and certain identifiable intangibles when 
there is evidence that events or changes in circumstances have made recovery 
of an asset's carrying value unlikely, and recognize an impairment loss when 
the sum of expected future net cash flows is less than the carrying amount.


                                      12
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

New accounting standards, continued
- -----------------------------------
In October 1995, the FASB adopted Statement of Financial Accounting Standards 
No. 123, Accounting for Stock Based Compensation, which provides that 
companies adopt a method of accounting for stock compensation awards based on 
the estimated fair value at the date the awards are granted using an accepted 
pricing model.  The resulting charge to income is recognized over the period 
during which the options or awards vest.  The FASB encourages recognition of 
such expense in the statement of income but does not require it.  If expense 
is not recorded in the financial statements, pro forma disclosures are 
required regarding the effects on net income and earnings per share had 
expense been recognized.

Adoption of FAS No. 121 and FAS No. 123 are required for fiscal 1997.  
Management is evaluating the potential effects on the Company's financial 
statements of adoption of these statements.  While such evaluation is not 
complete, management currently does not expect the adoption of the statements 
will have a material effect on its financial condition or results of 
operations.


NOTE 3 - INVENTORIES

Inventories on hand at November 2, 1996 and October 28, 1995 consisted of the 
following:

                                                (In thousands)
                                          November 2,    October 28, 
                                             1996           1995     
                                          -----------    ----------- 
            Finished goods                $    6,943     $    9,574  
            Work in process                      692            807  
            Raw materials and supplies         4,876          5,447  
                                           ---------      ---------  
                                          $   12,511     $   15,828  
                                           =========      =========  







                                      13
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 4 - PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment, by major class, at November 2, 1996 and October 
28, 1995 was as follows:

                                                 (In thousands)
                                           November 2,    October 28, 
                                              1996           1995     
                                           -----------    ----------- 
           Land                            $      425     $      425
           Buildings                            2,285          2,285
           Leasehold improvements                 459            489
           Machinery and equipment:
             Owned                              3,802          3,770
             Capital leases                       888          1,143
           Transportation equipment:
             Owned                                255            245
             Capital leases                       -                9
           Construction in process                -               14
                                            ---------      ---------
                                                8,114          8,380
           Less accumulated depreciation
             and amortization                   5,906          5,412
                                            ---------      ---------
                                           $    2,208     $    2,968
                                            =========      =========

Included in accumulated depreciation at November 2, 1996 and October 28, 1995 
is $804,000 and $908,000, respectively, related to capital leases.


NOTE 5 - BORROWINGS UNDER FINANCE AGREEMENT

On August 15, 1995, the Company entered into a revolving finance agreement 
with a bank which permits borrowings up to certain percentages of eligible 
accounts receivable and inventories.  The agreement was amended twice during 
the fiscal year and twice subsequent to year end.  Under the terms of 
the amended agreement, advances are available not to exceed $13,000,000 in 
aggregate.  Advances against accounts receivable cannot exceed $11,000,000, 
and advances against inventory are limited to $7,000,000 to $8,000,000, which 
is adjusted seasonally.  Interest at the bank's prime rate plus 1.75% (10.0% 
at November 2, 1996) is accrued on all outstanding amounts.  The Company pays 
a monthly commitment fee equal to .25% of the unused availability under the 
agreement.  The Company also incurs other miscellaneous fees related to the 
operation of the credit facility.

As discussed more fully in Note 6, the second portion of the agreement 
provided a term loan of $3,000,000 with a variable interest rate.  Proceeds 
from this loan were used to repay the existing mortgage note on the Asheboro 
facility with the remainder applied against the outstanding amount under the 
revolving finance agreement.
                                      14
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

NOTE 5 - BORROWINGS UNDER FINANCE AGREEMENT, Continued

Borrowings under the agreement are secured by all accounts receivable, 
inventories and machinery and equipment of the Company.  In addition, the bank 
has a first lien on the Asheboro land and facilities.  The bank also has a 
subordinated security interest in the facilities in Somerset.

The agreement contains various restrictive covenants, as amended effective 
November 2, 1996, which include, among other things, maintenance of certain 
financial ratios, limits on capital expenditures, minimum net worth 
requirements and net income requirements.  The agreement also restricts 
payment of dividends on common stock to payments made with shares of common 
stock.  At November 2, 1996, the Company was in compliance with its amended 
covenants.

                                                   (In thousands)
                                                     Fiscal year
                                           1996          1995         1994  
                                        ----------    ----------    ----------
      Average short-term borrowings     $  11,159     $  12,633     $  10,384
      Maximum short-term borrowings     $  14,467     $  14,717     $  12,927
      Weighted average interest rate        9.5%          9.6%          7.9%
      Interest rate at year-end            10.0%          9.3%          8.3%

The weighted average interest rate is computed by dividing interest expense on 
the short-term borrowings by the average borrowings during the fiscal year.


NOTE 6 - LONG TERM OBLIGATIONS

Long-term debt and other non-current obligations consist of the following:

                                                         (In thousands)
                                                    November 2,   October 28, 
                                                       1996          1995     
                                                    -----------   ----------- 
Note payable to a bank, due in 69 monthly
 installments ranging from $36,000 to $55,000
 through July 2002, variable interest at the 
 bank's prime rate plus 1.75% (10.0% at November 
 2, 1996), secured by accounts  receivable, 
 inventories and substantially all fixed assets 
 including the Company's land and building 
 in Asheboro, NC                                    $    2,464    $    2,929
Note payable to a bank, due in monthly 
 installments of $2,550 through January 2009,
 variable interest at the bank's prime rate 
 plus .75% (9.0% at November 2, 1996), secured 
 by the Company's land and building in Somerset, PA        226           236

                                      15
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 6 - LONG TERM OBLIGATIONS, Continued

                                                         (In thousands)
                                                    November 2,   October 28, 
                                                       1996          1995     
                                                    -----------   ----------- 
Note payable to the Pennsylvania Industrial 
 Development Authority, due in monthly 
 installments of $3,089 through February 2010, 
 fixed interest at 2% per annum, secured by 
 the Company's land and building in Somerset, PA           431           466
Note payable to the Pennsylvania Economic 
 Revitalization Fund, due in monthly installments
 of principal plus accrued interest of $1,544 
 through August 2010, fixed interest at 2% per 
 annum, secured by the Company's land and buildings
 in Somerset, PA                                           223           238
Promissory notes payable to shareholders, due in 
 varying amounts through 1999, variable interest 
 based on prime rate                                     1,162         1,233
Capital lease obligations, due in monthly 
 installments through 1998, interest ranging from 
 12% to 12.75%                                              84           243
                                                       -------       -------
                                                         4,590         5,345
Less amounts payable within one year                     1,304         1,088
                                                       -------       -------
                                                    $    3,286    $    4,257
                                                       =======       =======

The effective interest rate on the promissory notes payable to shareholders 
averaged 9.5% in 1996 and 9.9% in 1995.  Cash paid for interest was $1,507,000 
in 1996, $1,574,000 in 1995 and $1,153,000 in 1994.

Principal maturities on long-term obligations are as follows:

                                               Fiscal Year    (In thousands)
                                                 Ending          Amounts
                                               -----------    --------------

                                                  1997           $   1,304
                                                  1998                 867
                                                  1999                 527
                                                  2000                 488
                                                  2001                 490
                                               Thereafter              914
                                                                  --------
                                                                 $   4,590
                                                                  ========
                                      16
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 7 - FAIR VALUE OF FINANCIAL INSTRUMENTS

At November 2, 1996 and October 28, 1995, the carrying amounts and fair values 
of the Company's financial instruments are as follows:
                                                  (In thousands)
                                      November 2, 1996      October 28, 1995
                                      Carrying    Fair      Carrying    Fair
                                       Amount     Value      Amount     Value
                                      --------    -----     --------    -----
     Assets:
       Accounts receivable            $ 10,400  $ 10,400    $ 12,840  $ 12,840
       Notes receivable:
         Short-term                        292       292         627       627
         Long-term                         243       243         -         -  
     Liabilities:
       Borrowings under finance
         agreement                      11,464    11,464      14,012    14,012
       Long-term debt                    4,590     4,346       5,345     5,086

Long-term notes receivable include $127,000 which is recorded in other assets
at November 2, 1996.  The following methods and assumptions were used to 
estimate the fair value of each class of financial instruments for which it is 
practicable to estimate that value.  The carrying amounts of accounts 
receivable, short-term notes receivable and borrowings under finance agreement 
approximate fair value because of the short maturity of those instruments.  
The fair value of the Company's long-term notes receivable are based on the 
expected future cash flows discounted at risk adjusted rates.  Valuations for 
long-term debt are determined based on expected future payments discounted at 
risk adjusted rates.


NOTE 8 - INCOME TAXES (In Thousands)

At the beginning of fiscal 1994, the Company adopted Statement of Financial 
Accounting Standards No. 109 (FAS 109), Accounting for Income Taxes.  Under 
FAS 109, deferred tax assets and liabilities are recognized for the future tax 
consequences attributable to differences between the financial statement 
carrying amounts of existing assets and liabilities and their respective tax 
bases.  Deferred tax assets and liabilities are measured using enacted tax 
rates expected to apply to taxable income in the years in which those 
temporary differences are expected to be recovered or settled.  Under FAS 109,  
the effect on deferred tax assets and liabilities of a change in tax rates is 
recognized in income in the period that includes the enactment date.  The 
Company adopted FAS 109 without restating prior years' financial statements.  
The cumulative effect of the change in the method of accounting for income 
taxes was deemed immaterial to the Company's financial statements and 
therefore is not disclosed separately in the financial statements.

                                      17
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - INCOME TAXES, Continued

The components of the provision for (benefit from) income taxes are as 
follows:

                                  November 2,   October 28,   October 29, 
                                     1996          1995          1994     
                                  -----------   -----------   ----------- 
     Current:
       Federal                    $   (1,240)   $     (820)   $      240
       State                             -             -              30
                                    --------      --------      --------
                                      (1,240)         (820)          270
     Deferred:
       Federal                           620           194            58
       State                             -             -               8
                                    --------      --------      --------
                                         620           194            66
                                    --------      --------      --------
                                  $     (620)   $     (626)   $      336
                                    ========      ========      ========

The Company has state net economic loss carryforwards of $285,000 which expire 
from 2000 to 2001.  Cash paid for income taxes, net of refunds, was ($806,000) 
in 1996, ($141,000) in 1995, and $853,000 in 1994.

The provision for (benefit from) income taxes differs from the amount computed 
by applying the U.S. federal income tax rate of 34 percent to income (loss) 
before income taxes for the three years ended November 2, 1996, October 28, 
1995 and October 29, 1994 as follows:

                                  November 2,   October 28,   October 29, 
                                     1996          1995          1994     
                                  -----------   -----------   ----------- 
  Computed expected income tax
    expense (benefit)             $   (1,584)   $     (636)   $      275
  State income taxes (benefit), 
    net of federal income tax 
    benefit                             (170)         (115)           24
  Change in the valuation allowance    1,075           115           -  
  Other, net                              59            10            37
                                    --------      --------      --------
                                  $     (620)   $     (626)   $      336
                                    ========      ========      ========


                                      18
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

NOTE 8 - INCOME TAXES, Continued

The significant components of deferred income tax expense for the years ended 
November 2, 1996, October 28, 1995 and October 29, 1994 are as follows:

                                      November 2,   October 28,   October 29, 
                                         1996          1995          1994     
                                      -----------   -----------   ----------- 
  Deferred tax expense (exclusive 
    of the effect of other components
    listed below)                     $     (285)   $      194    $       66
  State deferred tax benefit                (170)         (115)           - 
  Change in the valuation allowance        1,075           115            - 
                                        --------      --------      --------
                                      $      620    $      194    $       66
                                        ========      ========      ========

The tax effects of temporary differences that give rise to significant 
portions of the deferred tax assets at November 2, 1996 and October 28, 1995 
are as follows:
                                                    November 2,    October 28,
                                                       1996           1995    
                                                    -----------    -----------
    Deferred tax assets:
      Current portion:
        Provision for doubtful accounts             $      252     $      193
        Reserve for sales discounts                         48             89
        Self insurance accrual for claims incurred
          but not reported at year-end                     131             84
        Inventories, principally due to additional 
          costs inventoried for tax purposes               450            347
        Accruals for certain personnel costs               113             23
                                                      --------       --------
            Total current                                  994            736
                                                      --------       --------
      Long-term portion:
        Accruals for certain personnel costs                16             29
        State economic loss carryforward                   285            115
        Fixed assets                                       115             63
                                                      --------       --------
            Total long-term                                416            207
                                                      --------       --------
              Total gross deferred tax assets            1,410            943
              Valuation allowance                       (1,190)          (115)
                                                      --------       --------
                                                           220            828
    Deferred tax liabilities:
      Current portion:
        Prepaid employee benefits                          (70)           (58)
                                                      --------       --------
              Net deferred tax asset                $      150     $      770
                                                      ========       ========
                                      19
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 9 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS

The Company and its subsidiary sponsor retirement plans which provide benefits 
to all qualified employees.  Administrative and trustee expenses associated 
with these plans are paid by the Company.

The Company provides a non-contributory, defined contribution plan for all 
eligible employees that invests in the common stock of the Company.  
Contributions to the Employee Stock Ownership Plan of B.B. Walker Company, 
which are determined by the Board of Directors, were $65,000 in 1996, 1995 and 
1994.

The Retirement Savings Plan of B.B. Walker Company, a Section 401-K plan, is 
available to all eligible employees meeting certain age and service 
requirements.  The plan is not available to employees of the Company's 
subsidiary who are covered by a defined benefit pension plan.  Employee 
contributions are limited to a percentage of their base compensation, as 
defined in the plan.  The plan does provide for matching contributions by the 
Company, but such contributions are made at the discretion of the Company.  
Contributions to the plan were $30,000 in 1996, 1995 and 1994.

The Company sponsors a non-contributory, defined benefit pension plan which 
covers employees of its subsidiary.  The plan provides benefits based on years 
of service.  The Company's funding policy is to contribute annually the 
minimum required contribution.  Contributions are intended to provide not only 
for benefits attributed to service to date but also for those expected to be 
earned in the future.

Net annual pension expense for 1996, 1995 and 1994 included the following 
components (in thousands):

                                                       1996    1995    1994
                                                       ----    ----    ----
  Service cost - benefits earned during the period     $ 78    $ 69    $ 65
  Interest on projected benefit obligation               56      46      39
  Actual return on plan assets                          (56)    (47)    (42)
  Net amortization and deferral                         (19)    (20)    (17)
                                                        ---     ---     ---
    Net annual pension expense                         $ 59    $ 48    $ 45
                                                        ===     ===     ===




                                      20
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 9 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, Continued

The following table sets forth the plan's funded status at November 2, 1996 
and October 28, 1995 (in thousands):

                                                    November 2,   October 28,
                                                       1996         1995
                                                    -----------   -----------
  Actuarial present value of benefit obligations:
    Vested benefit obligations                       $     791     $     691
                                                       =======       =======
    Accumulated benefit obligations                  $     868     $     747
                                                       =======       =======

  Projected benefit obligation                       $    (868)    $    (747)
  Plan assets at fair value                              1,017           863
                                                       -------       -------
  Plan assets in excess of projected 
    benefit obligation                                     149           116
  Unrecognized net loss                                    123           112
  Unrecognized net asset at transition                     (66)          (74)
                                                       -------       ------- 
      Prepaid pension cost                           $     206     $     154
                                                       =======       =======

The weighted average discount rate used in determining the actuarial present 
value of the projected benefit obligation and the expected long-term rate of 
return on assets was 7.5% for 1996, 1995 and 1994.

The Company also has an incentive bonus plan for employees which allows the 
Company to pay bonuses based upon certain percentages of operating profit.  
Expenses associated with this plan were $86,000 in 1994.  No incentive bonuses 
were accrued for 1996 or 1995.

In March 1995, the Board of Directors approved, and the shareholders ratified, 
the 1995 Incentive Stock Option Plan and Automatic Stock Option Grant Program 
for Key Employees and Non-Employee Directors.  Under the Incentive Stock 
Option Plan for Key Employees, a maximum of 300,000 shares of the Company's 
authorized but unissued common stock has been reserved for issuance to key 
employees. For employees owning less than 10% of the Company's common stock, 
the options are granted at not less than 100% of the fair market value at the 
date of grant and expire ten years from the date of grant.  For employees 
owning 10% or more of the Company's stock, options are granted at not less 
than 110% of the fair market value and expire five years from the date of 
grant.  One-half of the options granted are exercisable at the date of grant; 
one-half are exercisable after twelve months.


                                      21
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 9 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, Continued

Under the Automatic Stock Option Grant Program of the 1995 Incentive Stock 
Option Plan, a maximum of 50,000 shares of the Company's authorized but 
unissued common stock has been reserved for issuance to non-employee directors 
of the Company.  Non-employee directors will be granted an option to purchase 
1,000 shares of common stock on the first business day after the annual 
meeting of shareholders where the director is elected or remains a member of 
the Board of Directors.  The option price for each option granted is 100% of 
the fair market value at the date of grant.  The options will expire 10 years 
from the date of grant.  One-half of the options granted are exercisable at 
the date of grant; one-half are exercisable after twelve months.

The Company's 1987 Incentive Stock Option Plan, which covered 300,000 shares 
of the Company's common stock, is still active.  All available options under 
this plan have been granted.  The terms of this plan are substantially the 
same as the 1995 Incentive Stock Option Plan described above.  A summary of 
the activity is as follows:

                                     Year of      Number of      Options Price
                                      Grant        Shares          Per Share  
                                     -------      ---------      -------------
  Options outstanding at
    October 30, 1993                               119,250       $ 1.33 - 5.83
      Exercised                     1989-1993      (29,700)        1.33 - 4.40
                                                  --------
  Options outstanding at
    October 29, 1994                                89,550         1.33 - 5.83
      Granted                                       93,000            3.50
      Forfeited                       1993         (15,600)        4.00 - 4.40
                                                  --------
  Options outstanding at
    October 28, 1995                               166,950         1.33 - 5.83
      Granted                                        5,000            1.75
      Forfeited                       1993         (12,500)        3.50 - 5.83
                                                  --------
  Options outstanding at
    November 2, 1996                               159,450       $ 1.33 - 4.00
                                                  ========
  Options available for future grant - 1987 plan      -    
                                                  ========
  Options available for future grant - 1995 plan   287,000
                                                  ========

Outstanding options exercisable at November 2, 1996, October 28, 1995 and 
October 29, 1994 were 156,950, 120,450, and 89,550, respectively.


                                      22
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 10 - COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS
- -----------------
The Company has entered into various capital and operating leases for certain 
buildings and machinery and equipment.  The agreements expire at various dates 
through 2001.  The future minimum lease payments under capital leases and 
noncancelable operating leases with initial terms of one year or more are as 
follows:
                                                      (In thousands)
                                                    Capital  Operating
        Fiscal year ending                          Leases     Leases 
        ------------------                          -------  ---------
               1997                                 $   81   $    623
               1998                                     10        377
               1999                                     -         210
               2000                                     -          80
               2001                                     -           1
                                                      ----     ------
        Total minimum lease payments                    91   $  1,291
                                                               ======
        Amounts representing interest                    7
                                                      ----
        Present value of minimum lease payments
         (includes current portion of $75)          $   84
                                                      ====

Rental expense amounted to $630,000 in 1996, $578,000 in 1995 and $606,000 in 
1994.

LITIGATION
- ----------
From time to time, the Company is a defendant in legal actions involving 
claims arising in the normal course of business.  In management's opinion, 
after consultation with counsel and a review of the facts, the liabilities, if 
any, resulting from such legal proceedings will not have a material effect on 
the Company's financial position or results of operations.


NOTE 11 - SHAREHOLDERS' EQUITY

The 7% cumulative preferred stock is callable at the option of the Company at 
$103 per share plus any unpaid dividends.  Preferred shareholders are entitled 
to seventy voting rights per share if dividends on preferred stock are not 
paid within ninety days after the scheduled due date.  At November 2, 1996, 
there are no preferred dividends in arrears.

The Company is authorized to issue up to 200,000 shares of Class A preferred 
stock having no par value.  The Class A preferred stock may be issued in one 
or more series with terms, preferences, limitations and relative rights being 
established by the Board of Directors.  At November 2, 1996, no Class A 
preferred stock has been issued.
                                      23
<PAGE>
                      B. B. WALKER COMPANY AND SUBSIDARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 11 - SHAREHOLDERS' EQUITY, Continued

The Company has made loans to certain key employees for the purchase of the 
Company's common stock as stipulated in the 1987 Incentive Stock Option Plan.  
The loans are secured by the common stock purchased and shares are released 
from collateral as the loan principal is paid down.  The loans bear interest 
at 4% annually.


NOTE 12 - CREDIT CONCENTRATIONS AND SALES TO MAJOR CUSTOMERS

The Company's trade receivables do not represent significant concentrations of 
credit risk because a large number of geographically diverse customers 
comprise the customer base.  However, a substantial portion of the customer 
base is retailers.  In 1996 and 1995, no customer comprised more than 10% of 
net sales.  The Company derived approximately 12% of its net sales from one 
major customer in 1994.


NOTE 13 - RELATED PARTY TRANSACTIONS

The advertising agency and public relations firm employed by the Company is 
owned by an officer and director of the Company and his wife, who also manages 
the daily operations of the agency.  The agency renders technical and creative 
services to the Company in the areas of design, layout, photography and other 
services of its advertising programs.  The agency also places Company 
advertisements and ad copy in trade publications, footwear magazines and other 
related media sources and coordinates public relations events and press 
releases for the Company.  In 1996 and 1995, the Company paid the agency 
$456,000 and $495,000, respectively.


NOTE 14 - COSTS OF UNCOMPLETED SECURITIES OFFERING

During 1994, the Company filed a Form S-2 registration statement with the 
Securities and Exchange Commission covering 911,500 shares of its common stock 
to be offered to the public.  The public offering was not completed in 1994.  
The expenses incurred in preparing and filing the registration statement of 
$140,000 were expensed in 1994 by the Company.






                                      24
<PAGE>

                       REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and
Shareholders of B.B. Walker Company

In our opinion, the accompanying consolidated balance sheets and the related 
consolidated statements of income, of shareholders' equity and of cash flows 
present fairly, in all material respects, the financial position of B.B. 
Walker Company and its subsidiary at November 2, 1996 and October 28, 1995, 
and the results of their operations and their cash flows for each of the three 
years in the period ended November 2, 1996, in conformity with generally 
accepted accounting principles.  These financial statements are the 
responsibility of the Company's management; our responsibility is to express 
an opinion on these financial statements based on our audits.  We conducted 
our audits of these statements in accordance with generally accepted auditing 
standards which require that we plan and perform the audit to obtain 
reasonable assurance about whether the financial statements are free of 
material misstatement.  An audit includes examining, on a test basis, evidence 
supporting the amounts and disclosures in the financial statements, assessing 
the accounting principles used and significant estimates made by management, 
and evaluating the overall financial statement presentation.  We believe that 
our audits provide a reasonable basis for the opinion expressed above.

The accompanying financial statements have been prepared assuming that the 
Company will continue as a going concern.  As discussed in Note 1 to the 
financial statements, the Company has suffered recurring losses from 
operations and has violated certain bank debt covenants that raise substantial 
doubt about its ability to continue as a going concern.  Management's plans, 
including operating adjustments recorded in fiscal 1996, to address these 
issues are described in Note 1.  The accompanying financial statements do not 
include other adjustments related to the carrying value of reported assets or 
liabilities that might be necessary should the Company be unable to continue 
as a going concern.


PRICE WATERHOUSE LLP

Winston-Salem, North Carolina
December 2, 1996






                                      25
<PAGE>
<TABLE>
<CAPTION>
                                          B.B. WALKER COMPANY AND SUBSIDIARY
                                               SELECTED FINANCIAL DATA
(In thousands, except for 
 items denoted by (1) below)
                                                  1996          1995          1994          1993          1992
RESULTS OF OPERATIONS:                           ------        ------        ------        ------        ------
<S>                                            <C>           <C>           <C>           <C>           <C>         
Net sales                                      $ 37,506      $ 43,453      $ 51,148      $ 55,777      $ 47,817
                                                =======       =======       =======       =======       =======
Income (loss) from continuing operations
 before income taxes, minority interests
 and extraordinary item                        $ (4,659)     $ (1,868)     $    812      $  3,055      $  1,783 
Provision for (benefit from) income taxes          (620)         (626)          336         1,160           579 
Minority interests in continuing operations          (2)           (2)           (2)           (2)           (2)
                                                -------       -------       -------       -------       -------
Income (loss) before  extraordinary item         (4,041)       (1,244)          474         1,893         1,202 
Extraordinary item-realization of tax
 operating loss carryforwards                       -             -             -             -             477 
                                                -------       -------       -------       -------       ------- 
Net income (loss)                                (4,041)     $ (1,244)     $    474      $  1,893      $  1,679 
                                                =======       =======       =======       =======       ======= 

FINANCIAL CONDITION:
Current assets                                 $ 24,953      $ 30,898      $ 30,264      $ 27,672      $ 25,099 
Current liabilities                              19,534        21,533        20,510        17,357        16,253 
Working capital                                   5,419         9,365         9,754        10,315         8,846 
Current ratio (1)                             1.28 to 1     1.43 to 1     1.48 to 1     1.59 to 1     1.54 to 1 
Total assets                                     27,375        34,377        34,016        30,028        27,234 
Long-term obligations                             3,286         4,257         3,692         3,189         3,290 
Minority interests in consolidated subsidiary        33            34            34            35            42 
Total liabilities                                22,853        25,824        24,236        20,581        19,585 
Shareholders' equity                              4,522         8,553         9,780         9,447         7,649 

PER SHARE INFORMATION (1) (2):
Shareholders' equity (book value)              $   2.57     $    4.91     $    5.56     $    5.47     $    4.89 
                                                =======       =======       =======       =======       ======= 
Per share of common stock and common
 stock equivalent:
  Income (loss) from continuing
   operations before extraordinary item	        $  (2.34)    $    (.72)    $     .26     $    1.14     $     .75 
  Extraordinary item-realization of tax	
   operating loss carryforwards                     -              -            -             -             .30 
                                                -------       -------       -------       -------       -------
  Net income (loss)                               (2.34)    $    (.72)    $     .26     $    1.14     $    1.05 
                                                =======       =======       =======       =======       =======
Per share of common stock and common
 stock equivalent-assuming full dilution:
Income (loss) from continuing
   operations before extraordinary item	        $  (2.34)    $    (.72)    $     .26     $    1.12     $     .73 
  Extraordinary item-realization of tax	
   operating loss carryforwards                     -              -            -             -             .29 
                                                -------       -------       -------       -------       -------
  Net income (loss)                            $  (2.34)    $    (.72)    $     .26     $    1.12     $    1.02 
                                                =======       =======       =======       =======       =======

Cash dividends on preferred stock              $   7.00     $    7.00     $    7.00     $    7.00     $    7.00 
Cash dividends on common stock (2)                 -             -             .073          .067          -    

OTHER INFORMATION:
Property, plant and equipment, net             $  2,208      $  2,968      $  3,593      $  2,148      $  1,985 
Depreciation and amortization                       637           667           610           544           366 
Capital additions                                    21            43         2,055           716           670 
Space occupied (square feet)                        358           358           363           325           329 
Average number of common shares outstanding (2)   1,727         1,731         1,737         1,625         1,548 
Number of shareholders (1)	                        1,169         1,229         1,142         1,185         1,370 
Number of employees (1)                             521           637           658           642           599 
</TABLE>
(2) Information adjusted for three-for-two stock split paid on March 24, 1994.

                                                              26
<PAGE>
                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS
- ---------------------
The following summarizes the results of operations for the Company for the 
years ended November 2, 1996, October 28, 1995 and October 29, 1994:

                                        November 2,  October 28,  October 29,
                                           1996         1995         1994
                                        -----------  -----------  -----------
   Net sales                                100.0%       100.0%       100.0%
   Cost of products sold                     79.2%        75.4%        73.3%
                                           -------      -------      -------
     Gross margin                            20.8%        24.6%        26.7%

   Selling and administrative expenses       27.7%        23.9%        21.6%
   Depreciation and amortization              1.7%         1.5%         1.2%
   Interest expense                           4.0%         3.7%         2.2%
   Costs of uncompleted securities offering    -            -            .3%
   Interest and other income                  (.1%)        (.2%)        (.2%)
                                           -------      -------      -------
     Income (loss) before income taxes
       and minority interest                (12.5%)       (4.3%)        1.6%

   Provision for (benefit from) 
     income taxes                            (1.7%)       (1.4%)         .7%
   Minority interest                           -            -            -
                                           -------      -------      -------

     Net income (loss)                      (10.8%)       (2.9%)         .9%
                                           =======      =======      =======

FISCAL 1996 COMPARED TO FISCAL 1995


Material Changes in Operations
- ------------------------------
For the third consecutive year, the Company has reported lower sales and lower 
profits or increased losses.  Weak consumer spending at the retail level has 
impacted the operations of the Company's customers and their ability to turn 
their inventories at profitable rates.  With reduced orders for new footwear 
being placed each year, the Company has not been able to operate its plants at 
efficient levels and has had to offer discounting and other promotional 
programs to customers to generate sales volume and maintain market share.  
Each of these factors has adversely impacted the Company's gross margins.  The 
Company has reduced operating expenses at all levels within the Company in an 
effort to match the level of expenses with the current level of operations.  
However, in the opinion of management, more significant steps were required in 
order to return the Company to profitability.  


                                      27
<PAGE>
                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION

Prior to year-end, the Company repositioned its product offerings to direct 
the Company's limited resources towards those styles that show the most 
promise.  Management reviewed the existing product lines and eliminated styles 
that would not generate acceptable returns.  Most of the styles eliminated 
were part of the work/outdoor line.  The Company will continue to offer styles 
within all of its existing branded lines.  With fewer styles in the Company's 
product lines, less investment should be required in finished goods and raw 
material inventories.  In addition, the rate of turns in existing inventories 
should improve.  

As part of this new direction for the Company, the separate sales forces which 
previously served the Work/Outdoor Division and the Western Division were 
merged into a single sales force under the supervision of one national sales 
manager.  Several new sales territories were established to concentrate 
efforts in larger metropolitan areas.  With additional training, the new sales 
force will market both western and work/outdoor footwear to customers in their 
established territories, thereby eliminating overlap that existed with 
separate sales forces.

The Company anticipates making other operational changes to support the new 
direction of the Company.  The efficient use of manufacturing capacity is one 
area that holds strong potential for improving the Company's operations.  
Management is examining its options related to current manufacturing 
operations to maximize use of manufacturing capacity.  In addition, reviews of 
corporate and administrative operations have identified areas for cost 
reductions, primarily in personnel and benefit costs.

For the fiscal year ended November 2, 1996, the Company recorded certain 
accruals to recognize the impact of these changes on the Company's operations.  
The first significant accrual related to recognizing the impairment on 
inventories for the elimination of styles from certain lines.  The Company 
wrote down inventories by $511,000 to restate inventories at lower of cost or 
market.  The other significant accrual related to personnel and benefit costs 
to be incurred as changes to certain operations are implemented to support the 
consolidation and reduction of the Company's product lines.  These personnel 
and benefit costs amounted to approximately $571,000, with $359,000 charged to 
cost of products sold and $212,000 charged to selling and administrative 
expenses.

The Company anticipates completing plans for increasing efficiency during the 
first half of the new fiscal year.  However, many of the assumptions 
underlying the changes are contingent on the Company achieving anticipated 
sales levels.  If market conditions do not improve for the Company and the 
anticipated sales levels are not achieved, further changes and reductions will 
be required.  Among these changes may be discontinuance of certain operations 
or elimination of certain product lines.


                                      28
<PAGE>
                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION


Net Sales
- ---------
The Company recorded net sales of $37,506,000 in 1996 compared to $43,453,000 
in 1995, a reduction of 13.7%.  Branded footwear sales and private label 
footwear sales comprised 65.9% and 22.0% of net sales in 1996, respectively.  
For 1995, branded footwear accounted for 73.8% and private label footwear 
accounted for 19.1% of net sales.  The remaining 12.1% and 7.1% of net sales 
in 1996 and 1995, respectively, were primarily composed of sales from the 
Company's retail outlets and sales to institutional customers.

Net sales for the Western Boot Division fell $2,040,000, or 11.5%, from 1995's 
net sales.  Weak consumer spending at the retail level depressed sales of this 
division.  Although the Company develops products that appeal to the 
traditional western boot wearer, western boot sales tend to be cyclical. 
Sales in 1996 reflect the slower turns at the retail level.  The Company has
aggressively marketed its footwear to counter stronger competition for market
share which has impacted the pricing of its product.  Branded footwear sales
in the Western Boot Division for 1996 were approximately $3,093,000, or 18.0%,
lower when compared to 1995 results.  For the year, pairs shipped were down 
13.7%, and the average price per pair fell 4.1%.  Private label sales were up 
$1,053,000, or 204.0%, for the year as the Company placed more emphasis on 
serving this sector of the market.  However, since this division comprises 
less than 5% of the Company's net sales, its impact on results has been 
minimal.  Pairs shipped in this division were up 164.4% from 1995 and the 
average price per pair rose 13.4%.

The Work/Outdoor Division reflected a $3,617,000, or 16.0%, decrease in net 
sales from the prior year.  Sales in this division have been impacted by soft 
retail sales.  Demand for this style of footwear was stronger in 1995 than in 
1996.  To maintain market share and generate sales, competitive pricing and 
retail programs were introduced during the year.  However, orders from 
customers did not keep pace with the prior year.  Branded footwear sales in 
this division were off $3,111,000, or 20.1%, from 1995 levels.  Of this 
decrease, 13.0% was the result of lower domestic sales and 7.1% from lower 
export sales.  Export shipments have lagged as customers have been slow to 
turn their inventories and place new orders.  The Company continues to serve 
the same primary base of export customers that it served in 1995.  Private 
label sales in this division decreased $506,000, or 7.0%, from the prior year.  
As with customers of branded footwear, these retailers have also been impacted 
by the soft retail environment for this type of footwear.  Private label 
results reflect the activity of several large accounts.  Pairs shipped by this 
division in 1996 were down 15.1% and the average price per pair fell 1.7%.

Other sales in the Work/Outdoor Division came from retail sales and sales to 
institutional customers.  Sales to these customers were comparable to the 
prior year and do not constitute a significant portion of the Company's 
operations.

                                      29
<PAGE>
                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION


Gross Margin
- ------------
The Company's gross margin was $7,804,000 in 1996 and $10,672,000 in 1995.  As 
a percentage of sales, the gross margin for 1996 fell to 20.8% from 1995's 
gross margin of 24.6%.  Several factors impacted gross margins during the 
year.  As more fully discussed in Note 1 to the financial statements and in 
the Liquidity and Capital Resources section of this Management's Discussion 
and Analysis, the Company made certain adjustments to its product lines which 
resulted in inventory writedowns and other expenses which lowered its gross 
margins.  These adjustments accounted for approximately 2% of the decrease 
from the prior year.  Before making these adjustments, the Company's gross 
margins were down approximately 1.5% from 1995.  The majority of this decrease 
can be attributed to discounting and other promotional programs implemented 
during the year in both branded divisions.  Significant competition has led to 
aggressive pricing and dating terms to induce orders.


Selling and Administrative Expenses
- -----------------------------------
Selling and administrative expenses were $10,377,000 for 1996 as compared to 
$10,359,000 for 1995, an increase of $18,000, or .2%.  The Company has 
evaluated its cost structure in relation to the level of current operations 
and is working to reduce costs.  Salary and benefits were down approximately 
$455,000 for the year as compared to 1995.  Several vacant personnel positions 
were intentionally not filled.  In addition, better claims experience and a 
new third party administrator contract have contributed to a decrease in 
health care costs.  This decrease was partially offset by $212,000 of accruals 
for personnel and benefit costs to be incurred as changes to certain 
operations are implemented.  The Company monitored travel and showroom 
expenses carefully to identify cost reductions.  For the year, travel and 
showroom expenses were down $249,000.  Finally, shipping costs were down 
$209,000 from 1995 levels.  The prior year had higher than normal freight 
expenses because of reduced freight promotions offered to customers.  These 
cost reductions were offset by increases in other items.  In 1996, bad debt 
expense rose $481,000 from 1995 expense.  This increase is a result of the 
weak consumer spending at the retail level affecting the Company's customers, 
many of which are small chains and independent retailers who were not 
financially strong enough to withstand the slowdown.  Professional fees rose 
$219,000 over the prior year, primarily due to higher bank fees from the new 
financing agreement signed in late 1995.  In addition, advertising and sample 
expense increased $230,000 over 1995 expenses.  The Company devoted more 
resources towards building brand awareness than it did in 1995 as a means of 
countering the strong competition in the marketplace.  Finally, the Company 
incurred losses from disposals of fixed assets of $138,000 in 1996 versus 
$1,000 in 1995.


                                      30
<PAGE>
                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION


Interest Expense
- ----------------
Interest expense incurred in 1996 was $1,492,000, or $102,000 less than 
interest expense of $1,594,000 for 1995.  Lower interest expense in 1996 is a 
result of a lower average outstanding balance and a lower average interest 
rate on the revolving finance agreement.  The average outstanding balance on 
the revolving finance agreement was approximately $1,500,000 less in 1996 than 
in 1995.  In addition, the weighted average interest rate for 1996 was 9.5% 
compared to 9.6% for 1995.  This decrease was partially offset by an increase 
in interest paid on long-term debt.  During 1995, the Company completed 
financing of its facilities in Somerset, PA as well as refinancing its 
facilities in Asheboro, NC.  The Company incurred a full year of interest 
charges on this higher debt in 1996 versus a partial year in 1995.


Depreciation and Amortization
- -----------------------------
Depreciation and amortization decreased $30,000 to $637,000 in 1996 from 
$667,000 in 1995.  The Company has made capital expenditures of $21,000 and 
$43,000 in 1996 and 1995, respectively.  Depreciation on these minimal 
expenditures has not been large enough to offset depreciation charges for 
assets that have become fully amortized resulting in lower depreciation 
expense.


Provision for Income Taxes
- --------------------------
Net losses before income taxes were $4,659,000 in 1996 and $1,868,000 in 1995.  
Accordingly, the Company recorded a net benefit from income taxes of $620,000 
and $626,000 in 1996 and 1995, respectively.  The primary difference between 
1996's effective tax rate of 13.3% and 1995's effective tax rate of 33.5% 
derives from an increase in the valuation allowance recorded to establish a 
reserve against the net deferred income tax asset.  Under Financial Accounting 
Standard No. 109, whose guidelines the Company follows in accounting for 
income taxes, deferred income tax assets must be recorded at a value that 
reflects their net realizable value determined to be the amount that "more 
likely than not" will be recovered in future periods.  Based on an analysis at 
November 2, 1996, an increase of $1,075,000 was required in the reserve with a 
corresponding charge to income tax expense.  The increase was necessary to 
reflect the amount of the asset that could be recovered through carryback of 
deductible losses against taxable income reported during the carryback period.


Net Income
- ----------
For the year ended November 2, 1996, the Company reported a net loss of 
$4,041,000, or 10.8% of net sales.  For the year ended October 28, 1995, the 
Company reported a net loss of $1,244,000, or 2.9% of net sales.  The change 
of $2,797,000 can be attributed to lower sales volume in 1996 compared to 1995 
and adjustments made to reposition the Company's product lines.

                                      31
<PAGE>
                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION


FISCAL 1995 COMPARED TO FISCAL 1994


Net Sales
- ---------
Net sales for 1995 were $43,453,000 which was 15.0% lower than net sales of 
$51,148,000 in 1994.  Sales of branded footwear accounted for 73.8% and 62.3% 
of net sales in 1995 and 1994, respectively.  Private label sales in 1995 and 
1994 were 19.1% and 26.1% of net sales, respectively.  The remaining 7.1% and 
11.6% of net sales in 1995 and 1994, respectively, were primarily composed of 
sales from the Company's retail outlets and footwear imported for customers.  

Sales of branded footwear in the Work/Outdoor Division were essentially flat 
for the year compared to 1994, showing a decrease of .5%.  Domestic sales in 
the Work/Outdoor Division were down $500,000, or 3.8% in 1995.  A mild winter 
in 1995 impacted sales early in the year for this division.  In addition, the 
popularity of this type of footwear with customers, has led to significant 
competition for shelf space.  Export sales for this division were up $400,000, 
or 19.6%, for 1995.  Stronger sales in Europe and additional efforts made to 
service new markets overseas led to the growth.  Pairs sold in this division 
in 1995 were down .4% while the average price per pair rose 1.7%.

Branded footwear sales in the Western Boot Division improved for the year as 
compared to 1994.  Sales in this division were higher than the prior year by 
$1,000,000 or 6.6%.  Retail sales of western footwear were sluggish during 
most of 1994 which resulted in retailers overstocking inventories.  As a 
result, orders to replace inventory were slow as retailers worked to turn 
their on-hand inventory.  During 1995, retailers have worked their inventories 
to a more manageable level which has resulted in stronger orders in 1995 than 
in 1994.  In addition, the Company has more aggressively marketed its footwear 
in response to the slower sales of 1994.  This has led to greater competition 
for market share and more pressure on pricing of its product.  For the year, 
pairs shipped were up 11.3%, however, the average price per pair fell 8.0%.

Sales in the Private Label Division were down $6,500,000, or 44.1%, in 1995 
from 1994 levels.  Many of the customers that are part of this division 
carried high inventories into the current year and did not achieve expected 
sales levels, therefore, orders were significantly lower than the prior year.  
Most private label customers only filled in existing lines as needed.  Pairs 
shipped in this division were down 47.7% from 1994.

Finally, other sales of the Company, which are primarily retail sales and 
sales from shoes imported for customers, were down $2,100,000.  Substantially 
all of the decrease is a result of the Company no longer importing shoes for 
major customers.  This service was phased out during the first quarter of 
1995.  In addition, the Company closed one retail outlet in the third quarter 
which impacted sales for the retail division.

                                      32
<PAGE>
                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION


Gross Margin
- ------------
The Company's gross margin was $10,672,000 in 1995 and $13,642,000 in 1994.  
As a percentage of sales, 1995's gross margin was 24.6% and 1994's gross 
margin was 26.7%.  The gross margin percentage was impacted by heavy 
discounting and other promotional programs in both branded divisions.  
Significant competition has led to aggressive pricing and dating terms in 
order to induce orders and increase market share.  In addition, manufacturing 
variances, primarily from fixed expenses, have had an unfavorable impact on 
the gross margin.  For 1995, the Company's plants produced 13.3% fewer pairs 
than 1994.  Most of the reduction can be attributed to the reduction in orders 
from private label customers.


Selling and Administrative Expenses
- -----------------------------------
Selling and administrative expenses were $10,359,000 for 1995 as compared to 
$11,040,000 for 1994, a decrease of $681,000, or 6.2%.  Expenses in most areas 
were lower in 1995 than in 1994.  The Company reviewed its expense structure 
and aggressively moved to reduce operating expenses in 1995.  Many of the 
reductions were implemented in the latter half of the second quarter and their 
full impact has not been fully realized.  Salary and benefits were down 
approximately $383,000 for 1995 as compared to 1994.  Several vacant personnel 
positions were not filled, with their work being redistributed.  In addition, 
lower sales have resulted in lower commissions expense.  Computer costs for 
the year were down $221,000.  During 1994, the Company implemented an 
extensive new manufacturing package which required significant support from 
the software developer.  Much of this package was operational by the end of 
1994 and required less for support expenses in 1995.  In addition, the Company 
postponed some new computer-related projects in 1995 in order to reduce 
expenses.  For 1995, advertising and sample expenses were $249,000 lower than 
in 1994.  The Company reduced expenditures on its advertising programs in 
order to reduce expenses in 1995.  In addition, during 1994, the Company was 
completing the development of its consumer/retailing advertising program.  
These programs were in place during much of 1995, resulting in lower consumer 
advertising outlays.  These reductions in expenses were partially offset by 
higher freight costs and bad debt expenses.  Freight costs were $198,000 
higher in 1995 than in 1994 because of special promotional programs offered by 
the branded divisions to customers.  The increase in bad debt expense for 1995 
is attributed to the economy and retailers having difficulty in turning their 
inventories quickly.





                                      33
<PAGE>
                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION


Interest Expense
- ----------------
Interest expense incurred in 1995 was $1,594,000, or $438,000 more than 
interest expense of $1,156,000 for 1994.  The increase for 1995 can be 
attributed to the higher average balances on outstanding debt and higher 
average interest rates than in the comparable period a year ago.  Average 
outstanding advances under the revolving finance agreement were approximately 
$2,200,000 higher in 1995 than in 1994.  Interest rates for this agreement 
ranged from 8.25% to 9.5% in 1995 and from 6.75% to 8.25% in 1994.  The other 
major factor was outstanding amounts for promissory notes to shareholders.  
For 1995, the average amount outstanding was $1,150,000 compared to $860,000 
for 1994.  Interest rates on these notes payable range from 8% to 10%.  

Interest expense from fixed rate debt will increase in 1996 due to changes in 
the Company's debt structure in 1995.  The Company financed the acquisition of 
a larger facility in Somerset, PA with $960,000 in financing from two agencies 
of the Commonwealth of Pennsylvania and a bank note.  The financing from the 
governmental agencies amounted to $720,000 and accrues interest at a rate of 
2%.  The bank note was for $240,000 and bears interest at the bank's prime 
rate plus .75% (9.25% at October 28, 1995).  In addition, as part of a new 
financing agreement with a bank signed on August 15, 1995, the Company 
replaced the existing mortgage note payable which amounted to $2,060,000 and 
carried interest at the bank's prime rate plus .75% with a cap of 7.75% with a 
$3,000,000 term loan bearing interest at the new bank's prime rate plus .5% 
(9.25% at October 28, 1995).


Depreciation and Amortization
- -----------------------------
Depreciation and amortization rose $57,000 to $667,000 in 1995 from $610,000 
in 1994.  The increase is the result of a full year of depreciation being 
taken in 1995 on assets acquired in 1994 versus only a half year of 
depreciation being taken in 1994.  Capital expenditures made in 1994 were 
$2,055,000.  Capital expenditures for 1995 were $43,000.


Provision for Income Taxes
- --------------------------
The Company posted a net loss before income taxes for 1995 of $1,868,000 and, 
therefore, recorded a net benefit from income taxes of $626,000.  The 
provision for income taxes in 1994 was $336,000.  The largest part of the 
change in the Company's effective income tax rate from 1995 to 1994 was due to 
the Company recording a valuation allowance of $115,000 to establish a reserve 
against its deferred tax assets.



                                      34
<PAGE>
                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION


Net Income
- ----------
For the year ended October 28, 1995, the Company reported a net loss of 
$1,244,000, or 2.9% of net sales.  For the year ended October 29, 1994, the 
Company had net income of $474,000, or .9% of net sales.  The change of 
$1,718,000 can be attributed primarily to lower sales volume in 1995 compared 
to 1994.  Retailers were slow to turn their inventories as the market was 
soft, and therefore orders to restock inventory were not as strong as the 
prior years.  In addition, the reduction in demand impacted the ability of the 
Company to operate its plants efficiently resulting in unfavorable 
manufacturing variances. Another factor that eroded the Company's margins was 
significant competition which led to aggressive pricing and dating terms.  
Finally, rising interest rates, larger average outstanding balances and 
additional long-term debt resulted in significant increases in interest 
expense.  These higher expenses were partially offset by lower selling and 
administrative expenses.


LIQUIDITY AND CAPITAL RESOURCES

Historically, the Company has funded substantially all of its working capital 
and capital expenditure requirements through borrowings under its finance 
agreement and other indebtedness.  The revolving finance agreement provides 
flexibility to the Company as the availability of funds fluctuates with the 
seasonal needs of the Company.  Generally, the Company's working capital needs 
are highest in the fourth fiscal quarter and lowest in the first fiscal 
quarter.  As of year-end, the Company continued to rely on the revolving 
finance agreement to provide working capital for its day-to-day operations.  
With its revolving finance agreement, the Company finances its accounts 
receivable and inventories, paying interest at a variable rate (prime plus 
1.75%, or 10%, at November 2, 1996). 

For the years ended November 2, 1996 and October 28, 1995, the Company 
reported net losses of $4.041 million and $1.244 million, respectively.  These 
losses have resulted in the depletion of retained earnings such that retained 
earnings are $111,000 at November 2, 1996.  The Company is highly leveraged 
and the recent operating results have had a material adverse impact on the 
Company's liquidity and ability to meet the covenants of its outstanding debt, 
primarily the revolving finance agreement.  As discussed below, the finance 
agreement with the bank was amended twice during fiscal 1996 and again 
subsequent to November 2, 1996 in reaction to the changing financial 
conditions of the Company.  The Company has currently agreed upon a fourth 
amendment with its bank that addresses the Company's projections and plans for 
fiscal 1997.  The Company continues to fund its daily operations with advances 
under the agreement and management anticipates that the finance agreement 
should continue to provide the necessary working capital.  However, the 
assumptions underlying management's plans are contingent on the Company 
achieving anticipated sales levels.  If market conditions do not improve for 
the Company and the anticipated sales levels are not achieved, further changes 

                                      35
<PAGE>

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION


and reductions will be required.  The continued viability of the Company in 
its present form is dependent upon, among other factors, the Company's ability 
to generate sufficient cash from operations to meet ongoing obligations over a 
sustained period.

Under the Company's financing agreement with the bank, the amount available to 
be drawn is determined by a formula based on certain percentages of eligible 
accounts receivable and inventories.  Because of violations of certain 
restrictive financial covenants made as part of the agreement, the agreement 
was amended two times during fiscal 1996.  Subsequent to year end, a third 
amendment to the agreement was signed.  As discussed above, the Company is 
currently in agreement with the bank on a fourth amendment that incorporates 
the significant changes to operations implemented by management and the 
Company's 1997 financial projections.  Although the terms of the fourth 
amendment will significantly alter the availability of funds under the finance 
agreement, the terms of the amendment will reflect the changing needs of the 
Company and correlate with the Company's projections.  Among other changes, 
the fourth amendment will amend certain restrictive financial covenants under
the revolving finance agreement effective November 2, 1996 and thereafter.  
The credit line available under the agreement will be reduced 
systematically over a six month period from $13,000,000 to $7,000,000 and 
advance rates against eligible accounts receivable and inventories will be 
adjusted downward at predetermined rates during the same time frame.  In 
addition, the sublimit for inventory will be lowered to $4,000,000.  The first 
three amendments to the agreement also had a significant impact on the 
structure of the finance agreement.  The first amendment, signed April 15, 
1996, amended certain restrictive covenants under the revolving finance 
agreement for the period ended October 28, 1995 and thereafter.  Under the 
terms of the first three amendments, the line of credit based on eligible 
accounts receivable and inventories was reduced from $20,000,000 to 
$13,000,000.  The seasonal adjustment for inventories was amended from a range 
of $6,500,000 to $9,000,000 to a range of $7,000,000 to $8,000,000.  The 
interest rate under the revolving finance agreement was raised from prime plus 
 .5% to prime plus 1.75%.  The second amendment, which became effective on 
October 18, 1996, included a forbearance agreement between the bank and the 
Company which expired as of November 2, 1996.  Under the terms of the 
forbearance agreement, the bank agreed not to take any action against the 
Company for violation of its financial covenants through November 2, 1996.

At November 2, 1996, the Company had outstanding advances of $11,464,000 and 
an additional $285,000 available under the agreement.

In addition to the revolving credit facility, the new financing agreement also 
provided a $3,000,000 term loan that was used to repay the existing mortgage 
note payable to a bank which carried a balance of approximately $2,060,000.  
Per the terms of the note, the Company has 69 monthly installments of 
principal and interest ranging from $36,000 to $55,000 remaining.  The term 
loan bears interest at the bank's prime rate plus 1.75% (10.0% at November 2, 
1996).

                                      36
<PAGE>

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION


All advances under the revolving credit facility and the term loan are secured 
by all accounts receivable, inventories, machinery and equipment of the 
Company.  In addition, the bank has a first lien on the Asheboro land and 
facilities and a subordinated lien on the Somerset facilities.

As a condition to providing the financing, the bank requires that the Company 
meet various restrictive covenants.  These covenants include, among other 
things, restrictions on dividend payments, maintenance of certain financial 
ratios, limits on capital expenditures, and minimum net worth and net income 
requirements.

In July 1994, the Company purchased a larger manufacturing facility in 
Somerset, Pennsylvania to replace the existing facility also located in 
Somerset.  The Company paid for the acquisition with financing from three 
sources.  The Company completed two sources of long-term financing on March 7, 
1995.  The first source of financing was from the Pennsylvania Industrial 
Development Authority ("PIDA"), a program offered by the Department of 
Commerce of the Commonwealth of Pennsylvania.  The loan was for $480,000 and 
bears interest at 2% annually.  Monthly installments of $3,089, which includes 
principal and interest, will be paid over 15 years.  The second source of 
financing came from a bank note for $240,000.  This loan bears interest at 
 .75% above the bank's prime rate (9.0% at November 2, 1996) and will be repaid 
in monthly installments of principal and interest, currently $2,055, for 15 
years.  On July 27, 1995, the Company finalized the long-term financing for 
this project with a loan from a program offered by the Department of Commerce 
of the Commonwealth of Pennsylvania.  This financing, which was provided under 
the Economic Development Partnership Program, was for $240,000.  This note 
bears interest at 2% annually with monthly payments of principal and interest 
amounting to $1,544 for 15 years.  All notes are secured by the manufacturing 
facility.  Capitalized in fixed assets at November 2, 1996 are land and 
buildings with a cost of approximately $1,052,000 related to the facility.  
The remainder of the expenditures made for the facility were paid with 
borrowings under the revolving finance agreement.

The level of capital expenditures in 1996 has been comparable to 1995, but 
significantly lower than in the prior two years.  Capital expenditures for 
1996 were $21,000 and in 1995 were $43,000.  Capital expenditures in the prior 
two years combined were $2,771,000.  The Company made significant upgrades to 
its equipment and facilities in 1993 and 1994.  Because of cash flow 
considerations and restrictions under the finance agreement with a bank 
discussed above, the Company has only been making capital expenditures to 
maintain current levels of operations during the past two years.  Funding for 
capital expenditures other than the building acquisition has primarily come 
from the available balance on the finance agreement.

Cash flows generated from operations in 1996 was a net inflow of $3,309,000 
compared to a net cash outflow of $1,918,000 in 1995.  The improvement can be 
attributed to better management of inventories.


                                      37
<PAGE>

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION

FORWARD-LOOKING STATEMENTS

The foregoing discussion contains some forward-looking statements about the 
Company's financial condition and results of operations, which are subject to
certain risks and uncertainties that could cause actual results to differ 
materially from those reflected in the forward-looking statements.  Readers are
cautioned not to place undue reliance on these forward-looking statements,
which reflect management's judgment only as of the date hereof.  The Company 
undertakes no obligation to publicly revise these forward-looking statements
to reflect events and circumstances that arise after the date hereof.

Factors that might cause actual results to differ materially from these
forward-looking statements include (1) the effects of general economic 
conditions, (2) the impact of competitive products and pricing in the
footwear industry, (3) failure to achieve anticipated sales results,
(4) management's ability to accurately predict the effect of cost reductions,
and (5) management's ability to accurately predict the adequacy of the Company's
financing arrangement to meet its working capital and capital expenditure
requirements.

NEW ACCOUNTING STANDARDS

In March 1995, the FASB adopted Statement of Financial Accounting Standards 
No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived 
Assets to Be Disposed Of, which requires that companies assess potential 
impairments of long-lived assets and certain identifiable intangibles when 
there is evidence that events or changes in circumstances have made recovery 
of an asset's carrying value unlikely, and recognize an impairment loss when 
the sum of expected future net cash flows is less than the carrying amount.

In October 1995, the FASB adopted Statement of Financial Accounting Standards 
No. 123, Accounting for Stock Based Compensation, which provides that 
companies adopt a method of accounting for stock compensation awards based on 
the estimated fair value at the date the awards are granted using an accepted 
pricing model.  The resulting charge to income is recognized over the period 
during which the options or awards vest.  The FASB encourages recognition of 
such expense in the statement of income but does not require it.  If expense 
is not recorded in the financial statements, pro forma disclosures are 
required regarding the effects on net income and earnings per share had 
expense been recognized.

Adoption of FAS No. 121 and FAS No. 123 is required for fiscal 1997.  
Management is evaluating the potential effects on the Company's financial 
statements of adoption of these statements.  While such evaluation is not 
complete, management currently does not expect adoption of the statements will 
have a material effect on its financial condition or results of operations.

                                     38
<PAGE>

                       B.B. WALKER COMPANY AND SUBSIDIARY
                                 STOCK PRICES


B.B. Walker Company common stock is publicly traded; however, during fiscal 
1992, the Company removed its stock from the National Association of Security
Dealers Automated Quotation (NASDAQ) System.  Markets in B.B. Walker Company 
common stock are maintained by Scott & Stringfellow of Winston-Salem, NC and 
Interstate Securities of Charlotte, NC.

Approximately 1,169 shareholders own common stock in B.B. Walker Company, 
some shares of which are held by banks, brokers, investment trusts or nominees.
The largest shareholder is the Employee Stock Ownership Plan and Trust of 
B.B. Walker Company, which holds approximately 24.18% of the total shares 
issued and outstanding.  At the last Annual Meeting of the Shareholders held
on March 18, 1996, 83.65% of the shares outstanding were represented in person
or by proxy at the meeting.

The following are the Bid and Ask quotations for the last two fiscal years:

                                       Bid Prices          Ask Prices
                                      High      Low       High      Low
                                     --------------      --------------
      1996:
        First Quarter               $ 1 3/4   $ 1 1/2   $ 2 1/2    $ 2
        Second Quarter                1 1/2     1 1/2      2         2
        Third Quarter                 1 1/2       1/2      2        1 1/4
        Fourth Quarter                1 1/4       1/2      2        1 1/4

      1995:
        First Quarter               $ 6         $ 3    $ 7         $ 4
        Second Quarter                4 1/4       3      5 1/4       4
        Third Quarter                 2 3/4       2      3 3/4       3
        Fourth Quarter                2           1      3           2


These Over-the-Counter market quotations reflect interdealer prices, without 
retail mark-up, mark-down or commissions and may not necessarily represent 
actual transactions.






                                      39
<PAGE>
                              B.B. WALKER COMPANY
OFFICERS
- --------
KENT T. ANDERSON
Chairman and Chief Executive Officer

FRENCH P. HUMPHRIES                         WILLIAM C. MASSIE
Executive Vice President                    Executive Vice President

DOROTHY W. CRAVEN                           REBECCA S. RICH
Secretary                                   Assistant Secretary

DIRECTORS
- ---------
KENT T. ANDERSON                            EDNA A. WALKER
Chairman and Chief Executive Officer        President 
                                            B.B. Walker Foundation

ROBERT L. DONNELL, JR.                      MICHAEL C. MILLER
Retired                                     President
                                            First National Bank and Trust Co.

JAMES P. McDERMOTT                          GEORGE M. BALL
Retired                                     Chairman of the Board
                                            Philpott, Ball & Company

TRANSFER AGENT AND REGISTRAR
The Company acts as its own Transfer Agent and Registrar, handling all 
securities transfers at its Executive Offices.

INDEPENDENT ACCOUNTANTS
Price Waterhouse LLP
Suite 1800
200 West Second Street
Winston-Salem, NC 27101

FORM NO. 10-K
Each year, B.B. Walker Company files a Form No. 10-K report with the 
Securities and Exchange Commission in Washington, DC which contains more 
detailed information.  If you would like to receive a copy, please send your 
request to Corporate Secretary, B.B. Walker Company, Drawer 1167, Asheboro, 
North Carolina 27204.

NOTICE OF ANNUAL MEETING
The Annual Meeting of the Company's Shareholders will be held in the executive 
offices of B.B. Walker Company at 414 East Dixie Drive, Highway 64 East, 
Asheboro, North Carolina, at 7:00 p.m. EST on Monday night, March 17, 1997.  A 
formal notice of the meeting, together with a proxy statement and proxy, will 
be mailed prior to the meeting.  Shareholders who cannot attend are urged to 
exercise their right to vote by signing and promptly returning the proxy.

                               Inside Back Cover
<PAGE>

                                                                    Exhibit 22
                                                                    ----------
Subsidiaries of the Registrant
- ------------------------------
The Registrant, during fiscal 1996, owned the following percentages of the 
voting securities of the following subsidiaries:

    Name                     Percent          Incorporated            Note
    ----                     -------          ------------            ----

 Bender Shoe Company           100%           Pennsylvania             (1)



(1)  Operates as a division of B.B. Walker Company, Inc.



                                                             Exhibit (4)(c)(6)
                                                             -----------------

                     SECOND AMENDMENT TO CREDIT AGREEMENT

  THIS SECOND AMENDMENT TO CREDIT AGREEMENT (this "Amendment"), dated as of 
October 18, 1996, by and between B.B. WALKER COMPANY, a North Carolina 
corporation (the "Borrower"), and MELLON BANK, N.A., a national banking 
association (the "Lender").

                                   RECITALS

  A.  The Borrower and the Lender are parties to a certain Credit Agreement 
dated as of August 15, 1995 (as amended by the "First Amendment", defined 
below, the "Credit Agreement") pursuant to which the Lender established 
certain credit facilities for the Borrower in order to provide working 
capital financing and to refinance certain existing indebtedness.  As a 
result of certain Events of Default, the Borrower and the Lender agreed to 
amend the Credit Agreement to reduce the amount of the Revolving Credit 
Commitment, revise certain financial covenants and amend other terms and
provisions of the Credit Agreement, and therefore entered into the First 
Amendment to Credit Agreement dated as of April 15, 1996 ("First Amendment").
Except as otherwise defined herein, capitalized terms used in this Amendment
shall have the same meaning as in the Credit Agreement.

  B.  Certain additional Events of Default have occurred, as more fully 
described in Exhibit A attached hereto.  

  C.  As a consequence of these Events of Default, the Borrower and the 
Lender have agreed to amend certain terms and provisions of the Credit 
Agreement.

  NOW, THEREFORE, in consideration of the premises and of the mutual 
covenants herein contained and intending to be legally bound hereby, the 
parties hereto agree as follows:

                                  AMENDMENTS
                                  ----------
  1. The following additions shall be made to Article 1, Definitions, in 
     alphabetical order:

     "Second Amendment" shall mean the Second Amendment to Credit Agreement, 
      dated as of October 18, 1996, by and between the Borrower and the 
      Lender.

     "Second Amendment Closing Date" shall mean October 18, 1996.

  2. Section 2.06, Interest Rates, shall be amended by deleting Section 2.06 
     (a) in its entirety and replacing it with the following:

      (a) Rate of Interest.  The unpaid principal amount of interest of the 
          Revolving Credit Loans and the Term Loan shall bear interest for 
          each day until due at the Prime Rate Option plus three quarters of 
          one percent (3/4%).

  3. Section 2.02 (d)(iv) shall be amended by deleting the second sentence of 
     that Section and replacing it with the following:

                                  Page 1 of 5
<PAGE>

      Eligible Receivables shall not include cross-agings Accounts owed by an 
      obligor if tweny-five percent (25%) or more of such obligor's Accounts 
      owed to the Borrower are 120 or more days beyond the date of issuance.

  4. Section 2.12 (c), Collateral Management Fee, shall be amended by 
     increasing the quarterly collateral management fee described therein from 
     $9,000 to $12,000.

  5. Section 5.01 (f)(iv) shall be amended by deleting the phrase "monthly 
     accounts receivable reports (which shall include...", and replacing it 
     with the phrase "separate monthly accounts recivable reports for the 
     western boot product line and the work/outdoor product line (which shall 
     each include...".

  6. Article 5, Affirmative Covenants, shall be amended by adding the 
     following as new Sections 5.15 and 5.16:

      5.15.  Consultant.  As soon as possible, but no later than November 15, 
      1996, the Borrower shall retain a consultant, who shall be reasonably 
      acceptable to the Lender, with industry expertise to assist the Borrower 
      in developing a strategic plan to evaluate, among other things, the 
      Borrower's marketing efforts, collection procedures, and the future 
      profitability of the western boot product line, which shall be completed 
      and delivered to the Lender no later than December 15, 1996.

      5.16.  Performance According to Projections.  The Borrower shall cause 
      its cash management and accounts payable management to substantially 
      comply with the projections prepared by the Borrower pursuant to Section 
      5.01(f) of this Agreement (for the period from Apri1 1, 1996 through 
      October 31, 1997) and delivered to the Lender.

  7. Subsection (g) of Section 6.03, Indebtedness, shall be deleted and 
     restated in its entirety as follows:

      (g) Indebtedness of the Borrower arising from the issuance of unsecured 
          promissory notes issued to the Borrower's shareholders, provided, 
          however, (i) the aggregate principal amount of all such notes, 
          including all existing stockholder notes, shall not exceed 
          $1,500,000 at any time, (ii) the aggregate principal amount of any 
          stockholder notes presented for payment in any fiscal quarter shall 
          not exceed $100,000 per quarter, and (iii) the aggregate principal 
          amount of any stockholder notes shall not fall below $1,100,000 at 
          any time.  Notwithstanding the foregoing, if the aggregate principal 
          amount of any stockholder notes falls below $1,200,000 at any time, 
          the Overadvances provided for in Section 2.02(c) will not be 
          available to Borrower.

  8. Section 6.15, Limitation on Payments of Restricted Indebtedness, shall be 
     amended by deleting the phrase at the end of that section "except for 
     payments on account of Indebtedness allowed pursuant to Section 6.03", 
     and replacing it with the phrase "except for payments on account of 
     Indebtedness allowed pursuant to Sections 6.03(a),(d),(e),(f) and (g) and 
     on account of Indebtedness incurred in the PIDA Loan Transaction and the 
     EDP Loan Transaction".

                                  Page 2 of 5
<PAGE>

                        REPRESENTATIONS AND WARRANTIES
                        ------------------------------
  9. Other Representations and Warranties.  Each of the representations and 
     warranties (as amended hereby) made by the Borrower in Article 3 of the 
     Credit Agreement are true and correct on and as of the Second Amendment 
     Closing Date and are incorporated herein as though fully set forth.  


                             CONDITIONS PRECEDENT
                             --------------------
  10. Conditions to Effectiveness of this Amendment.  The obligation of the 
      Lender to enter into this Amendment is subject to the satisfaction, 
      immediately prior to or concurrently with the execution of the 
      Amendment, of the following conditions precedent:

      (a) Corporate Proceedings.  The Lender shall have received certificates 
          by the Secretary or Assistant Secretary of the Borrower dated as of 
          the Second Amendment Closing Date as to (i) true copies of the 
          articles of incorporation and by-laws (or other constituent 
          documents) of the Borrower in effect on such date (which, in the 
          case of articles of incorporation or other constituent documents 
          filed or required to be filed with the Secretary of State or other 
          Governmental Authority in its jurisdiction of incorporation, shall 
          be certified to be true, correct and complete by such Secretary of 
          State or other Governmental Authority not more than thirty (30) days 
          before the date of this Amendment), (ii) true copies of all 
          corporate action taken by the Borrower relative to this Amendment 
          and the other Amendment Documents and (iii) the incumbency and 
          signature of the respective officers of the Borrower executing this 
          Amendment and the other Amendment Documents, together with 
          satisfactory evidence of the incumbency of such Secretary or 
          Assistant Secretary.  The Lender shall have received certificates 
          from the appropriate Secretaries of State or other applicable 
          Governmental Authorities dated October 4, 1996 showing the good 
          standing of the Borrower in its state of incorporation and each 
          state in which the Borrower does business, if applicable in such 
          state.

      (b) Officers' Certificates.  The Lender shall have received certificates 
          from such officers of the Borrower in the form of Exhibit C attached 
          hereto.  

      (c) Fees, Expenses, Etc.  All fees and other compensation (including, 
          without limitation, attorneys' fees) required to be paid to the 
          Lender pursuant hereto or pursuant to any other written agreement on 
          or prior to the First Amendment Closing Date shall have been paid or 
          received.

      (d) Other Conditions Precedent.  Each of the conditions precedent set 
          forth in Section 4.02 of the Credit Agreement shall have been met.




                                  Page 3 of 5
<PAGE>

                                 MISCELLANEOUS
                                 -------------
  11 Reaffirmation; No Waiver.  Except as expressly modified herein, the terms 
     of the Credit Agreement, the Security Documents and all of the Loan 
     Documents executed in connection therewith, remain in full force and 
     effect in accordance with their respective terms and conditions, are in 
     no manner impaired hereby and, are hereby reaffirmed by all of the 
     parties.  In the event of any conflict between this Amendment and any 
     other Loan Document, the provisions of this Amendment shall prevail.

  12. Fees, Expenses, Etc.  Within ten (10) days of receipt of invoice, the 
      Borrower shall pay all fees and other compensation (including, without 
      limitation, attorneys' fees, costs of searches, field examination 
      expenses, filing and recording fees) required to be paid to the Lender 
      pursuant hereto, pursuant to any Amendment Document or pursuant to any 
      other written agreement.

  13. Severability.  The provisions of this Amendment are intended to be 
      severable.  If any provision of this Amendment shall be held invalid or 
      unenforceable in whole or in part in any jurisdiction such provision 
      shall, as to such jurisdiction, be ineffective to the extent of such 
      invalidity or unenforceability without in any manner affecting the 
      validity or enforceability thereof in any other jurisdiction or the 
      remaining provisions hereof in any jurisdiction.

  14. Prior Understandings.  This Amendment and the other Amendment Documents 
      supersede all prior and contemporaneous understandings and agreements, 
      whether written or oral, among the parties hereto relating to the 
      transactions provided for herein and therein.

  15. Counterparts.  This Amendment may be executed in any number of 
      counterparts and by the different parties hereto on separate 
      counterparts each of which, when so executed, shall be deemed an 
      original, but all such counterparts shall constitute but one and the 
      same instrument.

  16. Successors and Assigns.  This Amendment shall be binding upon and inure 
      to the benefit of the Borrower, the Lender, all future holders of the 
      Notes, and their respective successors and assigns, except that the 
      Borrower may not assign or transfer any of its rights hereunder or 
      interests herein without the prior written consent of the Lender, and 
      any purported assignment without such consent shall be void.

  17. Governing Law.  THIS AMENDMENT AND ALL OTHER AMENDMENT DOCUMENTS (EXCEPT 
      TO THE EXTENT, IF ANY, OTHERWISE EXPRESSLY STATED IN SUCH OTHER 
      AMENDMENT DOCUMENTS) SHALL BE GOVERNED BY, CONSTRUED AND ENFORCED IN 
      ACCORDANCE WITH THE LAWS OF THE STATE OF PENNSYLVANIA, WITHOUT REGARD TO 
      CHOICE OF LAW PRINCIPLES.







                                  Page 4 of 5
<PAGE>

  IN WITNESS WHEREOF, the parties hereto, by their officers thereunto duly 
authorized, have executed and delivered this Amendment as of the date first 
above written.


ATTEST:                                B.B. WALKER COMPANY


By:  DOROTHY W. CRAVEN                 By:  KENT T. ANDERSON
     -----------------                      ---------------------------
[Corporate Seal]                            Kent T. Anderson, President


                                       MELLON BANK, N.A.


                                       By:  ROGER D. ATTIX
                                            ------------------------------
                                            Roger D. Attix, Vice President

                                   EXHIBIT A
                               EVENTS OF DEFAULT


  B.B. Walker Company's violation of each of the following covenants, measured 
pursuant to its financial statements dated October 28, 1995, constituted a 
separate Event of Default under the Credit Agreement dated August 15, 1995 by 
and between B.B. Walker Company and Mellon Bank, N.A. (the "Credit 
Agreement"): 

       1)  Section 6.01(b) of the Credit Agreement - 
           Consolidated Leverage Ratio;

       2)  Section 6.01(c) of the Credit Agreement - 
           Consolidated Tangible Net Worth; and

       3)  Section 6.01(e) of the Credit Agreement - 
           Consolidated Net Income.















                                  Page 5 of 5
<PAGE>

<PAGE>
                                                            Exhibit (4)(c)(7)
                                                            -----------------

                      THIRD AMENDMENT TO CREDIT AGREEMENT

  THIS THIRD AMENDMENT TO CREDIT AGREEMENT (this "Amendment"), dated as of 
November 14, 1996, by and between B.B. WALKER COMPANY, a North Carolina 
corporation (the "Borrower"), and MELLON BANK, N.A., a national banking 
association (the "Lender").

                                   RECITALS

  A.  The Borrower and the Lender are parties to a certain Credit Agreement 
dated as of August 15, 1995 (as amended by the "First Amendment" and the 
"Second Amendment", each defined below, the "Credit Agreement") pursuant to 
which the Lender established certain credit facilities for the Borrower in 
order to provide working capital financing and to refinance certain existing 
indebtedness.  Except as otherwise defined herein, capitalized terms used in 
this Amendment shall have the same meaning as in the Credit Agreement.

  B.  As a result of certain Events of Default, the Borrower and the Lender 
entered into the First Amendment to Credit Agreement dated as of April 15, 
1996 ("First Amendment").  As a result of further Events of Default, the 
Borrower and the Lender entered into the Second Amendment to Credit Agreement 
dated as of October 18, 1996 ("Second Amendment").

  C.  Certain additional Events of Default have occurred, as more fully 
described in Exhibit A attached hereto.  

  D.  As a consequence of these Events of Default, the Borrower and the Lender 
have agreed to reduce the amount of the Revolving Credit Commitment and to 
amend certain other terms and provisions of the Credit Agreement.

  NOW, THEREFORE, in consideration of the premises and of the mutual covenants 
herein contained and intending to be legally bound hereby, the parties hereto 
agree as follows:


                                  AMENDMENTS
                                  ----------
  1. The following definition set forth in Article 1 of the Credit Agreement 
     shall be deleted and restated in its entirety as follows:

      "REVOLVING CREDIT COMMITTED AMOUNT" shall mean Thirteen Million Dollars 
      ($13,000,000).

  2. The following additions shall be made to Article 1, DEFINITIONS, in 
     alphabetical order:

     "THIRD AMENDMENT" shall mean the Third Amendment to Credit Agreement, 
      dated as of November 14, 1996, by and between the Borrower and the 
      Lender.

     "THIRD AMENDMENT CLOSING DATE" shall mean November 14, 1996.


                        REPRESENTATIONS AND WARRANTIES
                        ------------------------------
  3. Other Representations and Warranties.  Each of the representations and 
     warranties (as amended hereby) made by the Borrower in Article 3 of the 
     Credit Agreement are true and correct on and as of the Third Amendment 
     Closing Date and are incorporated herein as though fully set forth.  



                                  Page 1 of 4
<PAGE>

                              CONDITIONS PRECEDENT
                              --------------------
  4. CONDITIONS TO EFFECTIVENESS OF THIS AMENDMENT.  The obligation of the 
     Lender to enter into this Amendment is subject to the satisfaction, 
     immediately prior to or concurrently with the execution of the Amendment, 
     of the following conditions precedent:

     (a) CORPORATE PROCEEDINGS.  The Lender shall have received certificates 
         by the Secretary or Assistant Secretary of the Borrower dated as of 
         the Second Amendment Closing Date as to (i) true copies of the 
         articles of incorporation and by-laws (or other constituent 
         documents) of the Borrower in effect on such date (which, in the case 
         of articles of incorporation or other constituent documents filed or 
         required to be filed with the Secretary of State or other 
         Governmental Authority in its jurisdiction of incorporation, shall be 
         certified to be true, correct and complete by such Secretary of State 
         or other Governmental Authority not more than thirty (30) days before 
         the date of this Amendment), (ii) true copies of all corporate action 
         taken by the Borrower relative to this Amendment and the other 
         Amendment Documents and (iii) the incumbency and signature of the 
         respective officers of the Borrower executing this Amendment and the 
         other Amendment Documents, together with satisfactory evidence of the 
         incumbency of such Secretary or Assistant Secretary.  The Lender 
         shall have received certificates from the appropriate Secretaries of 
         State or other applicable Governmental Authorities dated October 4, 
         1996 showing the good standing of the Borrower in its state of 
         incorporation and each state in which the Borrower does business, if 
         applicable in such state.

     (b) OFFICERS' CERTIFICATES.  The Lender shall have received certificates 
         from such officers of the Borrower in the form of Exhibit C attached 
         hereto.  

     (c) FEES, EXPENSES, ETC.  All fees and other compensation (including, 
         without limitation, attorneys' fees) required to be paid to the 
         Lender pursuant hereto or pursuant to any other written agreement on 
         or prior to the Third Amendment Closing Date shall have been paid or 
         received.

     (d) OTHER CONDITIONS PRECEDENT.  Each of the conditions precedent set 
         forth in Section 4.02 of the Credit Agreement shall have been met.


                                 MISCELLANEOUS
                                 -------------
  5. REAFFIRMATION; NO WAIVER.  Except as expressly modified herein, the terms 
     of the Credit Agreement, the Security Documents and all of the Loan 
     Documents executed in connection therewith, remain in full force and 
     effect in accordance with their respective terms and conditions, are in 
     no manner impaired hereby and, are hereby reaffirmed by all of the 
     parties.  In the event of any conflict between this Amendment and any 
     other Loan Document, the provisions of this Amendment shall prevail.

  6. FEES, EXPENSES, ETC.  Within ten (10) days of receipt of invoice, the 
     Borrower shall pay all fees and other compensation (including, without 
     limitation, attorneys' fees, costs of searches, field examination 
     expenses, filing and recording fees) required to be paid to the Lender 
     pursuant hereto, pursuant to any Amendment Document or pursuant to any 
     other written agreement.





                                  Page 2 of 4
<PAGE>


  7. SEVERABILITY.  The provisions of this Amendment are intended to be 
     severable.  If any provision of this Amendment shall be held invalid or 
     unenforceable in whole or in part in any jurisdiction such provision 
     shall, as to such jurisdiction, be ineffective to the extent of such 
     invalidity or unenforceability without in any manner affecting the 
     validity or enforceability thereof in any other jurisdiction or the 
     remaining provisions hereof in any jurisdiction.

  8. PRIOR UNDERSTANDINGS.  This Amendment and the other Amendment Documents 
     supersede all prior and contemporaneous understandings and agreements, 
     whether written or oral, among the parties hereto relating to the 
     transactions provided for herein and therein.

  9. COUNTERPARTS.  This Amendment may be executed in any number of 
     counterparts and by the different parties hereto on separate counterparts 
     each of which, when so executed, shall be deemed an original, but all 
     such counterparts shall constitute but one and the same instrument.

  10. SUCCESSORS AND ASSIGNS.  This Amendment shall be binding upon and inure 
      to the benefit of the Borrower, the Lender, all future holders of the 
      Notes, and their respective successors and assigns, except that the 
      Borrower may not assign or transfer any of its rights hereunder or 
      interests herein without the prior written consent of the Lender, and 
      any purported assignment without such consent shall be void.

  11. GOVERNING LAW.  THIS AMENDMENT AND ALL OTHER AMENDMENT DOCUMENTS 
      (EXCEPT TO THE EXTENT, IF ANY, OTHERWISE EXPRESSLY STATED IN SUCH OTHER 
      AMENDMENT DOCUMENTS) SHALL BE GOVERNED BY, CONSTRUED AND ENFORCED IN 
      ACCORDANCE WITH THE LAWS OF THE STATE OF PENNSYLVANIA, WITHOUT REGARD TO 
      CHOICE OF LAW PRINCIPLES.

  IN WITNESS WHEREOF, the parties hereto, by their officers thereunto duly 
authorized, have executed and delivered this Amendment as of the date first 
above written.


ATTEST:                                 B.B. WALKER COMPANY


By: DOROTHY W. CRAVEN                   By:  KENT T. ANDERSON
    -----------------                        ---------------------------
[Corporate Seal]                             Kent T. Anderson, President


                                        MELLON BANK, N.A.


                                        By:  ROGER D. ATTIX
                                             ------------------------------
                                             Roger D. Attix, Vice President









                                  Page 3 of 4
<PAGE>

                                   EXHIBIT A
                               EVENTS OF DEFAULT


  B.B. Walker Company's violation of each of the following covenants, measured 
pursuant to its financial statements dated October 28, 1995, constituted a 
separate Event of Default under the Credit Agreement dated August 15, 1995 by 
and between B.B. Walker Company and Mellon Bank, N.A. (the "Credit 
Agreement"): 

       1)  Section 6.01(b) of the Credit Agreement - 
           Consolidated Leverage Ratio;

       2)  Section 6.01(c) of the Credit Agreement - 
           Consolidated Tangible Net Worth; and

       3)  Section 6.01(e) of the Credit Agreement - 
           Consolidated Net Income.

       4)  Section 6.01(D) of the Credit Agreement - 
           Consolidated Working Capital.
















                                  Page 4 of 4


<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000104218
<NAME> B.B. WALKER COMPANY
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          NOV-02-1996
<PERIOD-END>                               NOV-02-1996
<CASH>                                               1
<SECURITIES>                                         0
<RECEIVABLES>                                   11,550
<ALLOWANCES>                                       742
<INVENTORY>                                     12,511
<CURRENT-ASSETS>                                24,953
<PP&E>                                           8,114
<DEPRECIATION>                                   5,906
<TOTAL-ASSETS>                                  27,375
<CURRENT-LIABILITIES>                           19,534
<BONDS>                                              0
                                0
                                         83
<COMMON>                                         1,727
<OTHER-SE>                                       2,712
<TOTAL-LIABILITY-AND-EQUITY>                    27,375
<SALES>                                         37,506
<TOTAL-REVENUES>                                37,549
<CGS>                                           29,702
<TOTAL-COSTS>                                   40,716
<OTHER-EXPENSES>                                     2
<LOSS-PROVISION>                                   850
<INTEREST-EXPENSE>                               1,492
<INCOME-PRETAX>                                (4,661)
<INCOME-TAX>                                     (620)
<INCOME-CONTINUING>                            (4,041)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (4,041)
<EPS-PRIMARY>                                   (2.34)
<EPS-DILUTED>                                   (2.34)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission