CONE MILLS CORP
10-Q, 1995-11-13
BROADWOVEN FABRIC MILLS, COTTON
Previous: CONAGRA INC /DE/, SC 13G/A, 1995-11-13
Next: CONSOLIDATED EDISON CO OF NEW YORK INC, 10-Q, 1995-11-13



                              Index to Exhibits-Pages 31-36

                          FORM 10-Q

             SECURITIES AND EXCHANGE COMMISSION
                   Washington, D.C.  20549

(Mark One)
   [ X ]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
          THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended  October 1, 1995

                             OR

   [    ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
          THE SECURITIES EXCHANGE ACT OF 1934

For the Transition period from             to                

Commission file number    1-3634    


                    CONE MILLS CORPORATION                   
   (Exact name of registrant as specified in its charter)

    North Carolina                       56-0367025          
(State or other jurisdiction of         (I.R.S. Employer
  incorporation or organization)        Identification No.)

1201 Maple Street, Greensboro, North Carolina   27405        
(Address of principal executive offices)      (Zip Code)

                        (910) 379-6220                       
    (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X   No   

Number of shares of common stock outstanding as of November 1,
1995:  27,380,409 shares.






                           Page 1
<PAGE>
FORM 10-Q

                   CONE MILLS CORPORATION

                            INDEX
                                                         Page
                                                         Number

PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

         Consolidated Statements of Income
            Thirteen and thirty-nine weeks ended
            October 1, 1995 and October 2, 1994 (Unaudited). . 3

         Consolidated Balance Sheets
            October 1, 1995 and October 2, 1994
            (Unaudited) and January 1, 1995. . . . . . . . 4 & 5

         Consolidated Statements of Stockholders' Equity
            Thirty-nine weeks ended October 1, 1995
            and October 2, 1994 (Unaudited). . . . . . . . . . 6

         Consolidated Statements of Cash Flows
            Thirty-nine weeks ended October 1, 1995
            and October 2, 1994 (Unaudited). . . . . . . . . . 7

         Notes to Consolidated Financial Statements
            (Unaudited). . . . . . . . . . . . . . . . . . . . 8

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations . . . .18


PART II.    OTHER INFORMATION

Item 1.  Legal Proceedings . . . . . . . . . . . . . . . . . .29
Item 6.  Exhibits and Reports on Form 8-K. . . . . . . . . . .30













                           Page 2
<PAGE>
FORM 10-Q
PART I
Item 1.
<TABLE>
<S>                                                     <C>             <C>             <C>             <C> 
                              CONE MILLS CORPORATION AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF INCOME

                           (amounts in thousands, except per share data)

                                                          Thirteen        Thirteen       Thirty-Nine     Thirty-Nine
                                                         Weeks Ended     Weeks Ended     Weeks Ended     Weeks Ended
                                                         Oct. 1, 1995    Oct. 2, 1994    Oct. 1, 1995    Oct. 2, 1994
                                                         (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)

Net Sales                                                $    231,699    $    203,475    $    690,856    $    601,056

Operating Costs and Expenses:
  Cost of sales                                               190,635         163,951         567,888         477,161
  Selling and administrative                                   22,075          18,932          64,852          57,212
  Depreciation                                                  7,201           5,802          21,603          17,405

                                                              219,911         188,685         654,343         551,778

Income from Operations                                         11,788          14,790          36,513          49,278

Other Income (Expense):
  Interest income                                                 114             279             499             416
  Interest expense                                             (3,928)         (1,779)        (11,038)         (5,868)

                                                               (3,814)         (1,500)        (10,539)         (5,452)

Income from Continuing Operations before Income Taxes
  and Equity in Earnings (Loss) of Unconsolidated Affiliates    7,974          13,290          25,974          43,826

Income Taxes                                                    2,791           4,731           9,091          15,716

Income from Continuing Operations before Equity
  in Earnings (Loss) of Unconsolidated Affiliates               5,183           8,559          16,883          28,110

Equity in Earnings (Loss) of Unconsolidated Affiliates            683               -          (8,255)            321

Income from Continuing Operations                               5,866           8,559           8,628          28,431

Gain on Disposal - Discontinued Operations - (Net of
  income tax of $276)                                               -               -               -             439

Income before Cumulative Effect of Accounting Change            5,866           8,559           8,628          28,870

Cumulative Effect of Accounting Change for
  Postemployment Benefits - (Net of income
  tax benefit of $772)                                              -               -               -          (1,228)

Net Income                                                 $    5,866    $      8,559    $      8,628    $     27,642


Income Available to Common Shareholders:
  Income from Continuing Operations                        $    5,146    $      7,887    $      6,516    $     26,415
  Income before Cumulative Effect of
    Accounting Change                                      $    5,146    $      7,887    $      6,516    $     26,854
  Cumulative Effect of Accounting Change                            -               -               -          (1,228)
  Net Income                                               $    5,146    $      7,887    $      6,516    $     25,626

Earnings Per Share - Fully Diluted:
  Income from Continuing Operations                        $      .19    $        .28    $        .24    $        .95 
  Income before Cumulative Effect of
    Accounting Change                                      $      .19    $        .28    $        .24    $        .96 
  Cumulative Effect of Accounting Change                            -               -               -            (.04)
  Net Income                                               $      .19    $        .28    $        .24    $        .92 

Weighted Average Common Shares and
  Common Share Equivalents Outstanding -
  Fully Diluted                                                27,530          27,853          27,506          27,859

</TABLE>
See Notes to Consolidated Financial Statements.
                                                Page 3
<PAGE>
FORM 10-Q

Item 1.  (continued)
<TABLE>
<S>                                                            <C>           <C>           <C>
                               CONE MILLS CORPORATION AND SUBSIDIARIES
                                     CONSOLIDATED BALANCE SHEETS

                         (amounts in thousands, except share and par value data)


                                                                 October 1,    October 2,    January 1,
            ASSETS                                                 1995          1994          1995
                                                                (Unaudited)   (Unaudited)     (Note)
   Current Assets:
      Cash                                                      $      752    $    2,850    $    1,158

      Accounts receivable - trade, less 
        provision for doubtful accounts $3,000                      81,868        64,205        56,654

      Inventories:
        Greige and finished goods                                   83,632        83,813        83,377
        Work in process                                             14,296        17,226        15,796
        Raw materials                                               18,874        19,802        19,973
        Supplies and other                                          31,266        28,485        30,274

                                                                   148,068       149,326       149,420

      Other current assets                                           8,900         4,834         6,007

          Total Current Assets                                     239,588       221,215       213,239

   Investments in Unconsolidated Affiliates                         37,429        27,489        34,294

   Other Assets                                                     38,957         4,454        38,803



   Property, Plant and Equipment:
      Land                                                          19,618        20,411        20,662
      Buildings                                                     83,094        72,697        79,418
      Machinery and equipment                                      313,999       257,749       284,401
      Other                                                         32,123        27,172        30,581

                                                                   448,834       378,029       415,062

        Less accumulated depreciation                              193,045       173,112       177,321

            Property, Plant and Equipment-Net                      255,789       204,917       237,741




                                                                $  571,763    $  458,075    $  524,077
</TABLE>
   Note:  The balance sheet at January 1, 1995, has been
   derived from the auditied financial statements at that date.

   See Notes to Consolidated Financial Statements.

                                                 Page 4
<PAGE>
FORM 10-Q

Item 1.  (continued)
<TABLE>
<S>                                                             <C>           <C>           <C>
                            CONE MILLS CORPORATION AND SUBSIDIARIES
                                   CONSOLIDATED BALANCE SHEETS

                     (amounts in thousands, except share and par value data)


                                                                  October 1,    October 2,    January 1,
              LIABILITIES AND STOCKHOLDERS' EQUITY                   1995          1994          1995
                                                                 (Unaudited)   (Unaudited)     (Note)
Current Liabilities:
  Notes payable                                                  $   10,031    $   11,400    $   10,700
  Current maturities of long-term debt                               11,250           256           414
  Accounts payable - trade                                           36,402        31,243        38,430
  Sundry accounts payable and accrued expenses                       41,123        34,789        39,881
  Income taxes payable                                                1,289           942             -
  Deferred income taxes                                              28,190        27,952        28,148

    Total Current Liabilities                                       128,285       106,582       117,573

Long-Term Debt                                                      161,822        75,744       126,108

Deferred Items:
  Deferred income taxes                                              40,742        36,249        36,789
  Other deferred items                                                6,605         6,095         6,727

                                                                     47,347        42,344        43,516



Stockholders' Equity:
  Class A Preferred Stock - $100 par value; authorized
    1,500,000 shares; issued and outstanding 383,948
    shares - Employee Stock Ownership Plan                           38,395        38,395        38,395
  Class B Preferred Stock - no par value; authorized 
    5,000,000 shares                                                      -             -             -
  Common Stock - $.10 par value; authorized 42,700,000
    shares; issued and outstanding 27,380,409 shares;
    1994, 27,749,221 shares and 27,403,621 shares                     2,738         2,775         2,740
  Capital in excess of par                                           71,090        75,361        71,354
  Retained earnings                                                 131,726       118,467       125,771
  Currency translation adjustment                                    (9,640)       (1,593)       (1,380)

              Total Stockholders' Equity                            234,309       233,405       236,880






                                                                 $  571,763    $  458,075    $  524,077
</TABLE>
  Note:  The balance sheet at January 1, 1995, has been
  derived from the auditied financial statements at that date.

  See Notes to Consolidated Financial Statements.

                                                Page 5
<PAGE>
FORM 10-Q

Item 1.(continued)
<TABLE>
<S>                                            <C>        <C>              <C>         <C>       
                                 CONE MILLS CORPORATION AND SUBSIDIARIES
                             CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                       THIRTY-NINE WEEKS ENDED OCTOBER 1, 1995 AND OCTOBER 2, 1994
                                (amounts in thousands, except share data)
                                              (Unaudited)

                                                 Class A Preferred
                                                       Stock
                                                Shares        Amount

Balance, January 1, 1995                        383,948    $   38,395
Net income                                            -             -
Currency translation loss (net
  of income tax benefit of $3,630)                    -             -
Class A Preferred Stock -
  Employee Stock Ownership Plan:
  Cash dividends paid                                 -             -
  Shares Redeemed                                     -             -
Common Stock: 
  Options exercised                                   -             -
  Purchase of common shares                           -             -

Balance, October 1, 1995                        383,948    $   38,395



                                                 Class A Preferred            Class A Preferred
                                                       Stock                    Stock - Escrow
                                                Shares        Amount         Shares        Amount

Balance, January 2, 1994                        465,077    $   46,508       (81,125)    $   (8,113)
Net income                                            -             -             -              -
Currency translation loss (net
  of income tax benefit of $1,002)
Class A Preferred Stock -                             -             -             -              -
  Employee Stock Ownership Plan:
  Cash dividends paid                                 -             -             -              -
  Shares issued (7.0% dividend on shares
    held in Cone Mills escrow account)            5,679           567        (5,679)          (567)
  Shares received from Employee Stock                 -             -             -              -
    Ownership Plan Trustee -
    Cone Mills escrow account                   (86,804)       (8,680)       86,804          8,680
  Shares redeemed                                    (4)            -             -              -
Common Stock: 
  Options exercised                                   -             -             -              -
  Purchase of common shares                           -             -             -              -

Balance, October 2, 1994                        383,948    $   38,395             -     $        -

</TABLE>
See Notes to Consolidated Financial Statements.
                                         Page 6
<PAGE>
FORM 10-Q

Item 1.(continued)
<TABLE>
<S>                                                       <C>            <C>           <C>            <C>           <C>
                                      CONE MILLS CORPORATION AND SUBSIDIARIES
                                  CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                             THIRTY-NINE WEEKS ENDED OCTOBER 1, 1995 AND OCTOBER 2, 1994
                                     (amounts in thousands, except share data)
                                                    (Unaudited)

                                                                                        Capital in                   Currency
                                                                 Common Stock             Excess        Retained     Translation
                                                             Shares         Amount        of Par        Earnings     Adjustment

Balance, January 1, 1995                                   27,403,621     $   2,740     $   71,354     $  125,771    $    (1,380)
Net income                                                          -             -              -          8,628              -
Currency translation loss (net
  of income tax benefit of $3,630)                                  -             -              -              -         (8,260)
Class A Preferred Stock -
  Employee Stock Ownership Plan:
  Cash dividends paid                                               -             -              -         (2,673)             -
  Shares Redeemed                                                   -             -              -              -              -
Common Stock: 
  Options exercised                                             4,000             1             25              -              -
  Purchase of common shares                                   (27,212)           (3)          (289)             -              -

Balance, October 1, 1995                                   27,380,409     $   2,738     $   71,090     $  131,726    $    (9,640)



                                                                                        Capital in                   Currency
                                                                 Common Stock             Excess        Retained     Translation
                                                             Shares        Amount         of Par        Earnings     Adjustment

Balance, January 2, 1994                                   27,744,783     $   2,774     $   75,397     $   93,468    $         -
Net income                                                          -             -              -         27,642              -
Currency translation loss (net
  of income tax benefit of $1,002)                                  -             -              -              -         (1,593)
Class A Preferred Stock -
  Employee Stock Ownership Plan:
  Cash dividends paid                                               -             -              -         (2,643)             -
  Shares issued (7.0% dividend on shares
    held in Cone Mills escrow account)                              -             -              -              -              -
  Shares received from Employee Stock
    Ownership Plan Trustee -
    Cone Mills escrow account                                       -             -              -              -              -
  Shares redeemed                                                   -             -              -              -              -
Common Stock: 
  Options exercised                                            13,000             1             72              -              -
  Purchase of common shares                                    (8,562)            -           (108)             -              -

Balance, October 2, 1994                                   27,749,221     $   2,775     $   75,361     $  118,467    $    (1,593)

</TABLE>
See Notes to Consolidated Financial Statements.
                                                       Page 6a
<PAGE>
FORM 10-Q

Item 1. (continued)
<TABLE>
<S>                                                                 <C>             <C> 
                                 CONE MILLS CORPORATION AND SUBSIDIARIES
                                  CONSOLIDATED STATEMENTS OF CASH FLOWS

                                         (amounts in thousands)

                                                                     Thirty-Nine     Thirty-Nine
                                                                     Weeks Ended     Weeks Ended
                                                                     Oct. 1, 1995    Oct. 2, 1994
                                                                     (Unaudited)     (Unaudited)

Cash Flows Provided By Operating Activities                           $   15,114      $   23,752

Cash Flows from Investing Activities:
  Investments in unconsolidated affiliates                               (19,650)         (2,882)
  Capital expenditures                                                   (41,092)        (22,505)
  Other                                                                    3,431           2,298

    Net cash used in investing activities                                (57,311)        (23,089)

Cash Flows from Financing Activities:
  Principal payments  -  long-term debt                                  (97,245)        (47,517)
  Proceeds from long-term debt borrowings                                 48,000          45,578
  Proceeds from debentures issued                                         99,831               -
  Other                                                                   (8,795)          3,623

    Net cash provided by financing activities                             41,791           1,684

    Net (decrease) increase in cash                                         (406)          2,347

Cash at Beginning of Period                                                1,158             503

Cash at End of Period                                                 $      752      $    2,850



Supplemental Disclosures of Additional Cash Flow Information:

Cash payments for:
  Interest, net of interest capitalized                               $   12,455      $    7,631

  Income taxes, net of refunds                                        $    4,245      $   13,573

Supplemental Schedule of Noncash Investing and Financing Activities:

  Stock dividend paid to ESOP trustee for Cone escrow account         $        -      $      567
  Class A Preferred Stock issued                                      $        -      $      567

  Class A Preferred Stock received from ESOP trustee                  $        -      $    8,680
  Class A Preferred Stock escrow account closed                       $        -      $    8,680

</TABLE>
See Notes to Consolidated Financial Statements.

                                              Page 7
<PAGE>
FORM 10-Q

Item 1.  (continued)



           CONE MILLS CORPORATION AND SUBSIDIARIES
         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       October 1, 1995




Note 1.    Basis of Financial Statement Preparation

         The Cone Mills Corporation (the "Company") condensed
         consolidated financial statements for October 1, 1995
         and October 2, 1994 are unaudited, but in the opinion
         of management reflect all adjustments necessary to
         present fairly the consolidated balance sheets of
         Cone Mills Corporation and Subsidiaries at October 1,
         1995, January 1, 1995 and October 2, 1994 and the
         related consolidated statements of income for the
         respective thirteen and thirty-nine weeks ended
         October 1, 1995 and October 2, 1994, and
         stockholders' equity and cash flows for the thirty-
         nine weeks then ended.  All adjustments are of a
         normal recurring nature.  The results are not
         necessarily indicative of the results to be expected
         for the full year.

         These statements should be read in conjunction with
         the audited financial statements and related notes
         included in the Company's annual report on Form 10-K
         for fiscal 1994.
 
         Substantially all components of textile inventories
         are valued at the lower of cost or market using the
         last-in, first-out (LIFO) method.  Nontextile
         inventories are valued at the lower of average cost
         or market.  Because amounts for inventories under the
         LIFO method are based on an annual determination of
         quantities as of the year-end, the inventories at
         October 1, 1995 and October 2, 1994 and related
         consolidated statements of income for the thirteen
         and thirty-nine weeks then ended are based on certain
         estimates relating to quantities and cost as of the
         end of the fiscal year.

                           Page 8
<PAGE>
FORM 10-Q

Item 1.   (continued)

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 2.  Sale of Accounts Receivable

         The Company has an agreement with the subsidiary of
         a major financial institution which allows the sale
         without recourse of up to $50 million of an undivided
         interest in eligible trade receivables.  This
         agreement, dated August 11, 1992, and amended June
         30, 1994, is extendable to August 1997.  Accounts
         receivable is shown net of $32 million sold at
         October 1, 1995, net of $45 million sold at October
         2, 1994, and net of $50 million sold at January 1,
         1995. As a result of the sale of the interest in
         these receivables, cash flows provided by operating
         activities include a decrease of $18 million and an
         increase of $10 million for the thirty-nine weeks
         ended October 1, 1995 and October 2, 1994,
         respectively.

Note 3.  Investments in Unconsolidated Affiliates

         Investments in unconsolidated affiliated companies
         are accounted for by the equity method.  The
         Company's equity in earnings (including foreign
         currency transaction losses) and currency translation
         adjustments are recorded on a one quarter delay
         basis.  

         In December 1994, the Mexican government devalued the
         peso and allowed it to freely trade against the U.S.
         dollar resulting in a substantial decline in value of
         the peso versus the U.S. dollar.  On January 1, 1995,
         the peso was trading at 4.94 pesos per U.S. dollar
         versus an exchange rate of approximately 3.45 prior
         to the devaluation.  During the first quarter of 1995
         the peso continued to devalue versus the U.S. dollar
         and was trading at an exchange rate of 6.78 pesos per
         U.S. dollar on April 2, 1995.  In the second quarter
         of 1995 the peso strengthened versus the U.S. dollar
         and was trading at an exchange rate of 6.24 pesos per
         U.S. dollar on July 2, 1995.  The devaluation of the
         peso created foreign currency transaction losses for
         the Company's Mexican affiliates, primarily related
         to debt denominated in U.S. dollars for Compania
         Industrial de Parras S.A., ("CIPSA").  Primarily due 

                           Page 9
<PAGE>
FORM 10-Q

Item 1.  (continued)

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         to the devaluation of the peso, the Company has
         recognized an $8.3 million loss as its pro rata share
         of these losses in its income statement for the
         thirty-nine weeks ended October 1, 1995.
                              

Note 4.  Long-Term Debt

         On March 15, 1995 the Company completed the sale of
         $100 million 8-1/8% Debentures through an
         underwritten public offering.  The unsecured
         debentures are due March 15, 2005, and are not
         redeemable prior to maturity.  Interest is payable
         semiannually each March 15 and September 15. 
         Proceeds were used to repay all outstanding
         borrowings under the Revolving Credit Facility and
         for general corporate purposes.  In early 1995,
         considering the uncertainty in the bond market, the
         Company entered into an interest rate hedge contract
         to fix the interest rate on the debentures.  The
         contract was terminated in conjunction with the
         pricing of the debentures at a cost of $4.3 million. 
         Amortization of the loss on the interest rate hedge
         and original issue discount, both over a 10-year
         life, will result in an 8.57% effective rate for the
         issue.


                           Page 10
<PAGE>
FORM 10-Q

Item 1.  (continued)

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


         The total Revolving Credit Facility of $80 million
         remains available for future working capital
         requirements.  At October 1, 1995 and October 2,
         1994, long-term debt consisted of the following:
         
                                          October 2, 1995        
                                              Current
                                    Total    Maturity   Long-Term
                                       (amounts in thousands)   

8% Senior Note                    $ 75,000   $ 10,714   $ 64,286
8-1/8% Debentures                   95,795          -     95,795
Capital Lease Obligation             1,533        327      1,206
Industrial Revenue Bonds               589        174        415
Other                                  155         35        120

Total                             $173,072   $ 11,250   $161,822

                                         October 2, 1994         
                                              Current           
                                    Total    Maturity   Long-Term
                                       (amounts in thousands)   

8% Senior Note                    $ 75,000   $      -   $ 75,000
Industrial Revenue Bonds               813        224        589
Other                                  187         32        155

Total                             $ 76,000   $    256   $ 75,744



Note 5.      Class A Preferred Stock

   The dividend rate for Class A Preferred Stock is 7.50%,
   which is payable March 31, 1996.

   On July 29, 1994, the Trustee of the Employee Stock
   Ownership Plan, as Escrow Agent, released and returned to
   the Company 86,804 shares of its Class A Preferred Stock
   (see Note 8).  The Escrow Agreement which controlled these
   shares has now been terminated, and these Class A Preferred
   shares are no longer outstanding.



                               Page 11
<PAGE>
FORM 10-Q

Item 1.(continued)
<TABLE>
<S>                      <C>       <C>       <C>       <C>       <C>      <C>   
                           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note  6.     Stock Option Plans


1984 Stock Option Plan:

Option price per share      $5.25    $6.50
Outstanding at 1/2/94      95,200   103,800
Exercised                  (9,000)   (4,000)
Outstanding at 10/2/94     86,200    99,800
Exercised                  (8,000)        -
Outstanding at 1/1/95      78,200    99,800
Exercised                       -    (4,000)
Outstanding at 10/1/95     78,200    95,800

1992 Stock Option Plan:

Option price per share                        $15.625    $12.00
Outstanding 1/2/94                            500,000
Canceled                                       (8,000)
Outstanding 10/2/94                           492,000
Granted 11/9/94                                     -   410,000
Outstanding at 1/1/95                         492,000   410,000
Canceled                                      (42,000)
Outstanding at 10/1/95                        450,000   410,000

1994 Stock Option Plan:

Option price per share                                            $12.875  $11.625
Granted 5/17/94                                                    6,000
Granted 5/16/95                                                        -     7,000
Outstanding at 10/1/95                                             6,000     7,000


Options exercisable
    at 10/1/95             78,200    68,850   270,000    82,000    6,000     7,000

</TABLE>
                                           Page 12
<PAGE>

FORM 10-Q

Item 1.   (continued)

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<S>                           <C>        <C>       <C>       <C>
Note 7. Earnings Per Share

                                     Thirteen           Thirteen
                                    Weeks Ended        Weeks Ended
                                  October 1, 1995    October 2, 1994 
                                            Fully              Fully
                                 Primary   Diluted   Primary  Diluted 
                                        (amounts in thousands,
                                         except per share data)
Income from
  continuing operations        $  5,866   $ 5,866   $ 8,559   $ 8,559 
 Less:  Class A Preferred
        dividends                  (720)     (720)   (  672)    ( 672)

Adjusted net income            $  5,146   $ 5,146   $ 7,887   $ 7,887 

Weighted average common
 shares outstanding              27,380    27,380    27,749    27,749 
Common share equivalents            
 from assumed exercise
 of outstanding options,
 less shares assumed
 repurchased                        150       150       104       104 
 
Weighted average common
 shares and common share
 equivalents outstanding         27,530    27,530    27,853    27,853 

Earnings per common
 share and common share
 equivalent                    $    .19   $   .19   $   .28   $   .28
</TABLE>

                                Page 13
<PAGE>
FORM 10-Q
Item 1.   (continued)
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<S>                           <C>       <C>        <C>      <C>
Note 7. Earnings Per Share  (continued)
                                  Thirty-nine         Thirty-nine
                                  Weeks Ended         Weeks Ended
                                October 1, 1995      October 2, 1994 
                                           Fully               Fully
                               Primary    Diluted   Primary   Diluted
                           (amounts in thousands, except per share data)
Income from continuing
 operations                    $ 8,628   $ 8,628   $28,431   $ 28,431 
 Less:  Class A Preferred
        dividends               (2,112)   (2,112)   (2,016)    (2,016)
Adjusted income from
 continuing operations           6,516     6,516    26,415     26,415 
Gain on disposal-
 discontinued operations             -         -       439        439 
Adjusted income before
 cumulative effect of 
 accounting change               6,516     6,516    26,854     26,854
Cumulative effect of
 accounting change                   -         -    (1,228)    (1,228)

Adjusted net income            $ 6,516   $ 6,516   $25,626   $ 25,626 

Weighted average common
 shares outstanding             27,380    27,380    27,748     27,748

Common share equivalents from:
 Assumed exercise of out-
  standing options, less
  shares assumed repurchased       101       126       111        111 

Weighted average common shares
 and common share equivalents
 outstanding                    27,481    27,506    27,859     27,859 

Earnings per common share and
 common share equivalent:
 Income from continuing
   operations                  $   .24   $   .24   $   .95   $    .95
 Income before cumulative effect
   of accounting change        $   .24   $   .24   $   .96   $    .96  
 Cumulative effect of
   accounting change           $     -   $     -   $  (.04)  $   (.04)
Net income                     $   .24   $   .24   $   .92   $    .92 
</TABLE>
Primary and fully diluted earnings per share have been
computed by dividing the net earnings available to common
stockholders by the sum of the weighted average common shares
and common share equivalents outstanding.
                           Page 14
<PAGE>
FORM 10-Q

Item 1.   (continued)


         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 8.   Litigation and Contingencies

     In November 1988, William J. Elmore and Wayne Comer (the
     "Plaintiffs"), former employees of the Company,
     instituted a class action suit against the Company and
     Wachovia Bank & Trust Company, N.A. ("Wachovia") and
     certain current and former employees of the Company and
     Wachovia.  The suit was brought on behalf of salaried
     employees of the Company who were participants in certain
     Company retirement plans.  The Plaintiffs asserted a
     variety of claims related to actions taken and statements
     made concerning certain employee benefit plans maintained
     by the Company.

     On March 20, 1992, the United States District Court in
     Greenville, South Carolina, entered a judgment finding
     that the Company had promised to contribute certain
     surplus funds (or their equivalent in Company stock)
     relating to the overfunding of the Company's pension
     plans to the 1983 ESOP by December 23, 1985, that such
     surplus amounted to $69 million, that the Company's
     actual contribution totaled approximately $55 million,
     and that the Company and certain of its executive
     officers therefore had breached their fiduciary duties
     under the Employee Retirement Income Security Act of 1974
     ("ERISA") to certain participants in the 1983 ESOP.  The
     District Court ordered the Company to pay to the 1983
     ESOP for the benefit of plan participants, both salaried
     and hourly, the sum of $14.2 million in cash or the
     equivalent in Company stock.  In addition, the District
     Court awarded $3.5 million in attorneys' fees to the
     Plaintiffs, $2.2 million of which was to be paid from the
     sum awarded to the 1983 ESOP.  Judgment was entered in
     favor of the defendants on all remaining claims except
     for claims relating to the ESOP contribution.

     On March 20, 1992, the Company and the individual
     defendants appealed the District Court's judgment against
     them to the United States Court of Appeals for the Fourth
     Circuit.  On April 2, 1992, the Plaintiffs appealed the
     District Court's judgment to the Court of Appeals insofar
     as it dismissed certain of their claims.  To secure the
     judgment on appeal the Company had deposited in escrow
     with the trustee of the 1983 ESOP an $8 million letter of
     
                           Page 15
<PAGE>
FORM 10-Q

Item 1.  (continued)

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     credit and 75,330 shares of Class A Preferred Stock
     valued at $7.5 million which subsequently earned
     dividends of an additional 11,474 shares valued at $1.2
     million.  To record these escrow transactions, the
     Company increased outstanding Class A Preferred Stock by
     $8.7 million.  The increase in outstanding Class A
     Preferred Stock was offset by a contra stockholders'
     equity account labeled "Class A Preferred Stock held in
     escrow."  These escrow account transactions did not have
     an effect upon net income or stockholders' equity of the
     Company.

     On May 6, 1994, the Court of Appeals, sitting en banc,
     affirmed the prior conclusion of a panel of three of its
     judges, and unanimously reversed the $15.5 million
     judgment and unanimously affirmed all of the District
     Court's rulings in favor of the Company.  However, the
     Court of Appeals affirmed, by an equally divided court,
     the District Court's holding that Plaintiffs should be
     allowed to proceed on an alternative theory whether,
     subject to proof of any detrimental reliance, Plaintiffs
     could establish that a letter to salaried employees on
     December 15, 1983 could allow recovery on a theory of
     equitable estoppel.  Accordingly, the case was remanded
     to the District Court for a determination of whether the
     Plaintiffs could establish detrimental reliance creating
     estoppel of the Company.

     On April 19, 1995, the District Court granted a motion by
     the Company for summary judgment on the issues of
     equitable estoppel and third-party beneficiary of
     contract which had been remanded to it by the Court of
     Appeals.  The court ruled that the Plaintiffs could not
     forecast necessary proof of detrimental reliance.  The
     District Court, however, granted Plaintiffs motion to
     amend the complaint insofar as they sought to pursue a
     "new" claim for unjust enrichment, but denied their
     motion to amend so far as they sought to add claims for
     promissory estoppel and unilateral contract.  The court
     further denied the Company's motion to decertify the
     class.


                           Page 16
<PAGE>
FORM 10-Q

Item 1.   (continued)

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     The District Court held a hearing on July 24, 1995 to
     decide on the merits Plaintiffs' lone remaining claim of
     unjust enrichment, and in an order entered September 25,
     1995, the District Court dismissed that claim with
     prejudice.  On October 20, 1995, the Plaintiffs appealed
     to the Court of Appeals from the April 19, 1995 and
     September 25, 1995 orders of the District Court.  Due to
     the uncertainties inherent in the litigation process, it
     is not possible to predict the ultimate outcome of this
     lawsuit.  However, the Company has defended this matter
     vigorously, and it is the opinion of the Company's
     management that this lawsuit, when finally concluded,
     will not have a material adverse affect on the Company's
     financial condition.

     Because the original judgment of the District Court was
     reversed, the escrowed stock and letter of credit were
     ordered released by order of the District Court entered
     July 22, 1994.  Subject to the court's order, the stock
     was redeemed, the offsetting contra account eliminated
     and letter of credit terminated.  None of these escrow
     transactions had an effect on net income or stockholders'
     equity.


                           Page 17
<PAGE>
FORM 10-Q

Item 2.


                   MANAGEMENT'S DISCUSSION
             AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS



OPERATING RESULTS

Third Quarter Ended October 1, 1995 Compared with Third
Quarter Ended October 2, 1994.

Net sales for the third quarter of 1995 were a record $231.7 
million, up 13.9% as compared with third quarter 1994 net
sales of $203.5 million. Excluding the results of Raytex and
Greeff operations, which were acquired subsequent to third
quarter 1994, net sales were up 10.8%. This sales increase,
excluding the impact of acquisitions, resulted from higher
sales of denim fabrics partially offset by lower sales of
specialty sportswear and home furnishings fabrics. Export
sales for the third quarter of 1995 accounted for 21.7% of
total sales compared with 17.3% for the third quarter of 1994,
primarily the result of strong export denim markets. Economic
conditions in domestic textile markets during the third
quarter of 1995 were mixed as retail sales of apparel weakened
except for jeanswear which experienced continued strength. 

Net income for the third quarter of 1995 was $5.9 million or
$.19 per common share, including a $.7 million gain from
Mexican affiliates, primarily related to exchange rate
changes. For comparison, net income was $8.6 million or $.28
per common share for third quarter 1994. The decline resulted
from weaker operating results in specialty sportswear and home
furnishings products and higher interest costs, partially
offset by improved denim earnings.

Gross profit (net sales less cost of sales and depreciation)
declined to 14.6% of sales as compared with 16.6% of sales for
the third quarter of 1994. This decline resulted primarily
from lower margins in specialty sportswear and home
furnishings fabrics operations arising from weak markets and,
and to a lesser extent, higher depreciation and amortization
costs associated with the Company's growth initiatives.


                           Page 18
<PAGE>
FORM 10-Q

Item 2.   (continued)



Business Segment. Cone Mills operates in two principal
business segments, apparel fabrics and home furnishings
products. The following table sets forth certain net sales and
operating income information regarding these segments for the
third quarters of 1995 and 1994.

                                   Third Quarter          
                              1995                1994     
                          (Dollar amounts in millions)
NET SALES
   Apparel             $ 180.3    77.8%     $ 152.6   75.0%
   Home Furnishings       51.4    22.2         50.9   25.0
     Total             $ 231.7   100.0%     $ 203.5  100.0%

OPERATING INCOME (LOSS)(1)
   Apparel             $  12.4     6.9%     $  11.1    7.3%
   Home Furnishings       (1.2)   (2.3)         4.8    9.4

(1)  Operating income (loss) excludes general corporate
     expenses. Percentages reflect operating income as a
     percentage of segment net sales.

   Apparel Fabrics. Sales of apparel fabrics were $180.3
   million, up 18.1% from 1994 levels. Denim sales were strong
   as the Company benefited from sharply higher volume and
   higher prices. However, specialty sportswear fabrics sales
   declined during the quarter as a result of weak sales of
   apparel at retail and corresponding moves by garment
   manufacturers and retailers to reduce inventory levels.
   Average prices for the apparel segment, excluding the
   effects of mix changes, increased approximately 5%. 

   Apparel segment profit margins declined to 6.9% of sales as
   compared with 7.3% of sales for the third quarter of 1994.
   Even though the Company was able to raise denim prices,
   denim margin improvement was more than offset by lower
   margins in specialty sportswear fabrics. Apparel segment
   export sales, primarily denims, were $49.3 million, up
   45.3% as compared with previous year amounts. 

   Home Furnishings. Sales of the home furnishings segment
   were $51.4 million for the quarter, essentially the same as
   third quarter 1994 sales of $50.9 million. Sales increases
   of foam products and real estate were partially offset by

                           Page 19
<PAGE>
FORM 10-Q

Item 2.   (continued)



   overall lower home furnishings fabrics sales. Home
   furnishings fabrics sales additions from the acquisitions
   of Raytex and Greeff were more than offset by lower sales
   at Carlisle and John Wolf. Decorative print home
   furnishings markets continued to deteriorate during the
   quarter, the result of overall weak furniture markets and
   customer fashion preferences for fabrics other than prints.

   The home furnishings segment had an operating loss of $1.2
   million compared with income of $4.8 million for 1994,
   primarily the result of the lower sales volume and under-
   absorbed overhead in decorative print operations caused by
   operating at lower levels of capacity utilization, and by
   start-up costs associated with growth initiatives. 

Total Company selling and administrative expenses increased as
a percent of sales from 9.3% for the third quarter of 1994 to
9.5% for the most recent quarter because of lower than
capacity sales activity in specialty sportswear and home
furnishings fabrics. Selling and administrative expenses for
the third quarter of 1995 were $22.1 million, up 16.6% from
the third quarter of 1994.

Interest expense for the third quarter of 1995 increased $2.1
million compared with the third quarter of 1994, primarily the
result of higher borrowing levels required to support the
Company's expansion strategy in core businesses. 

Income taxes as a percent of taxable income were 35.0% in the
third quarter of 1995 compared with 35.6% for the 1994 period.
Both periods reflect tax benefits resulting from operation of
the Company's foreign sales corporation.


Nine Months Ended October 1, 1995 Compared with Nine Months
Ended October 2, 1994.

Throughout the first nine months of 1995, the Company
experienced strong demand for denim apparel fabrics. In the
specialty sportswear market, following a strong first quarter,
sales began to deteriorate. Throughout 1995, the market for
decorative prints has deteriorated. Net sales for the first
nine months of 1995 were $690.9 million, up 14.9% as compared
with net sales of $601.1 million for the first nine months of

                           Page 20
<PAGE>
FORM 10-Q

Item 2.   (continued)



1994. Excluding the results of the recently acquired Raytex
and Greeff operations, net sales were up 11.2%. Export sales
for the 1995 period accounted for 18.9% of total sales as
compared with 17.3% for the 1994 period. 

Net income for the first nine months of 1995 was $8.6 million
compared with $27.6 million for the first nine months of 1994.
However, 1995 earnings were negatively affected by a $8.3
million noncash charge from unconsolidated Mexican affiliates
related primarily to the peso devaluation. Income for the
first nine months of 1994 was increased by a gain of $.4
million, arising from the final disposal of assets of the
Company's discontinued operations, and reduced by $1.2 million
from the cumulative effect of adoption of SFAS NO. 112,
"Employers' Accounting for Postemployment Benefits". Net
income for the first nine months of 1995 after preferred
dividends was $.24 per share, or $.54 per share excluding
Mexican affiliates losses, as compared with net income of $.92
per share last year. 

Gross profit (net sales less cost of sales and depreciation)
declined to 14.7% of sales as compared with 17.7% of sales for
the first nine months of 1994. This decline resulted from the
inability to pass on higher cotton costs through increased
pricing in the first half of 1995, lower margins in specialty
sportswear and home furnishings operations and, to a lesser
extent, higher depreciation and amortization costs associated
with the Company's growth initiatives.

Business Segment. Cone Mills operates in two principal
business segments, apparel fabrics and home furnishings
products. The following table sets forth certain net sales and
operating income information regarding these segments for the
first nine months of 1995 and 1994.


                           Page 21
<PAGE>
FORM 10-Q

Item 2.   (continued)

                                   Nine Months           
                             1995                 1994     
                          (Dollar amounts in millions)
NET SALES
   Apparel             $ 528.7    76.5%     $ 448.6   74.6%
   Home Furnishings      162.2    23.5        152.5   25.4
     Total             $ 690.9   100.0%     $ 601.1  100.0%

OPERATING INCOME (1)
   Apparel             $  32.8     6.2%     $  37.2    8.3%
   Home Furnishings        4.2     2.6         14.8    9.7

(1)  Operating income excludes general corporate expenses.
     Percentages reflect operating income as a percentage of
     segment net sales.

   Apparel Fabrics. Sales of apparel fabrics were $528.7
   million, up 17.9% as compared with year-ago levels. The
   increase came from stronger denim sales primarily resulting
   from higher unit volume as average prices for the apparel
   segment, excluding the effect of mix changes, increased
   approximately 3%. Apparel segment profit margins declined
   to 6.2% of sales as compared with 8.3% of sales for the
   first nine months of 1994. The decrease was caused
   primarily by the large unrecovered increase in cotton
   costs, weaker specialty sportswear results, partially
   offset by increased denim volume and improved capacity
   utilization as denim plants operated at full capacity.

   Export sales for the apparel segment, primarily denims,
   were $127.3 million, up 28.0% as compared with the 1994
   period. 

   Home Furnishings. For nine months 1995, sales of the home
   furnishings segment increased by 6.3% to $162.2 million as
   the effect of the Raytex and Greeff acquisitions were
   partially offset by fashion weaknesses in demand for the
   Company's home furnishings fabrics. 

   Home furnishings operating income declined to $4.2 million
   as compared with $14.8 million for the first nine months of
   1994. This decline resulted from a combination of lower
   sales volume at John Wolf and Carlisle, lower levels of
   capacity utilization and less favorable mix at Cone
   Finishing, start-up costs associated with growth
   initiatives and higher raw material costs at the Olympic
   Products division. 
                           Page 22
<PAGE>
FORM 10-Q

Item 2.   (continued)


Total Company selling and administrative expenses decreased as
a percent of sales from 9.5% for the first nine months of 1994
to 9.4% for the most recent nine months. 

Interest expense for the first nine months of 1995 increased
$5.2 million compared with the first nine months of 1994,
primarily the result of higher borrowing levels associated
with the Company's expansion strategy in core businesses. 

Income taxes as a percent of taxable income were 35.0% in the
first nine months of 1995 compared with 35.9% for the 1994
period. 


Liquidity and Capital Resources

The Company's principal long-term capital sources are a $75
million Note Agreement with The Prudential Insurance Company
of America (the "Term Loan"), its 8 1/8% Debentures due March
15, 2005 (the "Debentures"), issued on March 15, 1995 as
described below, and stockholders' equity. Primary sources of
liquidity are internally generated funds, an $80 million
Credit Agreement with a group of banks with Morgan Guaranty
Trust Company of New York ("Morgan Guaranty") as Agent Bank
(the "Revolving Credit Facility"), and a $50 million
Receivables Purchase Agreement (the "Receivables Purchase
Agreement") with Delaware Funding Corporation, an affiliate of
Morgan Guaranty.

On March 15, 1995, the Company completed the sale of
$100,000,000 of Debentures through an underwritten public
offering. A portion of the proceeds were used to repay all
outstanding borrowings under the Revolving Credit Facility.
Amounts repaid under the Revolving Credit Facility will remain
available for future borrowings. On October 1, 1995, the
Company had funds available of $98.0 million under its
Revolving Credit Facility and Receivables Purchase Agreement.

During the first nine months of 1995, the Company generated
$40.8 million of cash from earnings before noncash charges
from depreciation, amortization and unconsolidated Mexican
affiliate results, which was a 9.7% decrease in cash generated
as compared with the comparable period of 1994. Working
capital investments increased primarily from a reduction of
$18.0 million of receivables sold under the purchase
agreement, resulting in a net cash flow of $15.1 million

                           Page 23
<PAGE>
FORM 10-Q

Item 2.   (continued)


provided by operating activities.  Additional uses of cash
include capital spending of $41.1 million, investment of $19.7
million in the joint venture in Mexico, and the preferred
stock dividend of $2.7 million. Funding came primarily from
the $100,000,000 of debentures sold in March of 1995.

During the first nine months 1994, the Company generated $23.8
million in funds from operating activities, including $45.2
million from net income adjusted for noncash depreciation and
amortization expenses and noncash results from unconsolidated
Mexican affiliates, which was partially offset by increased
working capital requirements, primarily increases in trade
receivables and reductions of accounts payable and accrued
expenses. Major uses of cash during this period included $22.5
million for capital expenditures, $2.6 million for preferred
stock dividends and $2.9 million for investment in the Mexican
joint venture. Funding came primarily from operating cash flow
and short term borrowings and the additional sale of accounts
receivables to support working capital needs.

On October 1, 1995, the Company's long-term capital structure
consisted of $173.1 million of long-term debt, including
current maturities, and $234.3 million of stockholders'
equity. For comparison, on October 2, 1994 the Company had
$76.0 million of long-term debt and $233.4 million of
stockholders' equity. Long-term debt as a percent of long-term
debt and stockholders' equity was 42% on October 1, 1995,
compared with 25% on October 2, 1994. 

The Company accounts for investments in unconsolidated
affiliated companies using the equity method on a one quarter
delay basis. In December 1994, the Mexican government devalued
the peso and allowed it to trade freely against the U.S.
dollar resulting in a substantial decline in the value of the
peso versus the U.S. dollar. On January 1, 1995, the peso was
trading at 4.94 pesos per U.S. dollar versus an exchange rate
of approximately 3.45 prior to the devaluation. During the
first quarter of 1995 the peso continued to devalue versus the
U.S. dollar and was trading at an exchange rate of 6.78 pesos
per U.S. dollar on April 2, 1995. In the second quarter of
1995 the peso strengthened versus the U.S. dollar and was
trading at an exchange rate of 6.24 pesos per U.S. dollar on
July 2, 1995. The devaluation of the peso created foreign
currency transaction losses for the Company's Mexican
affiliates, primarily related to debt denominated in U.S. 

                           Page 24
<PAGE>
FORM 10-Q

Item 2.   (continued)



dollars for Compania Industrial de Parras S.A., ("CIPSA").
Primarily due to the devaluation of the peso, the Company has
recognized an $8.3 million loss as its pro rata share of these
losses in its income statement for the thirty-nine weeks ended
October 1, 1995.

Accounts receivable on October 1, 1995, were $81.9 million, up
$17.7 million from $64.2 million at October 2, 1994. At the
end of third quarter 1995, the Company had sold $32 million of
accounts receivable, compared with $45 million at third
quarter end 1994. Receivables also increased as a result of
the higher sales level in the 1995 period. Receivables,
including those sold pursuant to the Receivables Purchase
Agreement, represented 46 days of sales outstanding at October
1, 1995 and 50 days at October 2, 1994.

Inventories on October 1, 1995, were $148.1 million,
essentially the same as the October 2, 1994 amount of $149.3
million. 

Capital spending in 1995 is expected to be approximately $63
million, including $15 million for a new jacquard plant. Other
projects include new weaving machines that replace 1970's
vintage weaving machines, additional dyeing capacity to
increase production flexibility, an additional screen printing
machine and approximately $6 million for computers, software
and information systems. Capital spending for the first nine
months of 1995 was $41.1 million compared with $22.5 million
for the first nine months of 1994. In addition to capital
expenditures, the Company expects for 1995 to invest
approximately $32 million on the Mexican affiliates, of which
$19.7 million was invested in the first nine months of the
year on the Company's 50/50 joint venture. Also, the company
has agreements with CIPSA to purchase up to 33% of the
outstanding common stock of the joint venture for an amount up
to $20 million, if CIPSA does not meet certain financial
obligations. 


Financial Outlook and Strategy

In 1995, even though the Company has had strong sales growth
in denims, net income is lower than the comparable period of
1994 as a result of sharp increases in cotton costs not
recovered in pricing, the peso devaluation and weak demand for

                           Page 25
<PAGE>
FORM 10-Q

Item 2.   (continued)



specialty sportswear and home furnishings fabrics. For the
remainder of 1995, if current market conditions continue,
results are expected to compare unfavorably with the previous
year. However, the Company continues to execute its growth
strategy in core businesses by investing for the future in
markets where Cone has competitive advantages. 

In addition to the Company's plans to maintain modern
manufacturing facilities through capital reinvestment, the
Company has set priorities for the use of cash flow and debt
capacity. Cone's first priority is international denim
manufacturing and marketing opportunities. In 1993, the
Company purchased a 20% ownership of CIPSA, and signed
agreements with CIPSA providing for the formation of the joint
venture denim manufacturing facility which is currently in the
production start-up phase. 

Cone's second priority for cash flow and debt capacity is
acquisitions and expansion in related home furnishings product
lines. Results of this strategy are the acquisition of Raytex
and Greeff and the construction of a new jacquard weaving
facility which is currently in the production start-up phase.
The Company also from time to time reviews and will continue
to review acquisitions and other investment opportunities
(some of which may be material to the Company) that permit
Cone to add value through its manufacturing and marketing
expertise. However, the Company currently has no agreement,
arrangement or understanding to make any such acquisition or
investment.

Other potential uses of cash include additional common stock
repurchases, the reduction of outstanding preferred stock, or
cash dividends, depending on the expected benefits to
shareholders. On February 17, 1994, the Board of Directors of
the Company authorized the repurchase, from time to time, of
up to 2.5 million shares of the Company's outstanding common
stock in market transactions. As of October 1, 1995, 385,400
shares had been repurchased in open market transactions and
future repurchase decisions will be based on the Company's
expected capital structure, alternative investment
opportunities, and the market price of the common stock. No
stock repurchases have been made since January 1995.

The Company believes its internally generated operating funds
and funds available under its existing credit facilities, will

                           Page 26
<PAGE>
FORM 10-Q

Item 2.   (continued)

be sufficient to meet its working capital, capital spending,
possible stock repurchases, and financing commitment needs for
the foreseeable future.

Regulatory Matters

Federal, state and local regulations relating to the workplace
and the discharge of materials into the environment are
continually changing; therefore, it is difficult to gauge the
total future impact of such regulations on the Company. 
Existing government regulations are not expected to cause a
material change in the Company's competitive position,
operating results or planned capital expenditures. Cone Mills
has an active environmental committee which fosters protection
of the environment and compliance with laws.

Legal Proceedings

In November 1988 certain former employees of the Company
instituted a class action suit against the Company and certain
other defendants in which the plaintiffs ("Plaintiffs")
asserted a variety of claims related to the 1983 ESOP and
certain other employee benefit plans maintained by the
Company.  In March 1992 the United States District Court in
Greenville, South Carolina entered a judgement in the amount
of $15.5 million (including an attorneys' fees award) against
the Company with respect to an alleged promise to make
additional Company contributions to the 1983 ESOP and all
claims unrelated to the alleged promise were dismissed.  The
Company, certain individual defendants and the Plaintiffs
appealed.  

On May 6, 1994, the United States Court of Appeals for the
Fourth Circuit, sitting en banc, affirmed the prior conclusion
of a panel of three of its judges and unanimously reversed the
$15.5 million judgement and unanimously affirmed all of the
District Court's rulings in favor of the Company. However, the
Court of Appeals affirmed, by an equally divided court, the
District Court's holding that Plaintiffs should be allowed to
proceed on an alternative theory whether, subject to proof of
detrimental reliance, Plaintiffs could establish that a letter
to salaried employees on December 15, 1983 created an
enforceable obligation that could allow recovery on a theory
of equitable estoppel. Accordingly, the case was remanded to
the District Court for a determination of whether the
Plaintiffs could establish detrimental reliance creating
estoppel of the Company.

                           Page 27
<PAGE>
FORM 10-Q

Item 2.   (continued)


On April 19, 1995, the District Court granted a motion by the
Company for summary judgement on the issues of equitable
estoppel and third-party beneficiary of contract which had
been remanded to it by the Court of Appeals. The court ruled
that the Plaintiffs could not forecast necessary proof of
detrimental reliance. The District Court, however, granted
Plaintiffs motion to amend the complaint insofar as they
sought to pursue a "new" claim for unjust enrichment, but
denied their motion to amend so far as they sought to add
claims for promissory estoppel and unilateral contract. The
court further denied the Company's motion to decertify the
class.

The District Court held a hearing on July 24, 1995 to decide
on the merits Plaintiffs' lone remaining claim of unjust
enrichment, and in an order entered September 25, 1995, the
District Court dismissed that claim with prejudice.  On
October 20, 1995, the Plaintiffs appealed to the Court of
Appeals from the April 19, 1995 and September 25, 1995 orders
of the District Court.  Due to the uncertainties inherent in
the litigation process, it is not possible to predict the
ultimate outcome of this lawsuit.  However, the Company has
defended this matter vigorously, and it is the opinion of the
Company's management that this lawsuit, when finally
concluded, will not have a material adverse affect on the
Company's financial condition.

The Company is a party to various other legal claims and
actions incidental to its business. Management believes that
none of these claims or actions, either individually or in the
aggregate, will have a material adverse effect on the
financial condition of the Company.


                           Page 28
<PAGE>
FORM 10-Q
                           PART II

Item 1.  Legal Proceedings

     In November 1988, William J. Elmore and Wayne Comer (the
     "Plaintiffs") former employees of the Company, instituted
     a class action suit against the Company and certain other
     defendants in which the Plaintiffs asserted a variety of
     claims related to the Cone Mills Corporation 1983 ESOP
     (the "1983 ESOP") and certain other employee benefit
     plans maintained by the Company.  In March 1992, the
     United States District Court in Greenville, South
     Carolina entered a judgment in the amount of $15.5
     million (including an attorneys' fee award) against the
     Company with respect to an alleged promise to make
     additional Company contributions to the 1983 ESOP and all
     claims unrelated to the alleged promise were dismissed. 
     The Company, certain individual defendants and the
     Plaintiffs appealed.

     On May 6, 1994, the United States Court of Appeals for
     the Fourth Circuit, sitting en banc, affirmed the prior
     conclusion of a panel of three of its judges and
     unanimously reversed the $15.5 million judgment and
     unanimously affirmed all of the District Court's rulings
     in favor of the Company.  However, the Court of Appeals
     affirmed, by an equally divided court, the District
     Court's holding that Plaintiffs should be allowed to
     proceed on an alternative theory whether, subject to
     proof of detrimental reliance, Plaintiffs could establish
     that a letter to salaried employees on December 15, 1983
     created an enforceable obligation that could allow
     recovery on a theory of equitable estoppel.  Accordingly,
     the case was remanded to the District Court for a
     determination of whether the Plaintiffs could establish
     detrimental reliance creating estoppel of the Company.

     On April 19, 1995, the District Court granted a motion by
     the Company for summary judgment on the issues of
     equitable estoppel and third-party beneficiary of
     contract which had been remanded to it by the Court of
     Appeals.  The court ruled that the Plaintiffs could not
     forecast necessary proof of detrimental reliance.  The
     District Court, however, granted Plaintiffs motion to
     amend the complaint insofar as they sought to pursue a
     "new" claim for unjust enrichment, but denied their
     motion to amend so far as they sought to add claims for
     promissory estoppel and unilateral contract.  The court
     further denied the Company's motion to decertify the
     class.

                           Page 29
<PAGE>
FORM 10-Q

Item 1.  (continued)



     The District Court held a hearing on July 24, 1995 to
     decide on the merits Plaintiffs' lone remaining claim of
     unjust enrichment, and in an order entered September 25,
     1995, the District Court dismissed that claim with
     prejudice.  On October 20, 1995, the Plaintiffs appealed
     to the Court of Appeals from the April 19, 1995 and
     September 25, 1995 orders of the District Court.  Due to
     the uncertainties inherent in the litigation process, it
     is not possible to predict the ultimate outcome of this
     lawsuit.  However, the Company has defended this matter
     vigorously, and it is the opinion of the Company's
     management that this lawsuit, when finally concluded,
     will not have a material adverse affect on the Company's
     financial condition.

     The Company is a party to various other legal claims and
     actions incidental to its business.  Management believes
     that none of these claims or actions, either individually
     or in the aggregate, will have a material adverse effect
     on the financial condition of the Company.


Item 6.  Exhibits and Reports on Form 8-K

(a)  The exhibits to this Form 10-Q are listed in the
     accompanying Index to Exhibits.

(b)  Reports on Form 8-K

     None


                           Page 30
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                               Sequential
  No.       Description                               Page No. 

* 2.1       Receivables Purchase Agreement dated
            as of August 11, 1992, between the
            Registrant and Delaware Funding
            Corporation filed as Exhibit 2.01 to 
            the Registrant's report on Form 8-K
            dated August 13, 1992.

* 2.1(a)    Amendment to Receivables Purchase
            Agreement dated April 4, 1994, between
            the Registrant and Delaware Funding 
            Corporation filed as Exhibit 2.1 to
            the Registrant's report on Form 8-K
            dated March 1, 1995.

* 2.1(b)    Amendment to Receivables Purchase 
            Agreement dated June 7, 1994, between
            the Registrant and Delaware Funding
            Corporation filed as Exhibit 2.2 to
            the Registrant's report on Form 8-K
            dated March 1, 1995.

* 2.1(c)    Amendment to Receivables Purchase
            Agreement dated as of June 30, 1994, 
            between the Registrant and Delaware
            Funding Corporation filed as Exhibit
            2.1 to the Registrant's report on
            Form 10-Q for the quarter ended
            July 3, 1994.

* 2.1(d)    Amendment to Receivables Purchase
            Agreement dated as of November 15, 1994,
            between the Registrant and Delaware
            Funding Corporation filed as Exhibit
            2.4 to the Registrant's report on
            Form 8-K dated March 1, 1995.

* 2.1(e)    Amendment to Receivables Purchase
            Agreement dated as of June 30, 1995,
            between the Registrant and Delaware
            Funding Corporation filed as Exhibit
            2.1(e) to the Registrant's report on
            Form 10-Q for the quarter ended
            July 2, 1995.


                               Page 31
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                               Sequential
  No.       Description                               Page No. 

* 2.2(a)    Investment Agreement dated as of 
            June 18, 1993, among Compania Industrial
            de Parras, S.A. de C.V., Sr. Rodolfo
            Garcia Muriel, and Cone Mills 
            Corporation, with following exhibits
            thereto attached, filed as Exhibit 2.2(a)
            to Registrant's report on Form 10-Q for 
            the quarter ended July 4, 1993:           

* 2.2(b)    Commercial Agreement dated as of June
            25, 1993, among Compania Industrial de
            Parras, S.A. de C.V., Cone Mills
            Corporation and Parras Cone de Mexico,
            S.A., filed as Exhibit 2.2(b) to 
            Registrant's report on Form 10-Q for the
            quarter ended July 4, 1993.
 
* 2.2(c)    Guaranty Agreement dated as of June 25,
            1993, between Cone Mills Corporation and
            Compania Industrial de Parras, S.A. de
            C.V., filed as Exhibit 2.2(c) to 
            Registrant's report on Form 10-Q for the
            quarter ended July 4, 1993.                       

* 2.2(d)    Joint Venture Agreement dated as of
            June 25, 1993, between Compania 
            Industrial de Parras, S.A. de C.V., and
            Cone Mills (Mexico), S.A. de C.V. filed as
            Exhibit 2.2(d) to Registrant's report on  
            Form 10-Q for the quarter ended 
            July 4, 1993.

* 2.2(e)    First Amendment to Joint Venture
            Agreement dated as of June 14, 1995,
            between Compania Industrial de Parras,
            S.A. de C.V., and Cone Mills (Mexico),
            S.A. de C.V., filed as Exhibit 2.2(e)
            to the Registrant's report on Form 10-Q
            for the quarter ended July 2, 1995.

* 2.2(f)    Joint Venture Registration Rights
            Agreement dated as of June 25, 1993,
            among Parras Cone de Mexico, S.A.,
            Compania Industrial de Parras, S.A. de
            C.V. and Cone Mills (Mexico),
            S.A. de C.V. filed as Exhibit 2.2(e)
            to Registrant's report on Form 10-Q
            for the quarter ended July 4, 1993.
                               Page 32
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                               Sequential
  No.       Description                               Page No. 

* 2.2(g)    Parras Registration Rights Agreement 
            dated as of June 25, 1993, between Compania
            Industrial de Parras, S.A. de C.V. and
            Cone Mills Corporation filed as Exhibit 
            2.2(f) to the Registrant's report on Form
            10-Q for the quarter ended July 4, 1993.

* 2.2(h)    Guaranty Agreement dated as of June 14,
            1995, between Compania Industrial de
            Parras, S.A. de C.V. and Cone Mills
            Corporation filed as Exhibit 2.2(h) to
            the Registrant's report on Form 10-Q
            for the quarter ended July 2, 1995.

* 2.2(i)    Guaranty Agreement dated as of June 15,
            1995, between Cone Mills Corporation
            and Morgan Guaranty Trust Company of
            New York filed as Exhibit 2.2(i) to
            the Registrant's report on Form 10-Q
            for the quarter ended July 2, 1995.

* 2.2(j)    Support Agreement dated as of June 25,
            1993, among Cone Mills Corporation, Sr.
            Rodolfo L. Garcia, Sr. Rodolfo Garcia
            Muriel and certain other person listed
            herein ("private stockholders") filed 
            as Exhibit 2.2(g) to Registrant's
            report on Form 10-Q for the quarter
            ended July 4, 1993.                       

  2.2(k)    Call Option dated September 25, 1995,
            between Registrant and SMM Trust, 1995
            - M, a Delaware business trust.                 38

  2.2(l)    Put Option dated September 25, 1995,
            between Registrant and SMM Trust, 1995
            - M, a Delaware business trust.                 46

* 2.3       Asset Purchase Agreement dated as
            of December 2, 1994 between the
            Registrant, Lancer Industries, Inc.
            and M.P.M. Transportation, Inc.,
            filed as Exhibit 2 to the Registrant's
            Current Report on Form 8-K dated
            December 2, 1994.

                               Page 33
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                               Sequential
  No.       Description                               Page No. 

* 4.1       Restated Articles of Incorporation of
            the Registrant effective August 25, 1993,
            filed as Exhibit 4.1 to Registrant's
            report on Form 10-Q for the quarter ended
            October 3, 1993.

* 4.2       Amended and Restated Bylaws of Registrant,
            Effective June 18, 1992, filed as Exhibit
            3.5 to the Registrant's Registration
            Statement on Form S-1 (File No. 33-46907).

* 4.3       Note Agreement dated as of August 13, 1992,
            between Cone Mills Corporation and The
            Prudential Insurance Company of America,
            with form of 8% promissory note attached,
            filed as Exhibit 4.01 to the Registrant's
            report on Form 8-K dated August 13, 1992.

* 4.3(a)    Letter Agreement dated September 11, 1992,
            amending the Note Agreement dated August 13,
            1992, between the Registrant and The
            Prudential Insurance Company of America
            filed as Exhibit 4.2 to the Registrant's
            report on Form 8-K dated March 1, 1995.

* 4.3(b)    Letter Agreement dated July 19, 1993,
            amending the Note Agreement dated
            August 13, 1992, between the Registrant
            and The Prudential Insurance Company of
            America filed as Exhibit 4.3 to the
            Registrant's report on Form 8-K dated
            March 1, 1995.

* 4.3(c)    Letter Agreement dated June 30, 1994,
            amending the Note Agreement dated
            August 13, 1992, between the Registrant
            and The Prudential Insurance Company of
            America filed as Exhibit 4.4 to the
            Registrant's report on Form 8-K dated
            March 1, 1995.

* 4.3(d)    Letter Agreement dated November 14, 1994,
            amending the Note Agreement dated 
            August 13, 1992, between the Registrant
            and The Prudential Insurance Company of
            America filed as Exhibit 4.5 to the
            Registrant's report on Form 8-K dated
            March 1, 1995.
                               Page 34
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                               Sequential
  No.       Description                               Page No. 

* 4.3(e)    Letter Agreement dated as of June 30,
            1995, amending the Note Agreement dated
            August 13, 1992, between the Registrant
            and the Prudential Insurance Company
            of America filed as Exhibit 4.3(e) to
            the Registrant's report on Form 10-Q
            for the quarter ended July 2, 1995.

* 4.4       Credit Agreement dated as of August 13,
            1992, among Cone Mills Corporation,
            the banks listed therein and Morgan
            Guaranty Trust Company of New York,
            as Agent, with form of note attached
            filed as Exhibit 4.02 to the Registrant's
            report on Form 8-K dated August 13, 1992.

* 4.4(a)    Amended and Restated Credit Agreement
            dated November 18, 1994, among the 
            Registrant, various banks and Morgan
            Guaranty Trust Company of New York,
            as Agent, filed as Exhibit 4.1
            to the Registrant's report on Form 8-K
            dated March 1, 1995.

* 4.4(b)    Amendment to Credit Agreement dated as of
            June 30, 1995, amending the Amended and
            Restated Credit Agreement dated 
            November 18, 1994, among the Registrant,
            various banks and Morgan Guaranty Trust
            Company of New York, as Agent filed as
            Exhibit 4.4(b) to the Registrant's 
            report on Form 10-Q for the quarter 
            ended July 2, 1995.

* 4.5       Specimen Class A Preferred Stock
            Certificate, filed as Exhibit 4.5
            to the Registrant's Registration 
            Statement on Form S-1(File No. 33-46907).

* 4.6       Specimen Common Stock Certificate,
            effective June 18, 1992, filed as
            Exhibit 4.7 to the Registrant's
            Registration Statement on Form S-1
            (File No. 33-46907).

                               Page 35
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                               Sequential
  No.       Description                               Page No. 

* 4.7       Registration rights agreement dated
            as of March 30, 1992, among the 
            Registrant and the shareholders listed
            therein, filed as Exhibit 4.8 to the
            Registrant's Registration Statement on
            Form S-1 (File No. 33-46907).

* 4.8       The 401(k) Program of Cone Mills
            Corporation, amended and restated 
            effective December 1, 1994,filed as
            Exhibit 4.8 to the Registrant's
            report on Form 10-K for year ended
            January 1, 1995.                            

* 4.9       Cone Mills Corporation 1983 ESOP as
            amended and restated effective
            December 1, 1994, filed as Exhibit 4.9
            to the Registrant's report on Form 10-K
            for year ended January 1, 1995.

* 4.10      Indenture dated as of February 14,
            1995, between Cone Mills Corporation
            and Wachovia Bank of North Carolina,
            N.A. as Trustee, filed as Exhibit 4.1
            to Registrant's Registration Statement
            on Form S-3 (File No. 33-57713)

* 4.11      Form of 8 1/8% Debenture in aggregate
            principal amount of $100,000,000 due
            March 15, 2005, filed as Exhibit 4.11 
            to the Registrant's report on Form 10-K 
            for the year ended January 1, 1995.

 27         Financial Data Schedule                         54



                             
* Incorporated by reference to the statement or report
indicated.





                           Page 36
<PAGE>



                         SIGNATURES


Pursuant to the requirements 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.



                                   CONE MILLS CORPORATION
                                   (Registrant)





Date  November 13, 1995            JOHN L. BAKANE
                                   John L. Bakane
                                   Executive Vice President and
                                   Chief Financial Officer


                          Page 37
<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Cone Mills
Corporation consolidated financial statements dated October 1, 1995, and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               OCT-01-1995
<CASH>                                             752
<SECURITIES>                                         0
<RECEIVABLES>                                   84,868
<ALLOWANCES>                                     3,000
<INVENTORY>                                    148,068
<CURRENT-ASSETS>                               239,588
<PP&E>                                         448,834
<DEPRECIATION>                                 193,045
<TOTAL-ASSETS>                                 571,763
<CURRENT-LIABILITIES>                          128,285
<BONDS>                                        161,822
<COMMON>                                         2,738
                                0
                                     38,395
<OTHER-SE>                                     193,176
<TOTAL-LIABILITY-AND-EQUITY>                   571,763
<SALES>                                        690,856
<TOTAL-REVENUES>                               690,856
<CGS>                                          589,491
<TOTAL-COSTS>                                  654,343
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              10,539
<INCOME-PRETAX>                                 17,719
<INCOME-TAX>                                     9,091
<INCOME-CONTINUING>                              8,628
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     8,628
<EPS-PRIMARY>                                      .24
<EPS-DILUTED>                                      .24
        

</TABLE>

FORM 10-Q

EXHIBIT 2.2(k)

                      CONE CALL OPTION

                                           September 25, 1995


Cone Mills Corporation
1201 Maple Street
Greensboro, North Carolina 27405

Attention: General Counsel

     Re:  Equity Option Transaction

The purpose of this letter is to confirm the terms and
conditions of the Equity Option Transaction (the
"Transaction") entered into between us on September 25, 1995
(the "Trade Date"). 

It is our intention to have this Confirmation serve as the
final documentation for this trade and, accordingly, no letter
Confirmation will follow. 

Each party hereby agrees to make each payment specified in
this Transaction as being payable by it, no later than the due
date in the place of the account specified below (or as
specified in writing to the other party at the address
specified below), in freely transferable funds and in the
manner customary for payments in the lawful currency of the
United States which shall be the contractual currency of this
Transaction. 

Any capitalized term used herein and not otherwise defined
shall have the meaning given to such term in the form of
Master Agreement (Multicurrency - Cross Border) published by
the International Swap Dealers Association, Inc. 

The terms of the Transaction to which this Confirmation
relates are as follows: 

1.   Parties

     The parties are: 

     (1) SMM TRUST 1995-M

     (the "Trust")


                           Page 38
<PAGE>
FORM 10-Q

EXHIBIT 2.2(k)  continued

     Office through which this Transaction is booked and
     address for notices: 

     SMM Trust 1995-M
     c/o Delaware Trust Company,
     acting solely as Owner Trustee
     900 Market Street, HO2M12
     Wilmington, Delaware 19801-0001
     Attention: Corporate Trust Department, Richard Smith
     Telex:  6734692
     Answerback: MERIDIAN
     Telecopy No.:  (302) 421-7387

     Account for Payments:       [To be advised]

(2)  CONE MILLS CORPORATION
     (the "Counterparty")

     Office through which this Transaction is booked and
     address for notices: 

     Cone Mills Corporation
     1201 Maple Street
     Greensboro, North Carolina 27405
     Attention: General Counsel
     Telecopy No.:  (910) 379-6972
     Telephone No.:  (910) 379-6567

     Account for Payments: [To be advised.] 

2.   Option and Payments

     (a)  Call Option. Upon the occurrence of an Exercise
          Event, the Counterparty shall have the right, but
          not the obligation, to purchase from the Trust all,
          or part of, of the Underlying Shares, or in the
          event any Underlying Shares shall have been
          purchased pursuant to the Cipsa Call Option, all or
          part of the remaining Underlying Shares, in
          exchange for the Counterparty paying to the account
          designated by the Broker in Dollars, the Cash
          Settlement Amount on the Settlement Date. The
          Counterparty shall notify the Trust of its exercise
          of the Call Option by delivering written notice
          (the "Exercise Notice") to the Broker on or prior
          to the Exercise Date, specifying the extent to
          which the purchase right set forth in this Section
          2(a) is being exercised. For purposes of this
          Section 2(a): 
                           Page 39
<PAGE>
FORM 10-Q

EXHIBIT 2.2 (k)   continued

          (i) "Cash Settlement Amount" means the product of
          (x) a fraction, the numerator of which is the
          aggregate number of Underlying Shares to be
          purchased by the Counterparty and the denominator
          of which is the total number of Underlying Shares
          and (y) the sum of US $20,000,000 plus any accrued
          but unpaid interest under the Equity Swap
          Transaction to the Settlement Date; 

          (ii) "Exercise Date" means the Business Day
          immediately following receipt of notice by the
          Counterparty of the occurrence of an Exercise
          Event; 

          (iii) "Exercise Event" means the earlier of (A)
          September 7, 1998 or (B) the second Business Day
          following the earlier of (x) the Exercise Date (as
          defined in the Cipsa Call Option) if Cipsa shall
          not have delivered an Exercise Notice (as defined
          in the Cipsa Call Option) by the close of business
          on such Exercise Date or (y) the Settlement Date
          (as defined in the Cipsa Call Option) if all the
          Underlying Shares shall not have been purchased
          from the Trust prior to the close of business on
          such Settlement Date. If an Exercise Event shall
          occur on a day that is not a Business Day then the
          Exercise Event shall be deemed to be the
          immediately following Business Day; and 

          (iii) "Settlement Date" means that day which is two
          Business Days immediately following the delivery of
          the Exercise Notice. 

     (b)  on the Settlement Date, the Trust or the Broker
          acting on its behalf, shall deliver and transfer to
          the Counterparty the Underlying Shares being
          purchased hereunder against payment therefor of the
          Cash Settlement Amount, in the manner customary for
          the transfer of such Underlying Shares on the books
          and records of the Company. 

     (c)  In the event that prior to the occurrence of an
          Exercise Event, Cipsa and/or the Substitute
          Purchasers (as defined in the Cipsa Call Option)
          shall have purchased all of the Underlying Shares
          pursuant to the Cipsa Call Option, then, other than
          the provisions contained in Sections 5 and 6, this
          Call Option shall terminate and be of no further
          effect. 
                           Page 40
<PAGE>
FORM 10-Q

EXHIBIT 2.2(k)   continued

     (d)  The Broker agrees to provide notice to the Trust
          and the Counterparty of the occurrence of an
          Exercise Event (other than an Exercise Event
          referred to in clause (A) of the definition
          thereof) no later than the close of business on the
          Business Day immediately following the Broker
          having actual knowledge of the occurrence thereof. 

3.   Definitions

          "Broker" means J.P. Morgan Securities Inc. 

          "Business Day" means any day on which commercial
          banks are open for business (including dealings in
          foreign exchange and foreign currency deposits) in
          New York City. 

          "Calculation Agent" means Morgan. All
          determinations and calculations by the Calculation
          Agent shall (a) be made in good faith and in the
          exercise of its commercially reasonable judgment
          and (b) be determined, where applicable, on the
          basis of then prevailing market rates or prices.
          All such determinations and calculations shall be
          binding on the Counterparty in the absence of
          manifest error. 

          "Cipsa" means Compania Industrial de Parras, S.A.
          de C.V., a Mexican corporation. 

          "Cipsa Call Option" means the Call Option dated
          September 25, 1995 between Cipsa and the Trust. 

          "Cipsa Put Option" means the Put Option dated
          September 25, 1995 between Cipsa and the Trust. 

          "Company means Parras Cone de Mexico, S.A. de C.V.,
          a Mexican corporation. 

          "Cone Acceleration Event" shall have the meaning
          given to such term in the Cone Put Option. 

          "Cone Put Option" means the Put Option dated
          September 25, 1995 between the Counterparty and the
          Trust. 



                           Page 41
<PAGE>
FORM 10-Q

EXHIBIT 2.2(k)   continued

          "Equity Swap Transaction" means the Equity Swap
          Transaction relating to the Trust dated September
          25, 1995, between Morgan and Cipsa. 

          "Morgan" shall mean Morgan Guaranty Trust Company
          of New York. 

          "Notes" means the US $19,800,000 in aggregate
          principal amount of Floating Rate Notes Due 1998
          issued by the Trust. 

          "Shares" means the ordinary voting Class I stock,
          par value N$1.00 per share of the Company. 

          "Underlying Shares" means 99,850,000 Shares,
          constituting the number of Shares which the Trust
          holds as a result of the sale by Cipsa to the Trust
          of such shares. 

4.   Other Provisions

     (a)  General Adjustments. Upon the declaration by the
          Company of the terms of any change affecting the
          Shares, including, without limitation, a
          capitalization issue, rights issue, share split,
          merger, consolidation, amalgamation, sub-division,
          recapitalization, reclassification, dissolution,
          liquidation, winding up or other similar event,
          which occurs after the Trade Date but before the
          Exercise Date, the Calculation Agent shall adjust
          the number of Underlying Shares to preserve as
          nearly as practicable, the economic equivalent of
          the obligations of the parties hereunder prior to
          such change. 

     (b)  Transfer. Neither party may transfer any or all of
          its rights or obligations under this Transaction
          without the prior written consent of the
          nontransferring party. 

     (c)  Governing Law. This Agreement and the Transaction
          to which it refers shall be governed by and
          construed in accordance with the laws of the State
          of New York without reference to the choice of law
          doctrine. 



                           Page 42
<PAGE>
FORM 10-Q

EXHIBIT 2.2 (k)   continued


     (d)  Jurisdiction. With respect to any suit, action or
          proceedings relating to this Transaction
          ("Proceedings"), each party irrevocably submits to
          the jurisdiction of the courts of the State of New
          York and the United States District Court located
          in the Borough of Manhattan in New York City and to
          the courts of its own corporate domicile with
          respect to actions brought against it as a
          defendant and waives any objection which it may
          have at any time to the laying of venue of any
          Proceedings brought in any such court, waives any
          claim that such Proceedings have been brought in an
          inconvenient forum and further waives the right to
          object, with respect to such Proceedings, that such
          court does not have jurisdiction over such party. 

5.   Expenses. If the Counterparty shall have failed to
     perform its obligations hereunder, the Counterparty will,
     on demand, indemnify and hold harmless the Trust for and
     against all reasonable out-of-pocket expenses, including
     legal fees, incurred by the Trust by reason of the
     enforcement and protection of its rights hereunder or by
     reason of the early termination of this Transaction,
     including but not limited to, costs of collection. 

6.   No Tax or Withholding. All payments required to be made
     by the Counterparty hereunder shall be made without any
     deduction or withholding for or on account of any tax, of
     any nature, and shall be made without any set-off,
     counterclaim or other deduction. The Counterparty shall
     indemnify the Trust for any withholdings required to be
     made by the Counterparty in connection with this
     Transaction, of any nature, for any tax required to be
     paid by the Trust to any tax authorities in connection
     with this Transaction and any costs and reasonable
     expenses (including costs and reasonable expenses related
     to any filings that may be required in connection with
     the transfer of the Underlying Shares) related to such
     tax liabilities. 

7.   No Reliance, etc. The Counterparty represents that (i) it
     is entering into the Transaction evidenced hereby as
     principal (and not as agent or in any other capacity);
     (ii) in entering into this Transaction the Trust is not



                           Page 43
<PAGE>
FORM 10-Q

EXHIBIT 2.2 (k)   continued


     acting as a fiduciary for it; (iii) in entering into this
     Transaction it is not relying upon any representations
     except those expressly set forth in this Confirmation;
     (iv) it has consulted with its own legal, regulatory,
     tax, business, investment, financial, and accounting
     advisors to the extent it has deemed necessary, and it
     has made its own investment, hedging, and trading
     decisions based upon its own judgment and upon any advice
     from such advisors as it has deemed necessary and not
     upon any view expressed by the other party; and (v) it is
     entering into this transaction with a full understanding
     of the terms, conditions and risks thereof and it is
     capable of and willing to assume those risks. 

8.   Limitation of Liability. The parties hereto agree that
     Delaware Trust Company is executing this Call Option
     solely in its capacity as Owner Trustee and, accordingly,
     Delaware Trust Company shall incur no Personal liability
     in connection herewith or the transactions contemplated
     hereby. 

9.   Restrictions on Sale. Unless and until Cipsa and Cone
     shall have failed to purchase the Underlying shares
     pursuant to this Call Option, the Cipsa Call Option, the
     Cipsa Put Option and the Cone Put Option, the Trust shall
     not and shall not agree to sell, transfer or otherwise
     assign any Underlying Shares and shall not grant any
     right, option or warrant to purchase any Underlying
     Shares other than pursuant to his Call Option, the Cipsa
     Call Option, the Cipsa Put Option and the Cone Call
     Option. 

                           Page 44
<PAGE>

FORM 10-Q

EXHIBIT 2.2 (k)




Please confirm your agreement to be bound by the terms of the
foregoing by executing the copy of this Confirmation enclosed
for that purpose and returning it to us. 

                              Very truly yours,

                              SMM TRUST 1995-M

                              By:  Delaware Trust Company,
                                   not in its individual
                                   capacity but Solely as
                                   Owner Trustee 

                              By: /s/ Richard N. Smith       
                              Title:  Vice President

Accepted and confirmed as of
the date first above written: 

CONE MILLS CORPORATION

By: /s/ John L. Bakane           
Title:  Executive Vice President

ACKNOWLEDGED: 

J.P. MORGAN SECURITIES INC., 
  as Broker 

By: /s/ Russell Church          
Title:  Vice President



                           Page 45
<PAGE>

FORM 10-Q

EXHIBIT 2.2 (l)

                       CONE PUT OPTION


                                           September 25, 1995


Cone Mills Corporation
1201 Maple Street
Greensboro, North Carolina 27405

Attention: General Counsel

     Re: Equity Option Transaction

The purpose of this letter is to confirm the terms and
conditions of the Equity Option Transaction (the
"Transaction") entered into between us on September 25, 1995
(the "Trade Date"). 

It is our intention to have this Confirmation serve as the
final documentation for this trade and, accordingly, no letter
Confirmation will follow. 

Each party hereby agrees to make each payment specified in
this Transaction as being payable by it, no later than the due
date in the place of the account specified below (or as
specified in writing to the other party at the address
specified below), in freely transferable funds and in the
manner customary for payments in the lawful currency of the
United States which shall be the contractual currency of this
Transaction. 

Any capitalized term used herein and not otherwise defined
shall have the meaning given to such term in the form of
Master Agreement (Multicurrency - Cross Border) published by
the International Swap Dealers Association, Inc. 

The terms of the Transaction to which this Confirmation
relates are as follows: 

1.   Parties

     The parties are: 

     (1) SMM TRUST 1995-M

     (the "Trust")

                           Page 46
<PAGE>
FORM 10-Q

EXHIBIT 2.2 (l)   continued
                              


     Office through which this Transaction is booked and
     address for notices: 

     SMM Trust 1995-M
     c/o Delaware Trust Company,
     acting solely as Owner Trustee
     900 Market Street, HO2M12
     Wilmington, Delaware 19801-0001
     Attention: Corporate Trust Department, Richard Smith
     Telex:  6734692
     Answerback: MERIDIAN
     Telecopy No.:  (302) 421-7387 
     
     Account for Payments:    To be advised]

     (2)  CONE MILLS CORPORATION
          (the "Counterparty")

          Office through which this Transaction is booked and
          address for notices: 

          Cone Mills Corporation
          1201 Market Street
          Greensboro, North Carolina 27405
          Attention: General Counsel
          Telecopy No.:   (910) 379-6972
          Telephone No.:   (910) 379-6567

          Account for Payments:    [To be advised.] 

2.   Option and Payments

     (a)  Put Option.    Upon the occurrence of a Mandatory
          Put Event, but only in the event Cipsa shall not
          have purchased all of the Underlying Shares
          pursuant to the Cipsa Put Option, the Broker, on
          behalf of the Trust, shall put all, but not less
          than all, of the Underlying Shares which have not
          been purchased pursuant to the Cipsa Call Option,
          the Cone Call Option and the Cipsa Put Option to
          the Counterparty and the Counterparty shall be
          obligated to purchase from the Trust the Underlying
          Shares in exchange for the Counterparty paying to
          the account designated by the Broker in Dollars,
          the Cash Settlement Amount on the Settlement Date. 

                           Page 47
<PAGE>
FORM 10-Q

EXHIBIT 2.2 (l)   continued


          The Broker, on behalf of the Trust, shall notify
          the Counterparty of the exercise of this Put Option
          by delivering written notice (the "Put Notice") to
          the Counterparty no later than the close of
          business on the Business Day immediately following
          the Broker having actual knowledge of the
          occurrence of a Mandatory Put Event.  For purposes
          of this Section 2(a): 

          (i) "Cash Settlement Amount" means the product of
          (x) a fraction, the numerator of which is the
          aggregate number of Underlying Shares which have
          not been purchased by pursuant to the Cipsa Call
          Option, Cipsa Put Option and the Cone Call Option
          and the denominator of which is the total number of
          Underlying Shares and (y) the sum of US $20,000,000
          and any accrued but unpaid interest under the
          Equity Swap Transaction to the Settlement Date; 

          (ii) "Mandatory Put Event" means the earlier to
          occur of (A) September 21, 1998 or (B) the second
          Business Day following the Settlement Date (as
          defined in the Cipsa Put Option) if all the
          Underlying Shares shall not have been purchased
          from the Trust prior to the close of business on
          such Settlement Date.  If a Mandatory Put Event
          shall occur on a day that is not a Business Day
          then the Mandatory Put Event shall be the Business
          Day immediately following the date of such
          occurrence. 

          (iii) "Settlement Date" means the day which is two
          Business Days immediately following the delivery of
          the Put Notice. 

     (b)  On the Settlement Date, the Trust, or the Broker
          acting on its behalf, shall deliver and transfer to
          the Counterparty against payment therefor of the
          Cash Settlement Amount, the Underlying Shares being
          purchased hereunder, in the manner customary for
          the transfer of such Underlying Shares on the books
          and records of the Company. 

     (c)  In the event that prior to the occurrence of a
          Mandatory Put Event Cipsa, the Substitute
          Purchasers and/or Cone shall have purchased all of 

                           Page 48

<PAGE>
FORM 10-Q

EXHIBIT 2.2 (l)  continued



          the Underlying Shares pursuant to the Cipsa Call
          Option, the Cone Call Option and/or Cipsa Put
          Option, then, other than the provisions contained
          in Sections 5 and 6, this Put Option shall
          terminate and be of no further effect 
 
     (d)  The Broker agrees to provide notice to the Trust
          and the Counterparty of the occurrence of a
          Mandatory Put Event (other than a Mandatory Put
          Event referred to in clause (A) of the definition
          thereof) no later than the close of business on the
          Business Day immediately following the Broker
          having actual knowledge of the occurrence thereof. 

3.   Definitions

          "Broker" means J.P. Morgan Securities Inc. 

          "Business Day" means any day on which commercial
          banks are open for business (including dealings in
          foreign exchange and foreign currency deposits) in
          New York City. 

          "Calculation Agent" means Morgan.  All
          determinations and calculations by the Calculation
          Agent shall (a) be made in good faith and in the
          exercise of its commercially reasonable judgment
          and (b) be determined, where applicable, on the
          basis of then prevailing market rates or prices. 
          All such determinations and calculations shall be
          binding on the Counterparty in the absence of
          manifest error.

          "Cipsa" means Compania Industrial de Parras, S.A.
          de C.V., a Mexican corporation. 

          "Cipsa Call Option" means the Call Option dated
          September 25, 1995 between Cipsa and the Trust. 

          "Cipsa Put Option" means the Put Option dated
          September 25, 1995 between Cipsa and the Trust. 

          "Company" means Parras Cone de Mexico, S.A. de
          C.V., a Mexican corporation. 


                           Page 49
<PAGE>
FORM 10-Q

EXHIBIT 2.2 (l)   continued



          "Cone Call Option" means the Call Option dated
          September 25, 1995 between the Counterparty and the
          Trust. 

          "Equity Swap Transaction" means the Equity Swap
          Transaction relating to the Trust dated September
          25, 1995, between Morgan and Cipsa. 

          "Morgan" shall mean Morgan Guaranty Trust Company
          of New York. 

          "Shares" means the ordinary voting Class I stock,
          par value N$1.00 per share of the Company. 

          "Underlying Shares" means 99,850,000 Shares,
          constituting the number of Shares which the Trust
          holds as a result of the sale by Cipsa to the Trust
          of such shares. 

4.   Other Provisions

     (a)  General Adjustments.  Upon the declaration by the
          Company of the terms of any change affecting the
          Shares, including, without limitation, a
          capitalization issue, rights issue, share split,
          merger, consolidation, amalgamation, sub-division,
          recapitalization, reclassification, dissolution,
          liquidation, winding up or other similar event,
          which occurs after the Trade Date but before the
          Exercise Date, the Calculation Agent shall adjust
          the number of Underlying Shares to preserve as
          nearly as practicable, the economic equivalent of
          the obligations of the parties hereunder prior to
          such change. 

     (b)  Nationalization.  If the holders of Shares become
          bound to transfer the Shares held by them to, or to
          the order of, any agency or authority of the United
          Mexican States (or any political subdivision
          thereof) or any entity controlled by the United
          Mexican States (or any political subdivision
          thereof), then the Counterparty shall be obligated
          to perform under this Put Option on or prior to
          such nationalization and pay the Cash Settlement
          Amount in exchange for the Underlying Shares. 

                           Page 50
<PAGE>
FORM 10-Q

EXHIBIT 2.2 (l)   continued


     (c)  Liquidation.  In the event the Company is
          liquidated or wound-up (whether voluntarily or
          involuntarily) then the Counterparty shall be
          obligated to perform under this Put Option on or
          prior to such liquidation and pay the Cash
          Settlement Amount in exchange for the Underlying
          Shares. 

     (d)  Transfer.  Neither party may transfer any or all of
          its rights or obligations under this Transaction
          without the prior written consent of the
          nontransferring party. 

     (e)  Governing Law.  This Agreement and the Transaction
          to which it refers shall be governed by and
          construed in accordance with the laws of the State
          of New York without reference to the choice of law
          doctrine. 
                       
     (f)  Jurisdiction.  With respect to any suit, action or
          proceedings relating to this Transaction
          ("Proceedings"), each party irrevocably submits to
          the jurisdiction of the courts of the State of New
          York and the United States District Court located
          in the Borough of Manhattan in New York City and to
          the courts of its own corporate domicile with
          respect to actions brought against it as a
          defendant and waives any objection which it may
          have at any time to the laying of venue of any
          Proceedings brought in any such court, waives any
          claim that such Proceedings have been brought in an
          inconvenient forum and further waives the right to
          object, with respect to such Proceedings, that such
          court does not have jurisdiction over such party. 

5.   Expenses.  If the Counterparty shall have failed to
     perform  its obligations hereunder, the Counterparty
     will, on demand, indemnify and hold harmless the Trust
     for and against all reasonable out-of-pocket expenses,
     including legal fees, incurred by the Trust by reason of
     the enforcement and protection of its rights hereunder or
     by reason of the early termination of this Transaction,
     including but not limited to, costs of collection. 




                           Page 51
<PAGE>
FORM 10-Q

EXHIBIT 2.2 (l)   continued


6.   No Tax or Withholding.  All payments required to be made
     by the Counterparty hereunder shall be made without any
     deduction or withholding for or on account of any tax, of
     any nature, and shall be made without any set-off,
     counterclaim or other deduction.  The Counterparty shall
     indemnify the Trust for any withholdings required to be
     made by the Counterparty in connection with this
     Transaction for any tax, of any nature, required to be
     paid by the Trust to any tax authorities in connection
     with this Transaction and any costs and reasonable
     expenses (including costs and reasonable expenses related
     to any filings that may be required in connection with
     the transfer of the Underlying Shares) related to such
     tax liabilities. 

7.   No Reliance. etc.  The Counterparty represents that (i) 
     it is entering into the Transaction evidenced hereby as
     principal (and not as agent or in any other capacity);
     (ii) in entering into this Transaction, the Trust is not
     acting as a fiduciary for it;  (iii) in entering into
     this Transaction, it is not relying upon any
     representations except those expressly set forth in this
     Confirmation; (iv) it has consulted with its own legal,
     regulatory, tax, business, investment, financial, and
     accounting advisors to the extent it has deemed
     necessary, and it has made its own investment, hedging,
     and trading decisions based upon its own judgment and
     upon any advice from such advisors as it has deemed
     necessary and not upon any view expressed by the other
     party; and (v) it is entering into this Transaction with
     a full understanding of the terms, conditions and risks
     thereof and it is capable of and willing to assume those
     risks. 

8.   Limitation of Liability.  The parties hereto agree that
     Delaware Trust Company is executing this Put Option
     solely in its capacity as Owner Trustee and, accordingly,
     Delaware Trust Company shall incur no personal liability
     in connection herewith or the transactions contemplated
     hereby. 

                           Page 52
<PAGE>
FORM 10-Q

EXHIBIT 2.2 (l)





Please confirm your agreement to be bound by the terms of the
foregoing by executing the copy of this Confirmation enclosed
for that purpose and returning it to us.

                              Very truly yours,

                              SMM TRUST 1995-M

                              By:  Delaware Trust Company,
                                   not in its individual
                                   capacity but solely as
                                   Owner Trustee 

                              By: /s/ Richard N. Smith       
                              Title: Vice President

Accepted and confirmed as
of the date first above written: 

CONE MILLS CORPORATION

By: /s/John L. Bakane          
Title: Executive Vice President 

ACKNOWLEDGED: 

J.P. MORGAN SECURITIES INC.,
as Broker, 

By: /s/Russell Church          
Title: Vice President



                           Page 53


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