HALLWOOD GROUP INC
10-Q, 1995-03-20
BROADWOVEN FABRIC MILLS, MAN MADE FIBER & SILK
Previous: COMMAND GOVERNMENT FUND, N-30D, 1995-03-20
Next: UNITED STATIONERS INC, SC 14D1/A, 1995-03-20



<PAGE>   1


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


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ----------------
                                   FORM 10-Q


     MARK ONE
     /x/   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
           EXCHANGE ACT OF 1934

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

            FOR THE TRANSITION PERIOD FROM _____________ TO ______________


FOR THE PERIOD ENDED JANUARY 31, 1995            COMMISSION FILE NUMBER:  1-8303


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

                        THE HALLWOOD GROUP INCORPORATED
             (Exact name of registrant as specified in its charter)

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

          DELAWARE                                              51-0261339
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                            Identification Number)


          3710 RAWLINS
           SUITE 1500
          DALLAS, TEXAS                                            75219
(Address of principal executive offices)                         (Zip Code)


      Registrant's telephone number, including area code: (214) 528-5588



      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 
                                               ---     ---

      6,383,267 SHARES OF COMMON STOCK WERE OUTSTANDING AT FEBRUARY 28, 1995, 
INCLUDING 896,000 SHARES OWNED BY THE COMPANY'S HALLWOOD ENERGY CORPORATION 
SUBSIDIARY.

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




<PAGE>   2
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES



                               TABLE OF CONTENTS



<TABLE>
<CAPTION>
 ITEM NO.                                           PART I - FINANCIAL INFORMATION                   PAGE
 --------                                           ------------------------------                   ----
    <S>              <C>                                                                             <C>
       1             Financial Statements:

                     Consolidated Balance Sheets as of  January 31, 1995
                        and July 31, 1994   . . . . . . . . . . . . . . . . . . . . . . . . . . .      3-4

                     Consolidated Statements of Operations for the
                        Six Months Ended January 31, 1995 and 1994  . . . . . . . . . . . . . . .      5-6

                     Consolidated Statements of Operations for the
                        Three Months Ended January 31, 1995 and 1994  . . . . . . . . . . . . . .      7-8

                     Consolidated Statements of Cash Flows for the
                        Six Months Ended January 31, 1995 and 1994  . . . . . . . . . . . . . . .        9

                     Notes to Consolidated Financial Statements   . . . . . . . . . . . . . . . .    10-15

       2             Management's Discussion and Analysis of
                        Financial Condition and Results of Operations   . . . . . . . . . . . . .    16-20



                                                     PART II - OTHER INFORMATION
                                                     ---------------------------


    1 thru 6         Exhibits, Reports on Form 8-K and Signature Page   
</TABLE>





                                                                                

                                     Page 2
<PAGE>   3
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)

                                     ASSETS
<TABLE>
<CAPTION>
                                                                                January 31,     July 31,
                                                                                   1995           1994   
                                                                                ----------     ----------
                                                                                (Unaudited)    (Audited)
<S>                                                                              <C>           <C>
ASSET MANAGEMENT
  REAL ESTATE
     Properties, net  . . . . . . . . . . . . . . . . . . . . . . . . . . .      $  8,160      $  8,119
     Investments in HRP   . . . . . . . . . . . . . . . . . . . . . . . . .         6,552         6,927
     Mortgage loans, net  . . . . . . . . . . . . . . . . . . . . . . . . .         1,256         2,021
     Receivables and other assets   . . . . . . . . . . . . . . . . . . . .           335           406
                                                                                 --------      --------
                                                                                   16,303        17,473
  ENERGY
     Oil and gas properties, net  . . . . . . . . . . . . . . . . . . . . .        10,569        11,005
     Current assets of HEP  . . . . . . . . . . . . . . . . . . . . . . . .         1,760         2,976
     Noncurrent assets of HEP   . . . . . . . . . . . . . . . . . . . . . .         1,704         1,868
     Receivables and other assets   . . . . . . . . . . . . . . . . . . . .         1,335         1,437
                                                                                 --------      --------
                                                                                   15,368        17,286
                                                                                 --------      --------
         TOTAL ASSET MANAGEMENT ASSETS  . . . . . . . . . . . . . . . . . .        31,671        34,759

OPERATING SUBSIDIARIES
  TEXTILE PRODUCTS
     Inventories  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        17,558        12,910
     Receivables  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        11,863        12,723
     Property, plant and equipment, net   . . . . . . . . . . . . . . . . .         8,530         8,301
     Other  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,063           982
                                                                                 --------      --------
                                                                                   39,014        34,916
  HOTELS
     Properties, net  . . . . . . . . . . . . . . . . . . . . . . . . . . .        11,878        22,784
     Receivables and other assets   . . . . . . . . . . . . . . . . . . . .         2,266         3,671
                                                                                 --------      --------
                                                                                   14,144        26,455
                                                                                 --------      --------
         TOTAL OPERATING SUBSIDIARIES ASSETS  . . . . . . . . . . . . . . .        53,158        61,371

ASSOCIATED COMPANIES
     Investment in ShowBiz Pizza Time, Inc.   . . . . . . . . . . . . . . .        16,063        16,444
                                                                                 --------      --------
         TOTAL ASSOCIATED COMPANIES ASSETS  . . . . . . . . . . . . . . . .        16,063        16,444

OTHER
     Cash and cash equivalents  . . . . . . . . . . . . . . . . . . . . . .         9,073         5,728
     Deferred tax asset, net  . . . . . . . . . . . . . . . . . . . . . . .         5,413         5,900
     Other  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           413         1,641
     Restricted cash  . . . . . . . . . . . . . . . . . . . . . . . . . . .            18         1,482
                                                                                 --------      --------

         TOTAL OTHER ASSETS . . . . . . . . . . . . . . . . . . . . . . . .        14,917        14,751
                                                                                 --------      --------

         TOTAL ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . .      $115,809      $127,325
                                                                                 ========      ========

</TABLE>




          See accompanying notes to consolidated financial statements.

                                     Page 3
<PAGE>   4
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


                      LIABILITIES AND STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                                                   January 31,      July 31,
                                                                                      1995            1994  
                                                                                    --------        --------
                                                                                   (Unaudited)      (Audited)
<S>                                                                                 <C>             <C>
ASSET MANAGEMENT
  REAL ESTATE
     Loans payable  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       $  6,348        $  7,399
     Accounts payable and accrued expenses  . . . . . . . . . . . . . . . . .            280             492
                                                                                    --------        --------
                                                                                       6,628           7,891
  ENERGY
     Minority interest  . . . . . . . . . . . . . . . . . . . . . . . . . . .          6,675           7,153
     Long-term obligations of HEP   . . . . . . . . . . . . . . . . . . . . .          3,917           4,858
     Current liabilities of HEP   . . . . . . . . . . . . . . . . . . . . . .          2,879           2,470
     Accounts payable and accrued expenses  . . . . . . . . . . . . . . . . .            154             148
                                                                                    --------        --------
                                                                                      13,625          14,629
                                                                                    --------        --------
         TOTAL ASSET MANAGEMENT LIABILITIES . . . . . . . . . . . . . . . . .         20,253          22,520

OPERATING SUBSIDIARIES
  TEXTILE PRODUCTS
     Accounts payable and accrued expenses  . . . . . . . . . . . . . . . . .         10,210           6,079
     Loans payable  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          9,303           8,451
                                                                                    --------        --------
                                                                                      19,513          14,530
  HOTELS
     Loans payable  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          5,680          12,204
     Accounts payable and accrued expenses  . . . . . . . . . . . . . . . . .          1,817           4,460
                                                                                    --------        --------
                                                                                       7,497          16,664
                                                                                    --------        --------
         TOTAL OPERATING SUBSIDIARIES LIABILITIES . . . . . . . . . . . . .           27,010          31,194

ASSOCIATED COMPANIES
     Loans payable  . . . . . . . . . . . . . . . . . . . . . . . . . . . .            9,000          10,000
     Accounts payable and accrued expenses  . . . . . . . . . . . . . . . .               98              26
                                                                                    --------        --------
         TOTAL ASSOCIATED COMPANIES LIABILITIES . . . . . . . . . . . . . .            9,098          10,026

OTHER
     7% Collateralized Senior Subordinated Debentures   . . . . . . . . . .           26,593          26,866
     13.5% Subordinated Debentures  . . . . . . . . . . . . . . . . . . . .           22,902          22,902
     Interest and other accrued expenses  . . . . . . . . . . . . . . . . .            5,402           5,840
                                                                                    --------        --------
         TOTAL OTHER LIABILITIES  . . . . . . . . . . . . . . . . . . . . .           54,897          55,608
                                                                                    --------        --------

         TOTAL LIABILITIES  . . . . . . . . . . . . . . . . . . . . . . . .          111,258         119,348

CONTINGENCIES AND COMMITMENTS

STOCKHOLDERS' EQUITY
     Preferred stock, $0.10 par value; authorized 500,000 shares; unissued                --              --
     Common stock, $0.10 par value; authorized 10,000,000 shares;
         issued 6,394,709 shares at both dates;
         outstanding 5,487,267 shares at both dates . . . . . . . . . . . .              639             639
     Additional paid-in capital   . . . . . . . . . . . . . . . . . . . . .           56,538          56,442
     Accumulated deficit  . . . . . . . . . . . . . . . . . . . . . . . . .          (46,575)        (42,894)
     Equity adjustment from foreign currency translation  . . . . . . . . .              245              86
     Treasury stock, 907,442 shares at both dates; at cost  . . . . . . . .           (6,296)         (6,296)
                                                                                    --------        -------- 

            TOTAL STOCKHOLDERS' EQUITY  . . . . . . . . . . . . . . . . . .            4,551           7,977
                                                                                    --------        --------

            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  . . . . . . . . . .         $115,809        $127,325
                                                                                    ========        ========
</TABLE>






          See accompanying notes to consolidated financial statements.

                                     Page 4
<PAGE>   5
               THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                     Six Months Ended
                                                                                        January 31,       
                                                                                    ------------------
                                                                                     1995        1994   
                                                                                    -------    -------
<S>                                                                                 <C>        <C>
ASSET MANAGEMENT
    REAL ESTATE
       Fees     . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $ 1,580    $  2,000
       Rentals  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       352         271
       Interest and discounts from mortgage loans   . . . . . . . . . . . . . . .       138         188
       Loss from investments in HRP   . . . . . . . . . . . . . . . . . . . . . .       (40)       (289)
                                                                                    -------    -------- 
                                                                                      2,030       2,170

       Administrative expenses  . . . . . . . . . . . . . . . . . . . . . . . . .       503         598
       Depreciation and amortization  . . . . . . . . . . . . . . . . . . . . . .       486         574
       Interest   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       355         336
       Provision for losses   . . . . . . . . . . . . . . . . . . . . . . . . . .        11          --
       Operating expenses   . . . . . . . . . . . . . . . . . . . . . . . . . . .        10           7
                                                                                    -------    --------
                                                                                      1,365       1,515
                                                                                    -------    --------
           Income from real estate operations . . . . . . . . . . . . . . . . . .       665         655

    ENERGY OPERATIONS
       Oil and gas revenues   . . . . . . . . . . . . . . . . . . . . . . . . . .     2,816       2,921
       Other income (including intercompany
            amounts of $115 and $87, respectively)  . . . . . . . . . . . . . . .        97          73
                                                                                    -------    --------
                                                                                      2,913       2,994

       Depreciation, depletion and amortization   . . . . . . . . . . . . . . . .     1,058       1,039
       Administrative expenses  . . . . . . . . . . . . . . . . . . . . . . . . .     1,025         668
       Operating expenses   . . . . . . . . . . . . . . . . . . . . . . . . . . .       694         695
       Interest   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       171         186
       Minority interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . .       (13)        126
                                                                                    -------    --------
                                                                                      2,935       2,714
                                                                                    -------    --------
           Income (loss) from energy operations . . . . . . . . . . . . . . . . .       (22)        280
                                                                                    -------    --------
           INCOME FROM ASSET MANAGEMENT OPERATIONS  . . . . . . . . . . . . . . .       643         935

OPERATING SUBSIDIARIES
    TEXTILE PRODUCTS
       Sales    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    35,168      32,908

       Cost of sales  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    31,002      28,947
       Administrative expenses  . . . . . . . . . . . . . . . . . . . . . . . . .     2,786       2,656
       Selling expenses   . . . . . . . . . . . . . . . . . . . . . . . . . . . .     1,033       1,010
       Interest (including intercompany amounts of $16 and $40, respectively)   .       338         293
                                                                                    -------    --------
                                                                                     35,159      32,906
                                                                                    -------    --------
           Income from textile products operations  . . . . . . . . . . . . . . .         9           2

</TABLE>




          See accompanying notes to consolidated financial statements.

                                     Page 5
<PAGE>   6
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                      Six Months Ended
                                                                                         January 31,       
                                                                                    --------------------
                                                                                       1995       1994    
                                                                                    --------    --------
<S>                                                                                 <C>         <C>
OPERATING SUBSIDIARIES (CONTINUED)
    HOTELS
       Sales    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $ 11,301    $  7,800
       Gain on sale of hotel  . . . . . . . . . . . . . . . . . . . . . . . . . .      2,164          --
                                                                                    --------    --------
                                                                                      13,465       7,800

       Operating expenses   . . . . . . . . . . . . . . . . . . . . . . . . . . .      9,617       7,150
       Depreciation and amortization  . . . . . . . . . . . . . . . . . . . . . .      1,344         869
       Interest   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        621         335
                                                                                    --------    --------
                                                                                      11,582       8,354
                                                                                    --------    --------
           Income (loss) from hotel operations  . . . . . . . . . . . . . . . . .      1,883        (554)
                                                                                    --------    --------
           INCOME (LOSS) FROM OPERATING SUBSIDIARIES  . . . . . . . . . . . . . .      1,892        (552)

ASSOCIATED COMPANIES
       Income (loss) from investments in ShowBiz  . . . . . . . . . . . . . . . .       (477)        580

       Interest   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        342         214
                                                                                    --------    --------
           INCOME (LOSS) FROM ASSOCIATED COMPANIES  . . . . . . . . . . . . . . .       (819)        366

OTHER
       Fee income   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        212          62
       Interest on short-term investments and other income  . . . . . . . . . . .         92         187
       Recovery from investment in Alliance Bancorporation  . . . . . . . . . . .         --       1,703
                                                                                    --------    --------
                                                                                         304       1,952

       Interest (net of intercompany amounts of $131 and $127, respectively)  . .      2,216       2,184
       Administrative expenses  . . . . . . . . . . . . . . . . . . . . . . . . .      2,701       1,115
                                                                                    --------    --------
                                                                                       4,917       3,299
                                                                                    --------    --------
           OTHER LOSS, NET  . . . . . . . . . . . . . . . . . . . . . . . . . . .     (4,613)     (1,347)
                                                                                    --------    --------

       Loss before income taxes   . . . . . . . . . . . . . . . . . . . . . . . .     (2,897)       (598)
       Income taxes   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        784       1,190
                                                                                    --------    --------

NET LOSS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $ (3,681)   $ (1,788)
                                                                                    ========    ========

PER COMMON SHARE (PRIMARY)
           Net loss per common share  . . . . . . . . . . . . . . . . . . . . . .   $  (0.67)   $  (0.33)
                                                                                    ========    ========

</TABLE>




          See accompanying notes to consolidated financial statements.

                                     Page 6
<PAGE>   7
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                    Three Months Ended
                                                                                        January 31,       
                                                                                    ------------------
                                                                                      1995      1994   
                                                                                    -------    -------

<S>                                                                                 <C>        <C>
ASSET MANAGEMENT
    REAL ESTATE
       Fees     . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $   722        $801
       Rentals  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       181         118
       Interest and discounts from mortgage loans   . . . . . . . . . . . . . . .        67          94
       Loss from investments in HRP   . . . . . . . . . . . . . . . . . . . . . .       (32)        (79)
                                                                                    -------    -------- 
                                                                                        938         934

       Administrative expenses  . . . . . . . . . . . . . . . . . . . . . . . . .       259         308
       Depreciation and amortization  . . . . . . . . . . . . . . . . . . . . . .       243         243
       Interest   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       173         168
       Operating expenses   . . . . . . . . . . . . . . . . . . . . . . . . . . .         3           4
                                                                                    -------    --------
                                                                                        678         723
                                                                                    -------    --------
           Income from real estate operations . . . . . . . . . . . . . . . . . .       260         211

    ENERGY OPERATIONS
       Oil and gas revenues   . . . . . . . . . . . . . . . . . . . . . . . . . .     1,353       1,402
       Other income (loss) (including intercompany
            amounts of $57 and $43, respectively) . . . . . . . . . . . . . . . .       (60)       (138)
                                                                                    -------    -------- 
                                                                                      1,293       1,264

       Administrative expenses  . . . . . . . . . . . . . . . . . . . . . . . . .       839         423
       Depreciation, depletion and amortization   . . . . . . . . . . . . . . . .       558         552
       Operating expenses   . . . . . . . . . . . . . . . . . . . . . . . . . . .       311         277
       Minority interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . .      (147)        (26)
       Interest   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        85          72
                                                                                    -------    --------
                                                                                      1,646       1,298
                                                                                    -------    --------
           Loss from energy operations  . . . . . . . . . . . . . . . . . . . . .      (353)        (34)
                                                                                    -------    -------- 
           INCOME (LOSS) FROM ASSET MANAGEMENT OPERATIONS . . . . . . . . . . . .       (93)        177

OPERATING SUBSIDIARIES
    TEXTILE PRODUCTS
       Sales    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    18,182      14,924

       Cost of sales  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    16,114      13,339
       Administrative expenses  . . . . . . . . . . . . . . . . . . . . . . . . .     1,354       1,303
       Selling expenses   . . . . . . . . . . . . . . . . . . . . . . . . . . . .       529         501
       Interest (including intercompany amounts of $-0- and $20 respectively)   .       178         123
                                                                                    -------    --------
                                                                                     18,175      15,266
                                                                                    -------    --------
           Income (loss) from textile products operations . . . . . . . . . . . .         7        (342)

</TABLE>




          See accompanying notes to consolidated financial statements.

                                     Page 7
<PAGE>   8
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                      Three Months Ended
                                                                                          January 31,       
                                                                                   -----------------------
                                                                                      1995         1994    
                                                                                   ----------    ---------
<S>                                                                                 <C>         <C>
OPERATING SUBSIDIARIES (CONTINUED)
    HOTELS
       Sales    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $  5,608      $3,913
       Gain on sale of hotel  . . . . . . . . . . . . . . . . . . . . . . . . . .      2,164          --
                                                                                    --------    --------
                                                                                       7,772       3,913

       Operating expenses   . . . . . . . . . . . . . . . . . . . . . . . . . . .      4,804       3,554
       Depreciation and amortization  . . . . . . . . . . . . . . . . . . . . . .        696         493
       Interest   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        313         164
                                                                                    --------    --------
                                                                                       5,813       4,211
                                                                                    --------    --------
           Income (loss) from hotel operations  . . . . . . . . . . . . . . . . .      1,959        (298)
                                                                                    --------    --------
           INCOME (LOSS) FROM OPERATING SUBSIDIARIES  . . . . . . . . . . . . . .      1,966        (640)

ASSOCIATED COMPANIES
       Income (loss) from investments in ShowBiz  . . . . . . . . . . . . . . . .       (678)          2

       Interest   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        161         105
                                                                                    --------    --------
           LOSS FROM ASSOCIATED COMPANIES . . . . . . . . . . . . . . . . . . . .       (839)       (103)

OTHER
       Fee income   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        106          31
       Interest on short-term investments and other income  . . . . . . . . . . .         46          93
       Recovery from investment in Alliance Bancorporation  . . . . . . . . . . .         --       1,703
                                                                                    --------    --------
                                                                                         152       1,827

       Interest (net of intercompany amounts of $57 and $63, respectively)  . . .      1,146       1,095
       Administrative expenses  . . . . . . . . . . . . . . . . . . . . . . . . .      2,233         553
                                                                                    --------    --------
                                                                                       3,379       1,648
                                                                                    --------    --------
           OTHER INCOME (LOSS), NET . . . . . . . . . . . . . . . . . . . . . . .     (3,227)        179
                                                                                    --------    --------

       Loss before income taxes   . . . . . . . . . . . . . . . . . . . . . . . .     (2,193)       (387)
       Income taxes   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        226          60
                                                                                    --------    --------

NET LOSS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $ (2,419)   $   (447)
                                                                                    ========    ========

PER COMMON SHARE (PRIMARY)
           Net loss per common share  . . . . . . . . . . . . . . . . . . . . . .   $  (0.44)   $  (0.09)
                                                                                    ========    ========

</TABLE>




          See accompanying notes to consolidated financial statements.

                                     Page 8
<PAGE>   9
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                            Six Months Ended
                                                                                               January 31,    
                                                                                         ---------------------
                                                                                             1995      1994  
                                                                                           --------  --------
<S>                                                                                        <C>      <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Net loss. .  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      $(3,681)  $(1,788)
   Adjustments to reconcile net loss to net cash
     (used in) operating activities:
     Depreciation, depletion and amortization   . . . . . . . . . . . . . . . . . . .        3,420     3,037
     Gain from sale of real estate and hotels   . . . . . . . . . . . . . . . . . . .       (2,153)   (1,703)
     Net change in accrued interest on 13.5% Debentures   . . . . . . . . . . . . . .       (1,525)   (1,530)
     Distributions from energy affiliate  . . . . . . . . . . . . . . . . . . . . . .        1,338     1,177
     Undistributed income from energy affiliate   . . . . . . . . . . . . . . . . . .       (1,242)   (1,679)
     Mortgage loans assigned to plaintiff in litigation settlement  . . . . . . . . .          592        --
     Equity in net income/(loss) of associated company/affiliate  . . . . . . . . . .          517      (291)
     Net change in deferred tax asset   . . . . . . . . . . . . . . . . . . . . . . .          487     1,083
     Amortization of deferred gain from debenture exchange  . . . . . . . . . . . . .         (273)     (290)
     Proceeds from collections of mortgage loans  . . . . . . . . . . . . . . . . . .          195       355
     Amortization of mortgage loan discounts  . . . . . . . . . . . . . . . . . . . .          (22)      (25)
     Net change in other assets and liabilities   . . . . . . . . . . . . . . . . . .       (1,256)     (506)
     Net change in textile products assets and liabilities  . . . . . . . . . . . . .          230     3,301
     Net change in energy assets and liabilities  . . . . . . . . . . . . . . . . . .         (222)       70
                                                                                           -------   -------

       Net cash provided by (used in) operating activities  . . . . . . . . . . . . .       (3,595)    1,211

CASH FLOWS FROM INVESTING ACTIVITIES
   Proceeds from sale of real estate and hotel assets   . . . . . . . . . . . . . . .       14,067        --
   Capital expenditures and acquisition of real estate and hotels   . . . . . . . . .         (856)     (716)
   Investments in textile products property and equipment   . . . . . . . . . . . . .         (731)     (326)
   Proceeds from sale of marketable securities  . . . . . . . . . . . . . . . . . . .          610        --
   Proceeds from sale of insurance contracts  . . . . . . . . . . . . . . . . . . . .          229       522
   Net change in restricted cash for investing activities   . . . . . . . . . . . . .           32       465
   Investments in energy property and equipment   . . . . . . . . . . . . . . . . . .          (17)      (64)
   Disbursements related to Integra - asset held for sale   . . . . . . . . . . . . .           --    (1,062)
   Investments in associated company/affiliate  . . . . . . . . . . . . . . . . . . .           --        (9)
                                                                                           -------   ------- 

       Net cash provided by (used in) investing activities  . . . . . . . . . . . . .       13,334    (1,190)

CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from bank borrowings and loans payable  . . . . . . . . . . . . . . . . .          945        --
   Repayment of bank borrowings and loans payable   . . . . . . . . . . . . . . . . .       (8,763)   (4,006)
   Net change in restricted cash for financing activities   . . . . . . . . . . . . .        1,432       165
   Purchase of capital stock by energy subsidiary for treasury  . . . . . . . . . . .           --    (1,454)
   Payment of loan fees and financing costs   . . . . . . . . . . . . . . . . . . . .           --        (2)
                                                                                           -------   ------- 

       Net cash (used in) financing activities  . . . . . . . . . . . . . . . . . . .       (6,386)   (5,297)

EFFECT OF EXCHANGE RATE CHANGES ON CASH . . . . . . . . . . . . . . . . . . . . . . .           (8)        3
                                                                                           -------   -------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS  . . . . . . . . . . . . . . . .        3,345    (5,273)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD  . . . . . . . . . . . . . . . . . . .        5,728    11,837
                                                                                           -------   -------

CASH AND CASH EQUIVALENTS, END OF PERIOD  . . . . . . . . . . . . . . . . . . . . . .      $ 9,073   $ 6,564
                                                                                           =======   =======
</TABLE>





          See accompanying notes to consolidated financial statements.

                                     Page 9
<PAGE>   10
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                JANUARY 31, 1995
                                  (UNAUDITED)



1. INTERIM CONSOLIDATED FINANCIAL STATEMENTS

      The consolidated financial statements have been prepared in accordance
   with the instructions to Form 10-Q and do not include all of the information
   and disclosures required by generally accepted accounting principles,
   although, in the opinion of management, all adjustments considered necessary
   for a fair presentation have been included.  These financial statements
   should be read in conjunction with the audited consolidated financial
   statements and related disclosures thereto included in Form 10-K for the
   fiscal year ended July 31, 1994.

2. INVESTMENTS IN ASSOCIATED COMPANIES AND AFFILIATE (DOLLAR AMOUNTS IN
   THOUSANDS)

<TABLE>
<CAPTION>
                                                                                                  Income (loss) from
                                        As of January 31, 1995              Amount at             investments for the              
                                        --------------------------      which carried at,           six months ended
                                                          Cost or    -----------------------          January  31,          
       Business segments and               Number of      ascribed   January 31,    July 31,     -----------------------
     description of investment          shares or units    value       1995          1994          1995          1994   
- -----------------------------------     ---------------  --------    -------       -------      --------      ---------
<S>                                      <C>             <C>        <C>           <C>          <C>             <C>        
ASSET MANAGEMENT                                                                                                         
REAL ESTATE AFFILIATE                                                                                                    
   HALLWOOD REALTY PARTNERS, L.P. (A)                                                                                    
   -- General partner interest                 --         $8,650     $ 6,552       $ 6,927      $   (40)       $  (130) 
   -- Limited partner units . .            89,269            906          --            --            --          (159) 
                                                          ------     -------       -------       -------       -------   
                                                                                                                         
     Totals . . . . . . . . . .                           $9,556     $ 6,552       $ 6,927      $   (40)       $  (289) 
                                                          ======     =======       =======      =======        =======   
                                                                                                                         
ASSOCIATED COMPANIES                                                                                                     
   SHOWBIZ PIZZA TIME, INC. (B)                                                                                          
   -- Common stock  . . . . . .         1,784,193         $5,438     $16,063       $16,444       $ (477)        $  580  
                                                          ======     =======       =======       ======         ======  
</TABLE>

   (A)  As of January 31, 1995, Hallwood Realty Corporation ("HRC"), a wholly
        owned subsidiary of the Company, owned a 1% general partner interest,
        and the Company owned a 5% limited partner interest in its Hallwood
        Realty Partners, L.P. ("HRP") affiliate.

        The carrying value of the Company's investment in the general partner
        interest of HRP includes the value of intangible rights to provide
        asset management and property management services.  The former owner
        initially retained the property management rights for a three-year
        period following the November 1, 1990 sale.  On June 1, 1991 the
        Company purchased the retained property management rights from the
        former owner for the balance of the three-year period, and, as of
        October 31, 1993, had fully amortized the $2,475,000 cost.  Beginning
        November 1, 1993 the Company commenced amortization of that portion of
        the general partner interest ascribed to the management rights, and for
        the six months ended January 31, 1995 such amortization was $336,000.

        Due to recording the Company's pro rata share of losses recorded by HRP
        as prescribed by equity accounting, the carrying value of the
        investment in HRP's limited partner units has been reduced to zero;
        therefore, the Company no longer records its pro rata share of HRP's
        losses, as the Company is not liable for any additional amounts.  The
        Company would have to recover such unrecognized losses, however, before
        any equity income could be recognized in the future.

        As further discussed in Note 4, the Company has pledged its 89,269 HRP
        limited partner units to collateralize a $500,000 note payable.

        On the effective date of March 3, 1995 HRP completed a one-for-five
        reverse split of its limited partner units.  Concurrent with the
        reverse split, the Company purchased 30,000 limited partner units
        (estimated to be the number of fractional units to be purchased by HRP
        as a result of such reverse split) for a price of $356,000.  The number
        of units and value per unit listed herein have been adjusted for the
        effect of the reverse split.

   (B)  The Company accounts for its investment in ShowBiz Pizza Time, Inc.
        ("ShowBiz"), on the equity method of accounting.  The Company also
        records its pro-rata share of various stockholders' equity
        transactions.  The financial impact of ShowBiz's shareholders' equity
        transactions resulted in a non-cash increase in the carrying value of
        the Company's investment in ShowBiz and a corresponding increase in
        additional paid-in capital in the amount of $96,000 for the six months
        ended January 31, 1995.





                                    Page 10
<PAGE>   11
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                JANUARY 31, 1995
                                  (UNAUDITED)



          As of January 31, 1995, the Company owned approximately 15% of
          ShowBiz, and all of its ShowBiz shares are pledged to secure certain
          loans payable as discussed in Note 4.

The quoted market price per unit/share and the Company's carrying value per
unit/share of the limited partner units of HRP and the common shares of ShowBiz
at January 31, 1995 were:

<TABLE>
<CAPTION>
                                                                               AMOUNT PER SHARE 
                                                                             --------------------
                                                                             MARKET      CARRYING
                                                                             PRICE         VALUE 
                                                                            -------      --------
           <S>                                                               <C>           <C>
           HRP limited partner units  . . . . . . . . . . . . . . . . . .    $10.62          --
           ShowBiz common shares  . . . . . . . . . . . . . . . . . . . .      9.87        $9.00
</TABLE>


   The general partner interest in HRP is not publicly traded.

3. LITIGATION, CONTINGENCIES AND COMMITMENTS

      Reference is made to Note 18 to the consolidated financial statements
   contained in Form 10-K for the fiscal year ended July 31, 1994.

      In February 1995, the Company entered into agreements to settle the
   following three lawsuits styled: (1) Louis G. Reese, Inc.  et al. v. The
   Hallwood Group Incorporated et al, which was filed in the Fourteenth
   District Court of Dallas County, Texas; (2) European American Reinsurance
   Corporation v. The Hallwood Group Incorporated et al, which was also filed
   in the Fourteenth District Court of Dallas County, Texas; and (3) Hermitage
   Hotel, Ltd., L.P. v. The Hallwood Group Incorporated et al, which was filed
   in the 101st District Court of Dallas County, Texas.  Pursuant to these
   settlement agreements, the Company has agreed to pay an aggregate of
   $425,000 in cash and to issue 250,000 shares of a newly designated series of
   preferred stock (the "Series B Preferred Stock") to the plaintiffs in these
   lawsuits in exchange for the dismissal of all of these actions with
   prejudice.  The holders of Series B Preferred Stock will be entitled to
   dividends in an annual amount of $0.20 per share.  Dividends will be
   cumulative for the first five years, and restricts the payment of cash
   dividends on any common stock before the full payment of any accrued
   dividends.  Thereafter, dividends will accrue and be payable only if and
   when declared by the Board of Directors.  The Series B Preferred Stock will
   also have dividend and liquidation preferences to the Company's common
   stock.  The shares are subject to mandatory redemption 15 years from the
   date of issuance, at 100% of the liquidation preference of $4.00 per share
   plus all accrued and unpaid dividends, and may be redeemed at any time on
   the same terms at the option of the Company.  The holders of the shares of
   Series B Preferred Stock will not be entitled to vote on matters brought
   before the Company's stockholders, except as otherwise provided by law.

      The Reese settlement is subject to final approval by the court in which
   it was filed.  The Company will place the consideration to be paid to the
   plaintiffs in escrow pending court approval.

      In January 1995, the Company settled the lawsuit styled Third National
   Bank in Nashville, Trustee v. The Hallwood Group Incorporated filed in the
   United States District Court for the Middle District of Tennessee.  Pursuant
   to the settlement, the court has dismissed this action with prejudice.
   Terms of the settlement are confidential.  The Company did not incur any
   additional charge in excess of the amount previously reserved for this
   matter.





                                    Page 11
<PAGE>   12
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                JANUARY 31, 1995
                                  (UNAUDITED)



4. LOANS PAYABLE

   Loans payable at the balance sheet dates (in thousands):
<TABLE>
<CAPTION>
                                                                             January 31,      July 31,
                                                                                1995            1994 
                                                                             ----------      ----------
     <S>                                                                      <C>             <C>
     Real Estate
           Term loan, libor plus 2.5%, due August 1995  . . . . . . . . .     $ 4,723         $ 5,399
           Promissory note, 7.50%, due August 1996  . . . . . . . . . . .       1,125           1,500
           Promissory note, 8%, due March 1998  . . . . . . . . . . . . .         500             500
                                                                              -------         -------
                                                                                6,348           7,399
     Textile Products
           Revolving credit facility, prime + .5%, due August 1997  . . .       8,920           7,975
           Equipment financing, 10%, due  December 1996 . . . . . . . . .         383             476
                                                                              -------         -------
                                                                                9,303           8,451
     Hotels
           Term loan, 10%, due May 2001 . . . . . . . . . . . . . . . . .       5,180           5,200
           Non-interest bearing obligation, due March 1997  . . . . . . .         500             500
           Term loan, base + 2%, repaid January 1995  . . . . . . . . . .          --           6,504
                                                                              -------         -------
                                                                                5,680          12,204
     Associated Companies
           Line of credit, prime + .75%, due April 1995 . . . . . . . . .       5,000           6,000
           Promissory note, 5%, due March 1997  . . . . . . . . . . . . .       4,000           4,000
                                                                              -------         -------
                                                                                9,000          10,000
                                                                              -------         -------

           Total  . . . . . . . . . . . . . . . . . . . . . . . . . . . .     $30,331         $38,054
                                                                              =======         =======
</TABLE>

Further information regarding loans payable is provided below:

Real Estate

    Office-retail property.  The Company's United Kingdom office-retail
  property is collateral for a L.3,000,000 term loan with the London Branch of
  The First National Bank of Boston ("FNBB").  At July 31, 1994 the principal
  balance was L.3,500,000.  An extension of the term loan was completed in
  August 1994, with significant terms as follows: (i) interest rate equal to
  libor plus 2.5%, (ii) maturity date of August 1995, and (iii) reduction of
  the loan principal to L.3,000,000 by application of a L.500,000 restricted
  cash deposit.

    HRP litigation settlement.  The Company issued a note in the amount of
  $1,500,000 to the agent for the plaintiffs in the litigation styled Equitec
  Roll-up Litigation, which is discussed in Note 18 to the Company's 1994 Form
  10-K.  Monthly principal payments of $62,500 are required from September
  1994.  The outstanding balance at January 31, 1995 was $1,125,000.

    Term note. In connection with the resolution of an obligation related to
  the Company's Integra Hotels, Inc. subsidiary, the Company issued a $500,000
  term note.  The note is secured by a pledge of all of the Company's 89,269
  HRP limited partner units.

  Energy

    The Company's 63%-owned (on a fully-diluted basis) Hallwood Energy
  Corporation subsidiary ("HEC") has no direct indebtedness.  Reflected in the
  consolidated balance sheets are HEC's share of the long term obligations of
  its affiliated entity, Hallwood Energy Partners, L.P. ("HEP").

  Textile Products

    Brookwood revolver.  In December 1992, the Company's textile products
  subsidiary, Brookwood Companies Incorporated ("Brookwood") entered into a 
  two-year revolving credit facility with The Chase Manhattan Bank, N.A.
  ("Chase") in the amount of $13,500,000 (the "Brookwood Revolver").  At that
  time the Company agreed to subordinate its $1,000,000 remaining
  intercompany bridge loan receivable from this subsidiary to the Brookwood
  Revolver.  The Brookwood Revolver is collateralized by accounts receivable
  and the industrial equipment located in Kenyon, Rhode Island.  In September
  1994, the Brookwood Revolver was amended which extended the expiration date
  to August 1997, reduced the interest to one-half





                                    Page 12
<PAGE>   13
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                JANUARY 31, 1995
                                  (UNAUDITED)



  percent over prime or libor plus 2.25%, permitted the repayment of the
  Company's $1,000,000 balance of bridge financing and changed certain of the
  financial covenants.  The outstanding balance at January 31, 1995 was
  $8,920,000.

    Equipment loan.  In December 1991, Brookwood entered into a $900,000
  equipment financing arrangement with CIT Group/Equipment Financing, Inc.  The
  loan matures in December 1996, bears a 10% fixed interest rate and is secured
  by certain dyeing and finishing equipment.  The outstanding balance at
  January 31, 1995 was $383,000.

  Hotels

    Lido Beach Holiday Inn Hotel.  In December, 1992, the Company entered into
  a term loan with FNBB to provide senior debt financing on the Lido Beach
  Holiday Inn hotel in the amount of $8,000,000, for three years with an
  additional two-year option (the "Term Loan"). The Term Loan was secured by
  the pledge of all the capital stock of a special-purpose subsidiary, The Lido
  Beach Hotel, Inc. The principal assets of the subsidiary were the
  aforementioned hotel and three residential mortgage loan portfolios.
  Concurrent with the sale of the hotel in January 1995 the loan was repaid in
  full and the pledge was released.

    Tulsa, Oklahoma Residence Inn by Marriott. In October 1994 the Company
  entered into a mortgage loan with MBO Properties, Inc. in the amount of
  $5,200,000.  The loan is secured by the Tulsa, Oklahoma hotel and includes
  the following significant terms: (i) fixed interest rate of 10%; (ii) loan
  payments based upon a 20-year amortization schedule with a call after seven
  years; (iii) participation by lender of 15% of net cash flow (as defined)
  after debt service and 15% of residual value at maturity or upon sale or
  refinancing; and (iv) maintenance of a 4% capital reserve.  The outstanding
  balance at January 31, 1995 was $5,180,000.

    Other.  The $500,000 obligation to the former preferred shareholders of
  Integra was issued in connection with the Settlement and Supplemental
  Settlement described in Note 8 of the Company's 1994 Form 10-K.  It is
  payable in three equal annual installments in the amount of $166,667 on March
  8, 1995, 1996 and 1997.

  Associated Companies

    Line of credit.  On April 19, 1994, the Company obtained a line of credit
  from Merrill Lynch Business Financial Services Inc. in the maximum commitment
  amount of $6,000,000. The proceeds from the line of credit were used to repay
  a former margin loan with Prudential Securities Incorporated. Significant
  terms are (i) initial maturity date - April 25, 1995; (ii) interest rate -
  prime plus 0.75%; and (iii) collateral - 1,439,365 shares of ShowBiz common
  stock. Since July 31, 1994, the Company reduced the line of credit by
  $1,000,000. Availability from the line of credit is limited to 50% of the
  market value of the pledged shares of ShowBiz stock, or $6,000,000 (based
  upon the closing price of $9.875 per share at January 31, 1995).  The
  outstanding balance at January 31, 1995 was $5,000,000.

    Integra Unsecured Creditors' Trust. The Company issued a $4,000,000 note
  payable to the Integra Unsecured Creditors' Trust in connection with the
  consummation of the Integra Plan of Reorganization.  Significant terms are
  (i) maturity date - March 8, 1997; (ii) interest rate - 5% fixed; and (iii)
  collateral - 344,828 shares of ShowBiz common stock.

5.  7% COLLATERALIZED SENIOR SUBORDINATED DEBENTURES AND 13.5% SUBORDINATED
    DEBENTURES

    7% collateralized senior subordinated debentures. On March 1, 1993, the
  Company completed an exchange offer whereby 13.5% Debentures, as defined
  below, in the aggregate principal amount of $27,481,000 were exchanged for a
  new issue of 7% Collateralized Senior Subordinated Debentures due July 31,
  2000 (the "7% Debentures"), and purchased $14,538,000 of certain of its 13.5%
  Debentures at 80% of face value.  Interest on the $27,481,000 principal
  amount of the 7% Debentures accrued from March 2, 1993, and is payable
  quarterly in arrears in cash.  The 7% Debentures are secured by a pledge of
  the capital stock of certain wholly- owned subsidiaries of the Company having
  an aggregate net carrying value at March 1, 1993 (the issue date) of
  $27,607,000.  The pledged stocks consist of 100% of the outstanding shares of
  common and preferred stock of Brookwood, 100% of the outstanding shares of
  common stock of Hallwood Hotels, Inc. and 35% of the outstanding shares of
  common stock of The Lido Beach Hotel, Inc.  The common and preferred stock of
  Brookwood are also subject to a prior pledge in favor of Chase.

    In April 1994 the Company repurchased 7% Debentures having a principal
  value of $2,174,000 for  $1,526,000. The repurchase partially satisfied the
  Company's obligation to retire 10% of the original issue





                                    Page 13
<PAGE>   14
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                JANUARY 31, 1995
                                  (UNAUDITED)

     

  ($2,748,000) prior to March 1996 and an additional 15% of the original issue
  ($4,122,000) prior to March 1998.

    13.5% subordinated debentures. On May 15, 1989, the Company distributed to
  its stockholders $46,318,600 aggregate principal amount of a new issue of its
  13.5% Subordinated Debentures Due July 31, 2009 (the "13.5% Debentures").
  The Company had authorized the issuance of up to $100,000,000 aggregate
  principal amount of 13.5% Debentures.  The 13.5% Debentures are subordinate
  to bank borrowings, guarantees of the Company and other "Senior Indebtedness"
  (as defined in the indenture relating to the 13.5% Debentures).  Ten dollars
  principal amount of the 13.5% Debentures was distributed for each share of
  common stock of the Company outstanding at the close of business on March 31,
  1989.  The 13.5% Debentures were issued in denominations of $100 and integral
  multiples thereof.  The Company distributed $228,770 in cash, in lieu of the
  issuance of fractional denominations of such debentures.

    Interest on the 13.5% Debentures is payable annually on August 15, and, at
  the Company's option, up to two annual interest payments in any five-year
  period may be paid by the issuance of additional 13.5% Debentures in lieu of
  cash.  Interest due on August 15, 1989 and 1990 was paid in cash.  Interest
  due on August 15, 1991 was paid in-kind by the issuance of $6,019,500
  additional 13.5% Debentures and $139,200 of cash in lieu of fractional
  debentures.  Interest due on August 15, 1992 was paid in-kind by the
  issuance of $6,792,900 additional 13.5% Debentures and $172,500 of cash in
  lieu of fractional debentures.  Interest due on August 15, 1993 and 1994 was
  also paid in cash.  The Company is prohibited from issuing additional 13.5%
  Debentures as payment of interest in-kind until August 15, 1996.

    Balance sheet amounts for the 7% Debentures and 13.5% Debentures are 
  detailed below (in thousands):

<TABLE>
<CAPTION>
                                                                     January 31,        July 31,
                             Description                                1995              1994   
                             -----------                             ----------        ----------
         <S>                                                            <C>               <C>
           7% Debentures (face value) . . . . . . . . . . . .           $25,306           $25,306
           Unrecognized gain from purchases and exchange,
             net of $903 and $766 accumulated amortization,
             respectively . . . . . . . . . . . . . . . . . .             3,181             3,454
           Elimination of debentures owned by HEC . . . . . .            (1,894)           (1,894)
                                                                        -------           ------- 

               Totals . . . . . . . . . . . . . . . . . . . .           $26,593           $26,866
                                                                        =======           -------

           13.5% Debentures (face value)
             1989 Series  . . . . . . . . . . . . . . . . . .           $18,203           $18,203
             1991 Series  . . . . . . . . . . . . . . . . . .             2,310             2,310
             1992 Series  . . . . . . . . . . . . . . . . . .             2,389             2,389
                                                                        -------           -------

               Totals . . . . . . . . . . . . . . . . . . . .           $22,902           $22,902
                                                                        =======           =======
</TABLE>





                                    Page 14
<PAGE>   15
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                JANUARY 31, 1995
                                  (UNAUDITED)



6.   INCOME TAXES

           The Company accounts for income taxes in accordance with SFAS No.
     109.  The related deferred tax asset arises principally from the
     anticipated utilization of net operating loss carryforwards and tax
     credits at the statutory tax rate and other tax planning strategies.

           The following is a summary (in thousands) of the income tax
     provision:

<TABLE>
<CAPTION>
                                                 Six Months Ended         Three Months Ended
                                                     January 31,              January 31,      
                                               ---------------------   -----------------------
                                                 1995      1994            1995        1994   
                                               --------- -----------     ----------  ----------
<S>                                              <C>        <C>           <C>           <C> 
Federal
     Deferred  . . . . . . . . . . . . . . .     $487       $1,083        $  37         $ --
     Current   . . . . . . . . . . . . . . .      133           --           54           --

State  . . . . . . . . . . . . . . .              164          107          135           60
                                                 ----       ------        -----          ---

     Total  . . . . . . . . . . . . . . .        $784       $1,190        $ 226          $60
                                                 ====       ======        =====          ===
</TABLE>

           The federal deferred tax charges are the result of fluctuations in
     the valuation allowance arising from changes in the Company's tax planning
     strategies.   Reductions in the market price of ShowBiz common stock were
     the principal changes considered for the six month periods in fiscal 1995
     and 1994, resulting in charges of $487,000 and $1,083,000, respectively.
     For the three-month period in fiscal 1995, the $37,000 net deferred tax
     charge relates principally to a charge of approximately $741,000 relating
     to the realized gain on sale of the Lido Beach Holiday Inn hotel,
     substantially offset by a benefit of $(704,000) relating to increased
     valuations of the remaining hotel assets.  The federal current charge
     relates to amounts payable under the alternative minimum tax.  The amount
     of the deferred tax asset (net of the valuation allowance of $17,000,000)
     was $5,413,000 at January 31, 1995.

           State tax expense is an estimate based upon taxable income allocated
     to those states in which the Company does business at their respective tax
     rates.

7.   SUPPLEMENTAL DISCLOSURES TO THE CONSOLIDATED STATEMENTS OF CASH FLOWS (IN
     THOUSANDS)

           The following transactions affected recognized assets or liabilities
     but did not result in cash receipts or cash payments:

<TABLE>
<CAPTION>
                                                                                 Six Months Ended
                                                                                   January 31,     
                                                                             ----------------------
                                  Description                                   1995         1994 
                             ---------------------                            --------     -------
         <S>                                                                   <C>       <C>
         Supplemental schedule of noncash investing and
           financing activities:

           Mortgage loans assigned to plaintiff in connection
              with litigation settlement  . . . . . . . . . . . . . . .          $592     $     --
           Recording of proportionate share of stockholders'
              equity transaction by ShowBiz . . . . . . . . . . . . . .            96        1,333

         Supplemental disclosures of cash payments:

                                  Description     
                             ---------------------

           Interest paid (including capitalized interest) . . . . . . .        $5,747       $4,922
           Income taxes paid  . . . . . . . . . . . . . . . . . . . . .           210          146

</TABLE>




                                    Page 15
<PAGE>   16
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS (CONTINUED).


                             RESULTS OF OPERATIONS

   The Company reported a net loss of $2,419,000 for the second fiscal 1995
quarter ended January 31, 1995, compared to a net loss of $447,000 in the
prior-year quarter.  The six-month net loss of $3,681,000, compares to a net
loss of $1,788,000 of the prior-year period.

   Following is an analysis of the results of operations by asset management,
operating subsidiaries and associated companies divisions and by the real
estate, energy, textile products, hotels, and restaurant business segments
within those divisions.

   ASSET MANAGEMENT.

   Real estate.

   Revenue.  Fee income of $722,000 for the fiscal 1995 second quarter
decreased by $79,000 from the $801,000 reported in the year- ago quarter.  Fee
income of $1,580,000 for the six months decreased by $420,000 from the similar
period a year ago.  The decreases were due to the higher level of leasing and
construction activities in the prior-year periods.  Fee income is principally
derived from the Company's asset management and property management services
provided to its Hallwood Realty Partners, L.P. affiliate, a real estate master
limited partnership ("HRP").

   Rental income from the United Kingdom office-retail property in the amount
of $181,000 in the current-year quarter increased 53% from $118,000 in the
prior-year quarter due to higher occupancy of the retail space, a $51,000
tenant receivable writeoff recorded in the fiscal 1994 quarter and a favorable
foreign currency exchange rate fluctuation.  Rental income for the six-month
period increased to $352,000 from $271,000 for the same reasons.

   Interest and discounts from mortgage loans for the fiscal 1995 second
quarter declined 29% to $67,000, from $94,000, as a result of early repayments
of loans in the Company's mortgage loan portfolio.  The comparative six-month
amounts were $138,000 and $188,000 for the 1995 and 1994 periods.  In
connection with the January 1995 settlement of the lawsuit styled Third
National Bank in Nashville, Trustee, v. The Hallwood Group Incorporated, the
Company directly assigned a portion of the mortgage loan portfolio
(approximately 34%) to the plaintiff as part of the negotiated settlement.
This assignment will result in reduced interest income in the future.

   The loss from investments in HRP represents the Company's recognition of its
pro-rata share of the loss recorded by HRP.  For the current quarter the
Company reported a $32,000 loss compared to a $79,000 loss in the quarter a
year ago.  The comparative six-month amounts were losses of $40,000 and
$289,000 for the 1995 and 1994 periods, respectively.  The reduced loss is
primarily due to the recording of a pro-rata share of losses with respect to
the Company's investment in HRP limited partner units of $159,000 in the year
ago six-month period and zero in the current year period.  Due to the recording
of the Company's pro-rata share of losses recorded by HRP as prescribed by
equity accounting, the carrying value of the investment in HRP's limited
partner units has been reduced to zero; therefore, the Company no longer
records its pro-rata share of losses as the Company is not liable for any
additional amounts.  The Company would have to recover such unrecognized
losses, however, before any equity income could be recognized in the future.
See Note 2.

   Expenses.  Administrative expenses declined 16% to $259,000 in the fiscal
1995 second quarter, compared to $308,000 in the year- ago quarter.
Administrative expenses for the six-month period decreased to $503,000 from
$598,000.  The decline is primarily attributable to a reduction in leasing
commissions resulting from the aforementioned reduced level of leasing activity
and reduced professional fees.

   Depreciation and amortization expense of $243,000 for the fiscal 1995 second
quarter and $486,000 for the six-month period compared to $243,000 and $574,000
in the corresponding fiscal 1994 periods.  Depreciation expense relates to the
office-retail property.  Amortization expense relates to the cost of former
property management contracts acquired by Hallwood Management Company and
amortization of Hallwood Realty Corporation's general partner interest in HRP
to the extent allocated to management rights.  The decline is attributable to
the expiration of amortization of acquired property management contracts in
October 1993.





                                    Page 16
<PAGE>   17
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS (CONTINUED).


   Interest expense increased in the fiscal 1995 second quarter to $173,000
from $168,000 and for the six-month period increased to $355,000 from
$336,000, due to a $1,500,000 promissory note issued in August 1994 to
resolve the Equitec Rollup Litigation, offset by lower interest costs due to
the August 1994 extension of the office-retail property loan with FNBB.

   The provision for loss of $11,000 in the current-year period is a result of
the August 1994 sale of a land parcel in Flint, Michigan.

   Operating expenses were immaterial for the fiscal 1995 and 1994 periods.

   Energy.

   Revenue.  The Company owns 63% of the common stock (on a fully diluted
basis) of Hallwood Energy Corporation ("HEC").  HEC accounts for its investment
in its Hallwood Energy Partners, L.P. ("HEP") affiliate using the proportionate
consolidation method of accounting.  HEC's general partner interest in HEP
entitles it to a share of net revenues derived from HEP's properties ranging
from 2% to 25%, and HEC also holds approximately 7.3% of HEP's limited partner
units.  Second quarter fiscal 1995 oil and gas revenues of $1,353,000 decreased
3%, compared to $1,402,000 in the year-ago quarter.  For the six-months, the
comparison of oil and gas revenues was $2,816,000 in the current year and
$2,921,000 in the year-ago period. Oil revenue for the six months increased
$206,000 to $1,085,000, due to a decrease in the average price per barrel to
$16.19 from $16.90 offset by an increase in production to 67,000 barrels from
52,000 barrels.  Gas revenue for the six months decreased $311,000 to
$1,731,000, as a result of a decrease in production to 1,010,000 mcf from
1,022,000 mcf combined with a decrease in the average gas price to $1.71 from
$1.98 per mcf.  The increase in oil production is a result of property
acquisitions, partially offset by normal production declines.  The decrease in
gas production is due to normal production declines, allowable production
limits and gas balancing situations during the fiscal 1995 period.

   Other income (loss) decreased to $(60,000) for the quarter from $(138,000),
due to a decrease in HEC's share of HEP's gas marketing income, which resulted
from the elimination of HEP's gas marketing activities.  For the six-months,
other income increased by $24,000 due to an increase in HEP's facilities income
arising from the connection of several wells in New Mexico.

   Expenses.  Depreciation, depletion and amortization expenses were $558,000
for the fiscal 1995 quarter and $1,058,000 for the six months.  A year ago the
comparable expenses were $552,000 and $1,039,000, respectively.  The increase
is primarily the result of higher capitalized costs in the fiscal 1995 period.
Operating expenses increased $34,000 to $311,000 for the three months and
decreased $1,000 to $694,000 for the six months compared to the fiscal 1994
periods, primarily due to property acquisitions and increased ad valorem taxes
and salt water disposal costs.

   Administrative expenses increased $416,000 to $839,000 for the three months
and increased $357,000 to $1,025,000 for the six months compared to the fiscal
1994 periods, primarily due to the litigation settlement of an affiliate in the
amount of $308,000 recorded in the second fiscal 1995 quarter.

   Interest expense increased by $13,000 to $85,000 during the fiscal 1995
second quarter and decreased by $15,000 to $171,000 for the six-month period as
a result of HEP's lower average debt balance, which was partially offset by
higher interest costs.

   Minority interest, which represents the interest of other common and
preferred shareholders in the net income of HEC, decreased in the fiscal 1995
second quarter, due to HEC's repurchase of its own shares from minority
shareholders for treasury since the 1994 second quarter and reduced net income
from energy operations.

   OPERATING SUBSIDIARIES.

   Textile products.

   Revenue.  Sales increased $3,258,000 in the fiscal 1995 second quarter to
$18,182,000, compared to $14,924,000 in fiscal 1994.  The comparative six month
sales increased to





                                    Page 17
<PAGE>   18
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS (CONTINUED).


$35,168,000 in fiscal 1995 from $32,908,000 in fiscal 1994.  The increase in
sales for the fiscal 1995 periods was due to improved market conditions in
1995.  Sales in the fiscal 1994 second quarter were depressed due to the
adverse impact of a strike at a principal supplier.

   Expenses.  Cost of sales increased by $2,775,000, or 21%, compared to the
22% increase in sales in the fiscal 1995 second quarter from the comparable
prior year quarter. The higher gross profit margin for the quarter (11.4% in
fiscal 1995 compared to 10.6% in fiscal 1994) was principally the result of
improved performance at the Kenyon finishing plant.  The comparable gross
profit margins for the six-month periods were 11.8% in fiscal 1995 and 12.0% in
fiscal 1994.  Administrative and selling expenses increased $79,000 in the
quarter to $1,883,000 and increased $153,000 for the six-month period to
$3,819,000 from the comparable 1994 periods, due primarily to the increased use
of consultants on special projects in 1995.  The $55,000 increase in interest
expense for the second quarter and $45,000 for the six months was the result of
higher average borrowings and higher interest rates in 1995 than in the
prior-year periods.

   Hotels

   Revenue.  Second quarter fiscal 1995 hotel revenues of $5,608,000 increased
by $1,695,000, from the fiscal 1994 amount of $3,913,000.  The fiscal 1995
six-month hotel revenues of $11,301,000 increased by $3,501,000, compared to
$7,800,000 for the fiscal 1994 period.  The increase is primarily due to the
inclusion of revenue from Integra's Residence Inn by Marriott hotel
investments, consisting of one fee-owned and two leasehold properties and
management fees from a Residence Inn managed for a third-party owner (the
"Integra Hotel Properties").  The Company acquired the Integra Hotel Properties
in connection with Integra's emergence from bankruptcy in March 1994.  Revenues
from the acquired assets were $1,495,000 for the quarter.  Considering only the
three hotels owned by the Company for the comparable periods in fiscal 1995 and
1994, revenues increased by $200,000.  The current quarter increase reflects
the Company's election to aggressively pursue higher average daily rates,
resulting in higher revenue and lower operating costs as a percentage of
revenues.  The higher rates were made possible by the Company's intensive
capital expenditure program begun in fiscal 1993.

   During the second fiscal quarter the Company sold its fee interest in the
Lido Beach Holiday Inn hotel and recognized a gain of $2,164,000.

   Expenses.  Operating expenses of $4,804,000 for the fiscal 1995 second
quarter increased by $1,250,000, or 35%, from the fiscal 1994 expenses of
$3,554,000.  The increase was primarily due to the inclusion of the Integra
Hotel Properties.  On a comparable basis for the second fiscal quarter,
operating expenses increased $30,000 as a result of the higher revenues for the
quarter.  Depreciation and amortization expense increased $203,000 during the
second quarter reflecting the capital expenditure program and the acquisition
of the Integra Hotel Properties.  Depreciation and amortization expense for the
fiscal 1995 and 1994 six-month periods were $1,344,000 and $869,000,
respectively.  Interest expense during the fiscal 1995 second quarter increased
by $149,000, due to interest of $132,000 on one of the Integra Hotels'
properties and an increase of $17,000 on the FNBB term loan, which was a result
of a higher average interest rate, partially offset by a declining principal
balance.  Interest expense for the six-month increased by $286,000 to $621,000
due to interest of $261,000 on the Integra Hotels' property and an increase of
$25,000 on the FNBB term loan.

   ASSOCIATED COMPANIES

   Revenue.  Associated companies' (loss) for the fiscal 1995 second quarter in
the amount of $(678,000) compares to income of $2,000 in fiscal 1994.  The
comparable six-month amounts were a loss of $(477,000) in fiscal 1995 and
income of $580,000 in fiscal 1994.  The decline is due to a substantial decline
in ShowBiz results, which was attributable to lower operating margins and
certain non-cash charges that negatively impacted results, including a
reduction in deferred tax credits, a charge for new store pre-opening expenses,
a reserve for asset impairment of two restaurants and a reserve for legal
settlements.  The Company records its pro-rata share of ShowBiz results using
the equity accounting method.

   Expenses.  Interest expense of $161,000 for the fiscal 1995 second quarter
and $342,000 for the six months increased from the year-ago expense of $105,000
and $214,000, respectively, due to an increase in rate on the line of credit,
and the issuance of a 5% fixed interest rate $4,000,000 note to the Integra
Unsecured Creditors' Trust in March 1994.





                                    Page 18
<PAGE>   19
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS (CONTINUED).


   OTHER

   Revenue.  Fee income in the current year quarter of $106,000 increased from
$31,000 in the fiscal 1994 quarter and increased to $212,000 from $62,000 for
the six-month period, due to the commencement of a new consulting contract with
a subsidiary of HEP.  Interest on short-term investments of $46,000 for the
fiscal 1995 second quarter and $92,000 for the six months declined in
comparison with the prior year amounts of $93,000 and $187,000, respectively,
due to lower average invested cash balances.  In February 1994 the Company
received $1,703,000 in cash as its share of a final liquidation distribution
regarding its former investment in Alliance Bancorporation.  Due to previous
uncertainties involving the recoverability on this investment, the Company had
previously written off the asset; therefore, the entire amount was recognized
as a recovery in the fiscal 1994 second quarter.

   Expenses.  The Company's net interest expense in the amount of $1,146,000
for the fiscal 1995 second quarter and $2,216,000 for the six months increased
slightly from the prior year amounts of $1,095,000 and $2,184,000,
respectively.  The increase is generally due to interest costs incurred from
settlement of a state tax audit during the fiscal 1995 second quarter,
partially offset by the repurchase and retirement of $2,174,000 principal
amount of 7% Debentures in April 1994.

   Administrative expenses, at $2,233,000 for the fiscal 1995 second quarter
and $2,701,000 for the six months, were significantly increased from the
comparable fiscal 1994 amounts of $553,000 and $1,115,000, respectively.  The
increase is primarily attributable to a $1,700,000 million charge for
litigation matters recorded in the fiscal 1995 second quarter.

   Income taxes.  The federal deferred tax charges are the result of
fluctuations in the valuation allowance arising from changes in the Company's
tax planning strategies.  Reductions in the market price of ShowBiz common
stock were the principal changes considered for the six month periods in fiscal
1995 and 1994, resulting in charges of $487,000 and $1,083,000, respectively.
For the three- month period in fiscal 1995, the $37,000 net deferred tax charge
relates principally to a charge of approximately $741,000 relating to the
realized gain on sale of the Lido Beach Holiday Inn hotel, substantially offset
by a benefit of $(704,000) relating to increased valuations of the remaining
hotel assets.  The federal current charge relates to amounts payable under the
alternative minimum tax.

   State tax expense is an estimate based upon taxable income allocated to
those states in which the Company does business at their respective tax rates.

   As of July 31, 1994 the Company had approximately $65,000,000 of tax net
operating loss carryforwards ("NOLs") and temporary differences to reduce
federal income tax liability.  Based upon the Company's expectations and
available tax planning strategies, management has determined that taxable
income will more likely than not be sufficient to utilize approximately
$16,200,000 of the NOLs prior to their ultimate expiration in the year 2009.

   Management believes that the Company has certain tax planning strategies
available, which include the potential sale of its ShowBiz shares, hotel
properties and certain other assets, that could be implemented, if necessary,
to supplement income from operations to fully realize the recorded tax benefits
before their expiration.  Management has considered such strategies in reaching
its conclusion that it is more likely than not taxable income will be
sufficient to utilize a significant portion of the NOLs before expiration,
however, future levels of operating income and taxable gains are dependent upon
general economic conditions and other factors beyond the Company's control.
Accordingly, no assurance can be given that sufficient taxable income will be
generated for significant utilization of the NOLs. Although the use of such
carryforwards could, under certain circumstances, be limited, the Company is
presently unaware of the occurrence of any event which would result in the
imposition of such limitation.





                                    Page 19
<PAGE>   20
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS (CONTINUED).


                        LIQUIDITY AND CAPITAL RESOURCES

   The Company's unrestricted cash and cash equivalents at January 31, 1995
totaled $9,073,000.

   Although the Company's ShowBiz shares, having a market value of
approximately $17,619,000 at January 31, 1995 (based upon the closing price on
such date of $9.875 per share), are presently unregistered, and may be subject
to some limitations on sale, management believes there is a ready market to
sell such shares without adversely affecting market price.  All of the
Company's 1,784,193 ShowBiz shares are pledged as collateral for the $5,000,000
Merrill Lynch Business Financial Services Inc. line of credit and the
$4,000,000 note payable to the Integra Unsecured Creditors' Trust.

   The Company's real estate segment generates funds principally from its
property management activities, without significant additional capital costs,
and its mortgage loan portfolio.  At January 31, 1995, the Company's remaining
real estate property was fully leveraged.

   The Company's energy segment generates funds from operating and financing
activities.  Cash flow is subject to fluctuating oil and gas production and
prices.  In accordance with the proportionate consolidation method of
accounting, HEC reports its share of the long-term obligations of its HEP
affiliate totaling $3,917,000 at January 31, 1995.  HEP's debt consists
primarily of $29,843,000 of borrowings under a line of credit and note purchase
agreement.  HEP's borrowings are secured by a first lien on approximately 80%
in value of HEP's oil and gas properties.

   Brookwood maintains a $13,500,000 revolving line of credit facility with The
Chase Manhattan Bank, N.A., which is collateralized by accounts receivable and
equipment.  At January 31, 1995, Brookwood had $1,102,000 of unused borrowing
capacity on its line of credit.

   The Company's hotel segment generates cash flow from operating five hotels
(one Holiday Inn in Florida, one Embassy Suites and one Residence Inn  in
Oklahoma, and one Residence Inn each in Alabama and South Carolina). Additional
cash revenues are derived from a management contract for managing a Residence
Inn located in Arizona.

   The Merrill Lynch Business Financial Services Inc. line of credit matures in
April 1995 and the FNBB term loan on the Company's office-retail property
matures in August 1995.  Management believes that both loans will be extended
prior to maturity on comparable financial terms.

   The Company hopes to be able to reinvest the proceeds of asset sales to
increase profits and cash flows, and also to retire debentures and/or equity
from time to time through open market purchases or negotiated transactions.





                                    Page 20
<PAGE>   21
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                          PART II - OTHER INFORMATION


<TABLE>
<S>     <C>                                                                                            <C>
Item

        1  Legal Proceedings

           Reference is made to Note 3 to the Company's consolidated
           financial statements for discussion of pending litigation matters.


        2  Changes in Securities                                                                       None.


        3  Defaults upon Senior Securities                                                             None.


        4  Submission of Matter to a Vote of Security Holders                                          None.

                At its Annual Meeting of Stockholders on January 19, 1995, the
                stockholders of the Company voted on one issue:

                (a)    To elect two directors to hold office for three years and until
                       their successors are elected and qualified.

</TABLE>

<TABLE>
<CAPTION>
                                                        Votes           Votes
                       Nominee Directors                 For          Withheld
                       -----------------             -----------      --------
                    <S>                                <C>             <C>
                    Charles A. Crocco, Jr.             5,970,901       142,318
                    J. Thomas Talbot                   5,967,176       146,043
</TABLE>


<TABLE>
        <S>                                                                                            <C>
                As a result of the above, each of the two nominee directors were
                re-elected for an additional three-year term.

                The continuing directors are Messrs. Anthony J. Gumbiner, Robert
                L. Lynch and Brian M. Troup.

        5  Other Information                                                                           None.


        6  Exhibits and Reports on Form 8-K

           (a)  Exhibits:

                (i)  11   Statement Regarding Computation of Per Share Earnings.                       

                (ii) 27   Financial Data Schedule                                                      

           (b)  Reports on Form 8-K                                                                    None.
</TABLE>





                                    Page 21
<PAGE>   22
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES



                                   SIGNATURE


    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.



                                      THE HALLWOOD GROUP INCORPORATED




Dated:  March 20, 1995                By:        /s/ Melvin J. Melle
                                           ---------------------------------
                                            Melvin J. Melle, Vice President 
                                             (Duly Authorized Officer and
                                               Principal Financial and 
                                                   Accounting Officer)





                                    Page 22
<PAGE>   23
                             EXHIBIT INDEX

EX-11  Statement Regarding Computation of Per Share Earnings

EX-27  Financial Data Schedule





<PAGE>   1
                                                                      EXHIBIT 11



                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES
             STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)


<TABLE>
<CAPTION>
                                                                        Six Months Ended      Three Months Ended
                                                                           January 31,             January 31,    
                                                                      -------------------    --------------------
                                                                        1995       1994        1995        1994
                                                                      --------   --------    --------    --------
<S>                                                                   <C>        <C>         <C>         <C>
PRIMARY:
Average common shares outstanding . . . . . . . . . . . . . . . . .     5,487      5,487       5,487       5,487

Dilutive stock options based on the treasury stock method
   using the period end market price  . . . . . . . . . . . . . . .        --         --          --          --
                                                                      -------    -------     -------     -------

Average common and common share equivalents outstanding . . . . . .     5,487      5,487       5,487       5,487
                                                                      =======    =======     =======     =======

Net loss  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $(3,681)   $(1,788)    $(2,419)    $  (447)
                                                                      =======    =======     =======     ======= 

Per share amount  . . . . . . . . . . . . . . . . . . . . . . . . .   $ (0.67)   $ (0.33)    $ (0.44)    $ (0.09)
                                                                      =======    =======     =======     ======= 


FULLY DILUTED:
Average common and common share equivalents
   outstanding - primary  . . . . . . . . . . . . . . . . . . . . .     5,487      5,487       5,487       5,487
                                                                      =======    =======     =======     =======

Net loss  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $(3,681)   $(1,788)    $(2,419)    $  (447)
                                                                      =======    =======     =======     ======= 

Per share amount  . . . . . . . . . . . . . . . . . . . . . . . . .   $ (0.67)   $ (0.33)    $ (0.44)    $ (0.09)
                                                                      =======    =======     =======     ======= 
</TABLE>


NOTE:    Since dilution under fully diluted method is less than 3%, dual
         presentation on consolidated statements of operations is not required.






<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
Financial Data Schedule for Form 10-Q
Six Months Ended January 31, 1995
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JUL-31-1995
<PERIOD-START>                             AUG-01-1994
<PERIOD-END>                               JAN-31-1995
<CASH>                                           9,073
<SECURITIES>                                    22,615
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                     17,558
<CURRENT-ASSETS>                                     0
<PP&E>                                         155,786
<DEPRECIATION>                                 116,649
<TOTAL-ASSETS>                                 115,809
<CURRENT-LIABILITIES>                                0
<BONDS>                                         49,495
<COMMON>                                           639
                                0
                                          0
<OTHER-SE>                                       3,912
<TOTAL-LIABILITY-AND-EQUITY>                   115,809
<SALES>                                              0
<TOTAL-REVENUES>                                53,403
<CGS>                                                0
<TOTAL-COSTS>                                   52,246
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                    11
<INTEREST-EXPENSE>                               4,043
<INCOME-PRETAX>                                 (2,897)
<INCOME-TAX>                                       784
<INCOME-CONTINUING>                             (3,681)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (3,681)
<EPS-PRIMARY>                                    (0.67)
<EPS-DILUTED>                                    (0.67)
        

</TABLE>


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