CONE MILLS CORP
10-Q, 1996-08-12
BROADWOVEN FABRIC MILLS, COTTON
Previous: COMPUTER SCIENCES CORP, SC 13D, 1996-08-12
Next: COTTER & CO, 10-Q, 1996-08-12



                             Page 1 of 39
                             Index to Exhibits-Pages 25-34

                         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  June 30, 1996

                            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.)

3101 North Elm Street, Greensboro, North Carolina   27408    
(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 August 1,
1996:  27,439,733 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 twenty-six weeks ended
           June 30, 1996 and July 2, 1995 (Unaudited) . 3

         Consolidated Balance Sheets
           June 30, 1996 and July 2, 1995
           (Unaudited) and December 31, 1995. . . . . . 4 & 5

         Consolidated Statements of Stockholders' Equity
           Twenty-six weeks ended June 30, 1996
           and July 2, 1995 (Unaudited) . . . . . . . . 6

         Consolidated Statements of Cash Flows
           Twenty-six weeks ended June 30, 1996
           and July 2, 1995 (Unaudited) . . . . . . . . 7

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

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations. 15


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings. . . . . . . . . . . . . . . 22
Item 4.  Submission of Matters to a Vote of
            Security Holders. . . . . . . . . . . . . . 23
Item 6.  Exhibits and Reports on Form 8-K . . . . . . . 24



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

                                (amounts in thousands, except per share data)

                                                         Thirteen        Thirteen        Twenty-Six      Twenty-Six
                                                         Weeks Ended     Weeks Ended     Weeks Ended     Weeks Ended
                                                         June 30, 1996   July 2, 1995    June 30, 1996   July 2, 1995
                                                         (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)

Net Sales                                            $        208,119 $       232,952 $       407,401 $       459,157

Operating Costs and Expenses:
  Cost of sales                                               168,810         191,305         330,046         377,253
  Selling and administrative                                   22,391          21,950          43,507          42,777
  Depreciation                                                  7,009           7,201          14,145          14,402
  Gain on sale of division                                         (9)              -          (4,684)              -

                                                              198,201         220,456         383,014         434,432

Income from Operations                                          9,918          12,496          24,387          24,725

Other Income (Expense):
  Interest income                                                  77             160             173             385
  Interest expense                                             (4,115)         (4,109)         (7,952)         (7,110)

                                                               (4,038)         (3,949)         (7,779)         (6,725)

Income before Income Taxes and Equity in 
  Losses of Unconsolidated Affiliates                           5,880           8,547          16,608          18,000

Income Taxes                                                    1,764           2,996           5,519           6,300

Income before Equity in Losses of
  Unconsolidated Affiliates                                     4,116           5,551          11,089          11,700

Equity in Losses of Unconsolidated Affiliates                    (414)         (6,423)           (202)         (8,938)

Net Income (Loss)                                      $        3,702  $         (872) $       10,887  $        2,762


Income (Loss) Available to Common Shareholders:
  Net Income (Loss)                                    $        2,982  $       (1,592) $        9,447  $        1,370

Earnings (Loss) Per Share - Fully Diluted:
  Net Income (Loss)                                             $ .11          $ (.06)          $ .34           $ .05 

Weighted Average Common Shares and
  Common Share Equivalents Outstanding -
  Fully Diluted                                                27,446          27,380          27,451          27,489

</TABLE>
See Notes to Consolidated Financial Statements.
                                                       Page 3
<PAGE>
FORM 10-Q
<TABLE>
<S>                                                       <C>           <C>           <C>     
Item 1.(continued)
                              CONE MILLS CORPORATION AND SUBSIDIARIES
                                     CONSOLIDATED BALANCE SHEETS

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


                                                              June 30,      July 2,       December 31,
       ASSETS                                                  1996          1995             1995
                                                            (Unaudited)   (Unaudited)        (Note)
   Current Assets:
     Cash                                                  $      5,250  $      2,284  $          336

     Accounts receivable - trade, less provision for
       doubtful accounts $3,000; $3,000; $3,200                  76,322        89,708          60,955

     Inventories:
       Greige and finished goods                                 95,528        80,937          84,822
       Work in process                                           11,848        16,122          14,786
       Raw materials                                             12,126        23,383          29,274
       Supplies and other                                        32,003        33,212          33,492

                                                                151,505       153,654         162,374

     Other current assets                                        16,434         7,778          10,227

              Total Current Assets                              249,511       253,424         233,892

   Investments in Unconsolidated Affiliates                      36,656        32,392          37,680

   Other Assets                                                  41,721        39,150          45,540



   Property, Plant and Equipment:
     Land                                                        18,398        19,766          19,615
     Buildings                                                   81,821        79,452          89,128
     Machinery and equipment                                    307,497       302,580         322,361
     Other                                                       31,004        32,073          34,292

                                                                438,720       433,871         465,396

       Less accumulated depreciation                            195,315       189,471         198,188

              Property, Plant and Equipment-Net                 243,405       244,400         267,208



                                                           $    571,293  $    569,366  $      584,320

Note:  The balance sheet at December 31, 1995 has been derived from the audited financial statements 
</TABLE>
See Notes to Consolidated Financial Statements.
                                                       Page 4
<PAGE>
FORM 10-Q
<TABLE>
<S>                                                        <C>           <C>           <C>
Item 1.    (continued)

                           CONE MILLS CORPORATION AND SUBSIDIARIES
                                 CONSOLIDATED BALANCE SHEETS

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


                                                                June 30,       July 2,      December 31,
      LIABILITIES AND STOCKHOLDERS' EQUITY                       1996           1995           1995
                                                              (Unaudited)   (Unaudited)       (Note)

Current Liabilities:
   Notes payable                                            $     10,143  $     10,541  $        8,875
   Current maturities of long-term debt                           11,105           389          11,236
   Accounts payable - trade                                       34,802        39,770          40,023
   Sundry accounts payable and accrued expenses                   43,253        44,398          64,800
   Income taxes payable                                            1,191             -               -
   Deferred income taxes                                          27,235        28,254          25,938

      Total Current Liabilities                                  127,729       123,352         150,872

Long-Term Debt                                                   161,439       172,632         161,782

Deferred Items:
   Deferred income taxes                                          40,041        39,343          40,836
   Other deferred items                                            9,967         6,438           8,705

                                                                  50,008        45,781          49,541



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 27,439,733 shares;
      1995, 27,380,409 shares                                      2,744         2,738           2,738
   Capital in excess of par                                       71,579        71,090          71,090
   Retained earnings                                             127,861       125,872         119,825
   Currency translation adjustment                                (8,462)      (10,494)         (9,923)

                Total Stockholders' Equity                       232,117       227,601         222,125






                                                            $    571,293  $    569,366  $      584,320

Note:  The balance sheet at December 31, 1995 has been derived from the audited financial statements at th
</TABLE>

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
             TWENTY-SIX WEEKS ENDED JUNE 30, 1996 AND JULY 2, 1995
                   (amounts in thousands, except share data)
                                 (Unaudited)

                                                Class A Preferred
                                                     Stock                    Common Stock
                                              Shares        Amount        Shares        Amount

Balance, December 31, 1995                     383,948 $      38,395    27,380,409 $        2,738
Net income                                           -             -             -              -
Currency translation adjustment - 
  Sale of stock of affiliate                         -             -             -              -
Class A Preferred Stock -
  Employee Stock Ownership Plan:
  Cash dividends paid                                -             -             -              -
Common Stock: 
  Options exercised                                  -             -        61,800              6
  Purchase of common shares                          -             -        (2,476)             -

Balance, June 30, 1996                         383,948 $      38,395    27,439,733 $        2,744



                                                Class A Preferred
                                                     Stock                    Common Stock
                                              Shares        Amount        Shares        Amount

Balance, January 1, 1995                       383,948 $      38,395    27,403,621 $        2,740
Net income                                           -             -             -              -
Currency translation loss (net
  of income tax benefit of $3,630)                   -             -             -              -
Class A Preferred Stock -
  Employee Stock Ownership Plan:
  Cash dividends paid                                -             -             -              -
Common Stock: 
  Options exercised                                  -             -         4,000              1
  Purchase of common shares                          -             -       (27,212)            (3)

Balance, July 2, 1995                          383,948 $      38,395    27,380,409 $        2,738
</TABLE>


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

Item 1.  (continued)
<TABLE>
<S>                                     <C>           <C>           <C>
                        CONE MILLS CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                 TWENTY-SIX WEEKS ENDED JUNE 30, 1996 AND JULY 2, 1995
                       (amounts in thousands, except share data)
                                       (Unaudited)

                                            Capital in                   Currency
                                              Excess       Retained    Translation
                                              of Par       Earnings     Adjustment

Balance, December 31, 1995               $      71,090 $     119,825 $      (9,923)
Net income                                           -        10,887             -
Currency translation adjustment - 
  Sale of stock of affiliate                         -             -         1,461
Class A Preferred Stock -
  Employee Stock Ownership Plan:
  Cash dividends paid                                -        (2,851)            -
Common Stock: 
  Options exercised                                515             -             -
  Purchase of common shares                        (26)            -             -

Balance, June 30, 1996                   $      71,579 $     127,861 $      (8,462)



                                            Capital in                   Currency
                                              Excess       Retained    Translation
                                              of Par       Earnings     Adjustment

Balance, January 1, 1995                $       71,354 $     125,771 $      (1,380)
Net income                                           -         2,762             -
Currency translation loss (net
  of income tax benefit of $3,630)                   -             -        (9,114)
Class A Preferred Stock -
  Employee Stock Ownership Plan:
  Cash dividends paid                                -        (2,661)            -
Common Stock: 
  Options exercised                                 25             -             -
  Purchase of common shares                       (289)            -             -

Balance, July 2, 1995                   $       71,090 $     125,872 $     (10,494)
</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)
                                                                     Twenty-Six      Twenty-Six
                                                                     Weeks Ended     Weeks Ended
                                                                     June 30, 1996   July 2, 1995
                                                                     (Unaudited)     (Unaudited)

Cash Flows Used In Operating Activities                            $       (2,442) $       (3,910)

Cash Flows from Investing Activities:
   Investments in unconsolidated affiliates                                     -         (16,150)
   Proceeds from sale of division (a)                                      40,053               -
   Capital expenditures                                                   (12,072)        (21,943)
   Other                                                                    2,561             760

     Net cash provided by (used in) investing activities                   30,542         (37,333)

Cash Flows from Financing Activities:
   Decrease in checks issued in excess of deposits                        (21,402)           (859)
   Principal payments - long-term debt                                       (696)        (97,189)
   Proceeds from long-term debt borrowings                                      -          48,000
   Proceeds from debentures issued                                              -          99,831
   Other                                                                   (1,088)         (7,414)

     Net cash (used in) provided by financing activities                  (23,186)         42,369

     Net increase in cash                                                   4,914           1,126

Cash at Beginning of Period                                                   336           1,158

Cash at End of Period                                              $        5,250  $        2,284


(a)Divestiture:
   Inventories                                                     $       14,926
   Property, plant and equipment                                           21,516
   Other                                                                   (1,073)
   Gain on sale                                                             4,684

     Proceeds from sale                                            $       40,053


Supplemental Disclosures of Additional Cash Flow Information:

Cash payments for:
   Interest, net of interest capitalized                           $        8,043  $        7,417

   Income taxes, net of refunds                                    $        4,872  $        4,032

Supplemental Schedule of Noncash Investing and Financing Activities:

   Receivable recorded from sale of division                       $        4,449  $            -



</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
                       June 30, 1996




Note 1.   Basis of Financial Statement Preparation

     The Cone Mills Corporation (the "Company") condensed
     consolidated financial statements for June 30, 1996 and
     July 2, 1995 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 June 30, 1996, July 2,
     1995, and December 31, 1995 and the related consolidated
     statements of income for the respective thirteen and
     twenty-six weeks ended June 30, 1996 and July 2, 1995,
     and stockholders' equity and cash flows for the twenty-
     six 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
     1995.
 
     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 June 30, 1996 and July 2, 1995
     and related consolidated statements of income for the
     thirteen and twenty-six 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 has been
     extended to June 1997.  Accounts receivable is shown net
     of $38 million sold at June 30, 1996, net of $31 million
     sold at July 2, 1995, and net of $40 million sold at
     December 31, 1995. As a result of the sale of the
     interest in these receivables, cash flows provided by
     operating activities include decreases of $2 million and
     $19 million for the twenty-six weeks ended June 30, 1996
     and July 2, 1995, respectively.

Note 3.   Investments in Unconsolidated Affiliates

     Investments in unconsolidated affiliated companies are
     accounted for by the equity or cost method depending upon
     ownership and the Company's ability to exert influence. 
     In 1995, the Company accounted for the results of CIPSA
     by the equity method.  Based upon a reduction in
     ownership to 18% and certain other factors, the Company
     will account for its investment in CIPSA by the cost
     method in 1996 and future periods.

     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.  The peso continued to devalue versus the
     U.S. dollar in the first quarter of 1995 and was trading
     at an exchange rate of 6.78 pesos per U.S. dollar on
     April 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 to the devaluation of the peso,
     the Company recognized a $6.4 million loss as its pro
     rata share of these losses in its second quarter 1995
     income statement and an $8.9 million loss as its pro rata
     share of these losses in its twenty-six weeks 1995 income
     statement.
                          Page 9
<PAGE>
FORM 10-Q

Item 1.  (continued)

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                             

Note 4.   Long-Term Debt
<TABLE>
<S>                            <C>        <C>       <C>     
                                         June 30, 1996        
                                           Current
                                  Total   Maturity   Long-Term
                                    (amounts in thousands)   

8% Senior Note                  $ 75,000   $10,714   $ 64,286
8-1/8% Debentures                 96,132         -     96,132
Capital Lease Obligation           1,291       353        938
Other                                121        38         83

Total                           $172,544   $11,105   $161,439

                                         July 2, 1995         
                                           Current           
                                  Total   Maturity   Long-Term
                                    (amounts in thousands)   

8% Senior Note                  $ 75,000   $     -   $ 75,000
8-1/8% Debentures                 95,688         -     95,688
Capital Lease Obligation           1,533       155      1,378
Industrial Revenue Bonds             645       199        446
Other                                155        35        120

Total                           $173,021   $   389   $172,632

</TABLE>

Note 5.   Class A Preferred Stock

     The dividend rate for Class A Preferred Stock is 7.50%,
     which is payable March 31, 1997.











                          Page 10
<PAGE>

FORM 10-Q

Item 1.   (continued)


Note 6.   Stock Option Plans
<TABLE>
<S>              <C>         <C>       <C>          <C>

                      1995    Exercise     1996      Exercise
                     Number    Price      Number      Price
                       Of     Weighted      Of       Weighted
                    Options   Average     Options    Average 
Outstanding -
  beginning
  of year         1,086,000   $ 12.66   1,047,000    $12.55
Granted               7,000     11.63       6,000     12.00  
Exercised            (4,000)     6.50     (61,800)     6.46
Forfeited           (37,000)    15.63     (68,000)    13.97

Outstanding -
  end of period   1,052,000   $ 12.57     923,200    $12.85

Exercisable at
  end of period     424,050               530,600 
</TABLE>
The following table summarizes information about stock options
outstanding at June 30, 1996:
<TABLE>
<S>              <C>           <C>             <C>
                     Number       Number        
 Exercise         Outstanding   Exercisable     Expiration
  Price            at 6/30/96    at 6/30/96        Date   

 $ 5.250               76,200        76,200     June, 1999
 $ 6.500               36,000        36,000     February, 2002
 $11.625                7,000         7,000     May, 2002
 $12.000              379,000       151,600     November, 2004
 $12.000                6,000         6,000     May, 2003
 $12.875                6,000         6,000     May, 2001
 $15.625              413,000       247,800     February, 2003

                      923,200       530,600

</TABLE>
                          Page 11
<PAGE>
FORM 10-Q

Item 1.   (continued)

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 7. Earnings (Loss) Per Share
<TABLE>
<S>                        <C>       <C>       <C>       <C>
                                 Thirteen           Thirteen
                                Weeks Ended        Weeks Ended
                                June 30, 1996      July 2, 1995  
                                        Fully               Fully
                             Primary   Diluted   Primary   Diluted 
                                   (amounts in thousands,
                                   except per share data)
Income (loss) from
  continuing operations     $ 3,702   $ 3,702   $(  872)  $(  872)
  Less:  Class A Preferred
         dividends             (720)     (720)   (  720)   (  720)

Adjusted net income (loss)  $ 2,982   $ 2,982   $(1,592)  $(1,592)

Weighted average common
  shares outstanding         27,407    27,407    27,380    27,380 
Common share equivalents           
  from assumed exercise
  of outstanding options,
  less shares assumed
  repurchased                    39        39         -         - 
  
Weighted average common
  shares and common share
  equivalents outstanding    27,446    27,446    27,380    27,380 

Earnings (loss) per common
  share and common share
  equivalent                 $  .11    $  .11    $ (.06)   $ (.06)

</TABLE>

                              Page 12
<PAGE>

FORM 10-Q

Item 1.   (continued)

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 7. Earnings (Loss) Per Share (continued)
<TABLE>
<S>                        <C>       <C>       <C>       <C>
                                Twenty-six         Twenty-six
                                Weeks Ended        Weeks Ended
                                June 30, 1996      July 2, 1995  
                                        Fully               Fully
                             Primary   Diluted   Primary   Diluted 
                                   (amounts in thousands,
                                   except per share data)
Income from
  continuing operations     $10,887   $10,887   $ 2,762   $ 2,762 
  Less:  Class A Preferred
         dividends           (1,440)   (1,440)   (1,392)   (1,392)

Adjusted net income         $ 9,447   $ 9,447   $ 1,370   $ 1,370 

Weighted average common
  shares outstanding         27,394    27,394    27,380    27,380 
Common share equivalents           
  from assumed exercise
  of outstanding options,
  less shares assumed
  repurchased                    57        57        84       109 
  
Weighted average common
  shares and common share
  equivalents outstanding    27,451    27,451    27,464    27,489 

Earnings per common
  share and common share
  equivalent                 $  .34    $  .34    $  .05    $  .05


Primary and fully diluted earnings (loss) per share have been
computed by dividing the net earnings (loss) available to
common stockholders by the sum of the weighted average common
shares and common share equivalents outstanding.

</TABLE>

                          Page 13
<PAGE>
FORM 10-Q

Item 1.   (continued)


        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 8.   Sale of Division

     On January 22, 1996, the Company completed the sale of
     its Olympic Products Division to British Vita PLC.  The
     Company sold all inventory and substantially all of the
     property, plant and equipment of this division. Proceeds
     of $40,053,000 had been realized at June 30, 1996. Gain
     from disposal of this division was recognized in the
     Company's first quarter 1996 financial statements.

     Sales revenues of the Olympic Products Division for 1995
     were $94.7 million.


                          Page 14
<PAGE>

FORM 10-Q

Item 2.

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

OPERATING RESULTS

Second Quarter Ended June 30, 1996 Compared with Second
Quarter Ended July 2, 1995.

U.S. consumer spending in apparel and home furnishings
continued to grow in the second quarter of 1996; however,
manufacturers were adversely affected by reductions in
softgoods inventories, which were disruptive to textile
industry operating schedules and pricing particularly in the
apparel fabrics industry. In addition, weak consumer
preference for printed home furnishings fabrics adversely
affected the decorative print business.

Cone Mills had second quarter 1996 sales of $208.1 million,
down 10.7%, as compared with sales of $233.0 million for the
second quarter of 1995. After eliminating the sales of the
Olympic Products Division, which was sold in January 1996,
second quarter 1995 sales were $209.1 million, similar to 1996
amounts. Increased denim and export sales were offset by lower
sales in specialty sportswear products and decorative prints.
Export sales were $53.2 million, or 26% of total sales, as
compared with $41.8 million, or 18% of sales, for the second
quarter of 1995. 

The Company had net income of $3.7 million, or $.11 per share
after preferred dividends, for the second quarter of 1996,
including an after-tax charge of $.4 million, from equity in
losses of unconsolidated Mexican affiliate. For comparison,
second quarter 1995 had a net loss of $.9 million or $.06 loss
per share, which included a $6.4 million after-tax charge,
from equity in losses of unconsolidated Mexican affiliates,
arising primarily from the effect of the peso devaluation on
Cone's minority investment in Compania Industrial de Parras
S.A. de C.V. (CIPSA). Income before equity in losses of
unconsolidated affiliates was $4.1 million for the most recent
quarter as compared with $5.6 million for the second quarter
of 1995.

Gross profit for second quarter of 1996 (net sales less cost
of sales and depreciation) was 15.5% of sales as compared with
14.8% for the previous year. The increase was primarily the
result of improved margins in denims and the elimination of
Olympic operations which had low gross profit margins.
                          Page 15
<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. 
<TABLE>
<S>                    <C>      <C>       <C>      <C>             
                                  Second Quarter          
                              1996               1995     
                           (Dollar amounts in millions)
NET SALES (1)
   Apparel              $ 180.8   86.9%    $ 178.1   76.5%
   Home Furnishings        27.3   13.1        54.9   23.5
     Total              $ 208.1  100.0%    $ 233.0  100.0%

OPERATING INCOME (LOSS)(2)
   Apparel              $  13.0    7.2%    $  11.4    6.4%
   Home Furnishings(3)     (2.2)  (8.0)        1.7    3.0
</TABLE>
(1)  Net sales include Olympic's net sales of $23.9 million in
     1995. 
(2)  Operating income (loss) excludes general corporate
     expenses. Percentages reflect operating income (loss) as
     a percentage of segment net sales.
(3)  Operating income (loss) includes Olympic's operating
     income of $.3 million in 1995. 

   Apparel Fabrics. Apparel fabric segment sales for the
   second quarter of 1996 were $180.8 million, up 1.5% from
   1995 amounts. Higher denim sales, which resulted from price
   increases on slightly lower volume and improved mix, were
   offset by lower specialty sportswear sales. Second quarter
   1996 operating margins for the apparel segment were 7.2% of
   sales, as compared with 6.4% in 1995. The cost per pound
   paid by the Company for cotton increased slightly as
   compared with 1995 amounts, but was offset by price
   increases. Improved denim margins were partially offset by
   lower operating results in specialty sportswear fabrics
   product lines. Export sales, primarily denims, were up
   28.4% compared with the previous year amounts. The
   Company's U.S. denim manufacturing operations have
   benefited from strong demand for value-added denims while
   the Company's Mexican affiliates have not performed as well
   due to the continued supply and demand imbalance in basic
   denims. 

                          Page 16
<PAGE>
FORM 10-Q

Item 2.   (continued)

   Home Furnishings. For the second quarter of 1996, home
   furnishings segment sales were $27.3 million, down 11.7%
   from 1995, excluding Olympic. Both the Cone Finishing and
   Cone Decorative Fabrics Divisions had lower sales in 1996
   resulting from weak furniture markets and customer
   preference for fabrics other than prints. The home
   furnishings segment, excluding Olympic, had an operating
   loss of $2.2 million compared with operating income of $1.4
   million for the 1995 period. The loss was primarily the
   result of the lower sales volume and operating at levels
   substantially less than capacity. 

Total Company selling and administrative expenses were $22.4
million, as compared with $22.0 million for second quarter of
1995. Selling and administrative expense increased to 10.8% of
1996 sales as compared with 9.4% for the previous year because
of a decline in sales arising primarily from the sale of
Olympic and lower than expected sales in remaining operations.
Current selling and administrative expenses support an
infrastructure for higher levels of business activity and
strategic growth initiatives including the new decorative
fabrics product lines, international and information
technology initiatives. Interest expense was $4.1 million in
both the 1996 and 1995 periods. 

Income taxes as a percent of income before income taxes and
equity in losses of unconsolidated affiliates were 30% in the
second quarter of 1996, as compared with 35% for the second
quarter of 1995. The increase in export sales, where the
company continues to enjoy tax benefits from its foreign sales
corporation, together with lower earnings combined to produce
the lower overall tax rate in the current quarter. 

The traditional seasonal slow-down in third quarter activity,
lack of strong fashion direction in decorative print markets,
and pipeline imbalances in specialty sportswear fabrics and
basic denims are expected to depress operating results for the
near term.

Six Months Ended June 30, 1996 Compared with Six Months Ended
July 2, 1995.

For the first six months of 1996, the Company experienced
strong demand for value-added denim apparel fabrics and weak
markets for specialty sportswear and home furnishings fabrics.


                          Page 17
<PAGE>
FORM 10-Q

Item 2.   (continued)


For the 1996 period, net sales were $407.4 million as compared
with $459.2 million for the first half of 1995. Excluding the
sales of Olympic, sales were $402.6 million and $411.8 million
respectively. Export sales, primarily denims, accounted for
26% of sales in 1996 compared with 17% for 1995.

Net income for six months 1996 was $10.9 million, or $.34 per
share after preferred dividends, including an after-tax gain
on the sale of Olympic of $3.0 million or $.11 per share. Net
income for the first half of 1995 was $2.8 million, or $.05
per share including an after-tax charge of $8.9 million,  from
equity in losses of unconsolidated Mexican affiliates related
primarily to peso devaluations. 

Gross profit for first half of 1996 (net sales less cost of
sales and depreciation) was 15.5% of sales, as compared with
14.7% for the previous year. The increase was primarily the
result of improved margins in denims and the elimination of
Olympic operations which had low gross profit margins.

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.
<TABLE>
<S>                     <C>     <C>        <C>     <C>

                                  First Six Months         
                              1996                1995     
                            (Dollar amounts in millions)
NET SALES (1)
   Apparel               $346.5   85.1%     $348.4   75.9%
   Home Furnishings        60.9   14.9       110.8   24.1
     Total               $407.4  100.0%     $459.2  100.0%

OPERATING INCOME (2)
   Apparel               $ 26.0    7.5%    $  20.3    5.8%
   Home Furnishings(3)       .6    1.0         5.4    4.9
</TABLE>
(1)  Net sales include Olympic's net sales of $4.8 million and
     $47.3 million in 1996 and 1995, respectively. 
(2)  Operating income excludes general corporate expenses.
     Percentages reflect operating income as a percentage of
     segment net sales.
(3)  Operating income includes Olympic's operating income of
     $4.7 million and $.3 million in 1996 and 1995,
     respectively.


                          Page 18
<PAGE>
FORM 10-Q

Item 2.   (continued)


Apparel Fabrics. Apparel fabric segment sales for the first
half of 1996 were $346.5 million, similar to the 1995 amount
of $348.4 million. Higher denim sales, which resulted from
price increases on slightly lower volume and improved mix,
were more than offset by lower specialty sportswear sales.
First half 1996 operating margins for the apparel segment were
7.5% of sales as compared with 5.8% in 1995. Cotton cost
increased marginally from 1995 amounts but were offset by
price increases. Improved denim margins were partially offset
by lower operating results in specialty sportswear fabrics
product lines. Export sales, primarily denims, were up 32.8%
compared with the previous year amounts.

Home Furnishings. Excluding Olympic, first half 1996 home
furnishings segment sales were $56.1 million, down 11.5% from
1995. Both the Cone Finishing and Cone Decorative Fabrics
Divisions had lower sales in 1996 resulting from weak
furniture markets and customer preference for fabrics other
than prints. The home furnishings segment, excluding Olympic,
had an operating loss of $4.1 million compared with income of
$5.1 million for the 1995 period. The loss was primarily the
result of the lower sales volume and operating at levels
substantially less than capacity. 

Total Company selling and administrative expenses were up
slightly to $43.5 million as compared with $42.8 million, but
increased from 9.3% of sales to 10.7% of sales for the most
recent period as discussed above.

Interest expense was up $.8 million in the period resulting
primarily from the Company's issuing $100 million of
investment grade bonds in the last month of the first quarter
of 1995. 


Income taxes as a percent of taxable income were 33.2% for
first half 1996 compared with 35.0% for the first half of
1995. Both periods reflect tax benefits resulting from
operation of the Company's foreign sales corporation. 


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 issued on 

                          Page 19
<PAGE>
FORM 10-Q

Item 2.   (continued)

March 15, 1995 and due March 15, 2005 (the "Debentures"), 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 June
30, 1996, the Company had funds available of $92.0 million
under its Revolving Credit Facility and Receivables Purchase
Agreement.

For the first half of 1996, the Company generated $26.7
million from earnings before depreciation, amortization and
unconsolidated Mexican affiliate results, as compared with
$27.6 million for the first half of 1995. For the 1996 period,
the Company increased its investments in working capital which
resulted in net cash used in operations of $2.4 million.
During the first quarter of 1996, the Company sold Olympic
which provided in excess of $50 million of cash proceeds
including the collection of accounts receivable. Additional
uses of cash during the first half of 1996 included capital
spending of $12.1 million and the preferred stock dividend of
$2.9 million.

The Company believes that the proceeds from the sale of the
Olympic Products Division, together with Cone's internally
generated operating funds and funds available under its
existing credit facilities, will be sufficient to meet its
working capital, capital spending, possible stock repurchases,
and financing commitment needs for the foreseeable future. 

On June 30, 1996, the Company's long-term capital structure
consisted of $161.4 million of long-term debt and $232.1
million of stockholders' equity. For comparison, at July 2,
1995, the Company had $172.6 million of long-term debt and
$227.6 million of stockholders' equity. Long-term debt
(including current maturities of long-term debt) as a
percentage of long-term debt and stockholders' equity was 43%
at the end of both the second quarters of 1996 and 1995.

Accounts receivable on June 30, 1996, were $76.3 million, down
from $89.7 million at July 2, 1995. At the end of the second
quarter of 1996, the Company had sold $38 million of accounts
receivable, an increase of $7 million from the amount sold at
the end of the first half of 1995. The decrease in accounts
receivable was primarily due to lower sales levels and the

                          Page 20
<PAGE>
FORM 10-Q
Item 2.   (continued)

additional amount sold under the receivables purchase
agreement partially offset by an increase in average days
outstanding.  Receivables, including those sold pursuant to
the Receivables Purchase Agreement, represented 51 days of
sales outstanding at June 30, 1996 compared with 48 days at
July 2, 1995. 

Inventories on June 30, 1996, were $151.5 million, up
approximately $13 million from second quarter 1995 levels when
adjusted for the sale of Olympic inventories. The Company's
additional finished goods inventories were the result of lower
unit sales than anticipated. 

Capital spending in 1996 was originally budgeted at $52
million with projects for new weaving machines, approximately
$4 million for computers, software and information systems and
the expansion of the jacquard weaving facility. First half
1996 expenditures were $12.1 million. Subsequently, at its
August 1996 meeting, the Board of Directors approved a
reduction in the 1996 capital budget to $42 million.  This
reduction of $10 million reflects the recent adoption of new
weaving technology in the Company's relooming program that
will allow the Company to achieve modernization results at
lower levels of capital investment. Cone will redeploy savings
from the reduction of the capital budget to support general
corporate initiatives including global expansion, reduction of
debt and potential common stock repurchases pursuant to its
existing stock repurchase program.

The Company has agreements with CIPSA to purchase up to an
additional 33% of the outstanding common stock of Parras Cone
for an amount of $20 million or the August 1995 book value, if
CIPSA does not meet certain financial obligations. 

Federal, state and local regulations relating to the workplace
and the discharge of materials into the environment continue
to change and, consequently, 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. The Company
has an active environmental committee which fosters protection
of the environment and compliance with laws.

The Company is a party to various legal claims and actions.
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 21
<PAGE>
FORM 10-Q
                          PART II


Item 3.  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 22

<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 the probability is remote that this
lawsuit, when finally concluded, will have a material adverse
affect on the Company's financial condition or results of
operations.

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 or results of operations.


Item 4.  Submission of Matters To A Vote Of Security Holders

     Cone Mills Corporation's Annual Meeting of Shareholders
was held May 14, 1996. The proposals voted upon and the
results of the voting were as follows:

1.   Election of two Class I Directors for a three-year term.
<TABLE>
<S>            <C>          <C>     <C>         <C>        <C>
                                                            Broker
                    For      Against Abstentions Withheld   Non-Votes
John L. Bakane  22,417,475   183,680     0          0        N/A
Charles M. Reid 22,415,134   186,021     0          0        N/A

2.   To approve the Amended and Restated 1992 Stock Plan.

                                                            Broker
                    For      Against Abstentions Withheld   Non-Votes
                22,293,261   234,917   72,977       0        N/A
               
3.   To approve the 1997 Senior Management Incentive Compensation Plan.

                                                            Broker   
                    For      Against Abstentions Withheld   Non-Votes
               22,309,484    207,567   84,104       0        N/A

                              Page 23
<PAGE>
FORM 10-Q

Item 4.   (continued)




4.   Ratification of the appointment of McGladrey & Pullen, LLP
          as independent auditors for the Corporation for the fiscal
          year ending December 29,1996.
                                                            Broker
                    For      Against Abstentions Withheld   Non-Votes
               22,428,331    135,811   37,013       0        N/A
</TABLE>

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 24
<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 25
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                           Sequential
  No.     Description                             Page No. 

* 2.1(f)  Amendment to Receivables Purchase
          Agreement dated as of December 31,
          1995, between the Registrant and
          Delaware Funding Corporation, 
          filed as Exhibit 2.1(f) to the
          Registrant's report on Form 10-K
          for the year ended December 31, 1995.

  2.1(g)  Amendment to Receivables Purchase
          Agreement and Letter Agreement
          referred to therein dated as of
          June 24, 1996, between the Registrant
          and Delaware Funding Corporation.          36  
          
* 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, filed as Exhibit 2.2(a)
          to Registrant's report on Form 10-Q for 
          the quarter ended July 4, 1993, with
          exhibits herein numbered 2.2(b),(c),
          (d), (f), (g), and (j) attached.

* 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.

                              Page 26
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                           Sequential
  No.     Description                             Page No. 

* 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.

* 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.                     

                              Page 27
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                           Sequential
  No.     Description                             Page No. 

* 2.2(k)  Call Option dated September 25, 1995,
          between Registrant and SMM Trust, 1995
          - M, a Delaware business trust, filed
          as Exhibit 2.2(k) to the Registrant's
          report on Form 10-Q for the quarter
          ended October 1, 1995.                  

* 2.2(l)  Put Option dated September 25, 1995,
          between Registrant and SMM Trust, 1995
          - M, a Delaware business trust, filed
          as Exhibit 2.2(l) to the Registrant's
          report on Form 10-Q for the quarter
          ended October 1, 1995.                  
  
* 2.2(m)  Letter Agreement dated January 11, 1996
          among Registrant, Rodolfo Garcia Muriel,
          and Compania Industrial de Parras,
          S.A. de C.V., filed as Exhibit 2.2(m) to
          the Registrant's report on Form 10-K
          for the year ended December 31, 1995.

* 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.

* 2.4     Olympic Division Acquisition Agreement
          by and among Vitafoam Incorporated,
          British Vita PLC, and Registrant
          dated January 19, 1996 with related
          Lease Agreement, Lease Agreement and
          Option to Purchase, Sublease Agreement,
          Services Agreement, License Agreement 
          And Hold Back Escrow Agreement, each
          dated January 22, 1996. The following
          exhibits and schedules to the
          Acquisition Agreement have been
          omitted. The Registrant hereby
          undertakes to furnish supplementally
          a copy of such omitted exhibit or
          schedule to the Commission upon
          request, filed as Exhibit 2.4 to the
          Registrant's report on Form 10-K for
          year ended December 31, 1995.
                              Page 28
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                           Sequential
  No.     Description                             Page No. 

          Exhibits
          Exhibit A1      Form of Buyer Lease
          Exhibit A2      Form of Buyer Lease
          Exhibit B       Form of Holdback Escrow
                           Agreement
          Exhibit C1      Facility 1
          Exhibit C2      Facility 2
          Exhibit C3      Facility 3
          Exhibit C4      Facility 4
          Exhibit C5      Facility 5
          Exhibit C6      Facility 6
          Exhibit D       Form of Sublease Agreement
          Exhibit E       Form of Opinion of Buyer's
                           Counsel
          Exhibit F       Form of Opinion of Seller's
                           Counsel
          Exhibit G       Form of Assumption Agreement
          Exhibit H       Form of Services Agreement
          Exhibit I       Inventory Valuation Principles
          Exhibit J       Form of License Agreement

          Schedules
          Schedule 1.1(a) Excluded Assets
          Schedule 1.1(b) Tangible Fixed Assets
          Schedule 2.8    Assigned Contracts
          Schedule 2.10   Allocation of Purchase Price
          Schedule 4.3    Consents and Authorizations
          Schedule 4.7    Contracts by Category
          Schedule 4.9    Litigation
          Schedule 4.11   Tax Matters
          Schedule 4.12   Licenses and Permits
          Schedule 4.14   Tangible Personal Property
          Schedule 4.15   Employees and Wage Rates
          Schedule 4.16   Insurance Policies
          Schedule 4.17   Intellectual Property
          Schedule 4.18   Licenses to Intellectual
                           Property; Third-party
                           Patents
          Schedule 4.19   Purchases from One Party
          Schedule 4.22   Real Property
          Schedule 4.23   Business Names
          Schedule 4.24   Environmental Matters
          Schedule 9.4    Facility 5 Remediation Plan     
     

                              Page 29
<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.

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

Exhibit                                            Sequential
  No.     Description                              Page No. 

* 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.

* 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.

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

* 4.3(g)  Letter Agreement dated as of March 30,
          1996, between the Registrant and The
          Prudential Insurance Company of 
          America filed as Exhibit 4.3(g) to the
          Registrant's report on Form 10-Q for
          the quarter ended March 31, 1996.

* 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.

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

Exhibit                                            Sequential
  No.     Description                              Page No. 

* 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.

* 4.4(c)  Amendment No. 2 to Credit Agreement
          dated as of December 31, 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(c) to the Registrant's
          report on Form 10-K for year ended
          December 31, 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).

* 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.  


                              Page 32
<PAGE>
FORM 10-Q              INDEX TO EXHIBITS

Exhibit                                            Sequential
  No.      Description                             Page No. 

* 4.8(a)   First Amendment to the 401(k)
           Program of Cone Mills Corporation
           dated May 9, 1995, filed as 
           Exhibit 4.8(a) to the Registrant's
           report on Form 10-K for year ended
           December 31, 1995.

* 4.8(b)   Second Amendment to the 401(k)
           Program of Cone Mills Corporation
           dated December 5, 1995, filed as 
           Exhibit 4.8(b) to the Registrant's
           report on Form 10-K for year ended
           December 31, 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.

* 4.9(a)   First Amendment to the Cone Mills
           Corporation 1983 ESOP dated
           May 9, 1995,  filed as Exhibit 4.9(a)
           to the Registrant's report on Form 10-K
           for year ended December 31, 1995.

* 4.9(b)   Second Amendment to the Cone Mills
           Corporation 1983 ESOP dated
           December 5, 1995,  filed as 
           Exhibit 4.9(b) to the Registrant's
           report on Form 10-K for year ended
           December 31, 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.


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

Exhibit                                            Sequential
  No.      Description                             Page No. 

Management contract or compensatory plan or arrangement 
(Exhibits 10.1 - 10.2)

*10.1      Amended and Restated 1992 Stock Plan
           filed as Exhibit 10.7(a) to
           Registrant's report on Form 10-Q
           for the quarter ended March 31, 1996.

*10.2      1997 Senior Management Incentive
           Compensation Plan filed as Exhibit 10.2
           to Registrant's report on Form 10-Q
           for the quarter ended March 31, 1996.

 27        Financial Data Schedule                    39  

                             
* Incorporated by reference to the statement or report
  indicated.




                              Page 34
<PAGE>
FORM 10-Q





                        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  August 12, 1996      /s/  JOHN L. BAKANE         
                           John L. Bakane
                           Executive Vice President and
                           Chief Financial Officer




                          Page 35


FORM 10-Q

Exhibit 2.1(g)

DELAWARE FUNDING CORPORATION
c/o JH Holdings Corporation
c/o Ropes & Gray
One International Place
Boston, Massachusetts  02110

June 24, 1996

Cone Mills Corporation
3101 North Elm Street
Greensboro, North Carolina  27415-6540

Attention:  David E. Bray, Treasurer

Ladies and Gentlemen:

For purposes of the Receivables Purchase Agreement dated as of
August 11, 1992, as amended (as amended, the "Receivables
Purchase Agreement"), and the Letter Agreement (as defined in
the Receivables Purchase Agreement), the Letter Agreement is
hereby amended by deleting ".45%" in clause (i) of the
definition of "Program Fee" and replacing such percentage with
".35%".

If you are in agreement with the foregoing, please sign and
return a counterpart of this letter.

                         Very truly yours,

                         DELAWARE FUNDING CORPORATION

                         By:  Morgan Guaranty Trust Company
                              of New York (as successor to
                              J.P. Morgan Delaware), as
                              attorney-in-fact for Delaware
                              Funding Corporation

                         By:  /s/ Robert J. Henchey          

                              Authorized Signatory 
AGREED AND ACCEPTED

CONE MILLS CORPORATION

By: /s/ David E. Bray   
    Authorized Signatory

Date:  June 24, 1996
                           Page 36
<PAGE>
FORM 10-Q

Exhibit 2.1(g)   (continued)


         AMENDMENT TO RECEIVABLES PURCHASE AGREEMENT


          AMENDMENT dated as of June 24, 1996 (this
"Amendment") of a Receivables Purchase Agreement dated as of
August 11, 1992, as amended (as amended, the "Receivables
Purchase Aqreement"), between CONE MILLS CORPORATION (the
"Seller") and DELAWARE FUNDING CORPORATION (the "Buyer"). 
Terms defined in the Receivables Purchase Agreement and not
otherwise defined herein have the same meaning when used
herein.


                         WITNESSETH:


          WHEREAS, the Seller and the Buyer are parties to the
Receivables Purchase Agreement; and

          WHEREAS, the Seller and the Buyer desire to amend
the Receivables Purchase Agreement (i) to extend the
Expiration Date, (ii) to amend the definition of Letter
Agreement and (iii) to amend the definition of Purchase
Availability Fee.

          NOW, THEREFORE, the parties hereto, in consideration
of their mutual covenants hereinafter set forth and intending
to be legally bound hereby, agree as follows:


          ARTICLE I.     Amendment to the Receivables
                         Purchase Agreement.

          Subject to the satisfaction of the conditions
precedent specified in Article IV hereof, the Receivables
Purchase Agreement and the exhibits thereto shall be amended
as follows:

          (a)  The definition "Expiration Date" in Section
1.01 of the Receivables Purchase Agreement is amended by
replacing clause (i) of the definition with "(i) June 23,
1997,".

          (b)  The definition "Letter Agreement" in Section
1.01 of the Receivables Purchase Agreement is hereby amended
in its entirety to read as follows:

                           Page 37
<PAGE>

FORM 10-Q

Exhibit 2.1(g)   (continued)

          "Letter Agreement" shall mean the agreement dated as
of August 11, 1992, as amended from time to time, between the
Seller and the Buyer setting forth, among other things, the
fees payable to the Buyer by the Seller in connection with the
Buyer's investment in the Seller's Receivables.

          (c)  The definition of "Purchase Availability Fee"
in Section 1.01 of the Receivables Purchase Agreement is
amended by deleting the number ".30%" and replacing such
number with the number ".20%".

          (d)  Section 2.15 of the Receivables Purchase
Agreement is amended by deleting the date "June 24, 1996"
therein and replacing such date with the date "June 23, 1997".

          ARTICLE V.     Governing Law.

          This Amendment shall be governed by and construed in
accordance with the laws of the State of New York.

          ARTICLE VI.    Counterparts.

          This Amendment may be executed in any number of
counterparts, all of which taken together shall constitute one
agreement, and any of the parties hereto may execute this
Amendment by signing such counterpart.

          IN WITNESS WHEREOF, each of the parties hereto have
caused a counterpart of this Amendment to be duly executed as
of the date first above written.
                    
                         DELAWARE FUNDING CORPORATION

                         By:  Morgan Guaranty Trust Company
                              of New York (as successor to
                              J.P. Morgan Delaware), as
                              attorney-in-fact for Delaware
                              Funding Corporation

                         By: /s/ Robert J. Henchey           
                                  Authorized Signatory
                         Title:   Vice President

                         CONE MILLS CORPORATION

                         By: /s/ David E. Bray               
                                  Authorized Signatory
                         Title:   Treasurer

                           Page 38



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Cone Mills
Corporation Consolidated Financial Statements dated June 30, 1996, and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-29-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                           5,250
<SECURITIES>                                         0
<RECEIVABLES>                                   79,322
<ALLOWANCES>                                     3,000
<INVENTORY>                                    151,505
<CURRENT-ASSETS>                               249,511
<PP&E>                                         438,720
<DEPRECIATION>                                 195,315
<TOTAL-ASSETS>                                 571,293
<CURRENT-LIABILITIES>                          127,729
<BONDS>                                        161,439
                                0
                                     38,395
<COMMON>                                         2,744
<OTHER-SE>                                     190,978
<TOTAL-LIABILITY-AND-EQUITY>                   571,293
<SALES>                                        407,401
<TOTAL-REVENUES>                               407,401
<CGS>                                          344,191
<TOTAL-COSTS>                                  383,014
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               7,779
<INCOME-PRETAX>                                 16,406
<INCOME-TAX>                                     5,519
<INCOME-CONTINUING>                             10,887
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    10,887
<EPS-PRIMARY>                                      .34
<EPS-DILUTED>                                      .34
        

</TABLE>


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