CARTER HOLDINGS INC
10-K405, 2000-03-31
APPAREL & OTHER FINISHD PRODS OF FABRICS & SIMILAR MATL
Previous: RIDGEWOOD ELECTRIC POWER TRUST V, 10-K, 2000-03-31
Next: FIRST RESERVE INC, NT 10-K, 2000-03-31




================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                              --------------------

                                    FORM 10-K

|X| ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
                 1934 for the fiscal year ended January 1, 2000

|_| TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

                             Commission file number:

                                    333-51447

                              --------------------

                              CARTER HOLDINGS, INC.
             (Exact name of registrant as specified in its charter)

        Massachusetts                                     13-3912933
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)

                         1590 Adamson Parkway, Suite 400
                              Morrow, Georgia 30260
          (Address of principal executive offices, including zip code)

                                 (770) 961-8722
              (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12 (b) of the Act: None

Securities registered pursuant to Section 12 (g) of the Act: None

      Indicate by check 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 the 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. |X|

================================================================================
<PAGE>

                                     PART I

ITEM 1. BUSINESS

GENERAL

      For purposes of this Report, "Holdings" refers to Carter Holdings, Inc.
and "Carter's" refers to The William Carter Company and its subsidiaries. On
October 30, 1996, Holdings acquired 100% of the outstanding capital stock of
Carter's. Holdings has substantially no assets or investments other than those
related to its investment in Carter's. The consolidated entity of Holdings and
Carter's is collectively hereinafter referred to as the "Company".

      Carter's is the largest branded manufacturer and marketer of baby and
toddler apparel and a leading manufacturer and marketer of young children's
apparel. Over its 135 years of operation, Carter's has become one of the most
highly recognized brand names in the children's apparel industry. Carter's sells
its products under the brand names of Carter's and Carter's Classics to more
than 300 department and specialty store accounts (with an estimated 4,600 store
fronts) and through its 146 retail outlet stores.

      Carter's generates a majority of its sales in the baby and toddler apparel
market which was a $7.9 billion market in 1999. Management believes that the
baby and toddler market is insulated from changes in fashion trends and less
sensitive to general economic conditions and offers strong prospects for
continued growth. The growth in this market is being driven by a number of
factors, including: (i) a strong and growing birth market; (ii) more women
returning to the workplace after having children, resulting in more disposable
income and increased day care apparel needs; (iii) the increasing number of
grandparents, a demographic segment with high per capita discretionary income
and an important consumer base for children's apparel; and (iv) an increase in
the percentage of births to first time mothers.

      On October 30, 1996 (the "Acquisition Closing Date"), Holdings, a company
organized on behalf of affiliates of INVESTCORP S.A. ("Investcorp"), management
and certain other investors, acquired 100% of the outstanding preferred and
common stock of Carter's (the "Acquisition"). Financing for the Acquisition was
provided by (i) $56.1 million of borrowings under a $100.0 million senior credit
facility among Carter's, certain lenders and The Chase Manhattan Bank, as
administrative agent (the "Senior Credit Facility"); (ii) $90.0 million of
borrowings under a subordinated loan facility among Carter's, certain lenders
and Bankers Trust Company, as administrative agent (the "Subordinated Loan
Facility"); (iii) $50.9 million of equity investments in Holdings by affiliates
of Investcorp and certain other investors (which excludes the exchange of
management stock); and (iv) the issuance by Holdings of $20.0 million of 12%
Senior Subordinated Notes to affiliates of Investcorp and certain other
investors.

      Carter's and Holdings are Massachusetts corporations. The principal
executive office of the Company is located at 1590 Adamson Parkway, Suite 400,
Morrow, Georgia 30260 and its telephone number is (770) 961-8722.

PRODUCTS AND MARKETS

      The Company manufactures and markets a broad array of baby, toddler and
young children's apparel. The Company also licenses its brand name to other
companies to create a complete collection of coordinating lifestyle products
including: bedding, strollers, underwear, shoes, room decor, toys and more.

      In 1999, the Company launched a new brand theme based on Celebrating
Imagination. This theme solidified the Company's product positioning of creating
great core products that are differentiated through imaginative and creative
artistic application. Celebrating Imagination has opened new growth
opportunities for the brand and has been widely embraced by both consumers and
retailers.

Baby and Toddler

      In 1999, total industry sales of baby and toddler apparel (newborn through
size 4T) were $7.9 billion, which grew 10.8% over 1998. This growth was over 2.5
times faster than the apparel industry as a whole. Carter's target distribution
(department and specialty stores) accounts for approximately half this market.
Carter's is currently the leading supplier of branded baby and toddler apparel
in the United States with a 5.8% market share in its target distribution
channels, almost twice that of its nearest branded competitor.

      Layette. Layette includes a complete range of products primarily made of
cotton for newborns, including bodysuits, undershirts, towels, washcloths,
receiving blankets, layette gowns, bibs, caps and booties. In fiscal 1999,
Carter's generated $163.0 million in sales of these products. Carter's is the
leading supplier of layette products within its distribution channels.
Management attributes Carter's leading market position to its distinctive print
designs, unique embroideries and the reputation for quality Carter's has
developed over its 135 year history. In 1999, Carter's continued to introduce
new baby programs targeted


                                       2
<PAGE>

toward three consumer groups: gift-givers, experienced mothers and first-time
mothers. Just One Year ("JOY") and the 1999 introduction of the Lennon Real Love
line are complete nursery programs designed for the first-time mother and the
gift givers. Baby Basics, another component of Carter's layette business,
provides the experienced mother with the essentials in value-focused
multi-packs. Carter's primary competitors in the layette market are private
label manufacturers.

      Sleepwear. Baby and toddler sleepwear includes pajamas, long underwear and
one-piece footed sleepers. In fiscal 1999, Carter's generated $86.0 million in
sales of these products. Carter's is the leading supplier of baby and toddler
sleepwear products within its distribution channels. As in layette, management
attempts to differentiate its sleepwear products from its competition by
offering creative artwork in consumer-tested prints and embroideries with an
emotional appeal. In addition, management believes Carter's baby and toddler
sleepwear product line features more functional, higher quality products than
those of its competitors. Carter's primary competitors in the baby and toddler
sleepwear market are both private label manufacturers and licensed character
products.

      Playwear. Baby and toddler playwear includes cotton apparel for everyday
use. In fiscal 1999, Carter's generated $80.5 million in sales of these
products. Although Carter's has historically focused on expanding its core
volume layette and sleepwear products, it has begun to focus on strengthening
its playwear product offerings by introducing original print designs and
innovative artistic applications in an effort to drive sales growth and increase
market share. Carter's Celebrating Imagination brand theme has created a strong
competitive differentiation for the brand in this marketplace. Management
believes that this new focus, in addition to Carter's high brand name awareness
and strong wholesale customer relationships, will enable Carter's sales and
market share in this category to grow. The baby and toddler playwear market is
highly fragmented, with no one branded competitor having more than a 3.7% share
of the market.

      Other. Other baby and toddler products include bedding, outerwear, shoes,
socks, diaper bags, gift sets, toys, room decor and hair accessories, including
products for which the Company licenses the Carter's and Carter's Classics name.
In fiscal 1999, Carter's generated $40.1 million in sales of these products.

Young Children's

      In 1999, total industry sales of young children's apparel were $5.8
billion. Carter's target distribution channels, which include department and
specialty stores, account for approximately half of this market. Carter's is the
largest branded supplier of young children's sleepwear products, and is also a
supplier of young children's playwear products.

      Sleepwear. Young children's sleepwear product offerings include basic
two-piece pajamas, long underwear and polyester blanket-fleece one-piece
sleepers. In fiscal 1999, Carter's generated $25.9 million in sales of these
products. As with baby and toddler sleepwear, Carter's attempts to differentiate
its young children's sleepwear products from those of its competitors by
offering creative artwork through consumer-tested prints and embroideries with
an emotional appeal. Carter's primary competitors in the young children's
sleepwear market are private label manufacturers and licensed character
products.

      Playwear. Young children's playwear product offerings include cotton
apparel for everyday use. In fiscal 1999, Carter's generated $19.1 million in
sales of these products. Carter's strategy is to leverage its high brand
awareness and leading market shares in layette and sleepwear in combination with
its new creative design to increase its sales of young children's playwear.
Carter's primary competitors in the young children's playwear market are private
label manufacturers and licensed character products.

      Licensing. The Company licenses the Carter's and Carter's Classics names
to other companies for use on baby, toddler and young children's products
including bedding, outerwear, shoes, socks, room decor, toys, stationery,
strollers, hair accessories and related products. In 1998, the Company entered
into a three-year license agreement for the rights to John Lennon's Real Love
artwork collection for use on children's apparel, accessories and related
products. In fiscal 1999, Carter's generated $4.2 million in royalty income from
the sale of licensed products.


                                       3
<PAGE>

PRODUCT DESIGN AND DEVELOPMENT

      The Company's management team has significantly improved the Company's
product design and development process by investing in advanced design systems,
improving its design staff and introducing proven customer marketing tools. The
Company's product design and development organization is comprised of teams that
focus on each of the Company's primary product markets. Each team has its own
artistic and design staff to develop new ideas specifically for its respective
market. Management believes that this organizational structure provides the
Company greater flexibility and allows it to introduce products more quickly and
with a greater success rate.

      The Company's design staff continuously strives toward product innovation
and distinctive artistic applications. Consumer preference testing drives the
product offerings and defines the look for the brand, while a few showpieces are
developed each season to add variety and interest. Generally, graphics, prints
and embroideries are used to provide originality and depth with a sophisticated
graphic computer network which enhances artistic talent.

      Due to the importance of graphics and prints, Carter's devotes particular
effort to consumer preference testing for colors, prints, artwork and
silhouettes. Each year, more than 1,000 different prints are consumer-tested, of
which 40% are eventually used. As part of Carter's extensive testing program,
more than 10,000 potential consumers are surveyed in Carter's outlet stores as
well as in geographically-diverse malls and baby fairs.

      After consumer preference testing of a fabric or product occurs and
internal review committees approve selections, retailers are often shown a color
drawing in "board form" to provide market feedback. Finally, product development
teams from the Company's merchandising department coordinate plans with the
managers from manufacturing to ensure cost-effective execution and quality of
the entire line.

DISTRIBUTION AND SALES

      The Company sells its products to wholesale accounts and through Carter's
retail outlet stores. In fiscal 1999, sales through the wholesale channel
accounted for 56% of total sales, while the retail outlet channel accounted for
44% of total sales. No one wholesale customer accounts for more than 10% of
consolidated net sales.

WHOLESALE OPERATIONS

      The Company sells its products in the United States through a network of
approximately 30 sales professionals. Sales professionals work with each
department or specialty store account in his/her jurisdiction to establish
annual plans for "basics" (primarily layette and certain baby apparel) within
the Carter's and Carter's Classics lines. Once an annual plan has been
established with an account, Carter's places the account on its semi-monthly
automatic reorder plan for "basics". Automatic reorder allows the Company to
plan its manufacturing requirements and benefits both the Company and its
wholesale customers by maximizing customers' in-stock positions, thereby
maximizing sales and profitability. Currently, Carter's non-basics sleepwear and
playwear are planned and ordered seasonally as new products are introduced.

RETAIL OPERATIONS

      The Company currently operates 146 retail outlet stores in 39 states
featuring all of Carter's quality merchandise, complemented by select brand
accessories and apparel. The stores, which average 5,100 square feet per
location, offer a broad assortment of baby, toddler and young children's apparel
including layette, sleepwear, underwear, playwear, swimwear, outerwear and
related accessories.

MARKETING

      Management's fundamental strategy has been to promote Carter's brand image
as the absolute leader in baby apparel products and to consistently provide good
quality, attractive products at a high value to consumers. To this end,
management employs a comprehensive four-step marketing strategy which
incorporates identifying core products through extensive consumer preference
testing; superior brand and product presentation at the consumer
point-of-purchase; marketing the brand name through dominant communications; and
providing consistent, premium service, including delivering and replenishing
products at the right time to fulfill customer and consumer needs.


                                       4
<PAGE>

      Management believes that the Company has further strengthened its brand
image to the consumer through its Celebrating Imagination brand theme with
innovative product designs, national print advertising, joint mailers with
wholesale customers, meetings between senior customer representatives and
Carter's executives, trade show participation and store-in-store shops.

MANUFACTURING

      In December 1999, the Company closed its textile operations in
Barnesville, Georgia and fabric previously produced by the Company is now
purchased from third-party manufacturers. The Company prints, cuts, sews,
finishes and embroiders a majority of the products it sells. In the United
States, the Company currently operates one print facility, one cutting facility,
one sewing facility, one embroidery facility and three distribution centers.
Internationally, the Company operates two sewing facilities in Costa Rica, one
sewing facility in the Dominican Republic and two sewing facilities in Mexico.
The Company also sources its products through contractual arrangements
throughout the world. Management believes that the Company's manufacturing
capacity is sufficient to meet current and planned operating requirements.

      Despite the Company's historical operating improvements, management
believes significant additional opportunities exist to reduce product costs,
shorten cycle times and reduce inventories through the wider use of advanced
information systems, the expansion of offshore sourcing, reductions in SKUs and
product complexity and focus on core product offerings.

DEMOGRAPHIC TRENDS

      Demographic and psychographic trends support a strong and growing baby and
toddler market and help insulate the Company from seasonal or fashion
fluctuations. Highlights of these trends include:

- -     A strong birth market - 3.9 million births were reported in 1998 and
      demographers project a progressive increase in births over the next 20
      years that will ultimately surpass the original baby boom.
- -     More money is being spent on babies than ever before. Today's mother is
      more likely to be working than in previous years. This woman is more
      affluent and is spending more on her children.
- -     Multiple births are at record levels.
- -     40% of all births are first births meaning new families are being formed
      and higher levels of spending are required.
- -     Grandparents are a growing and highly lucrative market.

COMPETITION

      The baby and toddler and young children's apparel markets are highly
competitive. Competition is generally based upon product quality, brand name
recognition, price, selection, service and convenience. Both branded and private
label manufacturers compete in the baby and toddler and young children's
markets. Carter's primary branded competitors include Health-Tex and Oshkosh
B'Gosh, together with Disney licensed products, in playwear and numerous smaller
branded companies, as well as Disney licensed products, in sleepwear. Although
management believes that Carter's does not compete as directly with most private
label manufacturers in sleepwear and playwear, certain retailers, including
several which are customers of the Company, have significant private label
product offerings. The Company does not believe that it has any significant
branded competitors in its layette market in which most of the alternative
products are offered by private label manufacturers. Because of the highly
fragmented nature of the industry, the Company also competes with many small,
local manufacturers and retailers. Certain competitors of the Company have
greater financial resources, larger customer bases and are less financially
leveraged.

ENVIRONMENTAL MATTERS

      The Company is subject to various federal, state and local laws that
govern activities or operations that may have adverse environmental effects.
Noncompliance with these laws and regulations can result in significant
liabilities, penalties and costs. From time to time, operations of the Company
have resulted or may result in noncompliance with or liability pursuant to
environmental laws. Carter's is in the process of resolving a potential
environmental claim associated with waste deposited at or near a landfill in
Lamar County, Georgia in the 1970's. The Company currently estimates that the
total cost to the Company to resolve this matter will be less than $1.0 million
although there can be no assurance that this estimate will prove accurate.
Generally, compliance with environmental laws has not had a material impact on
the Company's operations, but there can be no assurance that future compliance
with such laws will not have a material adverse effect on the Company or its
operations.


                                       5
<PAGE>

PATENTS, TRADEMARKS, COPYRIGHTS AND LICENSES

      The Company owns many trademarks and tradenames, including Carter's(R),
Carter's Growbody(R), Carter-Set(R), Jamakins(R), Today's Classics(R) and
Tykes(R), as well as patents and copyrights, most of which are registered in the
United States and in 46 foreign countries. The Company licenses the Carter's and
Carter's Classics names and many of its trademarks, tradenames and patents to
third-party manufacturers to produce and distribute children's apparel and
related products such as diaper bags, lamps, socks, strollers, hair accessories,
outerwear, underwear, bedding, plush toys and shoes. Under an agreement which
expired December 8, 1998, Baby Dior(R) was a registered trademark sublicensed to
the Company. Based on an assessment of the growth opportunities of Baby Dior(R)
products, management decided not to extend the sublicense agreement. The Company
licenses, under a three-year agreement which expires in 2001, the rights to John
Lennon's Real Love artwork collection for use on children's apparel accessories
and related products.

EMPLOYEES

      As of January 1, 2000, the Company had approximately 7,244 employees,
2,847 of which were employed on a full-time basis in the Company's domestic
operations, 1,113 of which were employed on a part-time basis in the Company's
domestic operations and 3,284 of which were employed on a full-time basis in the
Company's international operations. None of the Company's employees is
unionized. The Company has had no labor-related work stoppages and believes that
its labor relations are good.

ITEM 2. PROPERTIES

      The Company operates 146 leased retail outlet stores located primarily in
outlet centers across the United States, having an average size of 5,100 square
feet. Typically, the leases have an average term of approximately five years
with additional five-year renewal options. Domestically, the Company owns three
distribution facilities, two in Georgia and one in Pennsylvania. The Company
also owns four manufacturing facilities as well as an office building in
Georgia, has a ground lease on one additional manufacturing facility in Texas
and leases office space in three buildings - one in Georgia, one in Connecticut
and one in New York. Internationally, the Company leases two sewing facilities
in Costa Rica, one in the Dominican Republic and two in Mexico.

ITEM 3. LEGAL PROCEEDINGS

      From time to time, the Company has been involved in various legal
proceedings. Management believes that all of such litigation is routine in
nature and incidental to the conduct of its business, and that none of such
litigation, if resolved adversely to the Company, would have a material adverse
effect on the financial condition or results of operations of the Company.

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

      Not applicable.


                                       6
<PAGE>

                                     PART II

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

      There is no public trading market for Holdings Class A, Class C, Class D
or Common Stock. There were approximately 11, 22 and 11 holders of Holdings
Class A, Class C and Class D Stock at March 31, 2000, respectively. No Common
Stock was outstanding at March 31, 2000. Holdings has not paid dividends on any
class of stock to date and does not currently intend to pay dividends on any
class of stock in the future. The payment of dividends is restricted by the
Senior Credit Facility and by the provisions of the Series A and Series B Senior
Subordinated Notes.

      During 1999, 1998 and 1997, Holdings repurchased 8,450, 5,358 and 19,709
shares, respectively, of its Class C Stock owned by former Company employees for
cash payments totaling approximately $507,000, $320,000 and $1,183,000,
respectively. In addition, during fiscal 1999, Holdings issued 1,000 shares of
its Class C Stock to an employee at a fair value of $60,000. During fiscal 1998,
Holdings sold 1,000 shares of Class C Stock to an employee of the Company for
$60,000 and issued 500 shares to another employee at a fair value of $30,000.


                                       7
<PAGE>

ITEM 6. SELECTED FINANCIAL DATA

      The following table sets forth selected financial and other data of Carter
Holdings, Inc. and its subsidiaries (the "Company") as of January 1, 2000,
January 2, 1999, January 3, 1998 and December 28, 1996 and for the fiscal years
ended January 1, 2000 ("fiscal 1999"), January 2, 1999 ("fiscal 1998") and
January 3, 1998 ("fiscal 1997") and for the period from October 30, 1996
(inception) through December 28, 1996. On October 30, 1996, Carter Holdings,
Inc. acquired 100% of the outstanding capital stock of The William Carter
Company ("Carter's"). For purposes of identification, Carter's and its
subsidiaries are also referred to as "Predecessor" for periods prior to the
Acquisition. Also set forth below is selected financial and other data of the
Predecessor for the period from December 31, 1995 through October 29, 1996, and
as of and for the Predecessor fiscal year ended December 30, 1995.

      As a result of the Acquisition and certain adjustments made in connection
therewith, the results of operations of the Company are not comparable to those
of the Predecessor.

      The selected financial data of the Company for fiscal 1999, 1998, 1997 and
1996 were derived from the Company's audited Consolidated Financial Statements.
The selected financial data of the Predecessor were derived from the
Predecessor's audited Consolidated Financial Statements.

      The following table should be read in conjunction with ITEM 7
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and ITEM 8 "Financial Statements and Supplementary Data".

<TABLE>
<CAPTION>
                                                                              (dollars in thousands)
                                                                 The Company (a)                               Predecessor
                                             ------------------------------------------------------       ---------------------
                                                                                          Oct. 30,
                                                                                            1996          Dec. 31,
                                                                                         (inception)       1995
                                                            Fiscal Year                    through        through        Fiscal
                                             ---------------------------------------       Dec. 28,       Oct. 29,        Year
                                                1999           1998           1997           1996           1996          1995
                                             ---------      ---------      ---------      ---------      ---------      --------
<S>                                          <C>            <C>            <C>            <C>            <C>            <C>
OPERATING DATA:
Wholesale sales .........................    $ 231,284      $ 236,486      $ 219,535      $  28,506      $ 160,485      $166,884
Retail sales ............................      183,312        171,696        143,419         22,990        106,254       128,547
                                             ---------      ---------      ---------      ---------      ---------      --------
Net sales ...............................      414,596        408,182        362,954         51,496        266,739       295,431
Cost of goods sold ......................      271,844        256,482        227,332         31,631        169,167       190,230
                                             ---------      ---------      ---------      ---------      ---------      --------
Gross profit ............................      142,752        151,700        135,622         19,865         97,572       105,201
Selling, general and administrative .....      120,773        124,278        112,531         16,749         80,156        84,098
Nonrecurring charges (b)(e) .............        7,124             --             --             --          8,834            --
                                             ---------      ---------      ---------      ---------      ---------      --------
Operating income ........................       14,855         27,422         23,091          3,116          8,582        21,103
Interest expense ........................       20,437         21,215         20,246          3,065          7,075         7,849
                                             ---------      ---------      ---------      ---------      ---------      --------
(Loss) income before income taxes and
  extraordinary item ....................       (5,582)         6,207          2,845             51          1,507        13,254
(Benefit from) provision for income taxes       (1,782)         2,697          1,391             51          1,885         5,179
                                             ---------      ---------      ---------      ---------      ---------      --------
(Loss) income before extraordinary item .       (3,800)         3,510          1,454             --           (378)        8,075
Extraordinary item, net of tax (c) ......           --             --             --          2,351             --            --
                                             ---------      ---------      ---------      ---------      ---------      --------
Net (loss) income .......................    $  (3,800)     $   3,510      $   1,454      $  (2,351)     $    (378)     $  8,075
                                             =========      =========      =========      =========      =========      ========

Net (loss) income available to
  stockholders ..........................    $  (3,800)     $   3,510      $   1,454      $  (2,351)     $  (1,510)     $  6,460
                                             =========      =========      =========      =========      =========      ========

BALANCE SHEET DATA (end of period):
Working capital (d) .....................    $  83,471      $ 100,524      $  88,273      $  70,553                    $  84,593
Total assets ............................      314,944        351,295        334,565        321,036                      167,216
Total debt, including current maturities       162,300        187,600        177,100        165,000                       87,495
Stockholders' equity ....................       56,953         61,200         57,920         57,649                       (4,678)

CASH FLOW DATA:
Net cash provided by (used in)
  operating activities ..................    $  36,458      $   7,064      $   1,642      $   7,095      $  24,405      $ (5,516)

Net cash used in investing activities ...      (12,362)       (17,960)       (13,965)      (143,227)        (4,007)      (13,369)
Net cash (used in) provided by
  financing activities ..................      (24,667)        10,623         14,621        134,263        (19,433)       14,157

OTHER DATA:
EBITDA, as defined (e) ..................    $  38,834      $  43,021      $  36,926      $   5,530      $  25,628      $ 30,562
Gross margin ............................         34.4%          37.2%          37.4%          38.6%          36.6%         35.6%
Depreciation and amortization ...........    $  16,855      $  15,599      $  13,835      $   2,414      $   6,612      $  7,337
Capital expenditures ....................       12,726         17,991         14,013          3,749          4,007        13,715
</TABLE>

                      See Notes to Selected Financial Data.


                                       8
<PAGE>

                        NOTES TO SELECTED FINANCIAL DATA

      (a) As a result of the Acquisition, Carter's assets and liabilities were
adjusted to their estimated fair values as of October 30, 1996. In addition, the
Company entered into new financing arrangements and changed its capital
structure. Accordingly, the results of operations for the fiscal years ended
January 1, 2000, January 2, 1999 and January 3, 1998 and the period from October
30, 1996 through December 28, 1996 are not comparable to prior periods. The
fiscal years ended January 1, 2000, January 2, 1999 and January 3, 1998 and the
period October 30, 1996 through December 28, 1996 reflect increased
depreciation, amortization and interest expenses.

      (b) The nonrecurring charge for the fiscal year ended January 1, 2000
represents the $6.9 million writedown in the carrying value of the Company's
textile facility assets, for which the operations were closed in December 1999,
and a $0.2 million loss on property, plant and equipment related to the closures
of three domestic sewing facilities. The nonrecurring charge for the period
December 31, 1995 through October 29, 1996 includes: (1) compensation-related
charges of $5.3 million for amounts paid to management in connection with the
Acquisition; and (2) other expense charges of $3.5 million for costs and fees
Carter's incurred in connection with the Acquisition.

      (c) The extraordinary item for the period October 30, 1996 (inception)
through December 28, 1996 reflects the write-off of $3.4 million and $0.2
million of deferred debt issuance costs related to the Subordinated Loan
Facility and the portion of the Senior Credit Facility, respectively, repaid
with the proceeds of the 10 3/8% Notes in November 1996, net of income tax
effects.

      (d) Represents total current assets less total current liabilities.

      (e) EBITDA represents earnings before interest and income tax expense
(i.e. operating income) excluding the following charges:

      (i)   the $7.1 million nonrecurring charge in 1999 related to the closure
            of textile and sewing facilities, and, in fiscal 1996, the
            nonrecurring charge of $8.8 million related to the Acquisition.

      (ii)  depreciation and amortization expense including prepaid management
            fee amortization of $1.125 million, $1.35 million and $1.35 million
            for the fiscal years ended January 1, 2000, January 2, 1999 and
            January 3, 1998, respectively, and $0.23 million for the period
            October 30, 1996 through December 28, 1996 incurred in connection
            with the Acquisition; and

      (iii) costs associated with certain benefit plans that were terminated as
            a result of the Acquisition and not replaced, as follows: (1)
            Long-Term Incentive Plan expenses of $1.1 million and $1.0 million
            for fiscal 1995 and the period December 31, 1995 through October 29,
            1996, respectively; (2) Management Equity Participation Plan
            expenses of $0.6 million and $0.6 million for fiscal 1995 and the
            period December 31, 1995 through October 29, 1996, respectively; and
            (3) Stock Compensation Plan expense of $0.4 million in fiscal 1995.

      The Company has reported EBITDA as it is relevant for covenant analysis
under the $100.0 million 10 3/8% Notes Indenture, which defines EBITDA as set
forth above for the periods shown. In addition, management believes that EBITDA
is generally accepted as providing useful information regarding a company's
ability to service and/or incur debt. EBITDA should not be considered in
isolation or as a substitute for net income, cash flows or other consolidated
income or cash flow data prepared in accordance with generally accepted
accounting principles or as a measure of a company's profitability or liquidity.
The EBITDA amounts presented herein may not be comparable to other similarly
titled measures presented by other companies.


                                       9
<PAGE>

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

      THE FOLLOWING DISCUSSION SHOULD BE READ IN CONJUNCTION WITH THE "SELECTED
FINANCIAL DATA" AND THE CONSOLIDATED FINANCIAL STATEMENTS OF THE COMPANY AND THE
NOTES THERETO. THIS REPORT CONTAINS, IN ADDITION TO HISTORICAL INFORMATION,
FORWARD-LOOKING STATEMENTS THAT INCLUDE RISKS AND OTHER UNCERTAINTIES. THE
COMPANY'S ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE ANTICIPATED IN THESE
FORWARD-LOOKING STATEMENTS. FACTORS THAT MIGHT CAUSE SUCH A DIFFERENCE INCLUDE
THOSE DISCUSSED BELOW, AS WELL AS GENERAL ECONOMIC AND BUSINESS CONDITIONS,
COMPETITION AND OTHER FACTORS DISCUSSED ELSEWHERE IN THIS REPORT. THE COMPANY
UNDERTAKES NO OBLIGATION TO RELEASE PUBLICLY ANY REVISIONS TO THESE
FORWARD-LOOKING STATEMENTS TO REFLECT EVENTS OR CIRCUMSTANCES AFTER THE DATE
HEREOF OR TO REFLECT THE OCCURRENCE OF ANTICIPATED OR UNANTICIPATED EVENTS.

GENERAL

      The Company is a leading manufacturer and marketer of baby, toddler and
young children's apparel. The Company sells its products to more than 300
department and specialty store customers (56% of fiscal 1999 sales) and through
its 146 retail outlet stores (44% of fiscal 1999 sales).

      Consolidated net sales have increased from $295.4 million in 1995 to
$414.6 million in 1999. During this period, wholesale sales have increased from
$166.9 million to $231.3 million and retail sales have increased from $128.5
million to $183.3 million. The increase in wholesale sales resulted primarily
from product introductions and the growth of new wholesale accounts, including
Sears and JCPenney, partially offset by the removal of certain product lines,
such as outerwear, boys' and girls' underwear and the Baby Dior product lines.
The increase in retail sales resulted from new store openings and comparable
store sales increases (stores open more than 12 months).

RESULTS OF OPERATIONS

      The following table sets forth certain components of the Company's
Consolidated Statements of Operations data expressed as a percentage of net
sales:

                                                            Fiscal Year
                                                  -----------------------------
                                                   1999        1998       1997
                                                  ------      ------     ------
Statements of Operations:
Wholesale sales ..............................      55.8%       57.9%      60.5%
Retail sales .................................      44.2        42.1       39.5
                                                  ------      ------     ------

Net sales ....................................     100.0       100.0      100.0
Cost of goods sold ...........................      65.6        62.8       62.6
                                                  ------      ------     ------

Gross profit .................................      34.4        37.2       37.4
Selling, general and administrative expenses .      29.1        30.5       31.0
Nonrecurring charge ..........................       1.7          --         --
                                                  ------      ------     ------

Operating income .............................       3.6         6.7        6.4
Interest expense .............................       4.9         5.2        5.6
                                                  ------      ------     ------

(Loss) income before income taxes ............      (1.3)        1.5        0.8

(Benefit from) provision for income taxes ....      (0.4)        0.7        0.4
                                                  ------      ------     ------

Net (loss) income ............................      (0.9)%       0.9%       0.4%
                                                  ======      ======     ======


                                       10
<PAGE>

FISCAL YEAR ENDED JANUARY 1, 2000 COMPARED WITH FISCAL YEAR ENDED JANUARY 2,
1999

      NET SALES. Net sales for fiscal 1999 increased 1.6% to $414.6 million from
$408.2 million in fiscal 1998. This increase includes a 2.2% decrease in
wholesale sales offset by a 6.8% increase in retail sales. Wholesale sales for
fiscal 1999 decreased to $231.3 million from $236.5 million in fiscal 1998.
Retail sales for fiscal 1999 increased to $183.3 million from $171.7 million in
fiscal 1998.

      The decrease in wholesale sales reflects:

      o     lower 1999 sleepwear revenue compared to increases generated from
            the successful launch of the Dreamakers sleepwear product line in
            May 1998;

      o     underperformance of the Carter's Classics and playwear product
            lines; and

      o     lower layette product revenues resulting from the expiration of the
            Baby Dior license in December 1998.

      In this increasingly competitive marketplace, revenue gains are achieved
through the frequent introduction of products which are distinctive in fabric
and creative application (i.e., embroidery and prints) and which provide value
to the consumer. The decline in 1999 revenue reflects the Company's previous
insufficient ability to source better products from lower cost manufacturers. As
discussed below, the Company has made changes in its product sourcing strategy.

      In late 1998, the Company began to develop the infrastructure necessary to
source products globally. The Company plans to achieve future growth in revenue
and profitability by sourcing products at lower costs from manufacturers
throughout the world. This strategy is designed to build on the Company's core
business strengths in layette and sleepwear product markets and will improve
product performance in the highly fragmented children's playwear market.

      Wholesale sales in 1999 included a higher mix of off-price sales
(merchandise promoted at more than 25% off regular wholesale selling prices) to
the secondary market. Off-price sales as a percentage of consolidated sales in
1999 were 5.4% compared to 4.0% in 1998. The higher level of off-price sales
reflects management's efforts to reduce excess inventory levels.

      The Company's retail comparable store sales increased 3.2% in 1999. In
1999, the Company opened ten stores and closed eight stores. There were 146
stores in operation at January 1, 2000 compared with 144 at January 2, 1999.

      GROSS PROFIT. Gross profit for fiscal 1999 decreased 5.9% to $142.8
million from $151.7 million in fiscal 1998. Gross profit as a percentage of net
sales in fiscal 1999 decreased to 34.4% from 37.2% in fiscal 1998. The reduction
in gross profit percentage reflects the higher mix of off-price sales to the
secondary market, costs incurred to close sewing facilities in Georgia and
Mississippi, approximately $4.3 million to phase-down and close the Company's
textile facility in Georgia and the curtailment of production to lower inventory
levels.

      In 1999, the Company closed three sewing facilities in the United States.
Such closures and expansion of sewing capacity in Mexico, Costa Rica and the
Dominican Republic have enabled the Company to decrease costs in the most
labor-intensive component of its supply chain.

      In 1998, the Company expanded its ability to source its products from
manufacturers throughout the world. Such products are manufactured, labeled and
packaged to Carter's specifications. The Company's global sourcing strategy
provides the opportunity to source a broader range of products at lower costs
and eliminates the requirement for internal textile capacity. Lower levels of
throughput in the Company's textile facility in Barnesville, Georgia and related
unabsorbed manufacturing costs negatively impacted 1999 financial results.

      In recent years, the domestic textile knit industry experienced increasing
levels of overcapacity caused by consolidation and higher levels of global
sourcing. Overcapacity has resulted in lower prices offered by the Company's
fabric suppliers, which in turn, reduced the cost advantages previously gained
by Carter's through vertical integration.

      As more fully described in Note 16 to the accompanying financial
statements, the Company began to phase-down production in its textile facility
in the third quarter of 1999. All textile processes, with the exception of
printing, were closed by the end of fiscal 1999. The Company has negotiated
fabric-sourcing arrangements with its suppliers which will meet current and
future fabric requirements. While there may be no near-term cost reduction by
sourcing fabrics externally, the Company expects to purchase lower cost fabrics
from Mexico and Central America within the next two to three years.


                                       11
<PAGE>

      SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses for fiscal 1999 decreased 2.8% to $120.8 million from
$124.3 million in fiscal 1998. Selling, general and administrative expenses as a
percentage of net sales decreased to 29.1% in fiscal 1999 from 30.5% in fiscal
1998. The improvement in selling, general and administrative expenses as a
percentage of net sales is attributed to a reduction in discretionary spending,
including marketing expenditures and incentive compensation to mitigate the
impact of manufacturing plant closing costs and production curtailment.

      NONRECURRING CHARGE. The nonrecurring charge of $7.1 million in fiscal
1999 represents the $6.9 million writedown in the carrying value of assets
related to the closure of the textile facility, and the $0.2 million loss on
property, plant and equipment related to the closures of the three domestic
sewing facilities.

      OPERATING INCOME. Operating income for fiscal 1999 decreased to $14.9
million from $27.4 million in fiscal 1998 as a result of the net effect of lower
margins earned on wholesale sales, the cost of exiting certain manufacturing
facilities, and the reduction of selling, general and administrative expenses.
Operating income as a percentage of net sales decreased to 3.6% in fiscal 1999
from 6.7% in fiscal 1998.

      INTEREST EXPENSE. Interest expense for fiscal 1999 decreased to $20.4
million from $21.2 million in fiscal 1998. This decrease reflects lower interest
expense on lower average borrowings under the Company's revolving credit
facility. At January 1, 2000, outstanding debt aggregated $162.3 million, of
which $42.3 million bore interest at a variable rate, so that an increase of 1%
in the applicable rate would increase the Company's annual interest cost by
$423,000. At January 1, 2000, there were no borrowings under the Company's $65.0
million revolving credit facility. The Company had outstanding letters of credit
of $6.0 million as of January 1, 2000.

      INCOME TAXES. The Company's 1999 effective tax rate of 32% was less than
the prior year's effective tax rate of 43% due to the effect of permanent tax
differences, primarily goodwill amortization, in relation to the change in
pre-tax (loss) income.

      NET (LOSS) INCOME. As a result of the factors described above, the Company
reported a net loss of $(3.8) million in fiscal 1999 compared to net income of
$3.5 million in fiscal 1998.

FISCAL YEAR ENDED JANUARY 2, 1999 COMPARED WITH FISCAL YEAR ENDED JANUARY 3,
1998

      NET SALES. Net sales for fiscal 1998 increased 12.5% to $408.2 million
from $363.0 million in fiscal 1997. This increase was due to a 7.7% increase in
wholesale sales and a 19.7% increase in retail sales. Wholesale sales for fiscal
1998 increased to $236.5 million from $219.5 million in fiscal 1997. The
successful introduction of additional lifestyle marketing products drove a
wholesale revenue increase of $17.0 million. Such products included Baby Basics
(high volume products for every day use such as bodysuits, bibs and bed and bath
products), Special Deliveries (fashionable layette products targeted towards
gift purchases), Dreamakers (a higher-end sleepwear product with better
fabrication and brighter colors) and Another Bundle of JOY ("JOY", an acronym
for Just One Year - an expanded product offering for the first-time mom,
including non-apparel products such as plush toys, strollers and bedding).
Retail sales for fiscal 1998 increased to $171.7 million from $143.4 million in
fiscal 1997. Comparable store sales increased 15.0% in 1998. The successful
implementation of a new marketing strategy and the benefit from the new product
line introductions described above drove the favorable outlet store performance
in 1998. The new marketing strategy, which was fully implemented by February
1998, was designed to clearly communicate the value of Carter's products sold
through the outlet stores relative to comparable values offered elsewhere. In
1998, the Company opened 17 stores and closed 11 stores. There were 144 stores
in operation at January 2, 1999 compared with 138 at January 3, 1998.

      GROSS PROFIT. Gross profit for fiscal 1998 increased 11.9% to $151.7
million from $135.6 million in fiscal 1997. Gross profit as a percentage of net
sales in fiscal 1998 decreased to 37.2% from 37.4% in fiscal 1997. The reduction
in gross profit percentage reflects the startup costs incurred in the
development of sewing capacity in Mexico.

      SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses for fiscal 1998 increased 10.4% to $124.3 million from
$112.5 million in fiscal 1997. Selling, general and administrative expenses as a
percentage of net sales decreased to 30.5% in fiscal 1998 from 31.0% in fiscal
1997. This improvement is primarily attributed to the increase in comparable
retail store sales and the benefit from such increase on a relatively fixed
operating cost structure.


                                       12
<PAGE>

      OPERATING INCOME. Operating income for fiscal 1998 increased to $27.4
million from $23.1 million in fiscal 1997 as a result of the net effect of
margins earned on higher wholesale and retail store sales and the reduction of
selling, general and administrative expenses as a percent of net sales.
Operating income as a percentage of net sales increased to 6.7% in fiscal 1998
from 6.4% in fiscal 1997.

      INTEREST EXPENSE. Interest expense for fiscal 1998 increased to $21.2
million from $20.2 million in fiscal 1997. This increase reflects interest
expense on higher average borrowings under the Company's revolving credit
facility. At January 2, 1999, outstanding debt aggregated $187.6 million, of
which $67.6 million bore interest at a variable rate, so that an increase of 1%
in the applicable rate would increase the Company's annual interest cost by
$676,000. At January 2, 1999, borrowings under the Company's $65.0 million
revolving credit facility were $24.4 million. The Company also had $6.9 million
of outstanding letters of credit.

      INCOME TAXES. The Company's 1998 effective tax rate of 43% was less than
the prior year's effective tax rate of 49%. This can be attributed to the
Company's permanent tax differences, primarily goodwill amortization, which bear
a smaller relationship to the Company's greater pre-tax income in 1998.

      NET INCOME. As a result of the factors described above, the Company
reported net income of $3.5 million in fiscal 1998 compared to $1.5 million in
fiscal 1997.

LIQUIDITY AND CAPITAL RESOURCES

      The Company's primary cash needs are working capital, capital expenditures
and debt service. The Company has financed its working capital, capital
expenditures and debt service requirements primarily through internally
generated cash flow, in addition to funds borrowed under the Company's credit
facilities. Holdings is dependent upon dividends and other payments from
Carter's to fund its obligations and meet its cash needs. Accordingly, Holdings'
ability to pay interest on the $20.0 million of 12% Senior Subordinated Notes
and to repay the Notes at maturity will be dependent upon earnings and cash
flows of Carter's and payment of funds by Carter's to Holdings in the form of
dividends or loans. The Senior Credit Facility imposes certain covenants,
requirements and restrictions on actions by the Company and its subsidiaries
that, among other things, restrict the payment of dividends by Carter's to
Holdings except under certain specified conditions. The Company does not expect
this to negatively impact Holdings' ability to meet its cash obligations.
Likewise at January 1, 2000 and January 2, 1999, Holdings was effectively
precluded from declaring or paying dividends on its capital stock.

      Net cash provided by operating activities in the fiscal years 1999, 1998
and 1997 was $36.5 million, $7.1 million and $1.6 million, respectively.

      The net cash flow provided by operating activities in fiscal 1999 was
$36.5 million, an increase of $29.4 million compared to fiscal year 1998. This
increase was driven primarily by a $21.8 million (21.5%) reduction in
inventories. Inventories at January 1, 2000 were $79.6 million compared with
$101.4 million at January 2, 1999. The reduction in inventory and revolver
borrowings was driven by new management disciplines and measurements implemented
at the end of 1998 which included the:

      o     rationalization of fabrics and trims to increase the productivity of
            raw materials;

      o     development of "pull-based" planning disciplines to better match
            production to consumer demand;

      o     clustering of manufacturing processes to reduce cycle times; and

      o     implementation of performance metrics to drive desired results.

      The Company invested $12.7 million, $18.0 million and $14.0 million in
capital expenditures during fiscal years 1999, 1998 and 1997, respectively.
Although there are no material commitments for capital expenditures, the Company
plans capital expenditures of approximately $20.0 million in fiscal 2000.

      At January 1, 2000, the Company had approximately $162.3 million of
indebtedness outstanding, consisting of $20.0 million of Holdings 12% Senior
Subordinated Notes, $100.0 million of 10 3/8% Senior Subordinated Notes, $42.3
million in term loan borrowings under the Senior Credit Facility and no
borrowings outstanding under the $65.0 million revolving credit portion of the
Senior Credit Facility (exclusive of approximately $6.0 million of outstanding
letters of credit). At January 1, 2000, the Company had approximately $59.0
million of financing available under the revolving credit portion of the Senior
Credit Facility.


                                       13
<PAGE>

      In June 1998, Carter's amended its Senior Credit Facility to benefit from
favorable changes in the interest rate environment since the Acquisition and to
support higher levels of demand for the Company's products than had been
anticipated at Acquisition. As amended, the Senior Credit Facility provides for
a $65.0 million revolving credit facility which was increased from $50.0
million, to support peak working capital requirements.

      The term loan has a final scheduled maturity date of October 31, 2003 and
is required to be repaid in 14 consecutive semi-annual installments totaling
$0.9 million in each of fiscal years 1997 through 2000, $5.4 million in fiscal
year 2001, $13.5 million in fiscal year 2002 and $22.5 million in fiscal year
2003. The revolving credit portion of the Senior Credit Facility will mature on
October 31, 2001 and has no scheduled interim amortization. No principal
payments are required on the $20.0 million or $100.0 million Notes prior to
their scheduled maturity in 2008 and 2006, respectively.

      The Company believes that cash generated from operations, together with
amounts available under the revolving portion of the Senior Credit Facility,
will be adequate to meet its debt service requirements, capital expenditures and
working capital needs for the foreseeable future, although no assurance can be
given in this regard. Holdings will fund its debt service requirements through
permitted dividend payments from Carter's.

EFFECTS OF INFLATION

      The Company is affected by inflation primarily through the purchase of raw
materials, increased operating costs and expenses and higher interest rates. The
effects of inflation on the Company's operations have not been material in
recent years.

SEASONALITY

      The Company experiences seasonal fluctuations in its sales and
profitability, with generally lower sales and gross profit in the first and
second quarters of its fiscal year. The Company believes that seasonality of
sales and profitability is a factor that affects the baby and children's apparel
industry generally and is primarily due to retailers' emphasis on price
reductions in the first quarter and promotional retailers' and manufacturers'
emphasis on closeouts of the prior year's product lines.

MARKET RISKS

      In the operation of its business, the Company has market risk exposures to
foreign sourcing, raw material prices and interest rates. Each of these risks
and the Company's strategies to manage the exposure is discussed below.

      The Company currently sources over 90% of its sewing production from its
offshore operations as well as contractors. As a result, the Company may be
adversely affected by political instability resulting in the disruption of trade
from foreign countries in which the Company's manufacturing facilities are
located, the imposition of additional regulations relating to imports, duties,
taxes and other charges on imports, any significant decreases in the value of
the dollar against foreign currencies and restrictions on the transfer of funds.
These and other factors could result in the interruption of production in
offshore facilities or a delay in the receipt of the products by the Company in
the United States. The Company's future performance may be subject to such
factors, which are beyond the Company's control, and there can be no assurance
that such factors would not have a material adverse effect on the Company's
financial condition and results of operations.

      The Company's operating results are subject to risk from interest rate
fluctuations on debt which carries variable interest rates. At January 1, 2000,
outstanding debt aggregated $162.3 million, of which $42.3 million bore interest
at a variable rate, so that an increase of 1% in the applicable rate would
increase the Company's annual interest cost by $423,000.

YEAR 2000

      The Year 2000 ("Y2K") issue was the result of computer programs using two
digits rather than four to define the applicable year. The Company's Y2K
remediation efforts were completed in the fourth quarter of 1999. As a result of
these efforts, the Company experienced no significant Y2K related problems as of
the date of this filing. However, there is no assurance that the Company will
not be negatively impacted by the Y2K situation in the future. The Company will
continue to monitor this situation and expeditiously remediate any issues that
may arise. The Company's total cost was approximately $4.0 million on its Y2K
project, of which $2.8 million was related to new point of sale registers for
the Company's retail outlet stores.


                                       14
<PAGE>

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                              CARTER HOLDINGS, INC.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                            Page
                                                                            ----

Report of Independent Accountants ........................................    16

Consolidated Balance Sheets at January 1, 2000 and January 2, 1999 .......    17

Consolidated Statements of Operations for the fiscal years
   ended January 1, 2000, January 2, 1999 and January 3, 1998 ............    18

Consolidated Statements of Cash Flows for the fiscal years
   ended January 1, 2000, January 2, 1999 and January 3, 1998 ............    19

Consolidated Statements of Changes in Stockholders'
   Equity for the fiscal years ended January 1, 2000, January
   2, 1999 and January 3, 1998 ...........................................    20

Notes to Consolidated Financial Statements ...............................    21


                                       15
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
Carter Holdings, Inc.:

      In our opinion, the accompanying consolidated balance sheets and the
related consolidated statements of operations, cash flows and changes in
stockholders' equity present fairly, in all material respects, the consolidated
financial position of Carter Holdings, Inc. and its subsidiaries (the "Company")
as of January 1, 2000 and January 2, 1999, and the consolidated results of their
operations and their cash flows for the years ended January 1, 2000, January 2,
1999 and January 3, 1998, in conformity with accounting principles generally
accepted in the United States. 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 auditing standards generally accepted in the
United States 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.


/s/ PricewaterhouseCoopers LLP

Stamford, Connecticut
March 24, 2000


                                       16
<PAGE>

                              CARTER HOLDINGS, INC.

                           CONSOLIDATED BALANCE SHEETS

                             (dollars in thousands)

<TABLE>
<CAPTION>
                                                               January 1,    January 2,
                                                                 2000          1999
                                                              ---------     ---------
<S>                                                           <C>           <C>
ASSETS
Current assets:
  Cash and cash equivalents ..............................    $   3,415     $   3,986
  Accounts receivable, net of allowance for doubtful
   accounts of $2,765 in 1999 and $2,500 in 1998 .........       34,405        34,834
  Inventories ............................................       79,636       101,408
  Prepaid expenses and other current assets ..............        3,863         3,433
  Assets held for sale ...................................        1,000            --
  Deferred income taxes ..................................       10,276        11,725
                                                              ---------     ---------
    Total current assets .................................      132,595       155,386
Property, plant and equipment, net .......................       51,776        59,674
Assets held for sale .....................................          950            --
Tradename, net ...........................................       92,083        94,583
Cost in excess of fair value of net assets acquired,
  net ....................................................       27,457        30,191
Deferred debt issuance costs, net ........................        7,325         8,917
Other assets .............................................        2,758         2,544
                                                              ---------     ---------
    Total assets .........................................    $ 314,944     $ 351,295
                                                              =========     =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term debt ...................    $     900     $     900
  Accounts payable .......................................       19,532        18,887
  Other current liabilities ..............................       28,692        35,075
                                                              ---------     ---------
    Total current liabilities ............................       49,124        54,862
Long-term debt ...........................................      161,400       186,700
Deferred income taxes ....................................       35,902        38,964
Other long-term liabilities ..............................       11,565         9,569
                                                              ---------     ---------
    Total liabilities ....................................      257,991       290,095
                                                              ---------     ---------
Commitments and contingencies
Stockholders' equity:
   Class A Stock, nonvoting; par value $.01 per share;
     775,000 shares authorized; 752,808 shares issued
     and outstanding; liquidation value of $.001 per share       45,168        45,168
   Class C Stock, nonvoting; par value $.01 per share;
     500,000 shares authorized; 242,192 shares issued;
     liquidation value of $.001 per share ................       14,532        14,532
   Class C Treasury Stock, 31,017 shares at cost at
     January 1, 2000, 23,567 shares at cost at January
     2, 1999 .............................................       (1,860)       (1,413)
   Class D Stock, voting; par value $.01 per share;
     5,000 shares authorized, issued and outstanding .....          300           300
   Common Stock, voting; par value $.01 per share;
     1,280,000 shares authorized; none issued or
     outstanding .........................................           --            --
   (Accumulated deficit) retained earnings ...............       (1,187)        2,613
                                                              ---------     ---------
     Total stockholders' equity ..........................       56,953        61,200
                                                              ---------     ---------
     Total liabilities and stockholders' equity ..........    $ 314,944     $ 351,295
                                                              =========     =========
</TABLE>

        The accompanying notes are an integral part of the consolidated
                              financial statements


                                       17
<PAGE>

                              CARTER HOLDINGS, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                             (dollars in thousands)

<TABLE>
<CAPTION>
                                             For the       For the     For the
                                               year         year         year
                                              ended         ended       ended
                                            January 1,    January 2,  January 3,
                                               2000         1999        1998
                                            ---------     ---------   ---------
<S>                                         <C>           <C>         <C>
Net sales ................................  $ 414,596     $ 408,182   $ 362,954
Cost of goods sold .......................    271,844       256,482     227,332
                                            ---------     ---------   ---------

Gross profit .............................    142,752       151,700     135,622
Selling, general and administrative ......    120,773       124,278     112,531
Nonrecurring charge ......................      7,124            --          --
                                            ---------     ---------   ---------

Operating income .........................     14,855        27,422      23,091
Interest expense .........................     20,437        21,215      20,246
                                            ---------     ---------   ---------

(Loss) income before income taxes ........     (5,582)        6,207       2,845
(Benefit from) provision for income
  taxes ..................................     (1,782)        2,697       1,391
                                            ---------     ---------   ---------

Net (loss) income ........................  $  (3,800)    $   3,510   $   1,454
                                            =========     =========   =========
</TABLE>

         The accompanying notes are an integral part of the consolidated
                              financial statements


                                       18
<PAGE>

                              CARTER HOLDINGS, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                             (dollars in thousands)

<TABLE>
<CAPTION>
                                                                For the          For the         For the
                                                                  year             year            year
                                                                 ended            ended            ended
                                                                January 1,       January 2,      January 3,
                                                                  2000             1999            1998
                                                                ---------        ---------       ---------
<S>                                                             <C>              <C>             <C>
Cash flows from operating activities:
  Net (loss) income ......................................      $  (3,800)       $   3,510       $   1,454
  Adjustments to reconcile net (loss) income  to net cash
     provided by operating activities:
    Depreciation and amortization ........................         18,447           17,205          15,342
    Writedown and loss on property, plant and
      equipment and other ................................          7,183              387             153
    Deferred tax (benefit) provision .....................         (2,670)           1,092             311
    Effect of changes in operating assets and liabilities:
      Decrease (increase) in accounts receivable ...........          429           (4,700)        (10,875)
      Decrease (increase) in inventories ...................       21,772          (13,769)         (7,047)
      (Increase) decrease in prepaid expenses
        and other assets ...................................       (1,769)             111           2,876
      (Decrease) increase in accounts payable
        and other liabilities ..............................       (3,134)           3,228            (409)
      Other ................................................           --               --            (163)
                                                                ---------        ---------       ---------
         Net cash provided by operating
           activities ......................................       36,458            7,064           1,642
                                                                ---------        ---------       ---------
Cash flows from investing activities:
  Proceeds from sale of property, plant and
    equipment ............................................            364               31              48
  Capital expenditures ...................................        (12,726)         (17,991)        (14,013)
                                                                ---------        ---------       ---------
         Net cash used in investing activities ...........        (12,362)         (17,960)        (13,965)
                                                                ---------        ---------       ---------
Cash flows from financing activities:
  Proceeds from revolving line of credit .................         89,850          114,750         107,000
  Payments of revolving line of credit ...................       (114,250)        (103,150)        (94,000)
  Payments of other debt .................................           (900)            (900)           (900)
  Payments of financing costs ............................             --             (597)           (650)
  Borrowings on capital leases ...........................            558               --              --
  Payments of capital lease obligation ...................           (458)              --              --
  Proceeds from sale of Class C Treasury Stock ...........             --               60              --
  Repurchase of capital stock ............................           (507)            (320)         (1,183)
  Other ..................................................          1,040              980           4,354
                                                                ---------        ---------       ---------
         Net cash (used in) provided by
           financing activities ..........................        (24,667)          10,623          14,621
                                                                ---------        ---------       ---------
Net (decrease) increase in cash and cash equivalents .....           (571)            (273)          2,298

Cash and cash equivalents at beginning of period .........          3,986            4,259           1,961
                                                                ---------        ---------       ---------
Cash and cash equivalents at end of period ...............      $   3,415        $   3,986       $   4,259
                                                                =========        =========       =========
</TABLE>

         The accompanying notes are an integral part of the consolidated
                              financial statements


                                       19
<PAGE>

                              CARTER HOLDINGS, INC.

        CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                             (dollars in thousands)

<TABLE>
<CAPTION>
                                                                                                                       (Accumulated
                                                                                              Class C                     deficit)
                                                         Common       Class A     Class C    Treasury       Class D      retained
                                                         Stock         Stock       Stock       Stock         Stock       earnings
                                                        --------      -------     -------     -------       --------     --------
<S>                                                     <C>           <C>         <C>         <C>           <C>           <C>
Balance at December 28, 1996 .......................    $     --      $45,168     $14,532                   $    300      $(2,351)
  Purchase of Class C Treasury Stock (19,709 shares)                                          $(1,183)
  Net income .......................................                                                                        1,454
                                                        --------      -------     -------     -------       --------      -------
Balance at January 3, 1998 .........................          --       45,168      14,532      (1,183)           300         (897)
  Issuance of Class C Treasury Stock
  (1,500 shares) ...................................                                               90
  Purchase of Class C Treasury Stock
  (5,358 shares) ...................................                                             (320)
  Net income .......................................                                                                        3,510
                                                        --------      -------     -------     -------       --------      -------

Balance at January 2, 1999 .........................          --       45,168      14,532      (1,413)           300        2,613
  Issuance of Class C Treasury Stock
  (1,000 shares)....................................                                               60
  Purchase of Class C Treasury Stock
  (8,450 shares)....................................                                             (507)
  Net loss .........................................                                                                       (3,800)
                                                        --------      -------     -------     -------       --------      -------

Balance at January 1, 2000 .........................    $     --      $45,168     $14,532     $(1,860)      $    300      $(1,187)
                                                        ========      =======     =======     =======       ========      =======
</TABLE>

         The accompanying notes are an integral part of the consolidated
                              financial statements


                                       20
<PAGE>

                              CARTER HOLDINGS, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1--THE COMPANY:

      Carter Holdings, Inc. ("Holdings") is a holding company whose primary
asset consists of an investment in 100% of the outstanding capital stock of The
William Carter Company, Inc. ("Carter's"). On October 30, 1996 (the "Acquisition
Date"), Holdings, a company organized on behalf of affiliates of INVESTCORP S.A.
("Investcorp"), management and certain other investors, acquired 100% of the
previously outstanding common and preferred stock of Carter's (the
"Acquisition") from MBL Life Assurance Corporation, CHC Charitable Irrevocable
Trust and certain management stockholders for a total financed purchase price of
$226.1 million.

      For purposes of identification and description, Carter's is referred to
as the "Predecessor" for the period prior to the Acquisition.

      The Acquisition was accounted for by the purchase method. Accordingly, the
assets and liabilities of the Predecessor were adjusted, at the Acquisition
date, to reflect the allocation of the purchase price based on estimated fair
values.

NOTE 2--NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

      Carter's is a manufacturer and marketer of premier branded
childrenswear under the Carter's and Carter's Classics labels. Carter's
manufactures its products in its plants located in the southern United States,
Costa Rica, the Dominican Republic and Mexico. Carter's also sources its
products through contractual arrangements throughout the world. Products are
manufactured for wholesale distribution to major domestic retailers and for
Carter's 146 retail outlet stores that market its brand name merchandise and
certain products manufactured by other companies.

RECLASSIFICATIONS:

      Certain prior year amounts have been reclassified for comparative
purposes.

PRINCIPLES OF CONSOLIDATION:

      The consolidated financial statements include the accounts of Holdings,
Carter's and Carter's wholly-owned subsidiaries (all together the "Company").
These subsidiaries consist of operations in Costa Rica, the Dominican Republic
and Mexico. These operations represented approximately 78%, 59% and 47% of the
Company's sewing production for the fiscal years 1999, 1998 and 1997,
respectively. Total net assets (primarily property, plant and equipment and
inventory) of the international subsidiaries were approximately $15.5 million at
January 1, 2000. All intercompany transactions and balances have been eliminated
in consolidation.

FISCAL YEAR:

      The Company's fiscal year ends on the Saturday in December or January
nearest the last day of December. The accompanying consolidated financial
statements reflect the Company's financial position as of January 1, 2000 and
January 2, 1999 and results of operations for the fiscal years ended January 1,
2000, January 2, 1999 and January 3, 1998. The fiscal year ended January 1, 2000
(fiscal 1999) contains 52 weeks, January 2, 1999 (fiscal 1998) contains 52 weeks
and the fiscal year ended January 3, 1998 (fiscal 1997) contains 53 weeks.

CASH AND CASH EQUIVALENTS:

      The Company considers all highly liquid investments that have original
maturities of three months or less to be cash equivalents. The Company had cash
deposits, in excess of deposit insurance limits, in nine and four banks at
January 1, 2000 and January 2, 1999, respectively.

ACCOUNTS RECEIVABLE:

      Approximately 75% of the Company's gross accounts receivable at January 1,
2000 and January 2, 1999 were from its ten largest wholesale customers,
primarily major retailers. Of these customers, three have individual receivable
balances in excess of 10% of gross accounts receivable at January 1, 2000 and
January 2, 1999, but not more than 20%. Sales to these customers represent
comparable percentages to total wholesale revenues.


                                       21
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 2--NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
(Continued)

INVENTORIES:

      Inventories are stated at the lower of cost (first-in, first-out basis for
wholesale inventories and retail method for retail inventories) or market.

PROPERTY, PLANT AND EQUIPMENT:

      Property, plant and equipment are stated at cost less accumulated
depreciation and amortization which includes the amortization of assets recorded
under capital leases. When property, plant and equipment are sold or otherwise
disposed, the accounts are relieved of the original costs of the assets and the
related accumulated depreciation and any resulting profit or loss is credited or
charged to income. For financial reporting purposes, depreciation and
amortization are computed on the straight-line method over the estimated useful
lives of the assets as follows: buildings--15 to 50 years, and machinery and
equipment--3 to 10 years. Leasehold improvements and property, plant and
equipment purchased under capital leases are amortized over the lesser of the
asset life or related lease term.

TRADENAME AND COST IN EXCESS OF FAIR VALUE OF NET ASSETS ACQUIRED:

      Cost in excess of fair value of net assets acquired ("goodwill")
represents the excess of the cost of the Acquisition over the fair value of the
net assets acquired.

      The tradename and goodwill are each being amortized on a straight-line
basis over their estimated lives of 40 years. Accumulated amortization of the
tradename at January 1, 2000 and January 2, 1999 was $7,917,000 and $5,417,000,
respectively. Accumulated amortization of goodwill at January 1, 2000 and
January 2, 1999 was $2,739,000 and $1,931,000, respectively.

IMPAIRMENT OF LONG-LIVED ASSETS:

      The Company reviews long-lived assets, including property, plant and
equipment and certain intangibles (tradename and goodwill), for impairment
whenever events or changes in circumstances indicate that the carrying amount of
such an asset may not be recoverable. Intangibles are also reviewed at least
annually. Management determines whether there has been a permanent impairment on
such assets held for use in the business by comparing anticipated undiscounted
future cash flows from operating activities involving the asset to the carrying
value of the asset. The amount of any resulting impairment will be calculated
using the present value of the same cash flows. The factors considered in this
assessment would include operating results, trends and prospects, as well as the
effects of demand, competition and other economic factors. Long-lived assets to
be disposed of are valued at the lower of carrying amount or net realizable
value.

DEFERRED DEBT ISSUANCE COSTS:

      Debt issuance costs are deferred and amortized to interest expense using
the straight-line method, which approximates the effective interest method, over
the lives of the related debt. Amortization approximated $1,592,000, $1,606,000
and $1,507,000 for the years ended January 1, 2000, January 2, 1999 and
January 3, 1998, respectively.

STOCK-BASED EMPLOYEE COMPENSATION ARRANGEMENTS:

      The Company accounts for stock-based compensation in accordance with the
provisions of Accounting Principles Board Opinion No. 25, "Accounting for Stock
Issued to Employees," and related interpretations. Statement of Financial
Accounting Standards No. 123, "Accounting for Stock-Based Compensation," ("SFAS
123") was adopted in 1996 for disclosure purposes only (see Note 8).

INCOME TAXES:

      The Company accounts for income taxes under the provisions of Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS
109"). In accordance with SFAS 109, the deferred tax provision is determined
under the liability method. Deferred tax assets and liabilities are recognized
based on differences between the book and tax bases of assets and liabilities
using presently enacted tax rates. Valuation allowances are established when it
is more likely than not that a deferred tax asset will not be recovered. The
provision for income taxes is generally the sum of the amount of income taxes


                                       22
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 2--NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
(Continued)

INCOME TAXES: (Continued)

paid or payable for the year as determined by applying the provisions of enacted
tax laws to the taxable income for that year, the net change during the year in
the Company's deferred tax assets and liabilities, and the net change during the
year in any valuation allowances.

SUPPLEMENTAL CASH FLOWS INFORMATION:

      Interest paid in cash approximated $18,801,000, $19,614,000 and
$18,730,000 for the years ended January 1, 2000, January 2, 1999 and January 3,
1998, respectively. Income taxes paid (received) in cash approximated $756,000,
$2,345,000 and ($900,000) for the years ended January 1, 2000, January 2, 1999
and January 3, 1998, respectively. Equipment acquired under capital leases
approximated $2,296,000 for the year ended January 1, 2000.

USE OF ESTIMATES IN THE PREPARATION OF THE CONSOLIDATED FINANCIAL STATEMENTS:

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

NOTE 3--INVENTORIES:

      Inventories consisted of the following ($000):

                                                  January 1,          January 2,
                                                    2000                1999
                                                  ----------          ----------
            Finished goods ....................   $ 57,695            $ 68,236
            Work in process ...................     13,842              21,286
            Raw materials and supplies.........      8,099              11,886
                                                  --------            --------
                                                  $ 79,636            $101,408
                                                  ========            ========

NOTE 4--PROPERTY, PLANT AND EQUIPMENT:

      Property, plant and equipment consisted of the following ($000):

                                                         January 1,   January 2,
                                                            2000         1999
                                                         ----------   ----------
            Land, buildings and improvement ..........   $ 17,443     $ 15,724
            Machinery and equipment ..................     60,778       63,874
            Equipment under capital leases ...........      2,854           --
                                                         --------     --------
                                                           81,075       79,598
            Accumulated depreciation and amortization     (29,299)     (19,924)
                                                         --------     --------
                                                         $ 51,776     $ 59,674
                                                         ========     ========

      Depreciation and amortization expense ($000) was $12,420, $10,940 and
$9,023 for the years ended January 1, 2000, January 2, 1999 and January 3, 1998,
respectively.


                                       23
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 5--LONG-TERM DEBT:

      Long-term debt consisted of the following ($000):

<TABLE>
<CAPTION>
                                                                January 1,       January 2,
                                                                   2000            1999
                                                                ---------       ---------
<S>                                                          <C>             <C>
            Senior Credit Facility term loan .............      $  42,300       $  43,200
            Senior Credit Facility revolving credit ......             --          24,400
            10 3/8% Series A Senior Subordinated Notes due
            2006 .........................................        100,000         100,000
            12% Series B Senior Subordinated Notes due...
            2008 .........................................         20,000          20,000
                                                                ---------       ---------
                                                                  162,300         187,600

            Current maturities ...........................           (900)           (900)
                                                                ---------       ---------
                                                                $ 161,400       $ 186,700
                                                                =========       =========
</TABLE>

      The Senior Credit Facility provides for a $50.0 million Tranche B term
loan facility. The Tranche B term loans have a final scheduled maturity date of
October 31, 2003. The principal amounts of the Tranche B term loans are required
to be repaid in 14 consecutive semi-annual installments totaling $0.9 million in
each of fiscal years 1997 through 2000, $5.4 million in fiscal year 2001, $13.5
million in fiscal year 2002 and $22.5 million in fiscal year 2003. In November
1996, proceeds of the 10 3/8% Senior Subordinated Notes were used to repay $5.0
million of the term loan. The repayment schedule has been adjusted ratably for
this payment.

      In June 1998, Carter's amended its Senior Credit Facility to benefit from
favorable changes in the interest rate environment since the Acquisition and to
support higher levels of demand for the Company's products than had been
anticipated at Acquisition. As amended, the Senior Credit Facility provides for
a $65.0 million revolving credit facility which was increased from $50.0
million, to support peak working capital requirements. The revolving credit
facility will expire on the earlier of (a) October 31, 2001 or (b) such other
date as the revolving credit commitments thereunder shall terminate in
accordance with the terms of the Senior Credit Facility. There is no scheduled
interim amortization of principal. The facility has a sublimit of $15.0 million
for letters of credit, increased from $10.0 million, of which $6.0 million and
$6.9 million was used for letters of credit as of January 1, 2000 and January 2,
1999, respectively. A commitment fee of 1/2 of 1% per annum is charged on the
unused portion of the revolving credit facility.

      Borrowings under the Senior Credit Facility accrue interest at either the
Alternate Base Rate (the "Alternate Base Rate") or an adjusted Eurodollar Rate
(the "Eurodollar Rate"), at the option of the Company, plus the applicable
interest margin. The Alternate Base Rate at any time is determined to be the
highest of (i) the Federal Effective Funds Rate plus 1/2 of 1% per annum; (ii)
the Base CD Rate (as defined in the Credit Agreement) plus 1% per annum; or
(iii) The Chase Manhattan Bank's Prime Rate. The applicable interest margin for
loans which accrue interest at the Eurodollar Rate was adjusted from 2.50% to
2.25% per annum for the revolving credit facility and is 1.50% per annum for
loans that accrue interest at the Alternate Base Rate. The applicable interest
margin with respect to Tranche B term loans was adjusted from 3.00% to 2.50% per
annum for loans that accrue interest at the Eurodollar Rate and is 2.00% per
annum for loans that accrue interest at the Alternate Base Rate. The amendment
provides for additional reductions in the interest margin based on the
achievement of certain leverage ratios. The effective interest rate on variable
rate Senior Credit Facility borrowings outstanding at January 1, 2000, January
2, 1999 and January 3, 1998 was 8.7%, 8.0% and 9.1%, respectively. Interest on
the Senior Credit Facility is payable quarterly.


                                       24
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 5--LONG-TERM DEBT: (Continued)

      The Senior Credit Facility requires that upon a public offering by
Holdings or any subsidiary of Holdings, of its common or other voting stock, 50%
of the net proceeds from such offering (only after satisfaction of certain
specified obligations) is required to be applied toward the prepayment of
indebtedness under the Senior Credit Facility. Upon the incurrence of any
additional indebtedness (other than indebtedness permitted under the Senior
Credit Facility), or upon the receipt of proceeds from certain asset sales and
exchanges, 100% of the net proceeds from such incurrence, sale or exchange is
required to be applied. In addition, the Senior Credit Facility requires that
either 75% or 50% (depending on certain circumstances) of Excess Cash Flow (as
defined in the Senior Credit Facility) is required to be applied toward the
prepayment of indebtedness under the Senior Credit Facility. Such prepayments
are required to be so applied first to the prepayment of the term loans and
second to reduce permanently the revolving credit commitments. Subject to
certain conditions, the Company may, from time to time, make optional
prepayments of loans without premium or penalty.

      The loans are collateralized by a first priority interest in substantially
all the personal property and certain real property of Carter's and a pledge of
all the issued and outstanding stock of Carter's, as well as 65% of the issued
and outstanding stock of Carter's foreign subsidiaries.

      The Senior Credit Facility imposes certain covenants, requirements and
restrictions on actions by Carter's and its subsidiaries that, among other
things, restrict: (i) the incurrence and existence of indebtedness; (ii)
consolidations, mergers and sales of assets; (iii) the incurrence and existence
of liens or other encumbrances; (iv) the incurrence and existence of contingent
obligations; (v) the payment of dividends and repurchases of common stock; (vi)
prepayments and amendments of certain subordinated debt instruments and equity;
(vii) investments, loans and advances; (viii) capital expenditures; (ix) changes
in fiscal year; (x) certain transactions with affiliates; and (xi) changes in
lines of business. In addition, the Senior Credit Facility requires that
Carter's comply with specified financial ratios and tests, including minimum
cash flow, a maximum ratio of indebtedness to cash flow and a minimum interest
coverage ratio.

      In November 1996, the Company issued 10 3/8% Senior Subordinated Notes.
The proceeds from the 10 3/8% Notes were used to repay $90.0 million of
Acquisition-related financing and $5.0 million of the Senior Credit Facility
term loan.

      In April 1997, Carter's completed a registration with the Securities and
Exchange Commission related to an Exchange Offer for $100.0 million of 10 3/8%
Series A Senior Subordinated Notes for a like amount of the 10 3/8% Senior
Subordinated Notes issued in the November 1996 private placement. The terms and
provisions of the 10 3/8% Notes were essentially unchanged.

      Interest on the 10 3/8% Notes is to be paid semi-annually on June 1 and
December 1 of each year. The 10 3/8% Notes will be redeemable, in whole or in
part, at the option of the Company on or after December 1, 2001 at the following
redemption prices, plus accrued interest to the date of redemption:

            Year                             Redemption price
            ----                             ----------------
            2001 ..........................      105.188%
            2002 ..........................      103.458%
            2003 ..........................      101.729%
            2004 and thereafter............      100.000%

      The 10 3/8% Notes are uncollateralized. The 10 3/8% Notes contain
provisions and covenants, including limitations on other indebtedness,
restricted payments and distributions, sales of assets and subsidiary stock,
liens and certain other transactions.

      The 12% Senior Subordinated Notes ("Holdings Notes") were originally
issued by Holdings to Investcorp affiliates on October 30, 1996 in connection
with the Acquisition.

      In March 1997, pursuant to a Private Placement for $16,350,000 of the
$20,000,000 outstanding Holdings Notes, Holdings agreed to register the Holdings
Notes with the Securities and Exchange Commission. In July 1998, the Company
completed a registration with the Securities and Exchange Commission related to
an Exchange Offer for $20.0 million of


                                       25
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 5--LONG-TERM DEBT: (Continued)

Series B 12% Senior Subordinated Notes for a like amount of the Holdings Notes.
The terms and provisions of the Holdings Notes were essentially unchanged.

      Interest on the Holdings notes is to be paid semi-annually on May 1 and
November 1 of each year. The Holdings Notes are redeemable, in whole or in part,
 at the option of the Company on or after the dates indicated, at the following
redemption prices, plus accrued interest to the date of redemption:

            Year                                   Redemption price
            ----                                   ----------------
            December 31, 1996.....................    109.000%
            October 1, 1999.......................    107.000%
            October 1, 2000.......................    105.000%
            October 1, 2001.......................    103.000%
            October 1, 2002.......................    101.000%
            October 1, 2003 and thereafter........    100.000%

      Upon a "Change in Control", (as defined in the indenture pursuant to which
the Holdings Notes were issued (the "Subordinated Note Indenture")), each holder
shall have the rights to require that Holdings repurchase all or any part of
such Holdings Notes at a purchase price in cash equal to 101% of the principal
amount thereof plus accrued and unpaid interest, if any, to the date of
purchase.

      The Holdings Notes are general uncollaterized obligations of Holdings and
are subordinated in right of payment to all existing and future Senior
Indebtedness (as defined in the Subordinated Notes Indenture) of Holdings. In
addition, the Holdings Notes are subordinated to all debts, liabilities, and
obligations of Carter's. The Holdings Notes contain provisions and convenants,
including limitations on other indebtedness, dividends and distributions,
transactions with affiliates, sales of assets and subsidiary stock, liens and
certain other transactions.

      As noted above, provisions of Carter's and Holdings' debt agreements
contain restrictions and limitations which effectively preclude dividends,
distribution, or advances from Carter's to Holdings, except under certain
specified conditions. Restricted net assets of Carter's at January 1, 2000 and
January 2, 1999 totaled approximately $53.6 million and $58.7 million,
respectively. Likewise, at January 1, 2000 and January 2, 1999, Holdings was
effectively precluded from declaring or paying dividends on its Capital Stock.

      Aggregate minimum scheduled maturities of long-term debt during each of
the next five fiscal years subsequent to January 1, 2000 are as follows ($000):
2000--$900; 2001--$5,400; 2002--$13,500; 2003--$22,500 and 2004--$0.

      The fair value of the Company's 12% Notes were approximately $2.0 million
lower and deemed even with the book value at January 1, 2000 and January 2,
1999, respectively. The fair values of the 10 3/8% Notes were approximately
$11.0 million lower and $8.0 million greater than book value at January 1, 2000
and January 2, 1999, respectively. The fair values were estimated based on
similar issues or on current rates offered to the Company for debt of the same
remaining maturities. The fair value of the Company's other long-term debt was
deemed to approximate its carrying value as of January 1, 2000 and January 2,
1999.

NOTE 6--CAPITAL STOCK:

      Features of Holdings' various classes of capital stock are specified in a
Certificate of Designation (the "Certificate"). The Certificate specifies, among
other things, restrictions on transfers of shares; certain "tag along rights" of
the Class A and Class C shares pursuant to certain transfers of Class D shares;
and redemptions required in connection with tag-along transfers or warrant
exercises (see below).

      In the event of an initial public offering or sale of Holdings, as defined
in the Certificate, all issued and outstanding shares of Class A, Class C and
Class D Stock not otherwise redeemed by Holdings shall automatically convert
into shares of Common Stock on a one-for-one basis.

      Holders of shares of Class D Stock and Common Stock shall be entitled to
one vote per share of such stock held, on all matters. Until a change in control
of the Company, as defined, holders of Class A or Class C stock shall not have
any voting rights except that the holders of the Class A and Class C Stock shall
have the right to one vote for each share of such stock held


                                       26
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 6--CAPITAL STOCK: (Continued)

as to (i) the approval of any amendments, or the alteration or repeal, whether
by merger, consolidation or otherwise, of any provision of the Certificate or
the Articles of Organization that would increase or decrease the par value of
those shares of the Class A or Class C Stock, or alter or change the powers,
preferences, or special rights of the shares of the Class A or Class C Stock, so
as to affect such holders adversely; and (ii) matters as required under law.

      Effective upon a change in control, holders of shares of Class A or Class
C Stock shall be entitled to one vote for each share of stock held, on all
matters.

      In the event of liquidation of Holdings, each holder of Class A or Class C
Stock shall be entitled to receive out of the net assets of the Company or the
proceeds thereof available for distribution to stockholders, before any payment
or distribution shall be made or set aside for payment on the Class D or Common
Stock upon such liquidation, the amount of $.001 per share. Such distribution
shall be allocated on a pro rata basis according to the number of shares of
Class A or Class C Stock held by each stockholder.

      Certain officers and employees of the Company held 120,032 and 127,482
shares of Class C Stock as of January 1, 2000 and January 2, 1999, respectively.
Under certain circumstances, these officers and employees have the right to
require an affiliate of Investcorp to purchase their Class C shares. In such
cases, the Company has a right of first refusal to purchase such shares.

      In connection with the Acquisition, Holdings issued a Class A Warrant to
an affiliate of Investcorp. Upon an initial public offering or sale of Holdings,
as defined, the Class A Warrant entitles its holder to purchase, at a specified
price, a specified number of shares of Holdings Common Stock. This will be
accomplished via a redemption by Holdings of a corresponding number of Class A
shares and issuance by Holdings to the Warrant holder of a corresponding number
of common shares.

NOTE 7--EMPLOYEE BENEFIT PLANS:

      The Company offers a comprehensive post-retirement medical plan to current
and certain future retirees and their spouses until they become eligible for
Medicare or a Medicare Supplement plan. The Company also offers life insurance
to current and certain future retirees. Employee contributions are required as a
condition of participation for both medical benefits and life insurance and the
Company's liabilities are net of these employee contributions.

      The following is a reconciliation of the Accumulated Post-Retirement
Benefit Obligations ("APBO") under this plan ($000):

<TABLE>
<CAPTION>
                                                                 Year           Year
                                                                 ended          ended
                                                               January 1,     January 2,
                                                                  2000           1999
                                                               ----------     ----------
<S>                                                             <C>            <C>
            Benefit Obligation (APBO) at beginning of year      $ 10,589       $  9,995
            Service cost .................................           166            169
            Interest cost ................................           639            649
            Plan participants' contributions .............           615            508
            Actuarial (gain) loss ........................        (1,216)           375
            Benefits paid ................................        (1,446)        (1,107)
                                                                --------       --------
            APBO at end of year ..........................      $  9,347       $ 10,589
                                                                ========       ========
</TABLE>

      The Company's contribution for these post-retirement benefit obligations
was $831,448 in fiscal 1999 and $599,005 in fiscal 1998.


                                       27
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 7--EMPLOYEE BENEFIT PLANS: (Continued)

      The funded status of the plan is reconciled to the accrued post-retirement
benefit liability recognized in the accompanying consolidated balance sheets, as
follows ($000):

<TABLE>
<CAPTION>
                                                               At            At
                                                            January 1,    January 2,
                                                              2000          1999
                                                            --------      --------
<S>                                                         <C>           <C>
            Funded status (unfunded APBO) ............      $  9,347      $ 10,589
            Unrecognized net loss from past experience
              different from that assumed and from
              changes in assumptions .................          (511)       (1,783)
                                                            --------      --------

            Accrued benefit cost .....................      $  8,836      $  8,806
                                                            ========      ========
</TABLE>

      The discount rates used in determining the APBO as of January 1, 2000 and
January 2, 1999 were 7.50% and 6.25%, respectively.

      The components of post-retirement benefit expense charged to operations
are as follows ($000):

<TABLE>
<CAPTION>
                                                        Year ended    Year ended    Year ended
                                                        January 1,    January 2,    January 3,
                                                           2000          1999          1998
                                                        ----------    ----------    ----------
<S>                                                        <C>           <C>           <C>
      Service cost - benefits attributed to service
        during the period ...........................      $166          $169          $120
      Interest cost on accumulated post-retirement
        benefit obligation ..........................       639           649           567
      Amortization of net actuarial loss ............        56            34            --
                                                           ----          ----          ----
      Total net periodic post-retirement benefit cost      $861          $852          $687
                                                           ====          ====          ====
</TABLE>

      The effects on the Company's plan of all future increases in health care
costs are borne by employees; accordingly, increasing medical costs are not
expected to have any material effect on the Company's future financial results.

      The Company has an obligation under a defined benefit plan covering
certain former officers. At January 1, 2000 and January 2, 1999, the present
value of the estimated remaining payments under this plan was approximately $1.5
million and $1.6 million, respectively, and is included in other current and
long-term liabilities.

      The Company also sponsors a defined contribution plan within the United
States. The plan covers employees who are at least 21 years of age and have
completed three months of service, during which at least 257 hours were served.
The plan provides for the option for employee contributions of between 1% and
15% of salary, of which the Company matches up to 2.5% of the employee
contribution, at a rate of 75% on the first 2% and 50% on the second 2%. The
Company's expense for the defined contribution plan totaled approximately
($000): $997 for the fiscal year ended January 1, 2000, $906 for the fiscal year
ended January 2, 1999 and $785 for the fiscal year ended January 3, 1998.

NOTE 8--MANAGEMENT STOCK INCENTIVE PLAN:

      At the Acquisition, Holdings adopted a Management Stock Incentive Plan
(the "Plan") in order to provide incentives to employees and directors of
the Company by granting them awards tied to Class C stock of Holdings.
Options for up to 75,268 shares may be granted to certain employees under the
Plan, of which 286, 4,013 and 7,966 remained ungranted at January 1, 2000,
January 2, 1999 and January 3, 1998, respectively. In October 1996, Holdings
granted options to purchase 72,199 shares of its Class C stock to certain
employees of the Company. The exercise price of each such option and options
granted in fiscal years 1999, 1998 and 1997 is $60.00 per share, which is the
same price per share paid by existing holders of Holdings' Class C stock, and
which is deemed to be the fair market value of the stock at the time the options
were granted. Accordingly, no compensation expense has been recognized on the
options granted. All options granted vest ratably over five years (contingent
upon the Company meeting specific earnings targets) and expire in ten years,
with weighted average remaining contractual lives of approximately seven years
at January 1, 2000.


                                       28
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 8--MANAGEMENT STOCK INCENTIVE PLAN: (Continued)

      A summary of stock options (in number of shares that may be purchased) is
presented below:

                                        Year ended    Year ended    Year ended
                                        January 1,    January 2,    January 3,
                                           2000          1999          1998
                                        ----------    ----------    ----------
      Outstanding, beginning of year       71,255        67,302        72,199
      Granted ......................        5,751         4,976         4,000
      Exercised ....................           --            --            --
      Forfeited ....................       (2,024)       (1,023)       (8,897)
      Expired ......................           --            --            --
                                          -------       -------       -------

      Outstanding, end of year .....       74,982        71,255        67,302
                                          =======       =======       =======

      Exercisable, end of year .....       42,889        26,511        13,460
                                          =======       =======       =======

      The fair value of each granted option, at the date of grant, has been
estimated to be $19.04 for options granted during 1999, $19.78 for options
granted during 1998 and $23.61 for options granted during 1997. The fair value
of the options granted was estimated using a minimum value method, at an assumed
risk free interest rate of 5.5% for options granted during 1999, 5% for options
granted during 1998 and 6.25% for options granted during 1997. The expected life
of the options was estimated to be 7.13 years for options granted during 1999,
and eight years for 1998 and 1997. No dividends were assumed.

      If the fair value based method required by SFAS 123 had been applied,
estimated compensation expense for the years ended January 1, 2000, January 2,
1999 and January 3, 1998 would have been approximately $418,000, $414,000 and
$400,000, respectively, resulting in pro forma net (loss) income of
approximately $(4,063,000), $3,260,000 and $1,214,000, respectively.

NOTE 9--INCOME TAXES:

      The provision for income taxes consisted of the following ($000):

<TABLE>
<CAPTION>
                                                Year ended    Year ended   Year ended
                                                January 1,    January 2,   January 3,
                                                   2000          1999         1998
                                                ----------    ----------   ----------
<S>                                               <C>           <C>         <C>
      Current tax provision:
        Federal ............................      $   341       $ 1,085     $   752
        State ..............................          254           438         278
        Foreign ............................          293            82          50
                                                  -------       -------     -------
          Total current provision ..........          888         1,605       1,080
                                                  -------       -------     -------
      Deferred tax (benefit) provision:
        Federal ............................       (2,366)          978         277
        State ..............................         (304)          114          34
                                                  -------       -------     -------
          Total deferred (benefit) provision       (2,670)        1,092         311
                                                  -------       -------     -------
          Total (benefit) provision ........      $(1,782)      $ 2,697     $ 1,391
                                                  =======       =======     =======
</TABLE>


                                       29
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 9--INCOME TAXES: (Continued)

      Components of deferred tax assets and liabilities were as follows ($000):

                                                   January 1,   January 2,
                                                      2000         1999
                                                   ----------   ----------
            Deferred tax assets:
              Accounts receivable allowance ...     $ 1,886      $ 1,754
              Inventory valuation .............       5,108        4,775
              Liability accruals ..............       3,273        4,995
              Deferred employee benefits ......       4,039        3,848
              Loss and tax credit carryforwards         425          458
              Other ...........................         797          947
                                                    -------      -------
                Total deferred tax assets ....      $15,528      $16,777
                                                    =======      =======
            Deferred tax liabilities:
              Tradename ......................      $34,071      $34,996
              Depreciation ...................        6,615        8,744
              Deferred employee benefits .....          468          276
                                                    -------      -------
                Total deferred tax liabilities      $41,154      $44,016
                                                    =======      =======

      The difference between the Company's effective income tax rate and the
federal statutory tax rate is reconciled below:

                                           Year ended   Year ended   Year ended
                                           January 1,   January 2,   January 3,
                                             2000         1999         1998
                                           ----------   ----------   ----------
      Statutory federal income tax rate       (34)%         34%          34%
      State income taxes, net of Federal
        income tax benefit .............       (1)           6            7
      Goodwill amortization ............        5            4           11
      Other permanent items ............       (3)           1            2
      Foreign income, net of tax .......        1           (3)          (4)
      Other ............................       --            1           (1)
                                              ---          ---          ---

      Total ............................      (32)%         43%          49%
                                              ===          ===          ===

      The portion of income before income taxes attributable to foreign income
was approximately $704,000, $735,000 and $437,000 for the years ended January 1,
2000, January 2, 1999 and January 3, 1998, respectively.


                                       30
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 10--LEASE COMMITMENTS:

      Annual rent expense ($000) under operating leases was $18,108, $16,739 and
$15,970 for the years ended January 1, 2000, January 2, 1999 and January 3,
1998, respectively.

      Minimum annual rental commitments under current noncancelable operating
leases as of January 1, 2000 were as follows ($000):

<TABLE>
<CAPTION>
                    Buildings,
                    primarily                         Data                             Total
                     retail       Transportation   processing     Manufacturing    noncancelable
Fiscal Year          stores          equipment      equipment       equipment         leases
- -----------         ---------     --------------   ----------     -------------    -------------
<S>                 <C>              <C>             <C>             <C>             <C>
2000 .....          $12,618          $   496         $   808         $   555         $14,477
2001 .....           10,343              444             597             355          11,739
2002 .....            8,192              288             142             254           8,876
2003 .....            5,713               37              --              72           5,822
2004 .....            3,564               11              --               9           3,584
Thereafter            5,299               --              --              --           5,299
                    -------          -------         -------         -------         -------

Total ....          $45,729          $ 1,276         $ 1,547         $ 1,245         $49,797
                    =======          =======         =======         =======         =======
</TABLE>

      Future annual lease commitments under capital lease obligations are as
follows ($000):

<TABLE>
<CAPTION>
      Fiscal Year
      -----------
<S>                                                                                          <C>
      2000 ............................................................................      $ 1,006
      2001 ............................................................................        1,006
      2002 ............................................................................          525
      Thereafter ......................................................................           --
                                                                                             -------

      Total minimum obligations .......................................................        2,537
      Interest ........................................................................         (141)
                                                                                             -------
      Present value of net minimum obligations ........................................        2,396
      Current portion, included in other current liabilities ..........................         (919)
                                                                                             -------
      Long-term obligations, included in other long-term liabilities at January 1, 2000      $ 1,477
                                                                                             =======
</TABLE>

NOTE 11--CONTINGENCIES:

      The Company is subject to various federal, state and local laws that
govern activities or operations that may have adverse environmental effects.
Noncompliance with these laws and regulations can result in significant
liabilities, penalties and costs. From time to time, operations of the Company
have resulted or may result in noncompliance with or liability pursuant to
environmental laws. The Company is in the process of resolving a potential
environmental claim associated with waste deposited at or near a landfill in
Lamar County, Georgia in the 1970's. In 1999, the Company established a reserve
to provide for its share of the total estimated costs required to resolve this
matter which are estimated to be less than $1.0 million. However, there can be
no assurance that this estimate will prove accurate. Generally, compliance with
environmental laws has not had a material impact on the Company's operations,
but there can be no assurance that future compliance with such laws will not
have a material adverse effect on the Company or its operations.

NOTE 12--OTHER CURRENT LIABILITIES:

      Other current liabilities consisted of the following ($000):

                                                   January 1,     January 2,
                                                      2000           1999
                                                   ----------     ----------
      Accrued income taxes .................        $ 6,158        $ 6,003
      Accrued workers compensation .........          2,913          4,157
      Accrued health insurance .............          1,907          1,771
      Accrued interest .....................          1,749          1,956
      Accrued incentive compensation .......            134          3,593
      Other current liabilities ............         15,831         17,595
                                                    -------        -------
                                                    $28,692        $35,075
                                                    =======        =======


                                       31
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 13--VALUATION AND QUALIFYING ACCOUNTS:

      Information regarding valuation and qualifying accounts is as follows
($000):

                                                     Allowance
                                                    for Doubtful      Inventory
                                                      Accounts        Valuation
                                                    ------------      ---------
Balance, December 28, 1996 .................          $ 2,691         $ 2,504
  Additions, charged to expense ............            1,178           2,254
  Writeoffs ................................           (1,495)         (1,992)
                                                      -------         -------

Balance, January 3, 1998 ...................            2,374           2,766
  Additions, charged to expense ............            1,427           2,947
  Writeoffs ................................           (1,301)         (2,595)
                                                      -------         -------

Balance, January 2, 1999 ...................            2,500           3,118
  Additions, charged to expense ............            2,435           5,306
  Writeoffs ................................           (2,170)         (3,187)
                                                      -------         -------

Balance, January 1, 2000 ...................          $ 2,765         $ 5,237
                                                      =======         =======

NOTE 14--RELATED PARTY TRANSACTIONS:

      In connection with the closing of the Acquisition, the Company entered
into an agreement for management advisory and consulting services (the
"Management Agreement") with Investcorp International, Inc. ("International")
pursuant to which the Company agreed to pay International $1.35 million per
annum for a five-year term. At the closing of the Acquisition, the Company
prepaid International $4.05 million for the first three years of the term of the
Management Agreement in accordance with its terms.

      In January 2000, a loan to an officer in the amount of $4.3 million was
issued, the proceeds of which were used by the officer to repay a previous loan
from the Company in the amount of $1.5 million. The $1.5 million loan was
scheduled to be repaid in October 2001. The January 2000 loan is payable in
annual installments of $600,000 commencing on March 31, 2002, and thereafter on
each anniversary thereof until such principal amount and all accrued and unpaid
interest thereon has been repaid. The loan is collateralized by the officer's
stock of Holdings and bears interest at the average rate paid by the Company
under the revolving portion of its senior credit facility. The loan is
prepayable with proceeds of any disposition of the officer's stock in Holdings.

      During 1999, 1998 and 1997, Holdings repurchased 8,450, 5,358 and 19,709
shares, respectively, of its Class C Stock owned by former Company employees for
cash payments totaling approximately $507,000, $320,000 and $1,183,000,
respectively. In fiscal 1999, Holdings issued 1,000 shares to an employee at a
fair value of $60,000. During fiscal 1998, Holdings sold 1,000 shares of its
Class C Stock to an employee of the Company for $60,000 and issued 500 shares to
another employee at a fair value of $30,000.


                                       32
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 15--SEGMENT INFORMATION:

      Statements of Financial Accounting Standards No. 131 "Disclosures about
Segments of an Enterprise and Related Information" ("SFAS 131") requires segment
information to be disclosed based on a "management approach." The management
approach refers to the internal reporting that is used by management for making
operating decisions and assessing the performance of the Company's reportable
segments. SFAS 131 also requires disclosure about products and services,
geographic areas and major customers.

      The Company's two reportable segments are "Retail" and "Wholesale and
Other". The accounting policies of the segments are the same as those described
in Note 2-- "Nature of Business and Summary of Significant Accounting Policies".
The Company generally sells the same products in each business segment. The
Company evaluates the performance of its Retail segment based on, among other
things, its earnings before interest, taxes, depreciation and amortization
expenses ("EBITDA"). EBITDA shown in the accompanying table for the Wholesale
and Other segment is an amount determined by deduction based on consolidated
EBITDA and is not a measurement used by management in its decision-making
process. As described in the accompanying table, the Retail segment's EBITDA is
determined on a direct contribution basis only and does not include allocations
of all costs incurred to support Retail operations.

      The Retail segment consists of Carter's retail outlet stores which
numbered 146, 144 and 138 at January 1, 2000, January 2, 1999 and January 3,
1998, respectively. The financial results of the Retail segment shown in the
accompanying table reflect revenue from the outlet stores, the cost of
merchandise sold including point-of-sale markdowns, store operating costs and
retail management expenses. Product costs reported by the Retail segment are
determined based on the Company's standard cost system. Although the standard
costs are the same as those used for the Company's Wholesale and Other segment,
the Retail segment's product costs do not reflect any manufacturing variances
from standard costs; such variances represent the difference between standard
costs of production and actual costs. Accordingly, Retail results do not reflect
the actual costs and related margins resulting from its operations.

      Retail results do not include allocations of various costs incurred to
support Retail operations such as merchandising and product development costs,
obsolescence, marketing, advertising, distribution or corporate expenses such as
information technology, finance, executive management or corporate occupancy
costs. Retail financial results, therefore, are not reflective of the actual
results which would be derived if such allocations were made. The Wholesale and
Other segment includes all other revenue and expenses of the Company not
directly related to the Retail segment.

      The table below presents certain segment information for the periods
indicated ($000):

                                                     Wholesale
                                         Retail      and Other         Total
                                         ------      ---------         -----
      Year ended January 1, 2000:
        Sales ...................      $ 183,312     $ 231,284       $ 414,596
        EBITDA ..................      $  39,966     $  (1,132)      $  38,834
      Year ended January 2, 1999:
        Sales ...................      $ 171,696     $ 236,486       $ 408,182
        EBITDA ..................      $  37,965     $   5,056       $  43,021
      Year ended January 3, 1998:
        Sales ...................      $ 143,419     $ 219,535       $ 362,954
        EBITDA ..................      $  27,299     $   9,627       $  36,926


                                       33
<PAGE>

                              CARTER HOLDINGS, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 15--SEGMENT INFORMATION: (Continued)

      A reconciliation of total segment EBITDA to total consolidated (loss)
income before income taxes is presented below ($000):

<TABLE>
<CAPTION>
                                                  Year ended        Year ended        Year ended
                                                January 1, 2000   January 2, 1999   January 3, 1998
                                                ---------------   ---------------   ---------------
<S>                                                <C>               <C>               <C>
      Total EBITDA for reportable segments         $ 38,834          $ 43,021          $ 36,926
      Depreciation and amortization
      expense ............................          (16,855)          (15,599)          (13,835)
      Interest expense ...................          (20,437)          (21,215)          (20,246)
      Nonrecurring charge ................           (7,124)               --                --
                                                   --------          --------          --------
      Consolidated (loss) income before
        income taxes .....................         $ (5,582)         $  6,207          $  2,845
                                                   ========          ========          ========
</TABLE>

      The table below represents inventory by segment at ($000):

                                  January 1,       January 2,       January 3,
                                     2000             1999             1998
                                  ----------       ----------       ----------
      Wholesale and Other         $ 58,269         $ 81,817         $ 73,097
      Retail ............           21,367           19,591           14,542
                                  --------         --------         --------
                                  $ 79,636         $101,408         $ 87,639
                                  ========         ========         ========

      Wholesale and Other inventories include inventory produced and warehoused
for the Retail segment.

      The following represents property, plant and equipment, net, by geographic
area as of ($000):

                                 January 1,      January 2,      January 3,
                                    2000            1999            1998
                                 ----------      ----------      ----------
            United States         $41,417         $49,178         $45,836
            International          10,359          10,496           7,175
                                  -------         -------         -------
                                  $51,776         $59,674         $53,011
                                  =======         =======         =======

      The Company's international operations consist primarily of sewing
facilities and, accordingly, no revenues are recorded at these locations.

NOTE 16--TEXTILE PLANT PHASE-DOWN

      Historically, the Company met most of its fabric requirements through its
textile operations located in Barnesville, Georgia.

      During 1999, the Company developed a plan to take advantage of alternative
fabric sourcing opportunities and, in the third quarter of 1999, began to
phase-down production in its textile operations. All textile processes, with the
exception of printing, were discontinued by the end of fiscal 1999. The Company
has negotiated supply arrangements with its fabric vendors.

      Financial results for 1999 include a nonrecurring charge of $6,865,000
representing the impairment adjustment required to reduce the carrying value of
land, buildings and equipment associated with the textile facility in
Barnesville, Georgia to their estimated net realization value of $1,950,000.
These assets are presented as assets held for sale on the accompanying January
1, 2000 balance sheet. It is estimated that approximately $1,000,000 of
equipment will be sold during the current year with the remaining $950,000 of
land, buildings and equipment sold in future years.

      During 1999, the Company also closed three domestic sew plants. The net
loss on property, plant and equipment related to the closures totaled $259,000
and is included in the 1999 nonrecurring charge.


                                       34
<PAGE>

ITEM 9. CHANGE IN ACCOUNTANTS

      Not applicable.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      The following table sets forth the name, age, and position of each of the
directors and executive officers of the Company. Each director of the Company
will hold office until the next annual meeting of shareholders of the Company or
until his successor has been elected and qualified. Officers of the Company are
elected by the Board of Directors of the Company and serve at the discretion of
the Board of Directors.

      Name                         Age                   Positions
      -----------------------      ---     -------------------------------------
      Frederick J. Rowan, II       60      Chairman of the Board of Directors,
                                             President and Chief Executive
                                             Officer.
      Joseph Pacifico              50      President-Marketing.
      Charles E. Whetzel, Jr.      49      Executive Vice President-
                                             Manufacturing.
      David A. Brown               42      Executive Vice President-Business
                                             Planning & Administration
                                             (Director of Carter's only).
      Michael D. Casey             39      Senior Vice President and Chief
                                             Financial Officer.
      Christopher J. O'Brien       41      Director.
      Charles J. Philippin         49      Director.
      Christopher J. Stadler       35      Director.

      Frederick J. Rowan, II joined the Company in 1992 as President and Chief
Executive Officer and became Chairman of the Board of Directors of the Company
in October 1996. Prior to joining the Company, Mr. Rowan was Group Vice
President of VF Corporation, a multi-division apparel company and, among other
positions, served as President and Chief Executive Officer of both the H.D. Lee
Company and Bassett-Walker, Inc., divisions of VF Corporation. Mr. Rowan, who
has been involved in the textile and apparel industries for 35 years, has been
in senior executive positions for nearly 23 of those years. Mr. Rowan began his
career at the DuPont Corporation and later joined Aileen Inc., a manufacturer of
women's apparel, where he subsequently became President and Chief Operating
Officer.

      Joseph Pacifico joined the Company in 1992 as Executive Vice
President-Sales and Marketing and was named President-Marketing in 1997. Mr.
Pacifico began his career with VF Corporation in 1981 as a sales representative
for the H.D. Lee Company and was promoted to the position of Vice President of
Marketing in 1989, a position he held until 1992.

      Charles E. Whetzel, Jr. joined the Company in 1992 as Executive Vice
President-Operations and was named Executive Vice President-Manufacturing in
1997. Mr. Whetzel began his career at Aileen Inc. in 1971 in the Quality
function and was later promoted to Vice President of Apparel. Following Aileen
Inc., Mr. Whetzel held positions of increased responsibility with Mast
Industries, Health-Tex and Wellmade Industries, respectively. In 1988, Mr.
Whetzel joined Bassett-Walker, Inc. and was later promoted to Vice President of
Manufacturing for the H.D. Lee Company.

      David A. Brown joined the Company in 1992 as Senior Vice
President-Business Planning and Administration and became a Director of Carter's
in October 1996. In 1997, Mr. Brown was named Executive Vice President-Business
Planning and Administration. Prior to 1992, Mr. Brown held various positions at
VF Corporation including Vice President-Human Resources for both the H.D. Lee
Company and Bassett-Walker, Inc. Mr. Brown also held personnel focused positions
with Blue Bell, Inc. and Milliken & Company earlier in his career.

      Michael D. Casey joined the Company in 1993 as Vice President-Finance and
was named Senior Vice President-Finance in 1997. In 1998, Mr. Casey was named
Senior Vice President and Chief Financial Officer. Prior to joining the Company,
Mr. Casey was a Senior Manager with Price Waterhouse LLP.

      Christopher J. O'Brien became a Director of the Company in October 1996.
He has been an executive of Investcorp, its predecessor or one or more of its
wholly-owned subsidiaries since December 1993. Prior to joining Investcorp, Mr.
O'Brien was a Managing Director of Mancuso & Company for four years. Mr. O'Brien
is a Director of CSK Auto Corporation, Harborside Healthcare, Inc., NationsRent,
Independent Wireless One and Synthetic Industries (SIND Holdings, Inc.).

      Charles J. Philippin became a Director of the Company in October 1996. He
has been an executive of Investcorp, its predecessor or one or more of its
wholly-owned subsidiaries since July 1994. Prior to joining Investcorp, Mr.
Philippin was a


                                       35
<PAGE>

Partner at Coopers & Lybrand L.L.P. Mr. Philippin is a Director of Carvel
Holdings, Werner Holding Co. Inc., CSK Auto Corporation, Harborside Healthcare,
Inc., Stratus Computer Inc., Burnham, NationsRent and Saks, Incorporated.

      Christopher J. Stadler became a Director of the Company in October 1996.
He has been an executive of Investcorp, its predecessor or one or more of its
wholly-owned subsidiaries since April 1996. Prior to joining Investcorp, Mr.
Stadler was a Managing Director with BT Securities Corporation from prior to
June 1993 through April 1995, a Managing Director with the Davis Companies from
April 1995 through September 1995 and a Managing Director with CS First Boston
Corporation from September 1995 through April 1996. Mr. Stadler is a Director of
Werner Holding Co. Inc., CSK Auto Corporation, Stratus Computer, Inc. and
Independent Wireless One.

DIRECTOR COMPENSATION

      The Company pays no additional remuneration to its employees or to
executives of Investcorp for serving as directors. There are no family
relationships among any of the directors or executive officers.

ITEM 11. EXECUTIVE COMPENSATION

      The following table sets forth all cash compensation earned in fiscal 1999
by the Company's Chief Executive Officer and each of the other four most highly
compensated executive officers whose remuneration exceeded $100,000
(collectively, the "Named Executive Officers"). The current compensation
arrangements for each of these officers are described in "Employment
Arrangements".

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                              Other Annual
                                                                                              Compensation
Name and Principal Position                                                       Salary           (a)
- ---------------------------                                                       ------      ------------
<S>                                                                              <C>            <C>
Frederick J. Rowan, II.....................................................      $595,833       $442,290
  Chairman of the Board of Directors, President and Chief Executive Officer
Joseph Pacifico............................................................      $387,500       $197,399
  President-Marketing
Charles E. Whetzel, Jr.....................................................      $260,417       $110,238
  Executive Vice President-Manufacturing
David A. Brown.............................................................      $260,417       $ 75,372
  Executive Vice President-Business Planning & Administration and Director
Michael D. Casey...........................................................      $208,333       $115,471
  Senior Vice President and Chief Financial Officer
</TABLE>

- ----------
(a)   There were no bonuses earned in 1999. Other annual compensation includes
      supplemental retirement plan benefits, automobile allowances, insurance
      premiums and medical cost reimbursement. Other compensation for Mr. Casey
      includes relocation assistance.

EMPLOYMENT ARRANGEMENTS

      Frederick J. Rowan, II, President and Chief Executive Officer, and the
Company entered into a three-year employment agreement as of October 30, 1996,
which automatically extends annually for successive one-year terms, subject to
termination upon notice. Pursuant to such agreement, Mr. Rowan is entitled to
receive (i) a base salary, currently $600,000 per year (subject to annual cost
of living adjustments and any increases approved by the Board of Directors),
(ii) annual cash bonuses based upon a bonus plan to be determined each year by
the Board of Directors in conjunction with the Company's achievement of targeted
performance levels as defined in the plan and (iii) certain specified fringe
benefits, including a retirement trust. If Mr. Rowan's employment with the
Company is terminated without cause (as defined), he will continue to receive
his then current salary for the remainder of the employment term and the Company
will maintain certain fringe benefits on his behalf until either the expiration
of the remainder of the employment term or his 65th birthday. Mr. Rowan has
agreed not to compete with the Company for the two-year period following the end
of his employment with the Company, unless he is terminated without cause, in
which case the duration of such period is one year.


                                       36
<PAGE>

      Joseph Pacifico, Charles E. Whetzel, Jr. and David A. Brown entered into
two-year employment agreements with the Company as of October 30, 1996, which
automatically extend annually for successive one-year terms, subject to
termination upon notice. Michael D. Casey entered into a two-year employment
agreement effective October 28, 1998. Pursuant to such agreements, Messrs.
Pacifico, Whetzel, Brown and Casey (each an "Executive") are entitled to receive
(i) a base salary, currently $390,000, $262,500, $262,500 and $210,000,
respectively (subject to annual cost of living adjustments and any increases
approved by the Board of Directors), (ii) annual cash bonuses based upon a bonus
plan to be determined each year by the Board of Directors and (iii) certain
specified fringe benefits, including a retirement trust. The employment
agreements automatically extend annually for successive one-year terms, subject
to termination upon notice. If an Executive's employment with the Company is
terminated without cause (as defined), he will continue to receive his then
current salary for the remainder of the employment term and the Company will
maintain certain fringe benefits on his behalf until either the expiration of
the remainder of the employment term or his 65th birthday. Each Executive has
agreed not to compete with the Company for a one-year period following the end
of his employment with the Company, unless he is terminated without cause, in
which case the duration of such period is six months. All executive officers are
eligible to participate in the Company's Annual Cash Bonus Plan, payments under
which are based upon the Company's achievement of targeted performance levels as
determined by the Board of Directors.

MANAGEMENT STOCK INCENTIVE PLAN

      At the Acquisition, Holdings adopted a Management Stock Incentive Plan
(the "Plan"), in order to provide incentives to employees and directors of
Holdings and the Company by granting them awards tied to the Class C Stock of
Holdings. The Plan is administered by a committee of the Board of Directors of
Holdings (the "Compensation Committee"), which has broad authority to administer
and interpret the Plan. Awards to employees are not restricted to any specified
form or structure and may include, without limitation, restricted stock, stock
options, deferred stock or stock appreciation rights (collectively, "Awards").
Options granted under the Plan may be options intended to qualify as incentive
stock options under Section 422 of the Code or options not intended to so
qualify. An Award granted under the Plan to an employee may include a provision
terminating the Award upon termination of employment under certain circumstances
or accelerating the receipt of benefits upon the occurrence of specified events,
including, at the discretion of the Compensation Committee, any change of
control of the Company.

      In connection with the Acquisition, Holdings granted options to purchase
up to 72,199 shares of its Class C Stock to certain members of the Company's
senior management, other officers and employees of the Company. As of January 1,
2000, options to purchase up to 74,982 shares of Class C stock were outstanding.
The exercise price of each such option is $60.00 per share, which is the same
price per share paid by existing holders of Class C Stock of Holdings to acquire
such Class C Stock. The exercise price of each option granted in the future will
be equal to the fair market value of Holdings' Class C Stock at the time of the
grant. Each option will be subject to certain vesting provisions. To the extent
not earlier vested or terminated, all options will vest on the tenth anniversary
of the date of grant and will expire 30 days thereafter if not exercised.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      Class D Stock, par value $.01 share, is the only class of Holdings' stock
that currently posses voting rights. At January 1, 2000 there were 5,000 shares
of Holdings' Class D Stock issued and outstanding. As of January 1, 2000,
members of the Company's management owned 120,032 shares of Class C Stock of
Holdings. This stock has no voting rights except in certain limited
circumstances. The following table sets forth the beneficial ownership of each
class of issued and outstanding securities of Holdings, as of the date hereof,
by each Director of the Company, each of the Executive Officers of the Company,
the Directors and Executive Officers of the Company as a ground and each person
who beneficially owns more than 5% of the outstanding shares of any class of
voting securities of Holdings.


                                       37
<PAGE>

                              CLASS D VOTING STOCK:

                                                     Number of       Percent of
Name                                                 Shares (a)       Class (a)
- ----                                                 ----------       ---------
INVESTCORP S.A.(b)(c)...........................       5,000           100.0%
SIPCO Limited(d)................................       5,000           100.0
CIP Limited(e)(f)...............................       4,600            92.0
Ballet Limited(e)(f)............................         460             9.2
Denary Limited(e)(f)............................         460             9.2
Gleam Limited(e)(f).............................         460             9.2
Highlands Limited(e)(f).........................         460             9.2
Noble Limited(e)(f).............................         460             9.2
Outrigger Limited(e)(f).........................         460             9.2
Quill Limited(e)(f).............................         460             9.2
Radial Limited(e)(f)............................         460             9.2
Shoreline Limited(e)(f).........................         460             9.2
Zinnia Limited(e)(f)............................         460             9.2
INVESTCORP Investment Equity Limited(c).........         400             8.0

- ----------
(a)   As used in this table, beneficial ownership means the sole or shared power
      to vote, or to direct the voting of, or the sole or shared power to
      dispose of, or direct the disposition of, a security.

(b)   INVESTCORP S.A. ("Investcorp") does not directly own any stock in
      Holdings. The number of shares shown as owned by Investcorp includes all
      of the shares owned by INVESTCORP Investment Equity Limited (see (c)
      below). Investcorp owns no stock in Ballet Limited, Denary Limited, Gleam
      Limited, Highlands Limited, Noble Limited, Outrigger Limited, Quill
      Limited, Radial Limited, Shoreline Limited, Zinnia Limited, or in the
      beneficial owners of these entities (see (f) below). Investcorp may be
      deemed to share beneficial ownership of the shares of voting stock held by
      these entities because the entities have entered into revocable management
      services or similar agreements with an affiliate of Investcorp, pursuant
      to which each of such entities has granted such affiliate the authority to
      direct the voting and disposition of the Holdings voting stock owned by
      such entity for so long as such agreement is in effect. Investcorp is a
      Luxembourg corporation with its address at 37 rue Notre-Dame, Luxembourg.

(c)   INVESTCORP Investment Equity Limited is a Cayman Islands corporation, and
      a wholly-owned subsidiary of Investcorp, with its address at P.O. Box
      1111, West Wind Building, George Town, Grand Cayman, Cayman Islands.

(d)   SIPCO Limited may be deemed to control Investcorp through its ownership of
      a majority of a company's stock that indirectly owns a majority of
      Investcorp's shares. SIPCO Limited's address is P.O. Box 1111, West Wind
      Building, George Town, Grand Cayman, Cayman Islands.

(e)   CIP Limited ("CIP") owns no stock in Holdings. CIP indirectly owns less
      than 0.1% of the stock in each of Ballet Limited, Denary Limited, Gleam
      Limited, Highlands Limited, Noble Limited, Outrigger Limited, Quill
      Limited, Radial Limited, Shoreline Limited and Zinnia Limited (see (f)
      below). CIP may be deemed to share beneficial ownership of the shares of
      voting stock of Holdings held by such entities because CIP acts as a
      Director of such entities and the ultimate beneficial shareholders of each
      of those entities have granted to CIP revocable proxies in companies that
      own those entities' stock. None of the ultimate beneficial owners of such
      entities beneficially owns individually more than 5% of Holdings' voting
      stock.

(f)   Each of CIP Limited, Ballet Limited, Denary Limited, Gleam Limited,
      Highlands Limited, Noble Limited, Outrigger Limited, Quill Limited, Radial
      Limited, Shoreline Limited and Zinnia Limited is a Cayman Islands
      corporation with its address at P.O. Box 2197, West Wind Building, George
      Town, Grand Cayman, Cayman Islands.


                                       38
<PAGE>

                            CLASS C NON-VOTING STOCK:

<TABLE>
<CAPTION>
                                                                                              Percent
                                                                               Number of         of
Name                                                                           Shares (a)      Class
- ----                                                                           ----------     -------
<S>                                                                              <C>            <C>
Frederick J. Rowan, II ...................................................       56,649         23.4%
Joseph Pacifico ..........................................................       15,051          6.2%
Charles E. Whetzel, Jr ...................................................       15,051          6.2%
David A. Brown ...........................................................       15,051          6.2%
Michael D. Casey .........................................................        2,289          0.9%
                                                                                -------      -------
All directors and executive officers of the Company as a group (8 persons)      104,091         42.9%
                                                                                =======      =======
</TABLE>

- ----------
(a)   As used in this table, beneficial ownership means the sole or shared power
      to vote, or to direct the voting of, or the sole or shared power to
      dispose of, or direct the disposition of, a security.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Holdings was formed to consummate the Acquisition on behalf of affiliates
of Investcorp, management and certain other investors. Financing for the
Acquisition was provided in part by $70.9 million of capital provided by
affiliates of Investcorp and other investors. In addition, certain employees of
Carter's exchanged capital stock of Carter's with an aggregate value of $9.1
million for non-voting stock of Holdings, representing approximately 15% of the
outstanding equity of Holdings.

      In connection with the closing of the Acquisition, the Company entered
into an agreement for management advisory and consulting services with
Investcorp International, Inc. ("International") pursuant to which the Company
agreed to pay International $1.35 million per annum for a five-year term. At the
closing of the Acquisition, the Company paid International $4.05 million for the
first three years of the term of the Management Agreement in accordance with its
terms. Upon the Acquisition, the Company was required to pay an aggregate amount
of approximately $11.3 million to certain members of management, including
payments under the Management Equity Participation Plan and the Long Term
Incentive Plan.

      In January 2000, a loan to an officer in the amount of $4.3 million was
issued, the proceeds of which were used by the officer to repay a previous loan
from the Company in the amount of $1.5 million. The $1.5 million loan was
scheduled to be repaid in October 2001. The January 2000 loan is payable in
annual installments of $600,000 commencing on March 31, 2002, and thereafter on
each anniversary thereof until such principal amount and all accrued and unpaid
interest thereon has been repaid. The loan is collateralized by the officer's
stock of Holdings and bears interest at the average rate paid by the Company
under the revolving portion of its senior credit facility. The loan is
prepayable with the proceeds of any disposition of the officer's stock in
Holdings.


                                       39
<PAGE>

                                   SIGNATURES

      Pursuant to the requirements of section 13 or 15(a) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized, in Morrow, Georgia on
March 31, 2000.

                              CARTER HOLDINGS, INC.


                         By: /s/ FREDERICK J. ROWAN, II
                   ------------------------------------------

                             Frederick J. Rowan, II
                      Chairman of the Board of Directors,
                     President and Chief Executive Officer

Date: March 31, 2000

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

          Name                                    Title
          ----                                    -----

 /s/ FREDERICK J. ROWAN, II   Chairman of the Board of Directors,
- ---------------------------     President and Chief Executive Officer (Principal
 Frederick J. Rowan, II         Executive Officer)

  /s/ MICHAEL D. CASEY        Senior Vice President and Chief Financial
- --------------------------      Officer (Principal Accounting Officer)
    Michael D. Casey

/s/ CHRISTOPHER J. O'BRIEN    Director
- --------------------------
 Christopher J. O'Brien

 /s/ CHARLES J. PHILIPPIN     Director
- --------------------------
  Charles J. Philippin

/s/ CHRISTOPHER J. STADLER    Director
- --------------------------
 Christopher J. Stadler


                                       40
<PAGE>

                                     PART IV

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

      (a)   Documents filed as part of this report:

      1.    Financial Statements: included in Item 8.

            Report of Independent Accountants

            Consolidated Balance Sheets at January 1, 2000 and January 2, 1999

            Consolidated Statements of Operations for the fiscal years ended
              January 1, 2000, January 2, 1999 and January 3, 1998

            Consolidated Statements of Cash Flows for the fiscal years ended
              January 1, 2000, January 2, 1999 and January 3, 1998

            Consolidated Statements of Changes in Stockholders' Equity for the
              fiscal years ended January 1, 2000, January 2, 1999 and January 3,
              1998

            Notes to Consolidated Financial Statements

      2.    Financial Statement Schedules:

            Report of Independent Accountants

            Schedule I - Condensed Financial Information of Carter Holdings,
              Inc.

      3.    Exhibits:

Exhibit
Number      Description of Exhibits
- ------      -----------------------

2           Agreement of Merger dated September 18, 1996 between TWCC
            Acquisition Corp. and the Company, incorporated herein by reference
            to Exhibit 2 to the Company's Registration Statement on Form S-4.

3.1         Amended and Restated Articles of Organization of the Company,
            incorporated herein by reference to Exhibit 3.1 to the Company's
            Registration Statement on Form S-4.

3.2         Articles of Merger of the Company, incorporated herein by reference
            to Exhibit 3.2 to the Company's Registration Statement on Form S-4.

3.3         By-laws of the Company, incorporated herein by reference to Exhibit
            3.3 to the Company's Registration Statement on Form S-4.

3.4         Certificate of Designation relating to the Preferred Stock of the
            Company dated October 30, 1996 (included in Exhibit 3.2).

4.1         Indenture dated as of March 25, 1997 between the Company and State
            Street Bank and Trust Company, as Trustee, incorporated herein by
            reference to Exhibit 4.1 to the Company's Registration Statement on
            Form S-4.

4.2         Exchange and Registration Rights Agreement dated March 25, 1997
            between the Company and BT Securities Corporation, Bankers Trust
            International plc, Chase Securities Inc. and Goldman, Sachs & Co.,
            incorporated herein by reference to Exhibit 4.2 to the Company's
            Registration Statement on Form S-4.


                                       41
<PAGE>

10.1        Employment Agreement between the Company and Frederick J. Rowan, II,
            incorporated herein by reference to Exhibit 10.1 to the Company's
            Registration Statement on Form S-4.

10.2        Employment Agreement between the Company and Joseph Pacifico,
            incorporated herein by reference to Exhibit 10.2 to the Company's
            Registration Statement on Form S-4.

10.3        Employment Agreement between the Company and Charles E. Whetzel, Jr.
            incorporated herein by reference to Exhibit 10.3 to the Company's
            Registration Statement on Form S-4.

10.4        Employment Agreement between the Company and David A. Brown
            incorporated herein by reference to Exhibit 10.4 to the Company's
            Registration Statement on Form S-4.

10.5        Employment Agreement between the Company and Michael D. Casey
            incorporated herein by reference to Exhibit 10.8 to the Carter
            Holdings, Inc. Registration Statement on Form S-4.

10.6        Credit Agreement dated October 30, 1996 among the Company, certain
            lenders and The Chase Manhattan Bank, as administrative agent,
            incorporated herein by reference to Exhibit 10.6 to the Company's
            Registration Statement on Form S-4.

10.7        Purchase Agreement dated November 20, 1996 between the Company and
            BT Securities Corporation, Bankers Trust International plc, Chase
            Securities Inc. and Goldman, Sachs & Co., incorporated herein by
            reference to Exhibit 10.7 to the Company's Registration Statement on
            Form S-4.

10.8        Amendment to Employment Agreement between the Company and Michael D.
            Casey incorporated herein by reference to Exhibit 10.8 to the
            Company's 1998 Annual Report on Form 10-K.

10.9        Promissory Note dated January 1, 2000 between the Company and
            Frederick J. Rowan, II.

10.10       Stock Pledge Agreement dated January 1, 2000 between the Company and
            Frederick J. Rowan, II.

10.11       Receipt and Promissory Note Termination Agreement dated January 1,
            2000 between the Company and Frederick J. Rowan, II.

21          Subsidiaries of Carter Holdings, Inc. incorporated herein by
            reference to Exhibit 21 filed with Carter Holdings, Inc.'s
            Registration Statement Form S-4.

27          Financial Data Schedule.


                                       42
<PAGE>

                      REPORT OF INDEPENDENT ACCOUNTANTS ON
                          FINANCIAL STATEMENT SCHEDULE

To the Board of Directors of
Carter Holdings, Inc.:

      Our audits of the consolidated financial statements of Carter Holdings,
Inc. referred to in our report dated March 24, 2000, also included an audit of
the financial statement schedule listed in ITEM 14(a)(2) of this Form 10-K. In
our opinion, the financial statement schedule presents fairly, in all material
respects, the information set forth therein when read in conjunction with the
related consolidated financial statements.


/s/ PricewaterhouseCoopers LLP

Stamford, Connecticut
March 24, 2000


                                      S-1
<PAGE>

SCHEDULE I CONDENSED FINANCIAL INFORMATION OF REGISTRANT
(PARENT COMPANY)

                              CARTER HOLDINGS, INC.

                            CONDENSED BALANCE SHEETS

                             (dollars in thousands)

<TABLE>
<CAPTION>
                                                                   January 1,     January 2,
                                                                      2000           1999
                                                                   ----------     ----------
<S>                                                                <C>            <C>
ASSETS
  Income tax receivable .....................................      $  2,369       $  1,450
  Deferred tax asset ........................................           662            668
  Investment in Carter's at equity ..........................        72,517         77,421
  Deferred debt issuance costs, net .........................         1,811          2,067
                                                                   --------       --------

    Total assets ............................................      $ 77,359       $ 81,606
                                                                   ========       ========

LIABILITIES AND STOCKHOLDERS' EQUITY
  Accrued interest ..........................................      $    406       $    406
  12% Senior Subordinated Notes .............................        20,000         20,000
                                                                   --------       --------

    Total liabilities .......................................        20,406         20,406
                                                                   --------       --------

Stockholders' equity:
  Class A Stock, nonvoting; par value $.01 per share;
    775,000 shares authorized; 752,808 shares issued
    and outstanding; liquidation value of $.001 per share ...        45,168         45,168
  Class C Stock, nonvoting; par value $.01 per
    share; 500,000 shares authorized; 242,192 shares
    issued; liquidation value of $.001 per share ............        14,532         14,532
  Class C Treasury Stock, 31,017 shares, at cost at
   January 1, 2000; 23,567 shares, at cost at January 2, 1999        (1,860)        (1,413)
  Class D Stock,  voting;  par value  $.01 per share;
    5,000 shares authorized, issued and outstanding .........           300            300
  Common stock, voting; par value $.01 per share;
    1,280,000 shares authorized; none issued or
    outstanding .............................................            --             --
  (Accumulated deficit) retained earnings ...................        (1,187)         2,613
                                                                   --------       --------

    Total stockholders' equity ..............................        56,953         61,200
                                                                   --------       --------

    Total liabilities and stockholders' equity ..............      $ 77,359       $ 81,606
                                                                   ========       ========
</TABLE>

                              See accompanying note


                                      S-2
<PAGE>

                              CARTER HOLDINGS, INC.

                       CONDENSED STATEMENTS OF OPERATIONS

                             (dollars in thousands)

<TABLE>
<CAPTION>
                                       For the fiscal      For the fiscal      For the fiscal
                                         year ended          year ended          year ended
                                      January 1, 2000     January 2, 1999     January 3, 1998
                                      ---------------     ---------------     ---------------
<S>                                       <C>                 <C>                 <C>
Interest expense .............            $(2,689)            $(2,690)            $(2,675)
Income tax benefit ...........                913                 919               1,038
                                          -------             -------             -------

Loss before equity interest in
Carter's .....................             (1,776)             (1,771)             (1,637)
Equity in net (loss) income of
Carter's .....................             (2,024)              5,281               3,091
                                          -------             -------             -------

Net (loss) income ............            $(3,800)            $ 3,510             $ 1,454
                                          =======             =======             =======
</TABLE>

                              See accompanying note


                                      S-3
<PAGE>

                              CARTER HOLDINGS, INC.

                       CONDENSED STATEMENTS OF CASH FLOWS

                             (dollars in thousands)

<TABLE>
<CAPTION>
                                                                             For the fiscal      For the fiscal     For the fiscal
                                                                               year ended          year ended         year ended
                                                                               January 1,          January 2,         January 3,
                                                                                 2000                1999                1998
                                                                             --------------      --------------     --------------
<S>                                                                             <C>                 <C>                 <C>
Cash flows from operating activities:
  Net (loss) income ................................................            $(3,800)            $ 3,510             $ 1,454
  Adjustments to reconcile net (loss) income to net cash provided
      by (used in) operating activities:
        Equity in net loss (income) of Carter's ....................              2,024              (5,281)             (3,091)
        Dividend received from earnings of Carter's ................              2,940               3,133               1,013
        Amortization of debt issuance costs ........................                256                 259                 220
        Deferred tax expense (benefit) .............................                  6                  52                (559)
        Increase in tax receivable .................................               (919)               (971)               (479)
        (Decrease) increase in accrued interest ....................                 --                  (2)                  8
                                                                                -------             -------             -------
        Net cash provided by (used in)
          operating activities .....................................                507                 700              (1,434)
                                                                                -------             -------             -------
Cash flows from investing activities:
  Capital contribution to Carter's .................................                 --                 (60)                 --
  Additional dividends received from Carter's ......................                 --                  --               2,617
                                                                                -------             -------             -------
        Net cash (used in) provided by
          investing activities .....................................                 --                 (60)              2,617
                                                                                -------             -------             -------
Cash flows from financing activities:
  Repurchase of Class C stock ......................................               (507)               (320)             (1,183)
  Proceeds from sale of Class C Treasury stock .....................                 --                  60                  --
  Payment of financing costs .......................................                 --                (380)                 --
                                                                                -------             -------             -------
        Net cash used in financing activities ......................               (507)               (640)             (1,183)
                                                                                -------             -------             -------
Net increase in cash and cash equivalents ..........................                 --                  --                  --
Cash and cash equivalents at the beginning of
  the period .......................................................                 --                  --                  --
                                                                                -------             -------             -------
Cash and cash equivalents at end of period .........................            $    --             $    --             $    --
                                                                                =======             =======             =======
Supplemental disclosure of noncash investing and financing activity:
  Increase in investment in Carter's as a
    result of treasury shares issued to an
    employee .......................................................            $    60             $    30
                                                                                =======             =======
</TABLE>

                              See accompanying note


                                      S-4
<PAGE>

                                  CARTER HOLDINGS, INC.

                 CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                                  (dollars in thousands)

<TABLE>
<CAPTION>
                                                                                                                  (Accumulated
                                                                                      Class C                        deficit)
                                         Common         Class A        Class C       Treasury         Class D        retained
                                          Stock          Stock          Stock          Stock           Stock         earnings
                                         -------       --------       --------       --------         --------       --------
<S>                                      <C>           <C>            <C>            <C>              <C>            <C>
Balance at December 28, 1996 .......     $    --       $ 45,168       $ 14,532                        $    300       $ (2,351)
  Purchase of Class C Treasury Stock
    (19,709 shares) ................                                                 $ (1,183)
  Net income .......................                                                                                    1,454
                                         -------       --------       --------       --------         --------       --------
Balance at January 3, 1998 .........          --         45,168         14,532         (1,183)             300           (897)
  Sale of Class C Treasury Stock
    (1,000 shares) .................                                                       60
  Issuance of Class C Treasury Stock
    (500 shares) ...................                                                       30
  Purchase of Class C Treasury Stock
    (5,358 shares) .................                                                     (320)
  Net income .......................                                                                                    3,510
                                         -------       --------       --------       --------         --------       --------
Balance at January 2, 1999 .........          --         45,168         14,532         (1,413)             300          2,613
  Issuance of Class C Treasury Stock
    (1,000 shares) .................                                                       60
  Purchase of Class C Treasury Stock
    (8,450 shares) .................                                                     (507)
  Net loss .........................                                                                                   (3,800)
                                         -------       --------       --------       --------         --------       --------
Balance at January 1, 2000 .........     $    --       $ 45,168       $ 14,532       $ (1,860)        $    300       $ (1,187)
                                         =======       ========       ========       ========         ========       ========
</TABLE>

                              See accompanying note


                                      S-5
<PAGE>

                              CARTER HOLDINGS, INC.

     NOTES TO CONDENSED FINANCIAL INFORMATION OF REGISTRANT (PARENT COMPANY)

NOTE 1--THE COMPANY:

      Carter Holdings, Inc. ("Holdings") is a holding company whose primary
asset consists of an investment in 100% of the outstanding capital stock of The
William Carter Company, Inc. ("Carter's"). On October 30, 1996 (inception),
Holdings, organized on behalf of affiliates of INVESTCORP S.A. ("Investcorp"),
management and certain other investors, acquired 100% of the previously
outstanding common and preferred stock of Carter's from MBL Life Assurance
Corporation, CHC Charitable Irrevocable Trust and certain management
stockholders for a total financed purchase price of $226.1 million. For further
information, reference should be made to the Notes to Consolidated Financial
Statements of Carter Holdings, Inc. included in the accompanying Form 10-K.


                                      S-6


<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                                   1,000

<S>                             <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              JAN-01-2000
<PERIOD-START>                                 JAN-03-1999
<PERIOD-END>                                   JAN-01-2000
<CASH>                                           3,415
<SECURITIES>                                         0
<RECEIVABLES>                                   37,170
<ALLOWANCES>                                     2,765
<INVENTORY>                                     79,636
<CURRENT-ASSETS>                               132,595
<PP&E>                                          81,075
<DEPRECIATION>                                  29,299
<TOTAL-ASSETS>                                 314,944
<CURRENT-LIABILITIES>                           49,124
<BONDS>                                        161,400
                                0
                                          0
<COMMON>                                        58,140
<OTHER-SE>                                      (1,187)
<TOTAL-LIABILITY-AND-EQUITY>                   314,944
<SALES>                                        414,596
<TOTAL-REVENUES>                               414,596
<CGS>                                          271,844
<TOTAL-COSTS>                                  271,844
<OTHER-EXPENSES>                               127,897
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              20,437
<INCOME-PRETAX>                                 (5,582)
<INCOME-TAX>                                    (1,782)
<INCOME-CONTINUING>                             (3,800)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (3,800)
<EPS-BASIC>                                          0
<EPS-DILUTED>                                        0



</TABLE>


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