HALLWOOD GROUP INC
10-Q, 1996-03-05
BROADWOVEN FABRIC MILLS, MAN MADE FIBER & SILK
Previous: CTI GROUP HOLDINGS INC, S-8, 1996-03-05
Next: GT INVESTMENT PORTFOLIOS INC, N-30D, 1996-03-05



<PAGE>   1
================================================================================


                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549
 
                             ------------------

                                  Form 10-Q



MARK ONE

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

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

     FOR THE TRANSITION PERIOD from  August 1, 1995  TO  December 31, 1995


For the Period Ended December 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 
                                                                ---     ---

                 1,594,344 shares of Common Stock, $.10 par value per share,
were outstanding at January 31, 1996, including 267,709 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 December 31, 1995
                      and July 31, 1995   . . . . . . . . . . . . . . . . . . . . . . . . . .          3-4
                   Consolidated Statements of Operations for the
                      Five Months Ended December 31, 1995 and 1994  . . . . . . . . . . . . .          5-6

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

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

                   Notes to Consolidated Financial Statements   . . . . . . . . . . . . . . .        10-16

        2          Managements's Discussion and Analysis of
                      Financial Condition and Results of Operations   . . . . . . . . . . . .        17-22


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

     1 thru 6      Exhibits, Reports on Form 8-K and Signature Page   . . . . . . . . . . . .        23-53
</TABLE>





                                     Page 2
<PAGE>   3
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)

                                     ASSETS

<TABLE>
<CAPTION>
                                                                               DECEMBER 31,       JULY 31,
                                                                                   1995             1995   
                                                                              --------------     ----------
                                                                                (UNAUDITED)       (AUDITED)
<S>                                                                              <C>            <C>
ASSET MANAGEMENT
   REAL ESTATE
      Investments in HRP  . . . . . . . . . . . . . . . . . . . . . . . . . .    $   9,406      $  10,517
      Receivables and other assets  . . . . . . . . . . . . . . . . . . . . .          455            353
      Mortgage loans, net   . . . . . . . . . . . . . . . . . . . . . . . . .           59             86
      Properties, net   . . . . . . . . . . . . . . . . . . . . . . . . . . .           --          7,931
                                                                                 ---------      ---------
                                                                                     9,920         18,887

   ENERGY
      Oil and gas properties, net   . . . . . . . . . . . . . . . . . . . . .        9,839          9,856
      Current assets of HEP   . . . . . . . . . . . . . . . . . . . . . . . .        2,236          1,859
      Noncurrent assets of HEP  . . . . . . . . . . . . . . . . . . . . . . .        1,407          1,415
      Receivables and other assets  . . . . . . . . . . . . . . . . . . . . .        1,122          1,298
                                                                                 ---------      ---------
                                                                                    14,604         14,428
                                                                                 ---------      ---------

          Total asset management assets . . . . . . . . . . . . . . . . . . .       24,524         33,315

OPERATING SUBSIDIARIES
   TEXTILE PRODUCTS
      Inventories   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       13,735         15,456
      Receivables   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       10,938         12,126
      Property, plant and equipment, net  . . . . . . . . . . . . . . . . . .        8,709          8,782
      Other   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        1,092            976
                                                                                 ---------      ---------
                                                                                    34,474         37,340

   HOTELS
      Properties, net   . . . . . . . . . . . . . . . . . . . . . . . . . . .       10,498         11,055
      Receivables and other assets  . . . . . . . . . . . . . . . . . . . . .        2,195          2,198
                                                                                 ---------      ---------
                                                                                    12,693         13,253
                                                                                 ---------      ---------

          Total operating subsidiaries assets . . . . . . . . . . . . . . . .       47,167         50,593

ASSOCIATED COMPANY
      Investment in ShowBiz.  . . . . . . . . . . . . . . . . . . . . . . . .       16,490         16,511

OTHER
      Deferred tax asset, net   . . . . . . . . . . . . . . . . . . . . . . .        5,929          5,429
      Cash and cash equivalents   . . . . . . . . . . . . . . . . . . . . . .        3,339          5,824
      Other   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          688            570
      Restricted cash   . . . . . . . . . . . . . . . . . . . . . . . . . . .           96            133
                                                                                 ---------      ---------

          Total other assets  . . . . . . . . . . . . . . . . . . . . . . . .       10,052         11,956
                                                                                 ---------      ---------

          TOTAL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $  98,233      $ 112,375
                                                                                 =========      =========
</TABLE>




          See accompanying notes to consolidated financial statements.

                                     Page 3
<PAGE>   4
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                               DECEMBER 31,       JULY 31,
                                                                                   1995             1995   
                                                                              --------------     ----------
ASSET MANAGEMENT                                                                (UNAUDITED)       (AUDITED)
<S>                                                                             <C>              <C>
   REAL ESTATE
      Loans payable   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $   1,037      $   5,997
      Accounts payable and accrued expenses   . . . . . . . . . . . . . . . .          240            334
                                                                                 ---------      ---------
                                                                                     1,277          6,331
   ENERGY
      Long-term obligations of HEP  . . . . . . . . . . . . . . . . . . . . .        5,366          5,056
      Minority interest   . . . . . . . . . . . . . . . . . . . . . . . . . .        3,293          5,336
      Current liabilities of HEP  . . . . . . . . . . . . . . . . . . . . . .        2,857          2,357
      Loan payable  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        1,125            950
      Accounts payable and accrued expenses   . . . . . . . . . . . . . . . .          106            102
                                                                                 ---------      ---------
                                                                                    12,747         13,801
                                                                                 ---------      ---------
          Total asset management liabilities  . . . . . . . . . . . . . . . .       14,024         20,132

OPERATING SUBSIDIARIES
   TEXTILE PRODUCTS
      Loans payable   . . . . . . . . . . . . . . . . . . . . . . . . . . . .        8,300         11,315
      Accounts payable and accrued expenses   . . . . . . . . . . . . . . . .        6,586          6,534
                                                                                 ---------      ---------
                                                                                    14,886         17,849
   HOTELS
      Loans payable   . . . . . . . . . . . . . . . . . . . . . . . . . . . .        5,432          5,469
      Accounts payable and accrued expenses   . . . . . . . . . . . . . . . .        2,238          1,977
                                                                                 ---------      ---------
                                                                                     7,670          7,446
                                                                                 ---------      ---------
          Total operating subsidiaries liabilities  . . . . . . . . . . . . .       22,556         25,295

ASSOCIATED COMPANY
      Loans payable   . . . . . . . . . . . . . . . . . . . . . . . . . . . .        9,000          9,000
      Accounts payable and accrued expenses   . . . . . . . . . . . . . . . .           63             55
                                                                                 ---------      ---------
          Total associated company liabilities  . . . . . . . . . . . . . . .        9,063          9,055

OTHER
      7% Collateralized Senior Subordinated Debentures  . . . . . . . . . . .       25,469         25,703
      13.5% Subordinated Debentures   . . . . . . . . . . . . . . . . . . . .       22,855         22,902
      Interest and other accrued expenses   . . . . . . . . . . . . . . . . .        3,657          4,965
                                                                                 ---------      ---------
          Total other liabilities . . . . . . . . . . . . . . . . . . . . . .       51,981         53,570
                                                                                 ---------      ---------

          TOTAL LIABILITIES . . . . . . . . . . . . . . . . . . . . . . . . .       97,624        108,052

REDEEMABLE PREFERRED STOCK
      Series B, $.10 par value; 250,000 shares issued and outstanding;
           stated at redemption value . . . . . . . . . . . . . . . . . . . .        1,000          1,000

STOCKHOLDERS' EQUITY (DEFICIT)
      Preferred stock, $.10 par value; 250,000 shares issued and outstanding            --             --
      Common stock, $.10 par value; issued 1,597,204 shares at both dates;
          outstanding 1,326,635 and 1,344,910 shares, respectively  . . . . .          160            160
      Additional paid-in capital  . . . . . . . . . . . . . . . . . . . . . .       57,210         57,142
      Accumulated deficit   . . . . . . . . . . . . . . . . . . . . . . . . .      (50,963)       (47,698)
      Equity adjustment from foreign currency translation   . . . . . . . . .           --            329
      Treasury stock, 270,569 and 252,294 shares, respectively, at cost   . .       (6,798)        (6,610)
                                                                                 ---------      ---------

          TOTAL STOCKHOLDERS' EQUITY (DEFICIT)  . . . . . . . . . . . . . . .         (391)         3,323
                                                                                 ---------      ---------

          TOTAL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $  98,233      $ 112,375
                                                                                 =========      =========
</TABLE>


          See accompanying notes to consolidated financial statements.

                                     Page 4
<PAGE>   5
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                     FIVE MONTHS ENDED
                                                                                        DECEMBER 31,      
                                                                                ----------------------------
                                                                                   1995             1994   
                                                                                ------------     -----------
<S>                                                                              <C>              <C>
ASSET MANAGEMENT
   REAL ESTATE
      Fees  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $   1,744       $  1,409
      Rentals   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          298            292
      Interest and discounts from mortgage loans  . . . . . . . . . . . . . .            2            122
      Loss from investments in HRP  . . . . . . . . . . . . . . . . . . . . .         (833)           (30)
                                                                                 ---------       -------- 
                                                                                     1,211          1,793

      Administrative expenses   . . . . . . . . . . . . . . . . . . . . . . .          517            384
      Depreciation and amortization   . . . . . . . . . . . . . . . . . . . .          405            405
      Interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          303            301
      Provision for losses  . . . . . . . . . . . . . . . . . . . . . . . . .          101             11
      Operating expenses  . . . . . . . . . . . . . . . . . . . . . . . . . .           17              9
                                                                                 ---------       -------- 
                                                                                     1,343          1,110
                                                                                 ---------       -------- 
          Income (loss) from real estate operations . . . . . . . . . . . . .         (132)           683

   ENERGY
      Oil and gas revenues  . . . . . . . . . . . . . . . . . . . . . . . . .        2,980          2,816
      Other income (including intercompany amount of $115 in 1994)  . . . . .          169             97
                                                                                 ---------       -------- 
                                                                                     3,149          2,913

      Depreciation, depletion and amortization  . . . . . . . . . . . . . . .          887          1,058
      Operating expenses  . . . . . . . . . . . . . . . . . . . . . . . . . .          801            694
      Administrative expenses   . . . . . . . . . . . . . . . . . . . . . . .          704          1,025
      Interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          289            171
      Minority interest   . . . . . . . . . . . . . . . . . . . . . . . . . .          192            (13)
                                                                                 ---------       -------- 
                                                                                     2,873          2,935
                                                                                 ---------       -------- 
          Income (loss) from energy operations  . . . . . . . . . . . . . . .          276            (22)
                                                                                 ---------       -------- 

          Income from asset management operations . . . . . . . . . . . . . .          144            661

OPERATING SUBSIDIARIES
   TEXTILE PRODUCTS
      Sales   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       28,229         28,721

      Cost of sales   . . . . . . . . . . . . . . . . . . . . . . . . . . . .       24,824         25,222
      Administrative and selling expenses   . . . . . . . . . . . . . . . . .        3,091          3,254
      Interest (including intercompany amount of $16 in 1994)   . . . . . . .          307            270
                                                                                 ---------       -------- 
                                                                                    28,222         28,746
                                                                                 =========       ========
          Income (loss) from textile products operations  . . . . . . . . . .            7            (25)
</TABLE>



          See accompanying notes to consolidated financial statements.

                                     Page 5
<PAGE>   6
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                     FIVE MONTHS ENDED
                                                                                        DECEMBER 31,      
                                                                                ----------------------------
                                                                                   1995              1994   
                                                                                -----------      -----------
<S>                                                                               <C>            <C>
OPERATING SUBSIDIARIES (CONTINUED)
   HOTELS
      Sales   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $   8,073        $ 9,391
      Management fee income   . . . . . . . . . . . . . . . . . . . . . . . .           --            101
                                                                                 ---------        -------
                                                                                     8,073          9,492

      Operating expenses  . . . . . . . . . . . . . . . . . . . . . . . . . .        7,163          8,057
      Depreciation and amortization   . . . . . . . . . . . . . . . . . . . .          943          1,089
      Interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          220            527
                                                                                 ---------        -------
                                                                                     8,326          9,673
                                                                                 ---------        -------
          Loss  from hotel operations . . . . . . . . . . . . . . . . . . . .         (253)          (181)
                                                                                 ---------        -------

          Loss  from operating subsidiaries . . . . . . . . . . . . . . . . .         (246)          (206)

ASSOCIATED COMPANY
      Loss from investment in ShowBiz   . . . . . . . . . . . . . . . . . . .          (88)          (477)

      Interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          310            284
                                                                                 ---------        -------

          Loss from associated company  . . . . . . . . . . . . . . . . . . .         (398)          (761)

OTHER
      Fee income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          177            177
      Interest on short-term investments and other income   . . . . . . . . .           56             84
                                                                                 ---------        -------
                                                                                       233            261

      Interest (net of intercompany amount of $131 in 1994)   . . . . . . . .        1,728          1,851
      Administrative expenses   . . . . . . . . . . . . . . . . . . . . . . .        1,594          2,516
                                                                                 ---------        -------
                                                                                     3,322          4,367
                                                                                 ---------        -------

          Other loss, net . . . . . . . . . . . . . . . . . . . . . . . . . .       (3,089)        (4,106)
                                                                                 ---------        -------

      Loss before income taxes and extraordinary gain   . . . . . . . . . . .       (3,589)        (4,412)
      Income taxes (benefit)  . . . . . . . . . . . . . . . . . . . . . . . .         (299)           617
                                                                                 ---------        -------

      Loss before extraordinary gain  . . . . . . . . . . . . . . . . . . . .       (3,290)        (5,029)
      Extraordinary gain from extinguishment of debt  . . . . . . . . . . . .           25             --
                                                                                 ---------        -------

NET LOSS    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $  (3,265)       $(5,029)
                                                                                 =========        ======= 

PER COMMON SHARE (PRIMARY)
      Loss before extraordinary gain  . . . . . . . . . . . . . . . . . . . .     $  (2.47)      $  (3.67)
      Extraordinary gain from extinguishment of debt  . . . . . . . . . . . .         0.02             --
                                                                                 ---------        -------
      Net loss  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $   (2.45)       $ (3.67)
                                                                                 =========        ======= 
</TABLE>


          See accompanying notes to consolidated financial statements.

                                     Page 6
<PAGE>   7
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES


                     CONSOLIDATED STATEMENTS OF OPERATIONS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                      TWO MONTHS ENDED
                                                                                        DECEMBER 31,      
                                                                                --------------------------
                                                                                   1995             1994   
                                                                                -----------     ----------
<S>                                                                                <C>            <C>
ASSET MANAGEMENT
   REAL ESTATE
      Fees  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      $   678        $   551
      Rentals   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          107            121
      Interest and discounts from mortgage loans  . . . . . . . . . . . . . .            1             51
      Loss from investments in HRP  . . . . . . . . . . . . . . . . . . . . .         (222)           (22)
                                                                                   -------        ------- 
                                                                                       564            701

      Administrative expenses   . . . . . . . . . . . . . . . . . . . . . . .          206            140
      Interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          170            119
      Depreciation and amortization   . . . . . . . . . . . . . . . . . . . .          162            162
      Provision for losses  . . . . . . . . . . . . . . . . . . . . . . . . .          101             --
      Operating expenses  . . . . . . . . . . . . . . . . . . . . . . . . . .           (1)             2
                                                                                   -------        ------- 
                                                                                       638            423
                                                                                   -------        ------- 
          Income (loss) from real estate operations . . . . . . . . . . . . .          (74)           278

   ENERGY
      Oil and gas revenues  . . . . . . . . . . . . . . . . . . . . . . . . .        1,515          1,353
      Other income (loss) (including intercompany amount of $57 in 1994)  . .           36            (60)
                                                                                   -------        ------- 
                                                                                     1,551          1,293

      Depreciation, depletion and amortization  . . . . . . . . . . . . . . .          411            558
      Operating expenses  . . . . . . . . . . . . . . . . . . . . . . . . . .          384            311
      Administrative expenses   . . . . . . . . . . . . . . . . . . . . . . .          320            839
      Interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          149             85
      Minority interest   . . . . . . . . . . . . . . . . . . . . . . . . . .          142           (147)
                                                                                   -------        ------- 
                                                                                     1,406          1,646
                                                                                   -------        ------- 
          Income (loss) from energy operations  . . . . . . . . . . . . . . .          145           (353)
                                                                                   -------        ------- 

          Income (loss) from asset management operations  . . . . . . . . . .           71            (75)

OPERATING SUBSIDIARIES
   TEXTILE PRODUCTS
      Sales   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       10,311         11,735

      Cost of sales   . . . . . . . . . . . . . . . . . . . . . . . . . . . .        8,992         10,334
      Administrative and selling expenses   . . . . . . . . . . . . . . . . .        1,205          1,318
      Interest    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          118            110
                                                                                   -------        ------- 
                                                                                    10,315         11,762
                                                                                   -------        ------- 
          Loss from textile products operations . . . . . . . . . . . . . . .           (4)           (27)
</TABLE>


          See accompanying notes to consolidated financial statements.

                                     Page 7
<PAGE>   8
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                      TWO MONTHS ENDED
                                                                                        DECEMBER 31,      
                                                                               ----------------------------
                                                                                   1995             1994   
                                                                               ------------     -----------
<S>                                                                               <C>            <C>
OPERATING SUBSIDIARIES (CONTINUED)
   HOTELS
      Sales   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $    3,126        $ 3,768
      Management fee income   . . . . . . . . . . . . . . . . . . . . . . . .           --             31
                                                                                ----------        -------
                                                                                     3,126          3,799

      Operating expenses  . . . . . . . . . . . . . . . . . . . . . . . . . .        2,892          3,244
      Depreciation and amortization   . . . . . . . . . . . . . . . . . . . .          392            441
      Interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           89            219
                                                                                ----------        -------
                                                                                     3,373          3,904
                                                                                ----------        -------
          Loss  from hotel operations . . . . . . . . . . . . . . . . . . . .         (247)          (105)
                                                                                ----------        -------

          Loss  from operating subsidiaries . . . . . . . . . . . . . . . . .         (251)          (132)

ASSOCIATED COMPANY
      Loss from investment in ShowBiz   . . . . . . . . . . . . . . . . . . .         (149)          (678)

      Interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          112            102
                                                                                ----------        -------

          Loss from associated company  . . . . . . . . . . . . . . . . . . .         (261)          (780)

OTHER
      Fee income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           71             71
      Interest on short-term investments and other income   . . . . . . . . .           31             37
                                                                                ----------        -------
                                                                                       102            108

      Administrative expenses   . . . . . . . . . . . . . . . . . . . . . . .          925          2,047
      Interest (net of intercompany amount of $57 in 1994)  . . . . . . . . .          689            781
                                                                                ----------        -------

                                                                                     1,614          2,828
                                                                                ----------        -------

          Other loss, net . . . . . . . . . . . . . . . . . . . . . . . . . .       (1,512)        (2,720)
                                                                                ----------        -------

      Loss before income taxes and extraordinary gain   . . . . . . . . . . .       (1,953)        (3,707)
      Income taxes (benefit)  . . . . . . . . . . . . . . . . . . . . . . . .         (362)            60
                                                                                ----------        -------

      Loss before extraordinary gain  . . . . . . . . . . . . . . . . . . . .       (1,591)        (3,767)
      Extraordinary gain from extinguishment of debt  . . . . . . . . . . . .           25             --
                                                                                ----------        -------

NET LOSS    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $   (1,566)       $(3,767)
                                                                                ==========        ======= 

PER COMMON SHARE (PRIMARY)
      Loss before extraordinary gain  . . . . . . . . . . . . . . . . . . . .   $    (1.20)       $ (2.75)
      Extraordinary gain from extinguishment of debt  . . . . . . . . . . . .         0.02             --
                                                                                ----------        -------
      Net loss  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $    (1.18)       $ (2.75)
                                                                                ==========        ======= 
</TABLE>


          See accompanying notes to consolidated financial statements.

                                     Page 8
<PAGE>   9
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                      FIVE MONTHS ENDED
                                                                                         DECEMBER 31,      
                                                                                -----------------------------
                                                                                   1995              1994   
                                                                                -----------       -----------
<S>                                                                              <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Net loss   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $(3,265)          $(5,029)
   Adjustments to reconcile net loss to net cash provided by (used in)
      operating activities:
      Depreciation, depletion and amortization  . . . . . . . . . . . . . . .      2,705             3,014
      Net change in accrued interest on 13.5% Debentures  . . . . . . . . . .     (1,789)           (1,787)
      Undistributed income from energy affiliate  . . . . . . . . . . . . . .     (1,592)           (1,242)
      Distributions from energy affiliate   . . . . . . . . . . . . . . . . .      1,332             1,338
      Equity in net loss of  real estate affiliate and associated company   .        921               507
      Net change in deferred tax asset  . . . . . . . . . . . . . . . . . . .       (500)              450
      Amortization of deferred gain from debenture exchange   . . . . . . . .       (234)             (227)
      Provision for losses  . . . . . . . . . . . . . . . . . . . . . . . . .        101                11
      Gain from extinguishment of debt  . . . . . . . . . . . . . . . . . . .        (25)               --
      Proceeds from collections of mortgage loans   . . . . . . . . . . . . .          2               176
      Amortization of mortgage loan discounts   . . . . . . . . . . . . . . .         --               (20)
      Net change in textile products assets and liabilities   . . . . . . . .      2,817               883
      Net change in energy assets and liabilities   . . . . . . . . . . . . .       (287)             (222)
      Net change in other assets and liabilities  . . . . . . . . . . . . . .        226               397
                                                                                 -------           -------

          Net cash provided by (used in) operating activities . . . . . . . .        412            (1,751)

CASH FLOWS FROM INVESTING ACTIVITIES
   Proceeds from sale of real estate and hotel assets   . . . . . . . . . . .      7,610             1,464
   Capital expenditures for hotels and real estate  . . . . . . . . . . . . .       (402)             (819)
   Investments in textile products property and equipment   . . . . . . . . .       (371)             (590)
   Investments in energy property and equipment   . . . . . . . . . . . . . .       (126)              (17)
   Net change in restricted cash for investing activities   . . . . . . . . .         37                28
   Investment in affiliate  . . . . . . . . . . . . . . . . . . . . . . . . .         (1)               --
   Proceeds from sale of marketable securities  . . . . . . . . . . . . . . .         --               610
   Proceeds from sale of insurance contracts  . . . . . . . . . . . . . . . .         --               229
                                                                                 -------           -------

          Net cash provided by investing activities . . . . . . . . . . . . .      6,747               905

CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from bank borrowings and loans payable  . . . . . . . . . . . . .        250               245
   Repayment of bank borrowings and loans payable   . . . . . . . . . . . . .     (8,066)           (2,477)
   Purchase of capital stock by energy subsidiary for treasury  . . . . . . .     (1,189)               --
   Payment of dividends to minority stockholders of energy subsidiary   . . .       (429)               --
   Purchase of common stock for treasury  . . . . . . . . . . . . . . . . . .       (188)               --
   Repurchase of 13.5% Debentures   . . . . . . . . . . . . . . . . . . . . .        (22)               --
   Net change in restricted cash for financing activities   . . . . . . . . .         --               693
                                                                                 -------           -------

          Net cash (used in) financing activities . . . . . . . . . . . . . .     (9,644)           (1,539)

EFFECT OF EXCHANGE RATE CHANGES ON CASH . . . . . . . . . . . . . . . . . . .         --               (48)
                                                                                 -------           -------

NET DECREASE IN CASH AND CASH EQUIVALENTS . . . . . . . . . . . . . . . . . .     (2,485)           (2,433)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD  . . . . . . . . . . . . . . .      5,824             5,728
                                                                                 -------           -------

CASH AND CASH EQUIVALENTS, END OF PERIOD  . . . . . . . . . . . . . . . . . .    $ 3,339           $ 3,295
                                                                                 =======           =======
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     Page 9
<PAGE>   10
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 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, 1995.

         In October 1995 the Company announced its intention to change its
    fiscal year end from July 31 to December 31, effective December 31,1995.
    This Form 10-Q is a transition report and covers the transition period for
    the Company's five month period from August 1, 1995 through December 31,
    1995, and the six month period from July 1, 1995 through December 31, 1995
    for its HEC subsidiary and ShowBiz affiliate.  The Company's next filing
    with the Securities and Exchange Commission will be on Form 10-Q for the
    quarter ended March 31, 1996.

         Share and per share amounts have been adjusted for the one-for-four
    reverse stock split effected on June 28, 1995.

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

<TABLE>
<CAPTION>
                                                                                                      
                                              AS OF DECEMBER 31, 1995                                   LOSS FROM INVESTMENTS      
                                           ----------------------------  AMOUNT AT WHICH CARRIED AT  FOR THE FIVE MONTHS ENDED
                                                              COST OR    --------------------------        DECEMBER 31,     
         BUSINESS SEGMENTS AND                NUMBER OF      ASCRIBED    DECEMBER 31,    JULY 31,    -------------------------
        DESCRIPTION OF INVESTMENT          UNITS OR SHARES     VALUE         1995          1995          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     $  5,841        $  6,166      $  (47)      $ (30)

           - Limited partner units  . . .        412,844        5,377        3,565           4,351        (786)         --
                                                             --------     --------        --------      ------       -----

              Totals  . . . . . . . . . .                    $ 14,027     $  9,406        $ 10,517      $ (833)      $ (30)
                                                             ========     ========        ========      ======       =====

         ASSOCIATED COMPANY

           SHOWBIZ PIZZA TIME, INC. (B)
           - Common stock . . . . . . . .      1,784,193     $  5,438     $ 16,490        $ 16,511      $  (88)      $(477)
                                                             ========     ========        ========      ======       =====
</TABLE>

         (A) At December 31, 1995, Hallwood Realty Corporation ("HRC"), a
             wholly owned subsidiary of the Company, owned a 1% general partner
             interest and the Company owned a 24% 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 Company's acquisition of the
             general partner interest on November 1, 1990.  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 has
             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
             five months ended December 31, 1995 and 1994 such amortization was
             $280,000, respectively.

             Due to recording the pro rata share of losses reported by HRP as
             prescribed by equity accounting, the Company's carrying value of
             the 89,269 limited partner units acquired prior to March 1995 had
             been reduced to zero; therefore, the Company no longer records its
             pro rata share of HRP's losses with respect to such units.
             Unrecognized losses, which have occurred since the carrying value
             of the 89,269 units was reduced to zero, must be recovered before
             the Company would be able to recognize income on such units in the
             future.  As further discussed in Note 4, the Company has pledged
             these 89,269





                                    Page 10
<PAGE>   11
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1995
                                  (UNAUDITED)

             limited partner units to collateralize the promissory note, due
             March 1998, in the original principal amount of $500,000.

             During the period March through July 1995, the Company acquired
             323,575 additional HRP limited partner units for $4,472,000.  The
             Company recorded its pro rata share of HRP's losses relating to
             these limited partner units in the amount of $786,000 for the five
             months ended December 31, 1995.

         (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 $67,000 for the five months ended December 31, 1995.

             At December 31, 1995, the Company owned approximately 15% of
             ShowBiz, all of which is pledged to secure certain loans payable
             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 December 31, 1995 were:

<TABLE>
<CAPTION>
                                                                         AMOUNT PER SHARE   
                                                                      ----------------------
              SECURITY DESCRIPTION                                     MARKET       CARRYING
              AND (QUOTRON SYMBOL)                                      PRICE        VALUE   
          ----------------------------                               ----------    ----------
         <S>                                                            <C>           <C>
         HRP limited partner units (HRY)  . . . . . . . . . . . .       $16.50        $8.64
         ShowBiz common shares (SHBZ) . . . . . . . . . . . . . .        12.12         9.24

</TABLE>
    The general partner interest in HRP is not publicly traded.

3.  LITIGATION, CONTINGENCIES AND COMMITMENTS

         Reference is made to Note 19 to the consolidated financial statements
    contained in Form 10-K for the fiscal year ended July 31, 1995.





                                    Page 11
<PAGE>   12
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1995
                                  (UNAUDITED)

4.  LOANS PAYABLE

    Loans payable at the balance sheet dates are detailed below by business
segment (in thousands):

<TABLE>
<CAPTION>
                                                                        DECEMBER 31,      JULY 31,
                                                                            1995            1995     
                                                                       -------------   -------------
         <S>                                                             <C>             <C>
         Real Estate
           Promissory note, 8%, due March 1998  . . . . . . . . . . .    $    600        $    500
           Promissory note, 7.5%, due August 1996 . . . . . . . . . .         437             750
           Term loan, libor + 2.5%, due January 1996  . . . . . . . .          --           4,747
                                                                         --------        --------
                                                                            1,037           5,997
         Energy
           Line of credit, prime + 2%, due September 1999 . . . . . .       1,125             950

         Textile Products
           Revolving credit facility, prime + .5%, due August 1997  .       8,100          11,030
           Equipment loan, 10%, due December 1996 . . . . . . . . . .         200             285
                                                                         --------        --------
                                                                            8,300          11,315
         Hotels
           Term loan, 10%, due May 2001 . . . . . . . . . . . . . . .       5,099           5,136
           Non-interest bearing obligation, due March 1997  . . . . .         333             333
                                                                         --------        --------
                                                                            5,432           5,469
         Associated Company
           Line of credit, prime + .75%, due April 1996 . . . . . . .       5,000           5,000
           Promissory note, 5%, due March 1997  . . . . . . . . . . .       4,000           4,000
                                                                         --------        --------
                                                                            9,000           9,000
                                                                         --------        --------

              Total . . . . . . . . . . . . . . . . . . . . . . . . .    $ 24,894        $ 32,731
                                                                         ========        ========
</TABLE>

    Further information regarding loans payable is provided below:

    Real Estate

         Promissory note.  In connection with the settlement of an obligation
    related to the Company's Integra Hotels, Inc. subsidiary, the Company
    issued a four-year, $500,000, promissory note in March 1994.  The note is
    secured by a pledge of 89,269 HRP limited partner units.  The settlement
    agreement also provided that the pledgee has the right to receive an
    additional payment in an amount equal to 25% of the increase in the value
    of the HRP units over the base amount of $11.25 per unit, but in no event
    more than an additional $500,000 (the "Participation Amount").  As the per
    unit price was $16.50 at December 31, 1995, the Company has increased the
    term note by $100,000 for this contingent obligation by a corresponding
    charge to interest expense.

         Promissory Note.  The Company issued a promissory note in the amount
    of $1,500,000 to the agent for plaintiffs in the litigation styled Equitec
    Roll-up Litigation, discussed in Note 19 to the Company's  Form 10-K for
    the fiscal year ended July 31, 1995.  Monthly payments include $62,500 of
    principal amortization.  The outstanding balance at December 31, 1995 was
    $437,000.  The note is collateralized by 187,500 shares of common stock of
    HEC.

         Term Loan.  The term loan was paid off upon sale of the office-retail
    property in December 1995.

    Energy

         Line of credit.  In May 1995, Hallwood Energy Corporation ("HEC")
    entered into a line of credit facility with a bank in the maximum
    commitment amount of $1,500,000.  Interest is paid monthly and principal
    amortization of $75,000 is paid quarterly.  The interest rate was 10.5% at
    December 31, 1995.  The facility limits dividends to $3.50 per share per
    annum.  Availability is limited to 50% of the market value of HEC's





                                    Page 12
<PAGE>   13
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1995
                                  (UNAUDITED)

    pledged HEP units at the date additional borrowings are made, subject to
    the maximum of $1,500,000.  HEC presently has no additional borrowing
    capacity under this facility.  The outstanding balance at December 31, 1995
    was $1,125,000.

         Included in the consolidated balance sheets are HEC's share of the
    long-term obligations of its affiliated entity, Hallwood Energy Partners,
    L.P. ("HEP") in the amount of $5,366,000.

    Textile Products

         Revolving credit facility.  In December 1992, the Company's textile
    products subsidiary, Brookwood Companies Incorporated ("Brookwood")
    established a revolving line of credit facility with The Chase Manhattan
    Bank, N.A.  ("Chase") in an amount up to $13,500,000 (the "Brookwood
    Revolver").  The Brookwood Revolver is collateralized by accounts
    receivable and the industrial machinery and equipment located in Kenyon,
    Rhode Island.  In September 1994, the Brookwood Revolver was amended to
    extend the expiration date to August 1997, reduce the interest to one-half
    percent over prime or libor plus 2.25%, permit the repayment of the
    Company's $1,000,000 balance of bridge financing and change certain of the
    financial covenants.  The interest rate and outstanding balance at December
    31, 1995 were 8.20% and $8,100,000, respectively.  Brookwood had $1,440,000
    of additional borrowing capacity  at December 31, 1995.

         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 December 31, 1995 was $200,000.

    Hotels

         Term loan.  In October 1994, the Company entered into a mortgage loan
    in the amount of $5,200,000.  The loan is secured by the Tulsa, Oklahoma
    Residence Inn 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 capital expenditures and
    debt service and 15% of residual value at maturity or upon sale or
    refinancing; (iv) maintenance of a 4% capital reserve; and (v) repayment
    prohibition until after June 30, 1996.  The outstanding balance at December
    31, 1995 was $5,099,000.

         Non-interest bearing obligation.  A $500,000 non-interest bearing
    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 1995 Form 10-K, and is payable in three equal
    annual installments in the amount of $166,667.  The first installment was
    paid on March 8, 1995, with the remaining two installments due on March 8,
    1996 and 1997.  The outstanding balance at December 31, 1995 was $333,000.

    Associated Company

         Line of credit.  In April 1994, the Company obtained a line of credit
    from Merrill Lynch Business Financial Services, Inc. ("MLBFS") in the
    maximum commitment amount of $6,000,000, the proceeds of which were used to
    repay a former margin loan.  Significant terms were (i) initial maturity
    date - April 25, 1995; (ii) interest rate - prime plus 0.75%; (iii)
    collateral - 1,439,365 shares of ShowBiz common stock; and (iv)
    availability limited to 50% of the market value of the pledged shares of
    ShowBiz.  In connection with an extension of the line of credit to April
    25, 1996, the maximum commitment amount was reduced to $5,000,000.  All
    other terms remain unchanged. Management believes that the line of credit
    will be extended prior to maturity on comparable financial terms.  The
    interest rate and outstanding balance at December 31, 1995 were 9.25% and
    $5,000,000, respectively.

         Promissory note.  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)





                                    Page 13
<PAGE>   14
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1995
                                  (UNAUDITED)

    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 $27,481,000 of its 13.5%
    Debentures were exchanged for a new issue of 7% Collateralized Senior
    Subordinated Debentures due July 31, 2000 (the" 7% Debentures"), and
    purchased for cash $14,538,000 of its 13.5% Debentures at 80% of face
    value.  Interest is payable quarterly in arrears, in cash, and the 7%
    Debentures are secured by a pledge of the capital stock of the Brookwood
    and Hallwood Hotels, Inc. subsidiaries.  The common and preferred stock of
    Brookwood are subject to a prior pledge in favor of Chase.

         Since 1994, the Company has repurchased 7% Debentures having a
    principal value of $4,673,000.  These repurchases satisfied the Company's
    obligation to retire 10% of the original issue ($2,748,000) prior to March
    1996 and partially satisfied the Company's obligation to retire 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
    an original issue (the "1989 Series") 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).

         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 (the "1991 Series") 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 (the
    "1992 Series")  and $172,500 of cash in lieu of fractional debentures.
    Interest due on August 15, 1993, 1994 and 1995 was also paid in cash.
    Under the terms of its Trust Indenture, the Company is not obligated to pay
    future cash interest until August 15, 1998, and has no present intention of
    paying interest in cash until that time.

         In December 1995, the Company repurchased 13.5% Debentures having a
    principal value of $46,700 for $21,100, resulting in an extraordinary gain
    from debt extinguishment of $25,600.





                                    Page 14
<PAGE>   15
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1995
                                  (UNAUDITED)

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

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,      JULY 31,
                               DESCRIPTION                                     1995            1995     
               ------------------------------------------                  ------------    ------------
             <S>                                                              <C>            <C>
             7% Debentures (face value) . . . . . . . . . . . . . . . . .     $22,808        $22,808
             Unrecognized gain from purchase and exchange, net of
                $1,559 and $1,325 accumulated amortization, respectively        2,661          2,895
                                                                              -------        -------

                   Totals   . . . . . . . . . . . . . . . . . . . . . . .     $25,469        $25,703
                                                                              =======        =======

             13.5% Debentures (face value)
                1989 Series . . . . . . . . . . . . . . . . . . . . . . .     $18,203        $18,203
                1991 Series . . . . . . . . . . . . . . . . . . . . . . .       2,292          2,310
                1992 Series . . . . . . . . . . . . . . . . . . . . . . .       2,360          2,389
                                                                              -------        -------

                   Totals   . . . . . . . . . . . . . . . . . . . . . . .     $22,855        $22,902
                                                                              =======        =======
</TABLE>

6.  INCOME TAXES

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

<TABLE>
<CAPTION>
                                                                                 FIVE MONTHS ENDED
                                                                                    DECEMBER 31,     
                                                                              -----------------------
                                                                                1995           1994  
                                                                              --------       --------
             <S>                                                              <C>             <C>
             Federal
                Deferred (benefit)  . . . . . . . . . . . . . . . . . . .     $  (500)        $  450
                Current . . . . . . . . . . . . . . . . . . . . . . . . .           6             33
                                                                              -------         ------
                   Sub-total  . . . . . . . . . . . . . . . . . . . . . .        (494)           483

             State    . . . . . . . . . . . . . . . . . . . . . . . . . .         195            134
                                                                              -------         ------

                   Total  . . . . . . . . . . . . . . . . . . . . . . . .     $  (299)        $  617
                                                                              =======         ======
</TABLE>

         The federal deferred tax (benefit) of $500,000 in 1995 was recorded by
    the Company's HEC subsidiary, primarily as a result of a reduction in the
    valuation allowance.  T he federal deferred tax charge of $450,000 in 1994
    was recorded by the Company, and was the result of a fluctuation in the
    valuation allowance arising from changes in the Company's tax planning
    strategies, primarily relating to a reduction in the market price of
    ShowBiz common stock.  The federal current charge in the 1995 and 1994
    periods relate to the alternative minimum tax payable by HEC which was
    required to file a separate federal tax return.

         As a result of the Company's purchase of approximately 37,000
    additional HEC common shares in the October through December 1995 period,
    and the December 31, 1995 conversion of 356,000 shares of HEC preferred
    stock into 356,000 shares of common stock, the Company owns 80% of the
    common stock of HEC. Beginning January 1, 1996 HEC will be included in the
    consolidated income tax returns of the Company.  Prior to January 1, 1996,
    HEC was an independent entity for tax reporting purposes, although it has
    been a consolidated subsidiary for financial reporting purposes since May
    1990.  As of December 31, 1995, HEC had estimated net operating loss
    carryforwards ("NOLs") of $108,000,000, in addition to various other tax
    credits and carryforwards.  A related valuation allowance was recorded,
    based upon HEC's expectations regarding the utilization of such NOLs, to
    reduce the value of the reported tax benefit to $500,000.  In accordance
    with federal tax laws and regulations governing consolidated groups, these
    NOLs and tax carryforwards must remain at the subsidiary level.





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

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1995
                                  (UNAUDITED)


         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.

         The amount of the consolidated deferred tax asset (net of valuation
    allowance) was $5,929,000 at December 31, 1995.  The deferred tax asset
    arises principally from the anticipated utilization of NOLs and tax credits
    from the implementation of various tax planning strategies.

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>
                                                                             FIVE MONTHS ENDED
                                                                                DECEMBER 31,    
                                                                           ---------------------
                        DESCRIPTION                                          1995         1994  
           -----------------------------------------                       --------     --------
         <S>                                                               <C>          <C>
         Supplemental schedule of noncash investing
            and financing activities:

            Recording of proportionate share of stockholders'
               equity transaction by ShowBiz  . . . . . . . . . . . . . .  $    67      $    96
            Real estate acquired through foreclosure  . . . . . . . . . .       25           --

         Supplemental disclosures of cash payments:

            Interest paid (including capitalized interest)  . . . . . . .  $ 4,645      $ 5,143
            Income taxes paid . . . . . . . . . . . . . . . . . . . . . .       95          185
</TABLE>


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

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

                             RESULTS OF OPERATIONS

         The Company reported a net loss of $1,566,000 for the two months ended
    December 31, 1995, compared to a net loss of $3,767,000 in the 1994 period.
    Total revenue was $15,505,000, compared to $16,958,000 in the prior-year
    period.  The net loss of $3,265,000 for the five months in 1995, compares
    to a net loss of $5,029,000 in the prior- year period.

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

         Asset Management.  The business segments of the Company's asset
    management division consist of real estate and energy.

    REAL ESTATE.

         Revenue.  Fee income of $678,000 for the two months ended December 31,
    1995 increased by $127,000, or 23%, from the $551,000 in the prior-year
    period.  Fee income of $1,744,000 for the five months increased by $335,000
    from the prior-year period. Fee income is principally derived from the
    Company's asset management, property management, leasing and construction
    services provided to its Hallwood Realty Partners, L.P. affiliate, a real
    estate master limited partnership ("HRP").  The increases were primarily
    due to an increase in leasing fees.

         Rental income from the United Kingdom office-retail property in the
    1995 two-month period decreased to $107,000 or 12% from $121,000 in the
    1994 period, due to a tenant receivable write-off in fiscal 1995.  Rental
    income for the five month period increased slightly to $298,000 from
    $292,000 in the comparable 1994 period.  The office-retail property was
    sold on December 28, 1995.

         Interest and discounts from mortgage loans for the two months ended
    December 31, 1995 declined to $1,000, from the 1994 amount of $51,000.  The
    comparative five month amounts were $2,000 and $122,000, respectively.  The
    declines were a result of the sale or assignment of substantially all of
    the mortgage loan portfolio in the prior fiscal year.

         The loss from investments in HRP represents the Company's recognition
    of its pro-rata share of the loss as reported by HRP.  For the two months
    ended December 31, 1995, the Company reported a $222,000 loss compared to a
    $22,000 loss in the period a year ago.  The comparative five month loss was
    $833,000 and $30,000, respectively.  The increased losses result from the
    Company's additional investment in HRP limited partner units acquired in
    the prior fiscal year.    Between March and July 1995, the Company acquired
    323,575 additional limited partner units, pursuant to HRP's reverse unit
    split and commission-free, odd-lot buyback programs.  The Company will
    continue to recognize significant non-cash, equity losses from its HRP
    investment, until the book value of the limited partner units is reduced to
    zero.

         Similarly, the Company's carrying value of the 89,269 HRP limited
    partner units acquired prior to March 1995 had been reduced to zero;
    therefore, the Company no longer records its pro rata share of HRP's losses
    with respect to such units. Unrecognized losses, which have occurred since
    the carrying value of the 89,269 units was reduced to zero, must be
    recovered before the Company would be able to recognize income on such
    units in the future.  See Note 2 to the Company's consolidated financial
    statements.

         Expenses.  Administrative expenses increased 47% to $206,000 in the
    two months ended December 31, 1995, compared to $140,000 in the year-ago
    period.  Administrative expenses for the fiscal 1995 five month period
    increased to $517,000 from $384,000 in the comparable prior-year period.
    The increases were primarily attributable to additional leasing commission
    expense.





                                    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)

         Interest expense increased to $170,000 from $119,000 in the two months
    ended December 31, 1995.  The comparative five month amounts were $303,000
    and $301,000 for the 1995 and 1994 periods, respectively.  The increase is
    due to recording $100,000 of contingent interest on the $500,000 promissory
    note due March 1998 (see also Note 4), partially offset by lower costs for
    the office-retail property.

         Depreciation and amortization expense of $162,000 for the two months
    ended December 31, 1995 and $405,000 for the five month period were the
    same as the corresponding fiscal 1994 periods.  Depreciation expense
    relates to the office-retail property.  Amortization expense relates to the
    cost of HRC's general partner interest in HRP to the extent allocated to
    management rights.

         On December 28, 1995, the Company completed the sale of the
    office-retail property located in the United Kingdom for $7,543,000
    (L.4,850,000).  A provision for loss of $101,000 was recorded in connection
    with the sale.  The provision for loss of $11,000 in the 1994 period is a
    result of the August 1994 sale of a land parcel in Flint, Michigan.

         Operating expenses were immaterial in both the two and five month
    periods ended December 31, 1995 and 1994.

    ENERGY.

         Revenue.  Following the December 1995 conversion of its HEC preferred
    stock investment into common stock, the Company owns 80% of the common
    stock of HEC.  HEC's general partner interest in Hallwood Energy Partners,
    L.P.  ("HEP") entitles it to a share of net revenues derived from HEP's
    properties ranging from 2% to 25%, and it also holds approximately 6.5% of
    HEP's limited partner units.  HEC accounts for its ownership of HEP using
    the proportionate consolidation method of accounting, whereby HEC records
    its proportionate share of HEP's revenue and expenses, current assets,
    current liabilities, noncurrent assets, long-term obligations and fixed
    assets.

         For the two months ended December 31, 1995, oil and gas revenues of
    $1,515,000 increased 12%, compared to $1,353,000 in the year-ago period.
    For the five months, the comparison of oil and gas revenues was $2,980,000
    in the current year and $2,816,000 in the year-ago period.  Oil revenue for
    the five months increased $106,000 to $1,191,000, due to an increase in
    production to 68,000 barrels from 63,000 barrels, combined with an increase
    in the average price per barrel to $17.51 from $16.19.  Gas revenue for the
    five months increased $58,000 to $1,789,000, primarily as a result of an
    increase in the average gas price to $1.93 from $1.71 per mcf, partially
    offset by a decrease in production to 928,000 mcf from 1,010,000 mcf.  The
    changes in oil and gas production are due to increased production from
    developmental drilling projects in West Texas, partially offset by normal
    production declines.

         Other income increased to $36,000 for the two months ended December
    31, 1995 from the $60,000 loss in the prior-year period, and for the five
    months increased to $169,000, from $97,000.  The increase in both periods
    is due to HEC's share of HEP's monetization of its Section 29 tax credits.

         Expenses.  Depreciation, depletion and amortization expenses were
    $411,000 for the two months ended December 31, 1995 compared to $558,000 in
    the year-ago period.  For the five-month periods they were $887,000 and
    $1,058,000, respectively.  The decreases are the result of lower
    capitalized costs in 1995.

         Operating expenses increased to $384,000 for the two months ended
    December 31, 1995 from $311,000 in the prior- year period and increased to
    $801,000 for the five months from $694,000 in the prior-year period, as a
    result of increased maintenance activity during the current-year periods.

         Administrative expenses decreased by $519,000 to $320,000 for the two
    months ended December 31, 1995 and decreased $321,000 to $704,000 for the
    five month period, primarily due to the litigation settlement of an
    affiliate in the amount of $308,000 recorded in 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)


         Interest expense increased by $64,000 to $149,000 for the two months
    ended December 31, 1995 compared to $85,000 for the year-ago period, and
    increased $118,000 to $289,000 for the five month period, primarily from
    HEC's utilization of its line of credit.

         Minority interest, which represents the interest of other common
    shareholders in the net income (loss) of HEC, increased in the current-year
    periods, due to higher net income from energy operations, partially offset
    by a lower minority interest ownership percentage, resulting from HEC's
    repurchase of its own shares from minority shareholders for treasury and
    the Company's purchase of additional HEC shares in the October through
    December 1995 period.

    OPERATING SUBSIDIARIES.

    Textile products.

         Revenue.  Sales decreased $1,424,000 in the two months ended December
    31, 1995 to $10,311,000, compared to $11,735,000 in the year-ago period.
    The comparative five month sales decreased to $28,229,000, from
    $28,721,000.  The decreases in sales were due to weak market conditions in
    both the textile distribution businesses and the Kenyon finishing plant.

         Expenses.  Cost of sales decreased by $1,342,000 or 13.0%, compared to
    the 12.1% decrease in sales for the two month period ended December 31,
    1995 from the comparable prior year period.  The higher gross profit margin
    for the two-month period (12.8% versus 11.9% for the two-month periods
    ended December 31, 1995 and 1994, respectively) was principally the result
    of a change in product mix with higher gross profits in the distribution
    business.  The comparable gross profit margins for the five-month periods
    were 12.1% in 1995 and 12.2% in 1994.

          Administrative and selling expenses decreased $113,000 in the two
    months ended December 31, 1995 to $1,205,000 and decreased $163,000 for the
    five-month period to $3,091,000 from the comparable 1994 periods, as a
    result of cost control efforts.  The $8,000 increase in interest expense
    for the two months ended December 31, 1995 to $118,000 and $37,000 increase
    for the five months to $307,000 was the result of higher average borrowings
    outstanding.

    Hotels

         Revenue.  Sales of $3,126,000 in the two month period ended December
    31, 1995 decreased by $642,000 from the year-ago amount of $3,768,000.  The
    1995 five month period hotel revenues of $8,073,000 decreased by $1,318,000
    from the 1994 amount of $9,371,000.  The decreases are primarily
    attributable to the January 1995 sale of the Lido Beach Holiday Inn hotel.
    Considering only the five hotels owned during both the 1995 and 1994
    periods, revenues increased by $75,000 for the two month period and
    $317,000 for the five months.  This increase reflects the Company's
    decision 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.  Management fee income of $31,000
    and $101,000, for the two month and five month periods in 1994,
    respectively, relates to managed properties, both of which were sold in the
    prior fiscal year.

         Expenses.  Operating expenses of $2,892,000 for the two month period
    ended December 31, 1995 decreased by $352,000 from the year-ago amount of
    $3,244,000.  For the five month period, operating expenses of $7,163,000 in
    1995 decreased by $894,000 from the year-ago amount of $8,057,000.  The
    decreases were also due to the aforementioned sale of the Lido Beach
    Holiday Inn hotel.  On a comparable basis, considering only the five hotels
    owned during both 1995 and 1994, operating expenses increased $161,000 for
    the two-month period and $310,000 for the five-month period.  Depreciation
    and amortization expense decreased by $49,000 for the two month period and
    $146,000 for the five months, reflecting the sale of the Lido Beach Holiday
    Inn hotel, partially offset by additional depreciation from recent capital
    expenditures at the remaining properties.  Interest expense decreased by
    $130,000 to $89,000 for the two months from $219,000 in the 1994 period,
    and decreased by $307,000 to $220,000 for the five months, from $527,000 in
    1994 to, due to the payoff of the term loan upon sale of The Lido Beach
    Holiday Inn hotel.





                                    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)


    ASSOCIATED COMPANY

         Revenue.  The Company records its pro-rata share of ShowBiz results
    using the equity accounting method. The Company recorded a loss of $149,000
    from its investment in ShowBiz for the two months ended December 31, 1995,
    compared to a loss of $678,000 in the prior-year period.  The comparable
    five-month amounts were losses of $88,000 and $477,000, respectively.  The
    improvement in ShowBiz results for 1995 is attributable to (i) an increase
    in comparable same store sales and in operating margins in the 1995 periods
    and (ii) a $2.0 million loss associated with the valuation of fixed assets
    recorded in December 1994.

         Expenses.  Interest expense of $112,000 for the two months ended
    December 31, 1995 increased from the year-ago amount of $102,000, due to an
    increase in rate on the line of credit, offset by a decline in the average
    outstanding balance.  Interest expense for the five months ended December
    31, 1995 increased to $310,000 from the year-ago amount of $284,000 for the
    same reasons.

    OTHER

         Revenue.  Fee income in the 1995 two month period and five month
    period of $71,000 and $177,000, respectively, was the same as the
    prior-year amounts.  Interest on short-term investments and other income of
    $31,000 for the 1995 two month period and $56,000 for the five month
    period, compares to the prior year amounts of $37,000 and $84,000,
    respectively.  The level of interest income varies dependent on the average
    level of invested cash balances and the average interest rate.

         Expenses.  Interest expense in the amount of $689,000 for the two
    months ended December 31, 1995 decreased by $92,000 from the prior-year
    amount of $781,000.  Interest expense for the five month period of
    $1,728,000 decreased $123,000 from the prior-year amount of $1,851,000.
    The decreases are due to the repurchase of approximately $2,500,000
    principal amount of 7% Debentures, and additional interest costs from the
    settlement of a state tax audit in the prior-year period.

         Administrative expenses of $925,000 for the two months ended December
    31, 1995, and $1,594,000 for the five months, were significantly decreased
    from the comparable 1994 amounts of $2,047,000 and $2,516,000,
    respectively.  The decreases are primarily attributable to a reduction of
    $1,450,000 in litigation charges, partially offset by increased
    professional fees.

         Income taxes.  The federal deferred tax (benefit) of $500,000 in 1995
    was recorded by the Company's HEC subsidiary, primarily as a result of a
    reduction in the valuation allowance.  T he federal deferred tax charge of
    $450,000 in 1994 was recorded by the Company, and was the result of a
    fluctuation in the valuation allowance arising from changes in the
    Company's tax planning strategies, primarily relating to a reduction in the
    market price of ShowBiz common stock.  The federal current charge in the
    1995 and 1994 periods relate to the alternative minimum tax payable by HEC
    which was required to file a separate federal tax return.

         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 December 31, 1995, the Company had approximately $67,000,000 of
    tax net operating loss carryforwards ("NOLs") and temporary differences
    (excluding separate return losses of HEC) to reduce future 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 $16,000,000 of
    the NOLs prior to their ultimate expiration in the year 2010.

         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, 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





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

Item 2.  MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (continued)

    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 limitations.

         As a result of the Company's purchase of approximately 37,000
    additional HEC common shares in the October through December 1995 period,
    and the December 31, 1995 conversion of 356,000 shares of HEC preferred
    stock into 356,000 shares of common stock, the Company owns 80% of the
    common stock of HEC. Beginning January 1, 1996 HEC will be included in the
    consolidated income tax returns of the Company.  Prior to January 1, 1996,
    HEC was an independent entity for tax reporting purposes, although it has
    been a consolidated subsidiary for financial reporting purposes since May
    1990.  As of December 31, 1995, HEC had estimated net operating loss
    carryforwards ("NOLs") of $108,000,000, in addition to various other tax
    credits and carryforwards.  A related valuation allowance was recorded,
    based upon HEC's expectations regarding the utilization of such NOL's, to
    reduce the value of the reported tax benefit to $500,000.  In accordance
    with federal tax laws and regulations governing consolidated groups, these
    NOLs and tax carryforwards must remain at the subsidiary level.

         Extraordinary gain from extinguishment of debt.  In December 1995, the
    Company retired 13.5% Debentures having a principal value of $46,700 for
    $21,100, resulting in an extraordinary gain from debt extinguishment of
    $25,600.





                                    Page 21
<PAGE>   22
                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 December 31,
    1995 totaled $3,339,000.

         Although the Company's ShowBiz shares, having a market value of
    approximately $29,207,000 at February 29, 1996 (based upon the closing
    price on such date of $16.37 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 line of credit and the $4,000,000 promissory note.

         The Company's real estate segment generates funds  principally from
    its property management activities, without significant additional capital
    costs.

         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 $5,350,000 at December 31, 1995.  HEP's
    borrowings are secured by a first lien on approximately 80% in value of
    HEP's oil and gas properties.  In May 1995, HEC obtained a $1,500,000 line
    of credit from a bank and subsequently borrowed $1,200,000, which has been
    reduced to $1,125,000 at December 31, 1995.  The line of credit is secured
    by the publicly-traded limited partner units it holds in HEP.  HEC has no
    unused borrowing capacity under its line of credit at December 31, 1995.
    The line of credit limits HEC's dividends to $3.50 in each calendar year.

         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 December 31, 1995, Brookwood had $1,440,000
    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).
    The sale of hotel properties may also provide a source of liquidity;
    however, sales transactions may be impacted by the inability of prospective
    purchasers to obtain equity capital or suitable financing.

         The Company has no availability under its line of credit secured by
    ShowBiz common stock, the maturity of which is April 1996.  Management
    believes that the line of credit can be extended 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 22
<PAGE>   23
                THE HALLWOOD GROUP INCORPORATED AND SUBSIDIARIES

                          PART II - OTHER INFORMATION

<TABLE>
<CAPTION>
Item
- ----
    <S>  <C>                                                                                      <C>
    1    Legal Proceedings

         Reference is made to Note 3 to the Company's consolidated financial statements of this Form 10-Q
         for discussion of pending litigation matters.

    2    Changes in Securities                                                                    None

    3    Defaults upon Senior Securities                                                          None

    4    Submission of Matters to a Vote of Security Holders

         At the Annual Meeting of Stockholders held on January 26, 1996, stockholders of the
         Company voted on one issue:

             (a) To elect one director to hold office for three years and until his successor
                 is elected and qualified:

                   Nominee Director             Votes For             Votes Withheld
                   ----------------             ---------             --------------

                    Brian M. Troup              1,206,185                52,916

                 As a result of the above, the nominee director was re-elected for an additional
                 three-year term.  The continuing directors are Messrs. Charles A. Crocco, Jr.,
                 Anthony J. Gumbiner, Robert L. Lynch and J. Thomas Talbot.

    5    Other Information                                                                        None

    6    Exhibits and Reports on Form 8-K

         (a) Exhibits:

             (i)  10.16 - Fourth Amendment and Waiver of Credit Agreement and Guaranty,
                  dated as of December 11, 1995, among Brookwood Companies Incorporated,
                  the Borrower, Kenyon Industries, Inc., Brookwood Laminating, Inc., as
                  Guarantors and The Chase Manhattan Bank, N.A., as Bank and Agent for
                  the Banks; and related First Amendment to Stock Pledge Agreement and
                  Security Agreement, both dated as of December 11, 1995, filed herewith.         Pages 25-52

             (ii) 11 - Statement Regarding Computation of Per Share Earnings                      Pages 53

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


                                    Page 23
<PAGE>   24
                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 4, 1996                       By:        /s/ Melvin J. Melle 
                                                --------------------------------
                                                Melvin J. Melle, Vice President
                                                  (Duly Authorized Officer and
                                                     Principal Financial and
                                                         Accounting Officer)





                                    Page 24
<PAGE>   25

                               INDEX TO EXHIBITS

<TABLE>
<CAPTION>
Exhibit                                            Description
<S>                       <C>
Exhibit 10.16             Fourth Amendment and Waiver of Credit Agreement and Guaranty, dated as of December 11, 1995,
                          among Brookwood Companies Incorporated, the Borrower, Kenyon Industries, Inc., Brookwood
                          Laminating, Inc., as Guarantors and The Chase Manhattan Bank, N.A., as Bank and Agent for the
                          Banks; and related First Amendment to Stock Pledge Agreement and Security Agreement, both dated
                          as of December 11, 1995, filed herewith.

Exhibit 11                Statement Regarding Computation of Per Share Earnings

Exhibit 27                Financial Data Schedule

</TABLE>


<PAGE>   1
                                                                   EXHIBIT 10.16


                         FOURTH AMENDMENT AND WAIVER OF
                         CREDIT AGREEMENT AND GUARANTY

         FOURTH AMENDMENT AND WAIVER OF CREDIT AGREEMENT AND GUARANTY dated as
of December 11, 1995 ("Fourth Amendment and Waiver") among BROOKWOOD COMPANIES
INCORPORATED, a Delaware corporation (the "Borrower"), KENYON INDUSTRIES, INC.,
a Delaware corporation ("Kenyon"), BROOKWOOD LAMINATING, INC., a Delaware
corporation ("Brookwood Laminating"), (Kenyon Industries and Brookwood
Laminating each a "Guarantor" and collectively, the "Guarantors"), and THE
CHASE MANHATTAN BANK, N.A. ("Chase"), as a Bank, and Chase, as Agent for the
Banks (as defined in the Credit Agreement referred to below) (in such capacity,
together with its successors in such capacity, the "Agent").

         PRELIMINARY STATEMENT. The Borrower, Kenyon, Chase and the Agent have
entered into a Credit Agreement and Guaranty dated as of December 9, 1992, as
amended by the First Amendment to Credit Agreement and Guaranty dated as of
March 31, 1993, as further amended by the Second Amendment to Credit Agreement
and Guaranty dated as of September 27, 1994, and as further amended by the
Third Amendment to Credit Agreement and Guaranty, Waiver and Line Letter dated
as of June 23, 1995 (as so amended, the "Credit Agreement"). Any term used in
this Fourth Amendment and Waiver and not otherwise defined in this Fourth
Amendment and Waiver shall





                                                                         Page 25
<PAGE>   2
have the meaning assigned to such term in the Credit Agreement.

         The Borrower, each Guarantor, Chase and the Agent have agreed to amend
and waive certain provisions of the Credit Agreement as hereinafter set forth.

                 SECTION 1. Amendments to Credit Agreement. The Credit
Agreement is, effective as of the date hereof and subject to the satisfaction
of the conditions precedent set forth in Section 4 hereof, hereby amended as
follows:

         (a)     The following definitions are added in their proper
alphabetical order:

                          "Fourth Amendment and Waiver" means the Fourth
                 Amendment and Waiver the Credit and Guaranty dated as of
                 December 11, 1995 among the Borrower, each Guarantor, Chase
                 and the Agent.

                          "Brookwood Laminating Security Agreement" means the
                 Brookwood Laminating Security Agreement in the form of Exhibit
                 A to the Fourth Amendment and Waiver.

         (b)     The definitions of "Guarantor" and "Security Agreements" are
each amended in their entirety to read as follows:

                          "Guarantor(s)" means Kenyon or Brookwood 
                 Laminating, or both as the context may require.

                          "Security Agreements" means, collectively, the
                 Borrower Pledge Agreement, the Borrower Security Agreement,
                 the Hallwood Pledge Agreement, the Kenyon Security Agreement,
                 and the Brookwood Laminating Security Agreement.





                                      2                                  Page 26
<PAGE>   3
         (c)     Section 10.04, Investments, is amended by adding after
"Kenyon" in the last line thereof the following: "or Brookwood Laminating".

                 SECTION 2. Guaranty. Brookwood Laminating agrees to be and is,
effective as of the date hereof, and subject to the satisfaction of the
conditions precedent set forth in Section 3 hereof, a Guarantor under the
Credit Agreement and, as such, agrees to be bound by the terms and provisions
of the Credit Agreement applicable to a Guarantor. In addition, the Borrower
also agrees that Brookwood Laminating is a Guarantor.

                 SECTION 3. Waiver. Because the Borrower failed to deliver the
consolidated and consolidating balance sheet of the Borrower and its
Consolidated Subsidiaries as of the July 31, 1995 Fiscal Year end and the
consolidated and consolidating statement of income and retained earnings,
statement of changes in stockholder's equity and statement of cash flows of the
Borrower and its Consolidated Subsidiaries for such Fiscal Year, there is an
Event of Default under Section 9.08(1), Annual Financial Statements, of the
Credit Agreement.

                 The Borrower has requested that the Bank waive such Event of
Default. Upon the satisfaction of the conditions precedent set forth in Section
4 hereof, the Bank waives such Event of Default. The Bank does not waive any
future noncompliance with Section 9.08(1).





                                      3                                  Page 27
<PAGE>   4
                  SECTION 4. Conditions of Effectiveness. This Fourth Amendment
and Waiver shall become effective as of the date of this Fourth Amendment and
Waiver when and if the Agent shall have received on or before such date each
of the following documents, in form and substance satisfactory to the Agent and
its counsel, and each of the following conditions has been fulfilled:

         (1)     Fourth Amendment and Waiver. This Fourth Amendment and Waiver
duly executed by the Borrower, each Guarantor, Chase and the Agent;

         (2)     Evidence of Due Organization of Brookwood Laminating.
Certified copies, dated the date hereof, of the Certificate of Incorporation
and By-Laws of Brookwood Laminating and all amendments thereto;

         (3)     Evidence of All Corporate Action of Brookwood Laminating.
Certified copies, dated the date hereof, of all corporate action taken by
Brookwood Laminating, including resolutions of its Board of Directors,
authorizing the execution, delivery, and performance of this Fourth Amendment
and Waiver and each of the other documents Brookwood Laminating is delivering
in connection with this Fourth Amendment and Waiver;

         (4)     Incumbency and Signature Certificate of Brookwood Laminating.
A certificate, dated the date hereof, of the Secretary of Brookwood Laminating,
certifying the names and true signatures of the officers of Brookwood
Laminating, authorized to sign the Loan Documents to which it is a party





                                      4                                  Page 28
<PAGE>   5
and the other documents to be delivered pursuant to this Fourth Amendment and
Waiver;

         (5)     Good Standing Certificates. A certificate, dated within ten
(10) days of the date hereof, from the Secretary of State (or other appropriate
official) of the jurisdiction of incorporation of Brookwood Laminating
certifying as to the due incorporation and good standing of Brookwood
Laminating and certificates, dated within ten (10) days of the date hereof,
from the Secretary of State (or other appropriate official) of each other
jurisdiction where Brookwood Laminating is required to be qualified to conduct
business, certifying that Brookwood Laminating is duly qualified to do such
business and is in good standing in such state;

         (6)     Brookwood Laminating Security Agreement. The Brookwood
Laminating Security Agreement duly executed by Brookwood Laminating together
with (a) financing statements (UCC-1) to be filed under the Uniform Commercial
Code of all jurisdictions necessary or, in the opinion of the Agent or any
Bank, desirable to perfect the Lien created by the Brookwood Laminating
Security Agreement; (b) duly executed copies of financing statements (UCC-3) to
be filed under the Uniform Commercial Code of all jurisdictions necessary, or
in the opinion of the Agent or any Bank, desirable to terminate any Liens in
favor or any party other than the Agent; and (c) Uniform Commercial Code
searches identifying all of the financing statements on file with respect to
the





                                      5                                  Page 29
<PAGE>   6
Borrower in all jurisdictions referred to under (a), including the financing
statements filed by the Agent against the Borrower, indicating that no party
other than the Agent claims an interest in any of the Collateral;

         (7)      Amendment to Borrower Pledge Agreement. The execution and
delivery of a second amendment to the Borrower Pledge Agreement pursuant to
which the Borrower grants a Lien on the stock of Brookwood Laminating, together
with the certificates representing the shares pledged by the Borrower pursuant
to such amendment and undated stock powers executed in blank for each such
certificate;

         (8)     Officer's Certificate. The following statements shall be true
and the Agent shall have received a certificate signed by a duly authorized
officer of the Borrower dated the date hereof stating that, after giving effect
to this Fourth Amendment and Waiver and the transactions contemplated hereby:

                 (a)      The representations and warranties contained in each
                          of the Loan Documents are correct in all material
                          respects on and as of the date hereof as though made
                          on and as of such date; and

                 (b)      No Default or Event of Default has occurred and is
                          continuing; and

         (9)      Other Documents. The Agent shall have received such other
approvals, opinions or documents as the Agent may reasonably request.

                 SECTION 5. Reference to and Effect on the Loan Documents. (a)
Upon the effectiveness of Section 1 hereof,





                                      6                                  Page 30
<PAGE>   7
on and after the date hereof each reference in the Credit Agreement to "this
Agreement", "hereunder", "hereof "herein" or words of like import, and each
reference in the other Loan Documents to the Credit Agreement, shall mean and
be a reference to the Credit Agreement as amended hereby.

         (b)      Except as specifically amended above, the Credit Agreement
and all other Loan Documents shall remain in full force and effect and are
hereby ratified and confirmed.

         (c)     The execution, delivery and effectiveness of this Fourth
Amendment and Waiver shall not operate as a waiver of any right, power or
remedy of the Banks or the Agent under any of the Loan Documents, nor
constitute a waiver of any provision of any of the Loan Documents, and, except
as specifically provided herein, the Credit Agreement and each other Loan
Document shall remain in full force and effect and are hereby ratified and
confirmed.

                 SECTION 6. Costs, Expenses and Taxes. The Borrower agrees to
reimburse the Agent on demand for all out-of-pocket costs, expenses and
charges (including, without limitation, all fees and charges of external legal
counsel for the Agent) incurred by the Agent in connection with the
preparation, reproduction, execution and delivery of this Fourth Amendment and
Waiver and any other instruments and documents to be delivered hereunder. In
addition, the Borrower shall pay any and all stamp and other taxes and fees
payable or determined to be payable in connection with the execution and
delivery, filing or





                                      7                                  Page 31
<PAGE>   8
recording of this Fourth Amendment and Waiver and the other instruments and
documents to be delivered hereunder, and agrees to save the Banks and the
Agent harmless from and against any and all liabilities with respect to or
resulting from any delay in paying or omission to pay such taxes or fees.

                 SECTION 7. Governing Law. This Fourth Amendment and Waiver
shall be governed by and construed in accordance with the laws of the State of
New York.

                 SECTION 8. Headings. Section headings in this Fourth Amendment
and Waiver are included herein for convenience of reference only and shall not
constitute a part of this Fourth Amendment and Waiver for any other purpose.

                 SECTION 9. Counterparts. This Fourth Amendment and Waiver may
be executed in any number of counterparts, all of which taken together shall
constitute one and the same instrument, and any party hereto may execute this
Fourth Amendment and Waiver by signing any such counterpart.

                          [INTENTIONALLY LEFT BLANK.]





                                      8                                  Page 32
<PAGE>   9
          IN WITNESS WHEREOF, the parties hereto have caused this Fourth
Amendment and Waiver to be duly executed as of the day and year first above
written.

                                                BROOKWOOD COMPANIES INCORPORATED

                                                By    /s/ DUANE O. SCHMIDT
                                                   -----------------------------
                                                   Name:  Duane 0. Schmidt
                                                   Title: Vice President Finance

                                                KENYON INDUSTRIES, INC.

                                                By    /s/ DUANE O. SCHMIDT
                                                   -----------------------------
                                                   Name:  Duane 0. Schmidt
                                                   Title: Treasurer and 
                                                          Secretary

                                                BROOKWOOD LAMINATING, INC.

                                                By    /s/ DUANE O. SCHMIDT
                                                   -----------------------------
                                                   Name:  Duane 0. Schmidt
                                                   Title: Treasurer and 
                                                          Secretary





                                      9                                  Page 33
<PAGE>   10
                                                THE CHASE MANHATTAN BANK, N.A.,
                                                  as Agent

                                                By    /s/ JO ZALON MEER
                                                   -----------------------------
                                                   Name:  Jo Zalon Meer
                                                   Title: Vice President

                                                THE CHASE MANHATTAN BANK, N.A.,
                                                  as Bank

                                                By    /s/ JO ZALON MEER
                                                   -----------------------------
                                                   Name:  Jo Zalon Meer
                                                   Title: Vice President





                                     10                                  Page 34
<PAGE>   11
                   FIRST AMENDMENT TO STOCK PLEDGE AGREEMENT

                 FIRST AMENDMENT TO STOCK PLEDGE AGREEMENT, dated as of
December 11, 1995, made by BROOKWOOD COMPANIES INCORPORATED, a Delaware
corporation, (the "Borrower") to each of the Banks (as defined below) party to
the Credit Agreement (as defined below) and THE CHASE MANHATTAN BANK, N.A., as
Agent for the Banks (in such capacity, together with its successors in such
capacity, the "Agent").

                 PRELIMINARY STATEMENT. Reference is made to each of (1) the
Credit Agreement and Guaranty dated as of December 9, 1992 among the Borrower,
Kenyon Industries, Inc., and The Chase Manhattan Bank, N.A. ("Chase"), as a
Bank, and the Agent, as amended by the First Amendment to Credit Agreement and
Guaranty dated as of March 31, 1993, as further amended by the Second Amendment
to Credit Agreement and Guaranty dated as of September 27, 1994, as further
amended by the Third Amendment to Credit Agreement and Guaranty, Waiver and
Line Letter dated as of June 23, 1995, and as further amended by the Fourth
Amendment and Waiver of Credit Agreement and Guaranty dated as of December
11, 1995 (the Credit Agreement and Guaranty, as it may be further amended or
otherwise modified from time to time, being the "Credit Agreement") and (2) the
Stock Pledge Agreement dated as of December 9, 1992 made by the Borrower to
each of the Banks and the Agent (the "Pledge Agreement") Any term used





                                                                         Page 35
<PAGE>   12
herein and not otherwise defined herein shall have the meaning assigned to such
term in the Pledge Agreement.

                 The Borrower hereby advises the Banks and the Agent that it
owns all the issued and outstanding stock of Brookwood Laminating, Inc.
("Brookwood Laminating") and agrees to amend the Pledge Agreement as
hereinafter set forth to pledge all of such stock to each Bank and to the
Agent.

                 SECTION 1. Amendments to Pledge Agreement. The Pledge
Agreement is, effective as of the date hereof and subject to the satisfaction
of the conditions precedent set forth in Section 2 hereof, hereby amended by
deleting Schedule I thereto in its entirety and replacing it with Schedule I
hereto to reflect both the Borrower's ownership of the stock of Brookwood
Laminating and the Borrower's pledge thereof pursuant to the Pledge Agreement.

                 SECTION 2. Conditions of Effectiveness. This First Amendment
shall become effective as of the date of this First Amendment when and if the
Agent shall have received on or before such date each of the following
documents, in form and substance satisfactory to the Agent and its counsel, and
each of the following conditions has been fulfilled:

                 (1)       First Amendment. This First Amendment duly executed
by the Borrower;

                 (2)       Resolutions of the Borrower. Resolutions of the
Borrower's Board of Directors, authorizing the





                                      2                                  Page 36
<PAGE>   13
execution, delivery, and performance of this First Amendment; and

                 (3)       Other Documents. The Agent shall have received such
other approvals, opinions or documents as the Agent may reasonably request.

                 SECTION 3. Reference to and Effect on the Loan Documents. (a)
Upon the effectiveness of Section 1 hereof, on and after the date hereof each
reference in the Pledge Agreement to "this Agreement", "hereunder", "hereof",
"herein" or words of like import, and each reference in the other Loan
Documents to the Pledge Agreement, shall mean and be a reference to the Pledge
Agreement as amended hereby.

                 (b)       Except as specifically amended above, the Pledge
Agreement and all other Loan Documents shall remain in full force and effect
and are hereby ratified and confirmed.

                 (c)       The execution, delivery and effectiveness of this
First Amendment shall not operate as a waiver of any right, power or remedy of
the Banks or the Agent under any of the Loan Documents, nor constitute a waiver
of any provision of any of the Loan Documents, and, except as specifically
provided herein, the Pledge Agreement and each other Loan Document shall remain
in full force and effect and are hereby ratified and confirmed.

                 SECTION 4. Costs, Expenses and Taxes. The Borrower agrees to
reimburse the Agent on demand for all out-of-pocket costs, expenses and
charges (including,





                                      3                                  Page 37
<PAGE>   14
without limitation, all fees and charges of external legal counsel for the
Agent) incurred by the Agent in connection with the preparation, reproduction,
execution and delivery of this First Amendment and any other instruments and
documents to be delivered hereunder. In addition, the Borrower shall pay any
and all stamp and other taxes and fees payable or determined to be payable in
connection with the execution and delivery, filing or recording of this First
Amendment and the other instruments and documents to be delivered hereunder,
and agrees to save the Banks and the Agent harmless from and against any and
all liabilities with respect to or resulting from any delay in paying or
omission to pay such taxes or fees.

                 SECTION 5. Governing Law. This First Amendment shall be
governed by and construed in accordance with the laws of the State of New York.

                 SECTION 6. Headings. Section headings in this First Amendment
are included herein for convenience of reference only and shall not constitute
a part of this First Amendment for any other purpose.

                 IN WITNESS WHEREOF, the party hereto has caused this First
Amendment to be duly executed as of the day and year first above written.

                                             BROOKWOOD COMPANIES INCORPORATED

                                             By      /s/ DUANE O. SCHMIDT
                                                --------------------------------
                                                Name:  Duane O. Schmidt
                                                Title: Vice President - Finance





                                      4                                  Page 38
<PAGE>   15
                 SECURITY AGREEMENT dated as of December 11, 1995 ("Security
Agreement"), made by BROOKWOOD LAMINATING, INC., a Delaware corporation (the
"Guarantor"), to each of the Banks (as defined below) party to the Credit
Agreement (as defined below) and The Chase Manhattan Bank, N.A., as agent for
the Banks (in such capacity, together with its successors in such capacity, the
"Agent").

                 PRELIMINARY STATEMENTS. 1. Reference is made to the Credit
Agreement and Guaranty dated as of December 9, 1992, among the Brookwood
Companies Incorporated (the "Borrower"), Kenyon Industries, Inc. and the other
guarantors signatory thereto, the banks party thereto (each a "Bank" and,
collectively, the "Banks") and the Agent, as amended by the First Amendment to
Credit Agreement and Guaranty dated as of March 31, 1993, as further amended by
the Second Amendment to Credit Agreement and Guaranty dated as of September 27,
1994, as further amended by the Third Amendment to Credit Agreement and
Guaranty, Waiver and Line Letter dated as of June 23, 1995, and as further
amended by the Fourth Amendment and waiver of Credit Agreement and Guaranty
dated as of December 11, 1995 (Credit Agreement and Guaranty, as it may
hereafter be amended or otherwise modified from time to time, being the "Credit
Agreement"). The terms defined in the Credit Agreement and not otherwise defined
in this Security Agreement which are used in this Security Agreement shall
have the meanings set forth in the Credit Agreement.

                 2.       It is a condition precedent to the obligation of
Chase and the Banks to continue to provide the Credit Facilities to the
Borrower as provided in the Credit Agreement that the Guarantor shall have
granted the security interest contemplated by this Security Agreement.

                 NOW, THEREFORE, in consideration of the premises and in order
to induce Chase and the Banks to continue to provide the Credit Facilities to
the Borrower as provided in the Credit Agreement, the Guarantor hereby agrees
as follows:

                 SECTION 1. Grant of Security. The Guarantor hereby grants to
each Bank and hereby grants to the Agent for the benefit of each Bank a Lien
in and on all of the Guarantor's right, title and interest in and to all of the
following, whether now owned or hereafter acquired or existing (the
"Collateral"):





                                                                         Page 39
<PAGE>   16
                 (a)       All accounts, accounts receivable, contract rights,
chattel paper, instruments, acceptances, drafts, and other obligations of any
kind, whether or not arising out of or in connection with the sale or lease of
goods or the rendering of services, together with all ledger sheets, files,
records and documents relating to any of the foregoing including all computer
records, programs, storage media and computer software useful or required in
connection therewith, and all rights now or hereafter existing in and to all
security agreements, leases, and other contracts securing or otherwise relating
to any such Receivables, and any and all such leases, security agreements and
other contracts (the "Receivables");

                 (b)      All monies and claims for money due or to become due
to the Guarantor under any agreement pursuant to which the Guarantor sells,
assigns or transfers any of its Receivables to a factor under or pursuant to a
factoring agreement, including, without limitation, all Factoring Agreements
(any and all such monies and claims for money being the "Factor Credit
Balances");

                 (c)       All equipment in all of its forms, wherever located,
including, without limitation, all machinery and other goods, furniture,
furnishings, fixtures, office supplies and all other tangible personal property
and all parts thereof and all accessions thereto, together with all parts,
fittings, special tools, alterations, substitutions, replacements and
accessions thereto (any and all such equipment, parts and accessions being the
"Equipment");

                 (d)      Any and all documents, documents of title, shipping
documents, warehouse receipts, policies or certificates of insurance and other
documents accompanying or relating to any instrument (including, without
limitation, drafts, receipts, acceptances, teletransmissions and other written
demands for payment) drawn under any Letter of Credit, and any and all
inventory or other property or assets shipped under or pursuant to or in
connection with any such Letter of Credit or in any way relative thereto or to
any of such instruments drawn thereunder or documents or documents of title in
any way relative to or referred to in any such Letter of Credit (any and all
such documents, inventory and property being the "Inventory");

                 (e)      All rights under all contracts or agreements to which
the Guarantor is a party (other than contracts or agreements which by their
terms expressly prohibit the granting of a Lien thereon);





                                      2                                  Page 40
<PAGE>   17
                 (f)      All general intangibles, including but not limited to
good will and tax refunds, (the "General Intangibles); and

                 (g)      All proceeds of any and all of the foregoing
Collateral (including, without limitation, proceeds which constitute property
of the types described in clauses (a) through (f) of this Section 1) and, to
the extent not otherwise included, all payments under insurance (whether or not
the Agent is the loss payee thereof), or any indemnity, warranty or guaranty,
payable by reason of loss or damage to or otherwise with respect to any of the
foregoing items.

                 SECTION 2. Security for Guaranty Obligations. The Collateral
secures the prompt and complete payment when due of its Guaranty Obligations.

                 SECTION 3. Guarantor Remains Liable. Anything herein to the
contrary notwithstanding, (a) the Guarantor shall remain liable under the
contracts and agreements included in the Collateral to the extent set forth
therein to perform all of its duties and obligations thereunder to the same
extent as if this Security Agreement had not been executed, (b) the exercise by
the Agent or any Bank of any of the rights hereunder shall not release the
Guarantor from any of its duties or obligations under the contracts and
agreements included in the Collateral, and (c) neither the Agent nor any
Bank shall have any obligation liability under the contracts and agreements
included in the Collateral by reason of this Security Agreement, nor shall the
Agent or any Bank be obligated to perform any of the obligations or duties of
the Guarantor thereunder or to take any action to collect or enforce any claim
for payment assigned hereunder.

                 SECTION 4. Representations and Warranties. The Guarantor
represents and warrants to the Agent and each Bank as follows:

                 (a)      All of the Equipment and Inventory are located at the
places specified in Schedule I hereto.  The chief place of business and chief
executive office of the Guarantor and the office where the Guarantor keeps its
records concerning Receivables and Factor Credit Balances are located at the
addresses specified on Schedule I hereto.  All originals of all chattel paper
which evidence Receivables and Factor Credit Balances have been delivered to
the Agent. None of the Receivables or Factor Credit Balances is evidenced by a
promissory note or other instrument.

                 (b)      The Guarantor owns the Collateral free and clear of
any Lien, except for (1) the Lien created by this





                                      3                                  Page 41
<PAGE>   18

Security Agreement and (2) Liens permitted pursuant to Section 10.03 of the
Credit Agreement. No effective financing statement or other instrument similar
in effect covering all or any part of the Collateral is on file in any
recording office, except such as may have been filed in favor of the Agent
relating to this Security Agreement.

                 (c)      The Guarantor conducts no business under any names or
trade names other than Brookwood Laminating, Inc., and the Guarantor conducts
no business through or under the name of any Subsidiary, division or Affiliate.

                 (d)      The Guarantor has exclusive possession and control of
the Equipment and Inventory.

                 (e)      This Security Agreement creates a valid first
priority Lien in the Collateral, securing the payment of the Guaranty
Obligations, and except for the filing of financing statements under the
Uniform Commercial Code or comparable law of any jurisdiction necessary to
perfect such Lien, all other actions necessary or desirable to perfect and
protect such Lien have been duly taken.

                 (f)      Except as referred to in Subsection (e) above, no
authorization, approval or other action by, and no notice to or filling with,
any Governmental Authority is required either (1) for the grant by the
Guarantor of the Lien granted hereby or for the execution, delivery or
performance of this Security Agreement by the Guarantor or of (2) for the
perfection of or the exercise by the Agent or any Bank of their respective
rights and remedies hereunder.

                 SECTION 5. Further Assurances.  (a) The Guarantor agrees that
from time to time, at the expense of the Guarantor, the Guarantor will promptly
execute and deliver all further instruments and documents, and take all further
action, that may be necessary or desirable, or that the Agent or any of the
Banks may request, in order to perfect and protect any Lien granted or
purported to be granted hereby or to enable the Agent or any of the Banks to
exercise and enforce its rights and remedies hereunder with respect to any
Collateral. Without limiting the generality of the foregoing, the Guarantor
will: (1) mark conspicuously each document and agreement included in the
Collateral and, at the request of the Agent or any of the Banks, each of its
records pertaining to the Collateral with a legend, in form and substance
satisfactory to the Agent and all of the Banks indicating that such Collateral
is subject to the Lien granted hereby; (2) if any Receivable or Factor Credit
Balance shall be evidenced by a promissory note or other instrument or chattel
paper deliver such to the Agent duly endorsed and accompanied by duly executed
instruments of transfer or assignment, all in form and





                                      4                                  Page 42
<PAGE>   19
substance satisfactory to the Agent and all of the Banks; and (3) execute and
file such financing or continuation statements, or amendments thereto, and such
other instruments or notices, as may be necessary or desirable, or as the Agent
or any Bank may request, in order to perfect and preserve the Lien granted or
purported to be granted hereby.

                 (b)      The Guarantor hereby authorizes the Agent and each of
the Banks to file one or more financing or continuation statements, and
amendments thereto, relative to all or any part of the Collateral without the
signature of the Guarantor where permitted by law. A carbon, photographic or
other reproduction of this Security Agreement or any financing statement
covering the Collateral or any part thereof shall be sufficient as a financing
statement where permitted bylaw.

                 (c)      The Guarantor will furnish to the Agent and each of
the Banks from time to time statements and schedules further identifying and
describing the Collateral and such other reports in connection with the
Collateral as the Agent or any or the Banks may request, all in reasonable
detail.

                 (d)      The Guarantor will defend the Collateral against all
claims and demands of all Persons (other than the Agent and the Banks) claiming
an interest therein. The Guarantor will pay promptly when due all property and
other taxes, assessments and governmental charges or levies imposed upon, and
all claims (including claims for labor, materials and supplies) against, the
Collateral, except to the extent where there is a Good Faith Contest to the
validity thereof. In connection with any such Good Faith Contest the Guarantor
will, at the request of the Agent or any Bank, promptly provide a bond, cash
deposit or other security reasonably satisfactory to protect the Lien of
the Agent and the Banks should such Good Faith Contest be unsuccessful.

                 SECTION 6. As to Receivables and Factor Credit Balances. (a)
The Guarantor shall keep its chief place of business and chief executive office
and the office where it keeps its records concerning the Receivables and Factor
Credit Balances at the location therefor specified in Schedule I hereto or,
upon 30 days' prior written notice to the Agent and each Bank, at such other
locations in a jurisdiction where all action required by Section 5 shall have
been taken with respect to Receivables and Factor Credit Balances. The
Guarantor will hold and preserve such records and will permit representatives
of the Agent or any Bank to inspect and make abstracts from such records.





                                      5                                  Page 43
<PAGE>   20
                 (b)      Except as otherwise provided in this subsection (b),
the Guarantor shall continue to collect, at its own expense, all amounts due or
to become due to the Guarantor under the Receivables. In connection with such
collections, the Guarantor may take (and, at the Agent's discretion, shall
take) such action as the Guarantor or the Agent may deem necessary or advisable
to enforce collection of the Receivables; provided, however, that the Agent
shall have the right at any time, upon the occurrence of a Default or Event of
Default upon written notice to the Guarantor of its intention to do so, to
notify the account debtors or obligors under any Receivables of the assignment
of such Receivables to the Agent and each of the Banks and to direct such
account debtors or obligor to make payment of all amounts due or to become due
to the Guarantor thereunder directly to the Agent and, upon such notification
and at the expense of the Guarantor, to enforce collection of any such
Receivables and to adjust, settle or compromise the amount or payment thereof,
in the same manner and to the same extent as the Guarantor might have done.
After receipt by the Guarantor of the notice from the Agent referred to in the
proviso to the preceding sentence, (i) all amounts and proceeds (including
instruments) received by the Guarantor in respect of the Receivables shall be
received in trust for the benefit of the Agent and all the Banks hereunder,
shall be segregated from other funds of the Guarantor and shall be forthwith
paid over to the Agent in the same form as so received (with any necessary
endorsement) to be held as Cash Collateral, or be applied as provided by
Section 13 (b), as determined by the Required Banks, and (2) the Guarantor
shall not adjust, settle or compromise the amount or payment of any Receivable
or release wholly or partly any account debtor or obligor thereof, or allow any
credit or discount thereon, other than any discount allowed for prompt payment.

                 (c)      The Guarantor shall notify the account debtors or
obligors under any Factor Credit Balances of the assignment of such Factor
Credit Balances to the Agent and each of the Banks and shall direct such
account debtors or obligors to make payment of all amounts due or to become due
to the Guarantor thereunder directly to the Agent. The Agent shall have the
right, at the expense of the Guarantor, to enforce collection of any such
Factor Credit Balances and to adjust, settle or compromise the amount or
payment thereof, in the same manner and to the same extent as the Guarantor
might have done. All amounts and proceeds (including instruments) received by
the Guarantor in respect of the Factor Credit Balances shall be received in
trust for the benefit of the Agent and all the Banks hereunder, shall be
segregated from other funds of the Guarantor and shall be forthwith paid over
to the Agent in the same form as so received (with any necessary endorsement)
to be held as Cash Collateral, or be applied as provided by Section 13(b), as





                                      6                                  Page 44
<PAGE>   21
determined by the Required Banks. The Guarantor shall not adjust, settle or
compromise the amount or payment of any Factor Credit Balance or release wholly
or partly any account debtor or obligor thereof, or allow any credit or
discount thereon.

                 SECTION 7. As to Equipment and Inventory. The Guarantor shall:

                 (a)      Keep the Equipment at the places therefor specified
in Schedule I hereto; import the Inventory only into the ports of entry
specified in Schedule I hereto; keep the Inventory at the places therefor
specified in Schedule I hereto (or, in each case, upon 30 days; prior written
notice to the Agent and each of the Banks, at such other places in
jurisdictions where all action required by Section 5 shall have been taken with
respect to the Equipment or Inventory, as applicable);

                 (b)      Cause the Equipment to be maintained and preserved in
the same condition, repair and working order as when new, ordinary wear and
tear excepted, and shall forthwith, or in the case of any loss or damage to any
of the Equipment as quickly as practicable after the occurrence thereof, make
or cause to be made all repairs, replacements, and other improvements in
connection therewith which are necessary or desirable to such end;

                 (c)      Permit the Agent or any Bank or any agent thereof to
have access to the Inventory and Equipment for purposed of inspection;

                 (d)      Promptly notify the Agent and each Bank in writing of
any material loss or damage to the Inventory or Equipment;

                 (e)       Not sell, assign, lease, mortgage, transfer or
otherwise dispose of any interest in the Inventory or Equipment, except as
permitted in the Credit Agreement;

                 (f)       Not use or permit the Inventory or Equipment to be
used for any unlawful purpose or in violation of any Law or for hire; and

                 (g)       Not permit the Equipment to become a part of or to
be affixed to any real property of any Person.

                 SECTION 8. Insurance. (a) The Guarantor shall, at its own
expense, maintain insurance with respect to the Equipment and Inventory in such
amounts, against such risks, in such form and with such insurers, as shall be
satisfactory to the Agent and each of the Banks from time to time. Each policy
for: (1) liability insurance shall





                                      7                                  Page 45
<PAGE>   22
provide for all losses to be paid on behalf of the Agent and the Guarantor as
their respective interests may appear; and (2) property damage insurance shall
provide for all losses to be paid directly to the Agent. Each such policy shall
in addition: (1) name the Banks and the Agent as insured parties thereunder
(without any representation or warranty by or obligation upon the Agent or the
Banks) as their interests may appear; (2) contain the agreement by the insurer
that any loss thereunder shall be payable to the Agent notwithstanding any
action, inaction or breach of representation and warranty by the Guarantor; (3)
provide that there shall be no recourse against the Agent or any Bank for
payment of premiums or other amounts with respect thereto; and (4) provide that
at least thirty (30) days; prior written notice of amendment to, cancellation
of or lapse shall be given to the Agent and each Bank by the insurer. The
Guarantor shall, if so requested by the Agent or any Bank, deliver to the Agent
and the Banks original or duplicate policies of such insurance and, as often as
the Agent or any Bank may request, a report of a reputable insurance broker
with respect to such insurance. Further, the Guarantor shall, at the request of
the Agent or any Bank, duly execute and deliver instruments of assignment of
such insurance policies to comply with the requirements of Section 5 and cause
the respective insurers to acknowledge notice of such assignment.

                 (b)      Reimbursement under any liability insurance
maintained by the Guarantor pursuant to this Section 8 may be paid directly to
the Person who shall have incurred liability covered by such insurance. In case
of any loss involving damage to Equipment or Inventory when subsection (c) of
this Section 8 is not applicable, the Guarantor shall make or cause to be made
the necessary repairs to or replacements of such Equipment or Inventory, and
any proceeds of insurance maintained by the Guarantor pursuant to this Section
8 shall be paid to the Guarantor as reimbursement for the costs of such repairs
or replacements.

                 (c)      Upon the occurrence of any Event of Default all
insurance payments in respect of such Equipment or Inventory shall be paid to
and applied by the Agent and the Banks as specified in Section 13(b).

                 SECTION 9. Transfer and Other Liens. The Guarantor shall not:

                 (a)      Sell, assign (by operation of law or otherwise) or
otherwise dispose of any of the Collateral, except as permitted in the Credit
Agreement.





                                      8                                  Page 46
<PAGE>   23
                 (b)      Except as permitted in the Credit Agreement, create
or suffer to exist any Lien upon or with respect to any of the Collateral to
secure Debt of any Person.

                 SECTION 10. Agent Appointed Attorney-in-Fact. The Guarantor
hereby irrevocably appoints the Agent the Guarantor's attorney-in-fact, with
full authority in the place and stead of the Guarantor and in the name of the
Guarantor, the Agent or otherwise, after the occurrence of a Default or Event
of Default, from time to time in the Agent's discretion, to take any action and
to execute any instrument which the Agent may deem necessary or advisable to
accomplish the purposes of this Agreement, including, without limitation:

                 (a)      to obtain and adjust insurance required to be paid to
the Agent pursuant to Section 8;

                 (b)      to ask, demand, collect, sue for, recover,
compromise, receive and give acquittance and receipts for moneys due and to
become due under or in respect of any of the Collateral;

                 (c)      to receive, endorse, assign, and collect any and all
checks, notes, drafts and other negotiable and non-negotiable instruments,
documents and chattel paper, in connection with clause (a) or (b) above, and the
Guarantor waives notice of presentment, protest and non-payment of any
instrument, document or chattel paper so endorsed or assigned;

                 (d)      to file any claims or take any action or institute
any proceedings which the Agent or any Bank may deem necessary or desirable for
the collection of any of the Collateral or otherwise to enforce the rights of
any Bank with respect to any of the Collateral; and

                 (e)      to sell, transfer, assign or otherwise deal in or
with the Collateral or the proceeds or avails thereof, as fully and effectually
as if the Agent were the absolute owner thereof.

                 The Guarantor hereby ratifies and approves all acts of the
Agent, as its attorney in-fact, pursuant to this Section 10, and the Agent, as
its attorney in-fact, will not be liable for any acts of commission or
omission, nor for any error of judgment or mistake of fact or law. This power,
being coupled with an interest, is irrevocable so long as this Security
Agreement remains in effect.

                 The Guarantor also authorizes the Agent, at any time and from
time to time, to communicate in its own name with any party to any contract,
agreement or instrument





                                      9                                  Page 47
<PAGE>   24
included in the Collateral with regard to the assignment of such contract,
agreement or instrument and other matters relating thereto.

                 SECTION 11. Agent May Perform. If the Guarantor fails to
perform any agreement contained herein, the Agent may itself perform, or cause
performance of, such agreement, and the expenses of the Agent incurred in
connection therewith shall be payable by the Guarantor under Section 14(b).

                 SECTION 12. The Agent's Duties. The powers conferred on the
Agent and each of the Banks hereunder are solely to protect its interest in the
Collateral and shall not impose any duty upon it to exercise any such powers.
Except For the safe custody of any Collateral in its possession and the
accounting for moneys actually received by it hereunder, the Agent and the
Banks shall not have any duty  as to any Collateral or as to the taking of any
necessary steps to preserve  rights against prior parties or any other rights
pertaining to any Collateral.

                 SECTION 13. Remedies. If any Event of Default shall have
occurred and be continuing:

                 (a)      The Agent may exercise in respect of the Collateral,
in addition to other rights and remedies provided for herein or otherwise
available to it, all the rights and remedies of a secured party on default
under the Uniform Commercial Code (the "Code") in effect at that time (whether
or not the Code applies to the affected Collateral) and also may (i) require
the Guarantor to, and the Guarantor hereby agrees that it will at its expense
and upon the request of the Agent forthwith, assemble all or part of the
Collateral as directed by the Agent and make it available to the Agent at a
place to be designated by the Agent which is reasonably convenient to both
parties and (ii) to enter the premises where any of the Collateral is located
and take and carry away the same, by any of its representatives, with or
without legal process, to Agent's place of storage, and (iii) without notice
except as specified below, sell the Collateral or any part thereof in one or
more parcels at public or private sale, at any of the Agent's offices or
elsewhere, for cash, on credit or for future delivery and upon such other terms
as the Agent may deem commercially reasonable. The Guarantor agrees that, to
the extent notice of sale shall be required by law, at least five (5) days
notice to the Guarantor of the time and place of any public sale or the time
after which any private sale is to be made shall constitute reasonable
notification. The Agent shall not be obligated to make any sale of Collateral
regardless of notice of sale having been given. The Agent may adjourn any
public or private sale from time to time by announcement





                                     10                                  Page 48
<PAGE>   25
at the time and place fixed therefor, and such sale may, without further
notice, be made at the time and place to which it was so adjourned.

                 (b)      Any cash held by the Agent as Collateral and all cash
proceeds received by the Agent in respect or any sale of, collection from, or
other realization upon all or any part of the Collateral may, in the discretion
of the Agent, be held by the Agent as collateral for, and/or then or at any
time thereafter applied (after payment of any amounts payable to the Agent
and each of the Banks pursuant to Section 14) in whole or in part by the Agent
against, all or any part of the Guaranty Obligations in such order as the Agent
shall elect. Any surplus of such cash or cash proceeds held by the Agent and
remaining after payment in full of all the Guaranty Obligations to the Agent
and all of the Banks shall be paid over to the Guarantor or to whomsoever may
be lawfully entitled to receive such surplus. If the proceeds of the sale of
the Collateral are insufficient to pay all the Guaranty Obligations the
Guarantor agrees to pay upon demand any deficiency to the Agent and each of the
Banks.

                 SECTION 14. Indemnity and Expenses. (a) The Guarantor agrees
to indemnify the Agent and each of the Banks from and against any and all
claims, losses and liabilities growing out of or resulting from this Security
Agreement (including, without limitation, enforcement of this Security
Agreement), except claims, losses or liabilities resulting from the Agent's or 
such Bank's gross negligence or willful misconduct.

                 (b)      The Guarantor will upon demand pay to the Agent and
each of the Banks the amount of any and all expenses, including the fees and
out of pocket disbursements of their counsel and of any experts and agents,
which the Agent or any of the Banks may incur in connection with (1) the
administration of this Security Agreement, (2) filing or recording fees
incurred in connection with this Security Agreement, (3) the custody,
preservation, use or operation of, or the sale of, collection from, or other
realization upon, any of the Collateral, (4) the exercise or enforcement of any
of the rights of the Agent or any of the Banks hereunder, or (5) the failure by
the Guarantor to perform or observe any of the provisions hereof. Neither the
Agent nor any Bank shall be liable to Guarantor for damages as a result of
delays, temporary withdrawals of the Equipment from service or other causes.

                 SECTION 15. Amendments; Etc. No amendment or waiver of any
provision of this Security Agreement nor consent to any departure by the
Guarantor herefrom shall in any event be effective unless the same shall be in
writing





                                     11                                  Page 49
<PAGE>   26
and signed by the Agent and the Required Banks, and then such waiver or consent
shall be effective only in the specific instance and for the specific purpose
for which given.

                 SECTION 16. Addresses for Notices. All notices and other
communications provided for hereunder shall be in writing and, if to the
Guarantor, mailed or delivered by messenger or sent by facsimile, addressed to
it at the address of the Guarantor specified on the signature page hereof; if
to a Bank, mailed or delivered by messenger or sent by facsimile to it,
addressed to it at the address of such Bank specified in the Credit Agreement;
if to the Agent, mailed or delivered by messenger or sent by facsimile to it,
addressed to it at the address of the Agent specified in the Credit Agreement;
or as to any other party at such other address as shall be designated by such
party in a written notice to each other party complying as to delivery with the
terms of this Section. All such notices and other communications shall, when
mailed or delivered by messenger or sent by facsimile, respectively, be
effective when received in the mails or delivered to the messenger or sent by
facsimile, respectively, addressed as aforesaid.

                 SECTION 17. Continuing Lien; Transfer of Notes. This Agreement
shall create a continuing Lien in the Collateral and shall (1) remain in full
force and effect until payment in full of the Obligations (after the
Termination Date), (2) be binding upon the Guarantor, its successors and
assigns, and (3) inure to the benefit of the Agent and each Bank and their
respective successors, transferees and assigns. Without limiting the generality
of the foregoing clause (3), subject to the terms of the Credit Agreement the
Agent and each Bank may assign or otherwise transfer all or a portion of its
rights and obligations under the Credit Agreement and the Credit Facility to
any other Person, and such other Person shall thereupon become vested with all
the benefits in respect thereof granted to the Agent or such Bank herein or
otherwise. Upon the payment in full of the Obligations (after the Termination
Date), the Lien granted hereby shall terminate and all rights to the Collateral
shall revert to the Guarantor. Upon any such termination, the Agent will, at
the Guarantor's expense, execute and deliver to the Guarantor such documents as
the Guarantor shall reasonably request to evidence such termination.

                 SECTION 18. Governing Law; Terms. This Security Agreement
shall be governed by and construed in accordance with the laws of the State of
New York, except as required by mandatory provisions of law and except to the
extent that the validity or perfection of the Liens hereunder, or remedies
hereunder, in respect of any particular Collateral





                                     12                                  Page 50
<PAGE>   27
are governed by the laws of a jurisdiction other than the State of New York.
Unless otherwise defined herein or in the Credit Agreement, terms used in
Article 9 of the Uniform Commercial Code in the State of New York are used
herein as therein defined.

                 SECTION 19. Miscellaneous. This Security Agreement is in 
addition to and not in other rights and remedies the Agent or any of the Banks
may have by virtue of any other instrument or agreement heretofore,
contemporaneously herewith or hereafter executed by Guarantor or by Law or
otherwise. If any provision of this Security Agreement is contrary to
applicable Law, such provision shall be deemed ineffective without invalidating
the remaining provisions hereof. If and to the extent that applicable Law
confers any rights or imposes any duties inconsistent with or in addition to
any of the provisions of this Security Agreement, the affected provision shall
be considered amended to conform thereto. Neither the Agent nor any Bank shall
by any act, delay, omission or otherwise be deemed to have waived any of its
rights or remedies hereunder. A waiver by the Agent or any Bank of any right or
remedy hereunder on any one occasion shall not be construed as a bar to or
waiver of any such right or remedy which the Agent or such Bank would have had
on any future occasion, nor shall the Agent or any Bank be liable for 
exercising or failing to exercise any such right or remedy.

                 IN WITNESS WHEREOF, the Guarantor has caused this Security
Agreement to be duly executed and delivered by its officer thereunto duly
authorized as of the date first above written.

                                              BROOKWOOD LAMINATING, INC.

                                              By    /s/ DUANE O. SCHMIDT
                                                 -------------------------------
                                                 Name:  Duane O. Schmidt
                                                 Title: Treasurer and Secretary

                                              Address for Notices:

                                              36 Sherman Avenue
                                              Kenyon, Rhode Island 02836





                                     13                                  Page 51
<PAGE>   28
                                   SCHEDULE I
                             to Security Agreement

                 Place of Business and Locations of Collateral

Chief Place of Business
  and Chief Executive Office:

1425 Kingston Road
Peacedale, Rhode Island 02883

Locations of Records
  Evidencing Receivables
  and Factor Credit Balances:

36 Sherman Avenue
Kenyon, Rhode Island 02836

Locations of Equipment:

1425 Kingston Road
Peacedale, Rhode Island 02833

Locations of inventory:

1425 Kingston Road
Peacedale, Rhode Island 02883

Ports of Entry for Inventory:

Los Angeles, California
Boston, Massachusetts
New York, New York
Providence, Rhode Island





                                                                         Page 52

<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>
                                                             Five Months Ended        Two Months Ended
                                                                December 31,             December 31,   
                                                           --------------------     --------------------
                                                             1995         1994        1995         1994  
                                                           -------      -------     -------      -------
<S>                                                       <C>           <C>         <C>          <C>
PRIMARY:
Average common share outstanding  . . . . . . . . . . . .    1,331        1,372       1,328        1,372

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

Average common and common share equivalents
  outstanding   . . . . . . . . . . . . . . . . . . . . .    1,331        1,372       1,328        1,372
                                                           =======      =======     =======      =======

Net loss  . . . . . . . . . . . . . . . . . . . . . . . .  $(3,265)     $(5,029)    $(1,566)     $(3,767)
                                                           =======      =======     =======      ======= 

Net loss per share  . . . . . . . . . . . . . . . . . . .  $ (2.45)     $ (3.67)    $ (1.18)     $ (2.75)
                                                           =======      =======     =======      ======= 

FULLY DILUTED:
Average common and common share equivalents
  outstanding - primary   . . . . . . . . . . . . . . . .    1,331        1,372       1,328        1,372
                                                           =======      =======     =======      ======= 

Net loss  . . . . . . . . . . . . . . . . . . . . . . . .  $(3,265)     $(5,029)    $(1,566)     $(3,767)
                                                           =======      =======     =======      ======= 

Net loss per share  . . . . . . . . . . . . . . . . . . .  $ (2.45)     $ (3.67)    $ (1.18)     $ (2.75)
                                                           =======      =======     =======      ======= 
</TABLE>


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   5-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             AUG-01-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                           3,339
<SECURITIES>                                    25,896
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                     13,735
<CURRENT-ASSETS>                                     0
<PP&E>                                         148,707
<DEPRECIATION>                                 119,661
<TOTAL-ASSETS>                                  98,233
<CURRENT-LIABILITIES>                                0
<BONDS>                                         48,324
<COMMON>                                           160
                            1,000
                                          0
<OTHER-SE>                                       (551)
<TOTAL-LIABILITY-AND-EQUITY>                    98,233
<SALES>                                              0
<TOTAL-REVENUES>                                40,807
<CGS>                                                0
<TOTAL-COSTS>                                   40,835
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   101
<INTEREST-EXPENSE>                               3,460
<INCOME-PRETAX>                                (3,589)
<INCOME-TAX>                                     (299)
<INCOME-CONTINUING>                            (3,290)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                     25
<CHANGES>                                            0
<NET-INCOME>                                   (3,265)
<EPS-PRIMARY>                                   (2.45)
<EPS-DILUTED>                                   (2.45)
        

</TABLE>


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