HEILIG MEYERS CO
10-Q, 2000-11-27
FURNITURE STORES
Previous: GEORGIA PACIFIC CORP, 425, 2000-11-27
Next: HEILIG MEYERS CO, 10-Q, EX-10, 2000-11-27





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q



(Mark One)

 X    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
----  SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended              August 31, 2000              or
                               --------------------------------------

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


For the transition period from                  to                  .
                               ----------------    -----------------
Commission file number                       #1-8484                .
                       ---------------------------------------------
                     Heilig-Meyers Company                          .
--------------------------------------------------------------------
      (Exact name of registrant as specified in its charter)

  Virginia                                               54-0558861
--------------------------------------------------------------------
(State or other jurisdiction of                     (I.R.S. Employer
 incorporation or organization)                      Identification No.)

12560 West Creek Parkway, Richmond, Virginia            23238       .
--------------------------------------------------------------------
(Address of principal executive offices)                (Zip Code)

                  (804) 784-7300                                    .
--------------------------------------------------------------------
      (Registrant's telephone number, including area code)


(Former  name,  former  address and former  fiscal year,  if changed  since last
 report.)

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
                                      ---    ---
Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of November 1, 2000.

        60,762,645 shares of Common Stock, $2.00 par value.



<PAGE>


                              HEILIG-MEYERS COMPANY
                                      INDEX


                                                                    Page
                                                                    ----
PART I.     FINANCIAL INFORMATION

Item 1.     Financial Statements

            Consolidated Statements of Operations for
            Three Months and Six Months Ended August 31, 2000
            and August 31, 1999                                       3

            Consolidated Balance Sheets as of August 31, 2000
            and February 29, 2000                                     5

            Consolidated Statements of Cash Flows for
            Six Months Ended August 31, 2000 and
            August 31, 1999                                           6

            Notes to Consolidated Financial Statements                7

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

Item 3.     Quantitative and Qualitative Disclosure about
            Market Risk                                               30

PART II.    OTHER INFORMATION

Item 1.     Legal Proceedings                                         31

Item 3.     Default Upon Senior Securities                            31

Item 4.     Submission of Matters to a Vote of Security Holders       31

Item 5.     Other Information                                         32

Item 6.     Exhibits and Reports on Form 8-K                          32



                                       2
<PAGE>

                                     PART I

                          ITEM 1.  FINANCIAL STATEMENTS

                              HEILIG-MEYERS COMPANY
                             (DEBTOR-IN-POSSESSION)
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  (Amounts in thousands except per share data)
                                   (Unaudited)

                              Three Months Ended      Six Months Ended
                                   August 31,            August 31,
                             -------------------   --------------------
                                 2000      1999        2000      1999
                             -------------------   --------------------
Revenues:
  Sales                      $ 373,482  $507,640   $ 792,268 $1,126,133
  Other income                  73,103    92,701     156,864    193,149
                             ---------  --------   ---------  ---------
    Total revenues             446,585   600,341     949,132  1,319,282

Costs and expenses:
  Costs of sales               296,969   362,261     599,184    792,226
  Selling, general and
   administrative              180,760   192,885     344,619    424,205
  Provision for doubtful
   accounts                     17,245    23,279      37,892     47,151
                             ---------  --------   ---------  ---------
    Total costs and
      expenses                 494,974   578,425     981,695  1,263,582

Other income (expense):
  Interest income                2,645       839       5,339        839
  Interest expense (*)         (11,372)  (19,396)    (25,341)   (39,131)
  Gain (loss) on sale
   of assets held for
   sale                         (4,224)   50,554      (4,224)   (63,136)
  Reorganization items        (575,594)       --    (575,594)        --
                             ---------  --------   ---------  ---------
                              (588,545)   31,997    (599,820)  (101,428)

Earnings (loss) before
 provision (benefit) for
 income taxes and cumulative
 effect of a change in
 accounting principle         (636,934)   53,913    (632,383)   (45,728)
Provision (benefit) for
  income taxes                 (56,905)   51,071     (55,281)    21,970
                             ---------  --------   ---------  ---------
Earnings (loss) before
 cumulative effect of a
 change in accounting
 principle                    (580,029)    2,842    (577,102)   (67,698)
Cumulative effect of a
  change in accounting
  principle, net of
  income taxes                  (9,417)       --     (27,431)        --
                             ---------  --------   ---------  ---------
Net earnings (loss)          $(589,446) $  2,842   $(604,533) $ (67,698)
                             =========  ========   =========  =========

                                       3
<PAGE>


                               Three Months Ended      Six Months Ended
                                   August 31,             August 31,
                              ------------------    -------------------
                                 2000      1999        2000      1999
                              -------------------   -------------------

Net earnings (loss) per share of common stock:
 Basic:
  Earnings (loss) before cumulative
   effect of a change in
   accounting principle       $  (9.55) $   0.05    $  (9.51)  $ (1.13)
  Cumulative effect of change
   in accounting principle       (0.16)       --       (0.45)       --
                              --------  --------    --------   -------
                              $  (9.71) $   0.05    $  (9.96)  $ (1.13)
                              ========  ========    ========   =======
 Diluted:
  Earnings (loss) before cumulative
   effect of a change in
   accounting principle       $  (9.55) $   0.05    $  (9.51)  $ (1.13)
  Cumulative effect of change
   in accounting principle       (0.16)       --       (0.45)       --
                              --------  --------    --------   -------
                              $  (9.71) $   0.05    $  (9.96)  $ (1.13)
                              ========  ========    ========   =======
Cash dividends per share of
  common stock                $   0.00  $   0.07    $   0.02   $  0.14
                              ========  ========    ========   =======

(*) Contractual interest for the three and six months ended August 31, 2000 was
    $13,650 and $27,619, respectively.  See Note B.


See Notes to Consolidated Financial Statements (Unaudited).

                                       4
<PAGE>
                              HEILIG-MEYERS COMPANY
                             (DEBTOR-IN-POSSESSION)
                           CONSOLIDATED BALANCE SHEETS
                  (Amounts in thousands except par value data)
                                   (Unaudited)

                                            August 31,      February 29,
                                               2000            2000
                                              ------          ------
ASSETS

Current assets:
  Cash                                       $   26,714      $   15,073
  Accounts receivable, net                       75,321         143,132
  Retained interest in securitized
    receivables at fair value                        --         165,873
  Inventories                                   304,109         343,750
  Other current assets                           65,783         116,792
  Net assets held for sale                           --         112,301
                                             ----------      ----------
     Total current assets                       471,927         896,921
                                             ----------      ----------

Property and equipment, net                     234,721         296,375
Other assets                                    139,563         121,464
Excess costs over net assets acquired, net           --         142,925
                                             ----------      ----------
                                             $  846,211      $1,457,685
                                             ==========      ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities not subject to compromise:
  Current liabilities:
    Notes payable                            $       --      $   72,257
    Long-term debt due within
      one year                                       --             706
    Accounts payable                              5,142         125,464
    Accrued expenses                             94,615         131,845
    Deferred income taxes                            --           8,269
    Deferred revenue                             30,474           2,127
                                             ----------      ----------
       Total current liabilities                130,231         340,668
                                             ----------      ----------

DIP Facilities                                   15,000              --
Long-term debt                                       --         535,982
Deferred income taxes                                --          46,287

Liabilities subject to compromise               776,037              --

Commitments and contingencies

Stockholders' equity (deficit):
      Preferred stock, $10 par value                 --              --
      Common stock, $2 par value (250,000
          shares authorized; shares issued
          60,763 and 60,677, respectively)      121,525         121,354
      Capital in excess of par value            240,871         240,871
      Unrealized gain on investments                 --           4,169
      Retained earnings (deficit)              (437,453)        168,354
                                             ----------      ----------
         Total stockholders' equity (deficit)   (75,057)        534,748
                                             ----------      ----------
                                             $  846,211      $1,457,685
                                             ==========      ==========

See Notes to Consolidated Financial Statements (Unaudited).

                                       5
<PAGE>
                              HEILIG-MEYERS COMPANY
                             (DEBTOR-IN-POSSESSION)
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Amounts in thousands)
                                   (Unaudited)

                                                    Six Months Ended
                                                        August 31,
                                                -------------------------
                                                   2000           1999
                                                ----------      ---------
Cash flows from operating activities:
  Net loss                                      $(604,533)      $(67,698)
   Adjustments to reconcile net loss
    to net cash used by operating
    activities:
      Depreciation and amortization                21,531         30,478
      Provision for doubtful accounts              37,892         47,151
      Store closing charge payments                  (473)        (1,312)
      Reorganization items                        575,594             --
      Loss, net of tax on sale of net
        assets held for sale                        4,224         78,903
      Cumulative effect of a change in
        accounting principle                       27,431             --
      Other, net                                       --         (2,763)
      Change in operating assets and
        liabilities:
           Accounts receivable                    (50,723)       (49,503)
           Retained interest in securitized
             receivables at cost                  (41,879)          (494)
           Other receivables                        6,505        (41,957)
           Inventories                             38,699        (39,713)
           Prepaid expenses                        (5,523)        13,864
           Deferred taxes                         (45,139)            --
           Accounts payable                        27,461            148
           Accrued expenses                        (2,241)       (17,205)
                                               ----------     ----------
              Net cash used by operating
              activities                          (11,174)       (50,101)
                                               ----------     ----------

Cash flows from investing activities:
  Proceeds from sale of subsidiaries               82,263        263,575
  Additions to property and equipment             (11,258)       (15,578)
  Disposals of property and equipment               4,100          5,109
  Miscellaneous investments                       (12,619)        (7,476)
                                               ----------     ----------
              Net cash provided by
              investing activities                 62,486        245,630
                                               ----------     ----------

Cash flows from financing activities:
  Net decrease in notes payable                   (32,118)      (120,293)
  Payments of long-term debt                      (11,981)      (129,229)
  Borrowings under DIP Facility                    15,000             --
  Debt structuring costs                           (9,469)            --
  Issuance of common stock                            111             26
  Dividends paid                                   (1,214)        (8,381)
                                               ----------     ----------
              Net cash used by financing
              activities                          (39,671)      (257,877)
                                               ----------     ----------

Net increase (decrease) in cash                    11,641        (62,348)
Cash at beginning of period                        15,073         67,254
                                               ----------     ----------
Cash at end of period                            $ 26,714       $  4,906
                                               ==========     ==========

See Notes to Consolidated Financial Statements (Unaudited).

                                       6
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


A.   Chapter 11 Proceedings and Basis of Presentation

     On August  16,  2000 (the  "Petition  Date"),  Heilig-Meyers  Company  (the
     "Company") and certain of its  subsidiaries  (collectively,  the "Debtors")
     filed  voluntary  petitions for  reorganization  under Chapter 11 ("Chapter
     11"), Title 11 of the United States Bankruptcy Code (the "Bankruptcy Code")
     with the  United  States  Bankruptcy  Court  ("Bankruptcy  Court")  for the
     Eastern District of Virginia, case number 00-34533 (the "Chapter 11 Case").
     The   Debtors    are    currently    operating    their    businesses    as
     debtors-in-possession pursuant to the Bankruptcy Code.

     On the Petition Date, the  Bankruptcy  Court  authorized the Company to pay
     pre-petition and post-petition employee wages, salaries, benefits and other
     employee  obligations  during its Chapter 11 Case.  The Court also  granted
     interim  approval of the  debtor-in-possession  financing  agreement  ("DIP
     Facilities") for immediate use by the Company to continue  operations,  pay
     employees, and purchase goods and services after the Petition Date.

     On September  27, 2000,  the  Bankruptcy  Court gave final  approval to the
     Company's  DIP  Facilities  which  provide for  borrowings  of up to $215.0
     million and is  available  to provide  funds to the Company for  continuing
     operations  and to  meet  ongoing  financial  commitments  to  vendors  and
     employees during the Chapter 11 Case.

     As of the Petition Date, actions to collect  pre-petition  indebtedness are
     stayed.  In addition,  under the Bankruptcy  Code the Debtors may assume or
     reject executory contracts,  including lease obligations.  Parties affected
     by these rejections may file claims with the Bankruptcy Court in accordance
     with the reorganization  process. Under the Bankruptcy Code,  substantially
     all  pre-petition  liabilities  are  subject  to  resolution  if a plan  of
     reorganization  is filed,  voted upon by creditors  and equity  holders and
     approved by the Bankruptcy Court.

     Since the  Petition  Date,  the  Company  has  operated  its  business as a
     debtor-in-possession  under the Bankruptcy Code. The American  Institute of
     Certified  Public  Accountant's  Statement  of  Position  90-7,  "Financial
     Reporting by Entities in  Reorganization  Under the Bankruptcy  Code" ("SOP
     90-7")  provides  guidance for  financial  reporting by entities  that have
     filed  petitions with the Bankruptcy  Court and expect to reorganize  under
     Chapter 11.

     Under SOP  90-7,  the  financial  statements  of an entity in a Chapter  11
     reorganization  proceeding should distinguish  transactions and events that
     are directly associated with the reorganization from those of operations of
     the ongoing business as it evolves. Accordingly, SOP 90-7 requires that the
     balance sheet separately classify pre-petition liabilities as those subject
     to compromise.  Pre-petition  liabilities  are reported on the basis of the
     expected amount of such allowed claims,  as opposed to the amount for which
     those allowed claims may be settled. Revenues and expenses,  realized gains
     and losses, and provisions for losses resulting from the reorganization and
     restructuring of the business are reported in the Consolidated Statement of
     Operations separately as reorganization items.

     The  Company's  Condensed   Consolidated  Financial  Statements  have  been
     prepared  on a  going  concern  basis,  which  contemplates  continuity  of
     operations,  realization  of assets  and  liquidation  of  liabilities  and
     commitments in the normal course of business.  The Chapter 11 Case, related
     circumstances,  and the losses from  operations,  raise  substantial  doubt
     about  the  Company's   ability  to  continue  as  a  going  concern.   The
     appropriateness  of reporting on the going concern basis is dependent upon,
     among  other  things,  confirmation  of a plan  of  reorganization,  future
     profitable  operations,  and the ability to generate  sufficient  cash from
     operations and financing  sources to meet  obligations.  As a result of the
     Chapter 11 Case and related  circumstances,  however,  such  realization of
     assets  and   liquidation   of   liabilities   is  subject  to  significant
     uncertainty. While under the protection of Chapter

                                       7
<PAGE>
     11, the Debtors may sell or  otherwise  dispose of assets and  liquidate or
     settle   liabilities   for  amounts  other  than  those  reflected  in  the
     accompanying   Consolidated  Financial  Statements.   Further,  a  plan  of
     reorganization   could  materially  change  the  amounts  reported  in  the
     accompanying Consolidated Financial Statements.  The Consolidated Financial
     Statements do not include any adjustments relating to recoverability of the
     value of recorded asset amounts and  reclassifications  of liabilities that
     might be necessary as a consequence of a plan of reorganization.

     At this time,  it is not possible to predict the outcome,  or the financial
     impact on the  Company,  of the  Chapter 11 Case.  Unsecured  claims may be
     satisfied at less than 100% of their face value and the equity interests of
     the Company's  shareholders may have no value. The Company believes the DIP
     Facilities  should  provide the Company with adequate  liquidity to conduct
     its business  during the Chapter 11 proceedings.  The Company  continues to
     evaluate its  operations  and store base in light of current and  projected
     operating  conditions and the liquidity provided by the DIP Facilities.  In
     addition, the Company's liquidity, capital resources, results of operations
     and ability to continue as a going concern are subject to known and unknown
     risks and uncertainties, including those set forth above.

     The  Consolidated  Balance Sheet at February 29, 2000 has been derived from
     the audited  Consolidated  Financial  Statements at that date.  The interim
     financial  statements  as of and for the three and six months  ended August
     31,  2000  are  unaudited  and  have  been  prepared  in  accordance   with
     regulations  of  the  Securities  and  Exchange  Commission  in  regard  to
     quarterly (interim) reporting. In the opinion of management,  the financial
     information presented reflects all adjustments,  including normal recurring
     accruals,  which are necessary for a fair  presentation  of the results for
     the  interim  periods.   Significant  accounting  policies  and  accounting
     principles  have been  consistently  applied in both the interim and annual
     Consolidated   Financial   Statements.   Certain   notes  and  the  related
     information  have been  condensed  or omitted  from the  interim  financial
     statements  presented  in this  Quarterly  Report on Form 10-Q.  Therefore,
     these financial statements should be read in conjunction with the Company's
     Annual Report on Form 10-K for the fiscal year ended February 29, 2000. The
     results of operations  for the second quarter ended August 31, 2000 are not
     necessarily  indicative  of  future  financial  results.   Amounts  in  the
     financial  statements for the fiscal year ended February 29, 2000 have been
     reclassified to conform to the 2001 presentation.  These  reclassifications
     had no effect on previously reported net income.

B.   Liabilities Subject to Compromise

     Liabilities subject to compromise include liabilities incurred prior to the
     Petition Date. These amounts represent the Company's best estimate of known
     or potential claims to be resolved in connection with the Chapter 11 Case.

     The principal  categories of claims  classified as  liabilities  subject to
     compromise  under  reorganization  proceedings  are identified  below.  The
     amounts below may be subject to future  adjustment  depending on Bankruptcy
     Court  action,  further  developments  with respect to  potential  disputed
     claims, determination as to the value of any collateral securing claims, or
     other  events.  Additional  liabilities  subject  to  compromise  may arise
     subsequent to the Petition Date resulting from the rejections of additional
     real estate  leases and executory  contracts by the Debtors.  Payment terms
     for these amounts, which are considered long-term liabilities at this time,
     will be established in connection with the Chapter 11 Case.

            (in thousands)                     August 31, 2000
                                               ---------------
            Long-term debt                          $ 524,707
            Notes payable                              49,000
            Accounts payable                          147,783
            Accrued expenses                           54,547
                                                    ---------
            Total liabilities subject
              to compromise                         $ 776,037
                                                    =========

                                       8
<PAGE>
     As a result of the Chapter 11 Case, no principal or interest  payments will
     be made on any pre-petition debt without Bankruptcy Court approval or until
     a plan of reorganization  defining the repayment terms has been approved by
     the Bankruptcy Court and becomes  effective.  Contractual  interest expense
     not  recorded on certain  pre-petition  debt  totaled  $2.3 million for the
     three and six month periods ended August 31, 2000.

C.   Borrowings

     On May 25, 2000,  the Company  finalized  the  extension  of its  revolving
     credit  facility.  The  extended  facility  provided a committed  amount of
     $140.0 million and was set to expire in May 2001. In addition,  the Company
     pledged,  within the terms of certain  other  long-term  debt and revolving
     credit agreements, certain non-inventory assets as partial security for the
     extended facility. The amount outstanding under this pre-petition agreement
     totaled  $49.0  million  as of  August  31,  2000 and is  presented  in the
     Consolidated Balance Sheet under liabilities subject to compromise.

     On August 1, 2000,  the Company  elected to defer the  scheduled  August 1,
     2000 interest payments on its MacSaver  Financial  Services 7.60% Unsecured
     Notes due 2007 and MacSaver  Financial  Services 7.88%  Unsecured Notes due
     2003,  and the scheduled  August 15, 2000 interest  payment on its MacSaver
     Financial  Services  7.40%  Unsecured  Notes due  2002.  The  related  Note
     Indentures provided for 30-day grace periods to make the interest payments.
     The amount of interest deferred under these pre-petition agreements totaled
     $18.2  million and is presented  in the  Consolidated  Balance  Sheet under
     liabilities subject to compromise.

     On August 1,  2000,  Moody's  Investors  Service  and  Standard  and Poor's
     lowered  their  credit  ratings on the senior  unsecured  debt of  MacSaver
     Financial  Services,  guaranteed by the Company, to Caa1 and D from Ba2 and
     BB-,  respectively,  following  the  Company's  announcement  that  it  was
     deferring  interest  payments  scheduled  for  August 1, 2000 as  described
     above. On August 25, 2000,  Moody's  Investors  Service further lowered its
     rating to Ca from Caa1 as a result of the Chapter 11 Case.

     On August 16, 2000,  the Debtors  entered into credit  facilities  totaling
     $215.0 million consisting of a $160.0 million DIP Revolving Credit Facility
     (the "Revolving Facility") and a $15.0 million DIP Term Facility (the "Term
     Facility")  (collectively  the "DIP Facilities") with Fleet Retail Finance,
     Inc.  ("Fleet") as the  administrative  agent.  On September 27, 2000,  the
     Bankruptcy  Court issued a final order  approving a limit of $200.0 million
     for  the  Revolving  Facility.  Letter  of  Credit  obligations  under  the
     Revolving  Facility are limited to $50.0  million.  The DIP  Facilities are
     intended  to provide  the Company  with the cash  necessary  to conduct its
     operations  and pay for  merchandise  shipments at normal levels during the
     course of the Chapter 11 Case.

     Loans made under the  Revolving  Facility bear  interest,  at the Company's
     option,  at a rate equal to either  Fleet's prime lending rate plus 1.0% or
     the applicable  LIBOR plus 3.0%. The Term Facility bears interest at 16.5%.
     The  Company is  required  to pay an unused  line fee of 0.5% on the unused
     portion  of the  Revolving  Facility  commitment,  and a standby  letter of
     credit fee of 3.0%.  The Company paid financing fees of $4.3 million on the
     closing date of the DIP  Facilities  and $0.7 million upon  issuance of the
     Bankruptcy Court's final order. These financing fees have been deferred and
     are being amortized over the life of the DIP Facilities.

     The  maximum  borrowings,  excluding  the term  commitments,  under the DIP
     Facilities  are limited to 85% of eligible  inventory,  a percentage  to be
     determined of eligible receivables, 60% of eligible real estate, and 25% of
     eligible  leasehold  interests (all as defined in the DIP Facilities)  less
     applicable  reserves.  Availability  under the DIP Facilities at August 31,
     2000 was $138.1 million.  The amounts borrowed as of August 31, 2000, under
     the Revolving  Facility and the Term  Facility  were $0 and $15.0  million,
     respectively.

                                       9
<PAGE>
     The DIP Facilities are secured by a first lien and  superpriority  claim on
     substantially  all of the  assets  of the  Company  and  its  subsidiaries,
     subject  in  certain  cases to liens  held by the  pre-petition  lenders on
     certain accounts receivable, real estate, and general intangibles. Although
     the DIP Facilities  share their lien status,  their priorities of repayment
     are different.  In the event of a liquidation,  the Revolving Facility will
     be repaid first from the proceeds of inventory,  post-petition  receivables
     and pledged real estate. The Term Facility will be repaid from the proceeds
     of (i) furniture,  fixtures and equipment,  and (ii) any remaining proceeds
     from the  aforementioned  Revolving  Facility  assets  after the  Revolving
     Facility  has been paid in full.  Under the DIP  Facilities  the Company is
     obligated to furnish an  acceptable  business  plan by December 22, 2000. A
     minimum excess  availability of $15.0 million must be maintained  until the
     acceptance  of  the  business  plan  and  thereafter,  the  minimum  excess
     availability  will  drop to the  greater  of  $10.0  million  of 10% of the
     borrowing base. In addition,  the DIP Facilities  have certain  restrictive
     covenants  limiting  additional  indebtedness,  liens, sales of assets, and
     capital expenditures. The Company is currently in the process of developing
     a business plan which will be provided to Fleet. The DIP Facilities  expire
     on the earlier of August 16, 2002 or the date of  substantial  consummation
     of a plan of  reorganization  that has been confirmed  pursuant to order of
     the Bankruptcy Court.

D.   Reorganization Items

     Reorganization  items  for the  period  ended  August  31,  2000  have been
     segregated  from  the  results  of  normal  operations  and  are  disclosed
     separately. The major components are as follows:

            (in thousands)                        August 31, 2000
                                                  ---------------
            Store and distribution center
               exit costs                              $ 160,308
            Credit operations exit costs                 303,640
            Asset impairment                             110,145
            Professional fees                              1,501
                                                       ---------
            Total reorganization items                 $ 575,594
                                                       =========

     The store and distribution center closing costs consist of estimated losses
     on the  liquidation of inventory of  $34,414,000,  losses of $52,475,000 on
     the sale of fixed assets, $6,275,000 for severance, the write-off of excess
     costs over net assets acquired ("goodwill") totaling $56,722,000 associated
     with the planned closing of  approximately  302 stores and two distribution
     centers,  and $10,422,000 for estimated lease obligations relating to these
     locations.

     On September 14, 2000,  the Court  authorized the Company and/or its agents
     to conduct certain store closings and approved the Company's agreement with
     third parties as liquidation  agents.  The agents will conduct going out of
     business ("GOB") sales designed to liquidate the inventory and fixed assets
     related to  approximately  300 of the stores  identified  for closure.  The
     Company  expects the GOB sales to be completed by the end of December 2000.
     Severance accruals were determined based on the Company's applicable salary
     continuation  plan and  exclude  any  amounts  that may be payable for work
     performed during the GOB period including  retention  bonuses,  if any. The
     amount accrued for lease  obligations  represents  the estimated  potential
     landlord claims as determined under the Bankruptcy Code.

                                       10
<PAGE>
     Credit  operations  exit costs  consist  primarily of valuation  allowances
     recorded to reduce the carrying amount of the Company's  retained  interest
     in  the  securitization   trust  and  owned  customer  accounts  receivable
     portfolios  to their  net  realizable  values.  Note 5 to the  Consolidated
     Financial  Statements in the  Company's  Annual Report on Form 10-K for the
     fiscal year ended  February 29, 2000 and Note K in this Form 10-Q  describe
     the Company's accounts receivable securitization program. The fair value of
     the Company's  interest-only strip receivable is based on the present value
     of  estimated  future cash flows to be received by the Company in excess of
     contractually  specified  servicing  fees less  estimated  losses.  Because
     future cash collections will be used to pay off certificates  issued by the
     Trust, the estimated future cash flows related to the  interest-only  strip
     have  been  reduced  to zero.  Accordingly,  a charge  of  $19,817,000  was
     recorded to write-off the carrying  amount of the interest only strip as of
     August 31, 2000. The fair value of the Company's  retained  interest in the
     Trust is based on the present  value of future cash flows  associated  with
     the  underlying  receivables.  Because  the Company  has  discontinued  its
     installment  credit program,  the underlying  receivable  portfolio will be
     liquidated  by  the  Trust  through  account  collections  or  sale  of the
     portfolio,  the proceeds of which will be used to pay off the  certificates
     issued  by the  Trust.  The  Company's  retained  interest  in the Trust is
     subordinated to all other Trust certificates. The Company believes that the
     amount  realized  from the  portfolio  under  these  circumstances  will be
     insufficient  to provide any return of investment  to the Company.  Thus, a
     full valuation  allowance  totaling  $201,765,000  was recorded against the
     carrying   amount  of  the  Company's   retained   interest  in  the  asset
     securitization  Master Trust.  Deferred  securitization  fees of $3,973,000
     that were  being  carried  on the  balance  sheet and  amortized  were also
     written off.

     The Company  continues to carry owned  accounts  receivable  consisting  of
     installment  accounts not  transferred to the Trust and revolving  accounts
     extended under its in-house private label program.  Extension of credit was
     ceased  under the  installment  program on August  16,  2000 and was ceased
     under the  revolving  program  on October  18,  2000.  Under a  liquidation
     scenario,   that  is,  the  collection  of  the  remaining  balances  while
     eliminating  the  customer's  ability to  utilize  the  account  for future
     purchases,  management  believes the portfolio  will perform  substantially
     below historical levels. Furthermore,  the Company plans to liquidate these
     portfolios  through a sale to third  parties.  Based  upon the  liquidation
     scenarios, the Company recorded a $76,104,000 valuation allowance to reduce
     the  carrying  amounts to  estimated  net  realizable  value (Note J). Also
     included in this  category is a  $1,981,000  charge to reduce the  carrying
     amount of equipment used in the credit operations to net realizable value.

     Asset impairment  charges include the write-down of the Company's  goodwill
     and other assets to their net realizable value. The Company has continually
     evaluated  whether  events  and  circumstances  have  occurred  that  would
     indicate that the remaining balance of goodwill may not be recoverable. Due
     to  the  Company's  recent  performance  and  the  reorganization   actions
     undertaken  by  management,  the Company  performed  an  evaluation  of the
     carrying amount of remaining goodwill. This evaluation was based on whether
     the remaining  goodwill was fully recoverable from projected,  undiscounted
     future  cash  flows from  operations  of the  related  business  units.  In
     connection with this evaluation,  the Company recorded a loss on impairment
     of  goodwill  of  $83,981,000.   Also,   because  the  Company  projects  a
     significant  net  operating  loss  carryforward  for income  tax  purposes,
     management expects to liquidate the Company's  investment in tax-advantaged
     investments in low-income housing partnerships.  Accordingly, a $22,800,000
     valuation  allowance was recorded against these investments to reduce their
     carrying  amount to net  realizable  value.  The  Company  also  recorded a
     $3,271,000  write-down  of net  receivables  from its credit  insurance and
     service  policy  underwriter  due  to  potential  claims  available  to the
     underwriter as a result of the reorganization actions.

     The net reorganization  items are based on information  presently available
     to the Company,  however, the actual costs could differ materially from the
     estimates.  Additionally,  other  costs  may be  incurred  which  cannot be
     presently estimated.

                                       11
<PAGE>
E.   Revenue Recognition

     In December  1999,  the  Securities  and Exchange  Commission  issued Staff
     Accounting   Bulletin  ("SAB")  101,  "Revenue   Recognition  in  Financial
     Statements." This SAB provides  additional  guidance in applying  generally
     accepted  accounting  principles for revenue  recognition  in  consolidated
     financial  statements.  Effective  March 1, 2000,  the Company  changed its
     method  of  accounting  to  record   merchandise  sales  upon  delivery  of
     merchandise  to  customers,  rather  than prior to  delivery in order to be
     consistent  with the provisions of SAB 101. The  cumulative  effect of this
     change  represents  the deferral of  previously  recorded  revenue,  net of
     direct costs,  related to  merchandise  that had not been  delivered to the
     customer as of February 29, 2000. The  cumulative  effect of the accounting
     change of $27,431,000 was reported net of income taxes of $9,417,000 in the
     quarter  ended May 31, 2000.  The income tax effect was  eliminated  in the
     quarter  ended August 31, 2000 due to changes in the  Company's tax accrual
     discussed  in Note L. As such,  the  cumulative  effect  of the  accounting
     change   decreased  net  income  by  $9,417,000  or  $0.16  per  share  and
     $27,431,000  or $0.45 per share for the three and six months  ended  August
     31, 2000, respectively.

F.   Delivery and Service Revenue

     In July 2000, the Financial  Accounting  Standards  Board  ("FASB")  issued
     Emerging  Issues  Task Force  ("EITF")  Issue No.  00-10,  "Accounting  for
     Shipping and Handling  Fees and Costs." This EITF requires that all amounts
     billed to a customer in a sale transaction related to shipping and handling
     be  classified  as  revenue.  The  Company  has  reclassified  the  revenue
     generated from delivery and service policies as a component of other income
     rather than netted  with cost of sales in order to be  consistent  with the
     provisions  of the EITF.  Prior  year  amounts  have been  reclassified  to
     conform to this classification. The reclassification increased other income
     and cost of sales by $27,393,000  and $57,129,000 for the prior quarter and
     year-to-date periods,  respectively.  These reclassifications had no effect
     on previously  reported net income.  With respect to the  classification of
     costs  related to shipping  and handling  incurred by the seller,  the EITF
     determined that the  classification  of such costs is an accounting  policy
     decision that should be disclosed.  The Company has historically classified
     these costs in costs of sales.

G.   New Accounting Standards

     In June 1998 the FASB  issued  SFAS No.  133,  "Accounting  for  Derivative
     Instruments and Hedging Activities",  which, as amended by SFAS No. 137, is
     effective  for fiscal years  beginning  after June 15,  2000.  SFAS No. 133
     requires that every derivative  instrument  (including  certain  derivative
     instruments  embedded in other  contracts) be recorded in the balance sheet
     as either an asset or  liability  measured at its fair value.  SFAS No. 133
     requires  the  changes  in the  derivative's  fair  value to be  recognized
     currently in earnings  unless specific hedge  accounting  criteria are met.
     The Company has not yet  determined  the effect this statement will have on
     the  consolidated  financial  position  or  results  of  operations  of the
     Company.

H.   Divestitures

     On April 20,  2000,  the sale of the Berrios  division was  completed.  The
     total  value of the  transaction  was in excess of $120.0  million,  before
     transaction  costs,  including a subordinated  note  receivable with a face
     value of $18.0 million and excess working  capital of  approximately  $12.0
     million. Proceeds from the sale are subject to adjustment pending the final
     resolution of working capital settlement provisions.  Proceeds were reduced
     by $4.2 million in the second  quarter ended August 31, 2000 as a result of
     a purchase price  adjustment  based upon working capital accounts as of the
     date of the sale.

                                       12
<PAGE>
     Since August 31, 1999,  assets related to the three Homemakers  stores have
     been reported as net assets held for sale. Because of the uncertainty as to
     whether the Company will be able to complete a sale of these assets  within
     a reasonably short period of time, these assets have been reclassified with
     operating assets for the current and the prior year periods.  The amount of
     this reclassification was $13,616,000 at February 29, 2000.

I.   Store Closing and Other Charges

     In the fourth quarter of fiscal 1998, the Company recorded a pre-tax charge
     of   approximately   $25,530,000   related  to  specific   plans  to  close
     approximately  40  Heilig-Meyers   stores,   downsize  office  and  support
     facilities,  and  reorganize  the  Heilig-Meyers  private label credit card
     program.  Amounts  charged  to the  provision  during  the first and second
     quarter of fiscal 2001 are as follows:

                                              Amount
                                              Utilized    Remaining
                                 Reserve as   through     Reserve as
     (Amounts in thousands,      of March 1,  August 31,  of August 31,
         unaudited)              2000         2000        2000
                                 --------------------------------------

         Severance               $   639     $   247      $   392
         Lease & facility exit
            cost                   1,542         226        1,316
                                 --------------------------------------
         Total                   $ 2,181     $   473      $ 1,708
                                 ======================================

     The Company completed the store closings,  office  downsizing,  and private
     label credit card program  reorganization  associated with this plan during
     fiscal 1999. The substantial majority of the remaining reserves are related
     to long-term lease  obligations  which will be utilized beyond fiscal 2001.
     These amounts are now classified as liabilities subject to compromise.

J.   Accounts Receivable and Unearned Finance Income

     See Note D for a discussion  of the  Company's  owned  accounts  receivable
     portfolios. The valuation allowance necessary to reduce the carrying amount
     of these  portfolios to estimated net realizable  value was $108,873,000 at
     August 31, 2000. The allowance for doubtful  accounts was $26,453,000 as of
     February 29, 2000.  Unearned finance income was $10,148,000 and $12,266,000
     at August 31, 2000, and February 29, 2000, respectively.

K.   Retained Interest in Securitized Receivables

     As  discussed in Note 5 to the  Consolidated  Financial  Statements  in the
     Company's Annual Report on Form 10-K for the fiscal year ended February 29,
     2000, the Company  transferred the substantial  majority of its installment
     accounts   receivable   to  a  Master  Trust   ("Trust")  in  exchange  for
     certificates   representing   undivided   interests  in  such  receivables.
     Certificates  with face  amounts  totaling  $826,300,000  have been sold to
     third parties.

     The Company, through a bankrupt-remote special purpose entity, retained the
     remaining  undivided interests in the Trust's  receivables.  The total cost
     basis of these retained  interests as of August 31, 2000 was  $221,582,000,
     comprised of the following:  contractually  required  seller's  interest of
     $110,665,000,  excess seller's  interest of  $45,220,000,  cash deposits in
     collateral   accounts  of  $45,880,000,   and  an  interest-only  strip  of
     $19,817,000. The Company recorded a $221,582,000 valuation allowance in the
     second quarter ended August 31, 2000 to reduce the carrying amount of these
     interests to their estimated net realizable value (Note D).

     On August 16, 2000, the Company ceased its  installment  credit program and
     will no longer transfer  installment  accounts receivable to the Trust. The
     Company  continued to service all accounts in the Trust until September 30,
     2000.

                                       13
<PAGE>
L.   Income Taxes

     The Company made income tax payments of $5,954,000 and $281,000  during the
     three months ended August 31, 2000, and August 31, 1999,  respectively.  As
     of August 31,  2000,  the Company has a current  income tax  receivable  of
     approximately $11,681,000, which is included in other current assets on the
     Consolidated  Balance Sheet. The Company recorded a net deferred tax asset,
     before a  valuation  allowance,  of  $198,156,000  for its  cumulative  net
     operating loss and other deferred items for the six months ended August 31,
     2000.  The  Company has  recorded a full  valuation  allowance  on this net
     deferred tax asset as realization in future years is uncertain.

M.   Interest

     The Company made interest  payments of $23,977,000 and  $41,550,000  during
     the six months ended August 31, 2000, and August 31, 1999, respectively.

     On August 1, 2000,  the Company  elected to defer the  scheduled  August 1,
     2000 interest payments on its MacSaver  Financial  Services 7.60% Unsecured
     Notes due 2007 and MacSaver  Financial  Services 7.88%  Unsecured Notes due
     2003,  and the scheduled  August 15, 2000 interest  payment on its MacSaver
     Financial  Services  7.40%  Unsecured  Notes due  2002.  The  related  Note
     Indentures provided for 30-day grace periods to make the interest payments.
     The amount of interest deferred under these pre-petition agreements totaled
     $18.2  million and is presented  in the  Consolidated  Balance  Sheet under
     liabilities subject to compromise.

     As a result of the Chapter 11 filing,  no  principal  or interest  payments
     will be made on any pre-petition debt without  Bankruptcy Court approval or
     until a plan of  reorganization  defining  the  repayment  terms  has  been
     approved  by  the  Bankruptcy  Court  and  becomes  effective.  Contractual
     interest  expense not  recorded on certain  pre-petition  debt totaled $2.3
     million for the three and six month periods ended August 31, 2000.

N.   Dividends

     On June 21, 2000,  the Board of Directors  voted to eliminate the quarterly
     dividend.

O.   Comprehensive Earnings (Loss)

     Total  comprehensive  earnings  (loss) for the three and six month  periods
     ended August 31, 2000 and 1999 is as follows:

                               Three Months Ended      Six Months Ended
                                    August 31,             August 31,
                                 2000        1999       2000        1999
                              --------------------   --------------------
         (Amounts in thousands)

         Net earnings (loss)  $(589,446)  $  2,842   $(604,533)  $(67,698)

         Increase (decrease) in
           unrealized gain on
           investments           (4,133)       285      (4,169)       535
                              ---------   --------   ---------   --------
         Comprehensive
           earnings (loss)    $(593,579)  $  3,127   $(608,702)  $(67,163)
                              =========   ========   =========   ========

     The difference between net loss and comprehensive loss is due to the change
     in the unrealized gain on investments.  These consist of retained interests
     in securitized receivables which were reduced to zero in the current year.

                                       14
<PAGE>
P.   Earnings (Loss) Per Share

     The  following  table  sets  forth the  computations  of basic and  diluted
     earnings (loss) per share:

                                        Three Months Ended     Six Months Ended
                                             August 31,           August 31,
                                          2000      1999        2000      1999
                                        ------------------     ----------------

     (Amounts in thousands except per share data)

     Numerator:
     Earnings (loss) before
      cumulative effect of a change
      in accounting principle          $(580,029) $  2,842  $(577,102) $(67,698)
     Cumulative effect of a change
      in accounting principle             (9,417)       --    (27,431)       --
                                       ---------  --------  ---------  --------
          Net loss                     $(589,446) $  2,842  $(604,533) $(67,698)

     Denominator:
     Denominator for basic
      earnings per share -
      average common shares
      outstanding                         60,733    59,949     60,705    59,905
     Effect of potentially
      dilutive stock options                  --        37         --        --
                                         -------   -------    -------   -------
          Denominator for diluted
           earnings per share             60,733    59,986     60,705    59,905

      Basic EPS:
      Earnings (loss) before cumulative
       effect of a change in accounting
       principle                        $  (9.55) $   0.05   $  (9.51) $  (1.13)
      Cumulative effect of a change in
       accounting principle                (0.16)       --      (0.45)       --
                                        --------  --------   --------  --------
                                        $  (9.71) $   0.05   $  (9.96) $  (1.13)

      Diluted EPS:
      Earnings (loss) before cumulative
       effect of a change in accounting
       principle                        $  (9.55) $   0.05   $  (9.51) $  (1.13)
      Cumulative effect of a change in
       accounting principle                (0.16)       --      (0.45)       --
                                        --------  --------   --------  --------
                                        $  (9.71) $   0.05   $  (9.96) $  (1.13)

     Options to  purchase  5,335,000  and  4,806,000  shares of common  stock at
     prices ranging from $3.06 and $9.03 to $35.06 per share were outstanding at
     August 31, 2000 and August 31, 1999, respectively, but were not included in
     the computation of diluted  earnings per share because they would have been
     antidilutive.

                                       15
<PAGE>
Q.   Segment Reporting

     The Company has significant  operations aligned in three operating formats:
     Heilig-Meyers,  The RoomStore, and Homemakers.  As discussed in Note H, the
     Company sold its Berrios division on April 20, 2000. During fiscal 2000 the
     Company divested its Mattress Discounters and Rhodes divisions and sold the
     assets  related to 18 stores in the Chicago and Milwaukee  markets.  All of
     the  divested  subsidiaries  are  classified  as  divested  operations  for
     purposes of segment reporting.

     The  Company's  Heilig-Meyers  division is  associated  with the  Company's
     historical operations.  The majority of the Heilig-Meyers stores operate in
     smaller  markets with a broad line of merchandise.  The RoomStore  division
     includes 54 stores  operating  primarily  in Texas,  Oregon,  Maryland  and
     Virginia.  The  Homemakers  division  includes  three stores in the Chicago
     area.

     The Company evaluates  performance based on earnings (loss) before interest
     and income taxes (based on generally accepted accounting  principles).  The
     Company generally  accounts for intersegment sales and transfers at current
     market  prices  as if the sales or  transfers  were to  unaffiliated  third
     parties. General corporate expenses are allocated between the divisions.

     Pertinent  financial data by operating  segment for the three and six month
     periods ended August 31, 2000 and 1999 are as follows:

                                                 Three Months      Three Months
                                                    Ended             Ended
                                                  August 31,        August 31,
         (Amounts in thousands)                      2000              1999
                                                     ----              ----
         Revenues:
           Heilig-Meyers                         $  355,516        $  392,197
           The RoomStore                             75,387            68,701
           Homemakers                                15,682            14,515
                                                 ----------        ----------
                                                    446,585           475,413
           Divested operations                           --           124,928
                                                 ----------        ----------
             Total revenues from
              external customers                 $  446,585        $  600,341
                                                 ==========        ==========

         Earnings (loss) before interest and taxes:
           Heilig-Meyers                         $  (45,147)       $   14,158
           The RoomStore                             (1,596)            3,380
           Homemakers                                (1,646)             (951)
                                                 ----------        ----------
                                                    (48,389)           16,587
           Divested operations                           --             5,329
                                                 ----------        ----------
             Total earnings (loss)
               before interest and taxes            (48,389)           21,916

         Gain (loss) on sale of assets
           held for sale                             (4,224)           50,554
         Reorganization items                      (575,594)               --
         Interest expense, net                       (8,727)          (18,557)
                                                 ----------        ----------
             Consolidated earnings (loss)
               before provision (benefit) for
               income taxes and cumulative
               effect of a change in
               accounting principle              $ (636,934)       $   53,913
                                                 ==========        ==========
                                       16
<PAGE>

                                                 Three Months      Three Months
                                                    Ended             Ended
                                                  August 31,        August 31,
         (Amounts in thousands)                      2000              1999
                                                     ----              ----
         Depreciation and amortization expense:
           Heilig-Meyers                         $    9,828        $   10,514
           The RoomStore                                912               757
           Homemakers                                   130                73
                                                 ----------        ----------
                                                     10,870            11,344
           Divested operations                           --             2,693
                                                 ----------        ----------
             Total depreciation and
               amortization expense              $   10,870        $   14,037
                                                 ==========        ==========

         Capital expenditures:
           Heilig-Meyers                         $    4,815        $      942
           The RoomStore                              1,796             1,960
           Homemakers                                   339             1,027
                                                 ----------        ----------
                                                      6,950             3,929
           Divested operations                           --             2,674
                                                 ----------        ----------
             Total capital expenditures          $    6,950        $    6,603
                                                 ==========        ==========


                                                 Six Months        Six Months
                                                    Ended             Ended
                                                  August 31,        August 31,
         (Amounts in thousands)                      2000             1999
                                                     ----             ----
         Revenues:
           Heilig-Meyers                         $  750,202        $  798,522
           The RoomStore                            150,580           133,062
           Homemakers                                31,416            27,744
                                                 ----------        ----------
                                                    932,198           959,328
           Divested operations                       16,934           359,954
                                                 ----------        ----------
             Total revenues from
               external customers                $  949,132        $1,319,282
                                                 ==========        ==========

         Earnings (loss) before interest and taxes:
           Heilig-Meyers                         $  (30,820)       $   37,757
           The RoomStore                                 81             6,697
           Homemakers                                (2,669)           (1,779)
                                                 ----------        ----------
                                                    (33,408)           42,675
           Divested operations                          845            13,025
                                                 ----------        ----------
             Total earnings (loss)
               before interest and taxes            (32,563)           55,700

         Gain (loss) on sale of assets
           held for sale                             (4,224)          (63,136)
         Reorganization items                      (575,594)               --
         Interest expense, net                      (20,002)          (38,292)
                                                 ----------        ----------
             Consolidated earnings (loss)
               before provision (benefit) for
               income taxes and cumulative
               effect of a change in
               accounting principle              $ (632,383)       $  (45,728)
                                                 ==========        ==========
                                       17
<PAGE>
                                                 Six Months        Six Months
                                                    Ended             Ended
                                                  August 31,        August 31,
         (Amounts in thousands)                      2000              1999
                                                     ----              ----
         Depreciation and amortization expense:
           Heilig-Meyers                         $   19,168        $   20,963
           The RoomStore                              1,819             1,503
           Homemakers                                   258               137
                                                 ----------        ----------
                                                     21,245            22,603
           Divested operations                          286             7,875
                                                 ----------        ----------
             Total depreciation and
               amortization expense              $   21,531        $   30,478
                                                 ==========        ==========

         Capital expenditures:
           Heilig-Meyers                         $    8,291        $    6,391
           The RoomStore                              2,479             3,060
           Homemakers                                   459               278
                                                 ----------        ----------
                                                     11,229             9,729
           Divested operations                           29             5,849
                                                 ----------        ----------
             Total capital expenditures          $   11,258        $   15,578
                                                 ==========        ==========

         Total identifiable assets:
           Heilig-Meyers                         $  754,401        $1,319,515
           The RoomStore                             78,546            85,567
           Homemakers                                13,264            13,616
                                                 ----------        ----------
                                                    846,211         1,418,698
           Divested operations                           --           129,503
                                                 ----------        ----------
             Total identifiable assets           $  846,211        $1,548,201
                                                 ==========        ==========

R.   MacSaver Financial Services, Inc.

     On August 16, 2000 (the  "Petition  Date"),  the Company and certain of its
     subsidiaries  (collectively,  the "Debtors") filed voluntary  petitions for
     reorganization  under  Chapter 11  ("Chapter  11"),  Title 11 of the United
     States  Bankruptcy  Code (the  "Bankruptcy  Code")  with the United  States
     Bankruptcy Court ("Bankruptcy Court") for the Eastern District of Virginia,
     case number  00-34533  (the  "Chapter 11 Case").  The Debtors are currently
     operating  their  businesses  as  debtors-in-possession   pursuant  to  the
     Bankruptcy Code.

                                       18
<PAGE>
     MacSaver   Financial   Services,   Inc.   ("MacSaver")   is  the  Company's
     wholly-owned  subsidiary  whose  principal  business  activity is to obtain
     financing for the operations of Heilig-Meyers  and its other  subsidiaries,
     and, in connection  therewith,  MacSaver  generally  acquires and holds the
     installment   credit   accounts   generated  by  the  Company's   operating
     subsidiaries.  The  payment  of  principal  and  interest  associated  with
     MacSaver debt is  guaranteed by the Company.  The Company has not presented
     separate  financial  statements and other disclosures  concerning  MacSaver
     because  management has determined that such information is not material to
     the holders of the  MacSaver  debt  securities  guaranteed  by the Company.
     However, as required by the 1934 Act, the summarized financial  information
     concerning MacSaver is as follows:

                        MacSaver Financial Services, Inc.
                              Debtor-in-Possession
                       Summarized Statements of Operations
                             (Amounts in thousands)
                                   (Unaudited)

                                     Three Months Ended        Six Month Ended
                                          August 31,              August 31,
                                        2000       1999        2000        1999
                                    -------------------     -------------------

Net revenues                        $  55,030  $ 74,896     $ 123,436  $151,410
Operating expenses                     42,266    62,243        94,603   124,101
                                    ---------  --------     ---------  --------
   Earnings before reorganization
    items and taxes                    12,764    12,653        28,833    27,309
Reorganization expense                221,582        --       221,582        --
                                    ---------  --------     ---------  --------
   Earnings (loss) before taxes      (208,818)   12,653      (192,749)   27,309
                                    ---------  --------     ---------  --------
Net earnings (loss)                 $(199,213) $  8,244     $(188,768) $ 17,751
                                    =========  ========     =========  ========


                        MacSaver Financial Services, Inc.
                              Debtor-in-Possession
                            Summarized Balance Sheets
                             (Amounts in thousands)
                                  (Unaudited)

                                            August 31,     February 29,
                                                 2000             2000
                                           ---------------------------
Current assets                               $ 35,933         $ 53,333
Accounts receivable, net                       34,441          119,953
Retained interest in securitized
  receivables at fair value                        --          165,873
Due from affiliates                           499,457          485,639
                                             --------         --------
  Total Assets                               $569,831         $824,798
                                             ========         ========

Current liabilities                          $     16         $  5,764
Deferred income taxes                              --           12,370
Notes payable                                      --           72,257
Long-term debt                                     --          535,000
Liabilities subject to compromise             563,346               --
Stockholder's equity                            6,469          199,407
                                             --------         --------
  Total Liabilities and Equity               $569,831         $824,798
                                             ========         ========

                                       19
<PAGE>

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

     The  following   discussion   should  be  read  in  conjunction   with  the
Consolidated  Financial  Statements  and  Notes  to the  Consolidated  Financial
Statements  included  in  Item  1  of  this  document,   and  with  the  audited
Consolidated  Financial Statements of Heilig-Meyers  Company (the "Company") and
notes thereto included in the Company's Annual Report on Form 10-K for the
fiscal year ended February 29, 2000.

     Certain  statements  included below are not based on historical  facts, but
are forward-looking statements. These statements can be identified by the use of
forward-looking  terminology  such  as  "believes,"  "expects,"  "may,"  "will,"
"should," or "anticipates"  or the negative thereof or other variations  thereon
or comparable  terminology,  or by  discussions  of strategy.  These  statements
reflect the Company's reasonable judgments with respect to future events and are
subject to risks and  uncertainties  that could cause  actual  results to differ
materially  from  those  in  the  forward-looking  statements.  Such  risks  and
uncertainties include, but are not limited to, the customer's willingness,  need
and  financial  ability to purchase  home  furnishings  and related  items,  the
Company's  ability to obtain  secondary  sources of financing for its customers,
the  costs  and  effectiveness  of  promotional  activities,   the  impact  from
debtor-in-possession  financing,  the impact from outsourcing credit operations,
and lowering overhead and infrastructure  costs. The Company's ability to obtain
court  approval  for  making  payments  relating  to certain  ongoing  operating
activities may also impact the outcome of the forward looking statements.  Other
factors  such as changes in tax laws,  consumer  credit and  bankruptcy  trends,
recessionary or expansive trends in the Company's  markets,  and inflation rates
and  regulations  and laws which affect the Company's  ability to do business in
its markets may also impact the outcome of forward-looking statements.

     On March  24,  1999,  the  Company  announced  that a review  of  strategic
divestiture  options of all non-core operating assets was being made in order to
refocus on the Company's  core home  furnishings  operations.  During the fiscal
year ended  February 29, 2000,  the Company  completed  the  divestiture  of its
Rhodes and  Mattress  Discounters  divisions  and sold the assets  related to 18
stores in the Chicago and Milwaukee markets.

     This divestiture program was substantially completed on April 20, 2000 with
the sale of substantially all the assets of the Company's Puerto Rican division.
This  division  operated  33  stores  under the trade  name  Berrios.  The total
estimated  value of the  transaction  was in excess of  $120.0  million,  before
transaction costs, including a subordinated note receivable with a face value of
$18.0  million  and excess  working  capital  of  approximately  $12.0  million.
Proceeds from the sale are subject to adjustment pending the final resolution of
working capital settlement provisions.  Proceeds were reduced by $4.2 million in
the  second  quarter  ended  August  31,  2000 as a result of a  purchase  price
adjustment based upon working capital accounts as of the date of sale.

                                       20
<PAGE>
     On August 1, 2000, the Company announced it would defer scheduled  interest
payments on certain  indebtedness  and would utilize the applicable grace period
for these  payments to evaluate the  Company's  strategic  alternatives  and its
short and long term liquidity  needs.  The Company  undertook this evaluation in
view of a variety of factors,  including  disappointing operating results during
the second quarter,  increased  probability that the Company's  long-term senior
unsecured debt rating would be further downgraded, resources needed to implement
its credit and  merchandise  initiatives,  prospects  that  refinancing  for its
long-term  debt  and  receivable  securitizations  would  not  be  available  on
reasonable  terms,  inability  to  obtain  alternative  financing  sources,  and
potential  covenant  compliance  issues under its pre-petition  revolving credit
facility resulting from accrual of severance  obligations and anticipated second
quarter results being below  expectations.  As a result of this evaluation,  the
Company  decided  to file  for  reorganization  under  Chapter  11 in  order  to
facilitate a financial restructuring and improve its operations.  As part of its
evaluation,  the  Company  concluded  that its  installment  credit  program and
servicing of future  installment credit accounts was not a viable portion of its
business.  In view of the decision to terminate its installment  credit program,
along with cost factors associated with operating stores in certain markets, the
Company identified 302 store locations and two regional distribution centers for
closure.

     On August 16, 2000 (the "Petition Date"), Heilig-Meyers Company and certain
of its subsidiaries (collectively,  the "Debtors") filed voluntary petitions for
reorganization  under Chapter 11 ("Chapter  11"),  Title 11 of the United States
Bankruptcy Code (the "Bankruptcy  Code") with the United States Bankruptcy Court
("Bankruptcy Court") for the Eastern District of Virginia,  case number 00-34533
(the "Chapter 11 Case"). The Debtors are currently operating their businesses as
debtors-in-possession pursuant to the Bankruptcy Code.

     The Company's  Consolidated  Financial  Statements  have been prepared on a
going concern basis which contemplate  continuity of operations,  realization of
assets and  liquidation of liabilities  and  commitments in the normal course of
business.  The  Chapter 11 filing,  related  circumstances,  and the losses from
operations, raise substantial doubt about the Company's ability to continue as a
going concern.  The  appropriateness  of reporting on the going concern basis is
dependent upon,  among other things,  confirmation of a plan of  reorganization,
future profitable  operations,  and the ability to generate sufficient cash from
operations and financing sources to meet obligations. As a result of the Chapter
11 Case and  related  circumstances,  however,  such  realization  of assets and
liquidation of liabilities  is subject to significant  uncertainty.  While under
the  protection  of Chapter  11, the Debtors  may sell or  otherwise  dispose of
assets  and  liquidate  or settle  liabilities  for  amounts  other  than  those
reflected in the accompanying Consolidated Financial Statements. Further, a plan
of   reorganization   could  materially  change  the  amounts  reported  in  the
accompanying  Consolidated  Financial  Statements.  The  Consolidated  Financial
Statements  do not include any  adjustments  relating to  recoverability  of the
value of recorded asset amounts and  reclassifications of liabilities that might
be necessary as a consequence of a plan of reorganization.

     At this time,  it is not possible to predict the outcome,  or the financial
impact on the Company, of the Chapter 11 Case. Unsecured claims may be satisfied
at less than 100% of their face value and the equity  interests of the Company's
shareholders may have no value.  The Company  believes the  Debtor-in-Possession
Credit  Facilities ("DIP  Facilities")  should provide the Company with adequate
liquidity to conduct its business  during the Chapter 11  proceedings.  However,
the Company's liquidity, capital resources, results of operations and ability to
continue  as a going  concern  are  subject  to  known  and  unknown  risks  and
uncertainties,  including  those set  forth  above.  The  Company  continues  to
evaluate  its  operations  and  store  base in light of  current  and  projected
operating conditions and the liquidity provided by the DIP Facilities.

     Historical   business   segment   information   presented  in  management's
discussion  and  analysis  has been  restated to reflect  the current  operating
segments.

                                       21
<PAGE>
RESULTS OF OPERATIONS

         The following  table  outlines the results of operations  for the three
and six  months  ended  August 31 for fiscal  years 2001 and 2000,  and 2000 pro
forma results.

(in thousands)
                            Three Months Ended           Six Months Ended
                                August 31,                   August 31,
                       --------------------------  ----------------------------
                                        Pro forma                     Pro forma
                           2000     1999     1999      2000       1999     1999
                       --------------------------  ----------------------------
Revenues:
  Sales                $373,482 $507,640 $402,337  $792,268 $1,126,133 $817,138
  Other income           73,103   92,701   82,117   156,864    193,149  166,209
                       -------- -------- --------  -------- ---------- --------
    Total revenues      446,585  600,341  484,454   949,132  1,319,282  983,347

Costs and expenses:
  Costs of sales        296,969  362,261  291,565   599,184    792,226  583,652
  Selling, general
   and administrative   180,760  192,885  152,328   344,619    424,205  311,583
  Provision for doubtful
   accounts              17,245   23,279   20,864    37,892     47,151   42,124
                      --------- -------- -------- --------- ---------- --------
    Total costs and
      expenses          494,974  578,425  464,757   981,695  1,263,582  937,359

Other income (expense):
  Interest income         2,645      839    1,994     5,339        839    3,549
  Interest expense      (11,372) (19,396) (11,254)  (25,341)   (39,131) (23,834)
  Gain (loss) on sale
    of assets held for
    sale                 (4,224)  50,554       --    (4,224)   (63,136)      --
  Reorganization items (575,594)      --       --  (575,594)        --       --
                       --------  ------- --------  -------- ---------- --------
                       (588,545)  31,997   (9,260) (599,820)  (101,428) (20,285)
Earnings (loss) before
 provision (benefit) for
 income taxes and cumulative
 effect of a change in
 accounting principle  (636,934)  53,913   10,437  (632,383)   (45,728)  25,703

Provision (benefit) for
 income taxes           (56,905)  51,071    3,749   (55,281)    21,970    9,228
                       -------- -------- --------  -------- ---------- --------
Earnings (loss) before
 cumulative effect of a
 change in accounting
 principle             (580,029)   2,842    6,688  (577,102)   (67,698)  16,475

Cumulative effect of a
 change in accounting
 principle               (9,417)       --      --   (27,431)        --       --
                      ---------- -------- ------- ---------  --------- --------
Net earnings (loss)   $(589,446)$  2,842 $  6,688 $(604,533) $ (67,698)$ 16,475
                      ========= ======== ======== =========  ========= ========

     The unaudited pro forma amounts above give effect to  divestitures  made by
the Company, the estimated impact of the change in accounting principle, and the
reclassification of delivery and service policy revenue as described below.

                                       22
<PAGE>
     During the fiscal year ended February 29, 2000,  the Company  completed the
divestitures of the Rhodes division,  the Mattress  Discounters  division and 18
stores in the Chicago and  Milwaukee  markets and sold its  interest in Guardian
Products, Inc. On April 20, 2000 the sale of the Berrios division was completed.
The pro forma Consolidated Statements of Operations for the three and six months
ended August 31, 1999 is presented as if the  divestitures  that were  completed
during fiscal year 2000 had been completed  prior to the beginning of the fiscal
year.  Additionally,  the pro forma financial information is presented as if the
Berrios  divestiture  had been  completed on April 20,  1999.  The effect of the
related pro forma adjustments  reduced the previously reported total revenues by
$123.2  million and $338.3 million for the three and six months ended August 31,
1999, respectively.  The pro forma adjustments increased the previously reported
net  earnings  by $1.9  million  and $82.8  million for the three and six months
ended August 31, 1999, respectively.

     Effective  March 1, 2000, the Company  changed its method of accounting for
revenue to record merchandise sales upon delivery to the customer. The pro forma
consolidated  statement of operations  for the three and six months ended August
31, 1999 is prepared as if the change in  accounting  principle had been adopted
prior to the  beginning  of the fiscal year.  The related pro forma  adjustments
increased  the  previously  reported  total  revenues  by $9.0  million and $7.4
million for the three and six months ended August 31,  1999,  respectively.  The
pro forma  adjustments  increased the  previously  reported net earnings by $2.0
million and $1.3  million for the three and six months  ended  August 31,  1999,
respectively.

     The Company has also  reclassified  revenue  generated  from  delivery  and
service  policies as a component of other income rather than netted with cost of
sales to be consistent with the consensus  reached in Emerging Issues Task Force
Issue No.  00-10.  The  adjustment  to other  income  and cost of sales for this
change in  classification  was $27.4  million  and $57.1  million  for the prior
quarter and year to date periods,  respectively.  These reclassifications had no
effect on previously reported net income.

     The unaudited pro forma Consolidated Statements of Operations were prepared
by the management of  Heilig-Meyers  based upon  historical and other  financial
information.  The pro forma  statements  do not purport to be  indicative of the
results of  operations  which would have  occurred had the  dispositions  or the
accounting change been made prior to the beginning of the periods presented.

Revenues and Earnings

     Total  revenues  for the quarter  ended August 31, 2000  decreased  7.8% to
$446.6  million  versus pro forma  revenues of $484.5  million in the prior year
quarter.  The net loss for the quarter ended August 31, 2000, was $589.4 million
or $9.71 per share  versus pro forma net  earnings of $6.7  million or $0.11 per
share in the prior year period.

     Total  revenues for the six month  period ended August 31, 2000,  decreased
3.5% to $949.1  million  versus pro forma revenues of $983.3 million for the six
months  ended  August 31,  1999.  Including  a one-time  non-cash  reduction  in
earnings  of $27.4  million,  or $0.45 per share,  to adjust for the  cumulative
effect of a change  in  accounting  principle  and  $575.6  million  related  to
reorganization  items,  the Company incurred a net loss for the six months ended
August 31,  2000 of $604.5  million or $9.96 per share.  The net loss before the
cumulative effect of an accounting change was $577.1 million, or $9.51 per share
for the six months ended August 31, 2000,  compared to pro forma net earnings of
$16.5 million, or $0.28 per share in the comparable period of the prior year.

                                       23
<PAGE>
     The following table shows a comparison of sales by division:

                                      (Sales amounts in millions)

                           Three Months Ended            Six Months Ended
                                August 31,                   August 31,
                                       Pro Forma                    Pro Forma
                           2000          1999           2000           1999
                      -------------  -------------  -------------  -------------
                              % of           % of           % of           % of
                       Sales  Total   Sales  Total   Sales  Total   Sales  Total
                      -------------  -------------  -------------  -------------
Heilig-Meyers         $286.1   76.6  $322.8   80.2  $603.4   76.2  $647.1   79.2
The RoomStore           72.0   19.3    66.6   16.6   144.1   18.2   130.2   15.9
Homemakers              15.4    4.1    12.9    3.2    30.5    3.8    25.7    3.2
                       373.5  100.0   402.3  100.0   778.0   98.2   803.0   98.3
Divested operations       --     --      --     --    14.3    1.8    14.1    1.7
                      ------  -----  ------  -----  ------  -----  ------  -----
     Total            $373.5  100.0  $402.3  100.0  $792.3  100.0  $817.1  100.0
                      ======  =====  ======  =====  ======  =====  ======  =====

     Total sales for the quarter  decreased 7.2% to $373.5  million  compared to
pro forma sales of $402.3  million in the prior year quarter.  For the six month
period ended August 31, 2000,  sales  decreased  3.0% to $792.3 million from pro
forma sales of $817.1  million in the prior year  period.  The decrease in sales
for both the three and  six-month  periods ended August 31, 2000 compared to the
prior year periods is primarily attributable to the elimination of the Company's
installment  credit program on August 16, 2000 and the  announcement of the plan
to close approximately 302 stores and two distribution centers on that same date
and decreases in comparable  store sales in the  Heilig-Meyers  division in June
and July.

     On September 13, 2000,  the Bankruptcy  Court approved an Interim  Merchant
Agreement ("the Interim Agreement") between the Company and Household Bank (SB),
N.A.  ("Household"),  which established a new private label credit card program.
The initial term of the Interim Agreement,  as amended,  expires on December 27,
2000. The Company and Household are currently  negotiating the terms of a longer
term agreement.  However,  the Household credit program is not expected to offer
credit on the same  criteria  as the former  installment  credit  program,  thus
management  believes  that for the  remainder  of fiscal  2001 and the first two
quarters  of fiscal  2002,  sales in the  Heilig-Meyers  Furniture  stores  will
continue to perform at lower  levels than the prior year on a  comparable  store
basis.  The Company  continues to pursue and evaluate  opportunities  to provide
additional financing  alternatives to its customers that would be incremental to
the Household program.

     The  increases in sales for the RoomStore  division for the second  quarter
and the  year-to-date  period are primarily  attributable to an increase of four
new  operating  units  compared to the prior year.  The sales  increases for the
Homemakers division were primarily the result of comparable store sales growth.

                                       24
<PAGE>
     For the quarter ended August 31, 2000,  other income  decreased to 19.6% of
sales from 20.4% of sales on a pro forma  basis in the prior year  quarter.  For
the six months ended August 31, 2000,  other income decreased as a percentage of
sales to 19.8% from 20.3% on a pro forma  basis in the prior  year  period.  The
following table shows other income as a percentage of divisional sales:

                              Three Months Ended          Six Months Ended
                                        Pro Forma                   Pro Forma
                            August 31,  August 31,     August 31,   August 31,
                              2000        1999           2000         1999
                            ---------------------      ----------------------
Heilig-Meyers                 23.8%       24.6%          23.9%        24.5%
The RoomStore                  5.8%        3.1%           5.8%         3.3%
Homemakers                     4.6%        5.0%           4.7%         5.0%
                             ------      ------         ------       ------
                              19.6%       20.4%          19.8%        20.4%
Divested subsidiaries           --          --           18.7%        16.9%
                             ------      ------         ------       ------
Consolidated                  19.6%       20.4%          19.8%        20.3%
                             ======      ======         ======       ======

     Within  the  Heilig-Meyers   format,  other  income  decreased  0.8%  as  a
percentage  of sales for the  quarter  and 0.6% of sales  year-to-date  on a pro
forma  basis.  These  decreases  are due to a reduction  in finance  income as a
result of the termination of the Company's  installment credit program on August
16, 2000. Going forward,  management  expects the termination of the installment
credit program to result in a significant  decline in finance income as compared
to historical levels.

Costs and Expenses

     Costs of sales for the quarter ended August 31, 2000  increased to 79.5% of
sales compared to 72.5% of sales on a pro forma basis in the prior year quarter.
For the six month period ended August 31, 2000, cost of sales increased to 75.6%
from 71.4% of sales in the prior year on a pro forma basis.  The following table
shows the costs of sales as a percentage of divisional sales:

                              Three Months Ended          Six Months Ended
                                        Pro Forma                   Pro Forma
                            August 31,  August 31,     August 31,   August 31,
                              2000        1999           2000         1999
                            ---------------------      ----------------------
Heilig-Meyers                 81.8%       72.7%          77.3%        71.9%
The RoomStore                 72.2%       70.9%          71.5%        69.7%
Homemakers                    71.1%       82.0%          72.5%        78.1%
                             ------      ------         ------       ------
                              79.5%       72.5%          76.0%        71.8%
Divested subsidiaries           --          --           54.3%        57.3%
                             ------      ------         ------       ------
Consolidated                  79.5%       72.5%          75.6%        71.4%
                             ======      ======         ======       ======

     The  costs of  sales  in the  Heilig-Meyers  division  increased  9.1% as a
percentage  of sales from the prior year  quarter  and 5.4% as a  percentage  of
sales from the prior year-to-date percentage on a pro forma basis as a result of
the loss of sales leverage on certain fixed expenses as well as increased  costs
primarily in the warehouse and delivery areas, a portion of which was related to
higher fuel costs. The Company closed two of its distribution centers located in
Hesperia, California and Thomasville,  Georgia in September 2000 to more closely
align its distribution  infrastructure  and cost with the continuing store base.
The increases in the costs of sales percentages for The RoomStore  division were
primarily due to increases in rent and occupancy expenses.  The decreases in the
costs of sales  percentages  for the  Homemakers  division were primarily due to
decreases in distribution and warehousing labor.

                                       25
<PAGE>
     Selling,  general and  administrative  expenses increased to 48.4% of sales
for the  quarter  from  37.9% of sales on a pro forma  basis in the  prior  year
quarter.  For the six month period ended August 31, 2000,  selling,  general and
administrative  expenses  increased  to 43.5% from 38.1% of sales on a pro forma
basis in the prior year period.  The following table displays  selling,  general
and administrative expenses as a percentage of the applicable division's sales:

                              Three Months Ended          Six Months Ended
                                        Pro Forma                  Pro Forma
                            August 31,  August 31,    August 31,   August 31,
                              2000        1999           2000         1999
                            ---------------------     ----------------------
Heilig-Meyers                 51.9%       40.2%          45.8%        39.9%
The RoomStore                 35.5%       27.0%          33.9%        28.9%
Homemakers                    43.4%       35.1%          41.0%        36.4%
                             ------      ------         ------       ------
                              48.4%       37.9%          43.4%        38.0%
Divested subsidiaries           --          --           47.9%        43.8%
                            ------       ------         ------       ------
Consolidated                  48.4%       37.9%          43.5%        38.1%
                            ======       ======         ======       ======

     Selling, general and administrative expenses for the Heilig-Meyers division
increased  11.7% as a percentage  of sales as compared to the prior year quarter
and 5.9% as a percentage of sales as compared to the prior  year-to-date  period
on a pro forma basis.  As noted above,  sales volume declined as a result of the
termination of the installment credit program. However, substantially all of the
fixed costs of administering the program continued through the end of the second
quarter,  resulting  in a loss of sales  leverage.  Actions  were  taken in late
August  and in  September  2000  which  management  believes  will  eliminate  a
significant portion of the administrative costs associated with that program. In
addition,  $7.9 million in severance  related expense was accrued in the quarter
ended August 31, 2000 related to the departure of the Company's  former chairman
and chief executive officer in July 2000. The RoomStore division  experienced an
increase of 8.5% and 5.0% in selling,  general and administrative  expenses as a
percentage  of sales as  compared  to the prior year  quarter  and  year-to-date
periods,  respectively  primarily due to increased salaries and related expenses
as well as increased  contract delivery.  The increases in selling,  general and
administrative  expenses  in  the  Homemakers  division  are  primarily  due  to
increases in advertising and contract delivery.

     Interest  expense  increased to 3.0% of sales  compared to 2.8% of sales in
the prior  year  quarter  on a pro forma  basis.  As a result of the  Chapter 11
filing, the Company did not record contractual  interest expense of $2.3 million
for the three and six months ended August 31,  2000.  For the quarter,  weighted
average  long-term  debt  decreased to $429.8 million from $627.0 million in the
prior year second  quarter.  The decrease in long-term debt levels between years
is a result of the use of proceeds from  divestitures to paydown long-term debt.
As of  August  31,  2000,  $524.7  million  of  pre-petition  long-term  debt is
classified as liabilities  subject to  compromise.  Weighted  average  long-term
interest rates decreased to 8.2% from 8.6% in the prior year.  Weighted  average
short-term  debt  decreased to $16.8  million  from $172.5  million in the prior
year.  Weighted average short-term interest rates increased to 9.2% from 7.1% in
the prior year. For the six month period interest  expense  increased to 3.2% of
sales from 2.9% of sales in the prior year on a pro forma basis.

     The provision for doubtful  accounts for the second  quarter of fiscal 2001
was 4.6% of sales  compared  to 5.2% of sales on a pro forma  basis in the prior
year  quarter.  For the six month period ended  August 31, 2000,  the  provision
decreased  to 4.8% of sales  from  5.2% of sales on a pro forma  basis  from the
prior  year-to-date  period. For those stores offering  installment  credit, the
provision  was 6.3% and 6.5% of sales for the second  quarters  of fiscal  years
2001 and 2000 on a pro forma basis,  respectively.  As noted above and in Note J
to the Consolidated  Financial Statements,  the Company stopped extending credit
under its installment  credit program on August 16, 2000, and has terminated its
in-house revolving credit card program as of October 18, 2000. The Company plans
to liquidate the remaining  installment  accounts  receivable  and the revolving
portfolios  through a sale to a third  party.  The Company  recorded a valuation
allowance to reduce the carrying  amount of these  portfolios to their estimated
net  realizable  values.  Management  expects  that  these  portfolios  will  be
liquidated at their net realizable  values and that future bad debt expense will
be substantially decreased compared to historic levels.

                                       26
<PAGE>
     Reorganization  items  for the  period  ended  August  31,  2000  have been
segregated from the normal results of operations and are disclosed separately.
The major components are as follows:

         (in thousands)                       August 31, 2000
                                              ---------------
         Store and distribution center
            exit costs                            $ 160,308
         Credit operations exit costs               303,640
         Asset impairment                           110,145
         Professional fees                            1,501
                                                  ---------
         Total reorganization items               $ 575,594
                                                  =========

     The store and distribution center closing costs consist of estimated losses
on the  liquidation  of inventory of  $34,414,000,  losses of $52,475,000 on the
sale of fixed assets,  $6,275,000 for  severance,  the write-off of excess costs
over net assets acquired ("goodwill")  totaling $56,722,000  associated with the
planned closing of approximately  302 stores and two distribution  centers,  and
$10,422,000 for estimated lease obligations relating to these locations.

     On September 14, 2000,  the Court  authorized the Company and/or its agents
to conduct  certain  store  closings and approved the Company's  agreement  with
third  parties as  liquidation  agents.  The agents  will  conduct  going out of
business  ("GOB")  sales  designed to liquidate  the  inventory and fixed assets
related to approximately 300 of the stores  identified for closure.  The Company
expects the GOB sales to be  completed  by the end of December  2000.  Severance
accruals were determined based on the Company's  applicable salary  continuation
plan and exclude any amounts that may be payable for work  performed  during the
GOB period  including  retention  bonuses,  if any. The amount accrued for lease
obligation  represents  the estimated  potential  landlord  claims as determined
under the Bankruptcy Code.

     Credit  operations  exit costs  consist  primarily of valuation  allowances
recorded to reduce the carrying amount of the Company's retained interest in the
securitization trust and owned customer accounts receivable  portfolios to their
net realizable values.  Note 5 to the Consolidated  Financial  Statements in the
Company's Annual Report on Form 10-K for the fiscal year ended February 29, 2000
and Note K in the Notes to the  Consolidated  Financial  Statements in this Form
10-Q describe the Company's accounts receivable securitization program. The fair
value of the Company's  interest-only  strip  receivable is based on the present
value of estimated  future cash flows to be received by the Company in excess of
contractually  specified  servicing fees less estimated  losses.  Because future
cash collections  will be used to pay off certificates  issued by the Trust, the
estimated future cash flows related to the interest-only strip have been reduced
to zero.  Accordingly,  a charge of  $19,817,000  was recorded to write-off  the
carrying amount of the interest only strip as of August 31, 2000. The fair value
of the Company's retained interest in the Trust is based on the present value of
future  cash flows  associated  with the  underlying  receivables.  Because  the
Company  has  discontinued  its  installment  credit  program,   the  underlying
receivable portfolio will be liquidated by the Trust through account collections
or sale of the  portfolio,  the  proceeds  of which  will be used to pay off the
certificates  issued by the Trust. The Company's  retained interest in the Trust
is subordinated to all other Trust  certificates.  The Company believes that the
amount   realized  from  the  portfolio  under  these   circumstances   will  be
insufficient  to provide any return of investment  to the Company.  Thus, a full
valuation  allowance  totaling  $201,765,000  was recorded  against the carrying
amount of the Company's  retained  interest in the asset  securitization  Master
Trust. Deferred securitization fees of $3,973,000 that were being carried on the
balance sheet and amortized were also written off.

     The Company  continues to carry owned  accounts  receivable  consisting  of
installment  accounts  not  transferred  to the  Trust  and  revolving  accounts
extended  under its  in-house  private  label  program.  Extension of credit was
ceased under the installment program on August 16, 2000 and was ceased under the
revolving  program on October 18, 2000. Under a liquidation  scenario,  that is,
the  collection of the  remaining  balances  while  eliminating  the  customer's
ability to utilize the account for future  purchases,  management  believes  the
portfolio will perform substantially below historical levels.  Furthermore,  the
Company plans to liquidate  these  portfolios  through a sale to third  parties.
Based  upon the  liquidation  scenarios,  the  Company  recorded  a  $76,104,000
valuation  allowance to reduce the carrying  amounts to estimated net realizable
value (Note J). Also included in this category is a $1,981,000  charge to reduce
the carrying amount of equipment used in the credit operations to net realizable
value.

                                       27
<PAGE>
     Asset impairment  charges include the write-down of the Company's  goodwill
and other  assets to their net  realizable  value.  The Company has  continually
evaluated  whether  events and  circumstances  have occurred that would indicate
that the  remaining  balance  of  goodwill  may not be  recoverable.  Due to the
Company's  recent  performance  and the  reorganization  actions  undertaken  by
management,  the Company  performed  an  evaluation  of the  carrying  amount of
remaining goodwill.  This evaluation was based on whether the remaining goodwill
was fully  recoverable  from  projected,  undiscounted  future  cash  flows from
operations of the related  business units.  In connection with this  evaluation,
the Company  recorded a loss on  impairment  of goodwill of  $83,981,000.  Also,
because the Company  projects a significant net operating loss  carryforward for
income tax purposes, management expects to liquidate the Company's investment in
tax-advantaged  investments in low-income housing partnerships.  Accordingly,  a
$22,800,000 valuation allowance was recorded against these investments to reduce
their  carrying  amount to net  realizable  value.  The Company also  recorded a
$3,271,000  write-down of net receivables  from its credit insurance and service
policy  underwriter  due to potential  claims  available to the underwriter as a
result of the reorganization actions.

     The net reorganization  items are based on information  presently available
to the  Company,  however,  the actual costs could  differ  materially  from the
estimates.  Additionally,  other costs may be incurred which cannot be presently
estimated.

     The  Company  recorded  a  net  deferred  tax  asset,  before  a  valuation
allowance,  for its  cumulative  net operating loss and other deferred items for
the six months ended August 31, 2000.  The Company has recorded a full valuation
allowance on the amount of the net tax asset as  realization  in future years is
uncertain. As a result of the valuation allowance, the effective income tax rate
for the second  quarter of fiscal  2001 was 8.8%  compared to the prior year pro
forma rate of 35.9% and the prior year actual income tax rate of 94.7%.  For the
six-month period ended August 31, 2000, the effective tax rate was 8.4% compared
to the prior year pro forma rate of 35.9%.  The higher rate in the prior year is
due to  divestiture  activity.  Because the  Company's tax basis in the Mattress
Discounters  division  was minimal,  the sale of the division  resulted in a tax
gain  significantly  in  excess of the gain  recorded  for  financial  reporting
purposes.

LIQUIDITY AND CAPITAL RESOURCES

     As discussed in Note A to the Consolidated Financial Statements,  on August
16,  2000,  the Company  and certain of its  subsidiaries  filed  petitions  for
reorganization  under Chapter 11, Title 11 of the United States Bankruptcy Code.
The  Company  will  continue  to  conduct  business  in the  ordinary  course as
debtor-in-possession under the protection of the Bankruptcy Court.

     Requirements for the payment of unsecured debt,  accounts payable and other
liabilities  that arose prior to the Chapter 11 filing are in most cases  stayed
while  the  Company  is  under  the  protection  of the  Bankruptcy  Court.  The
Bankruptcy  Court has issued orders  authorizing the payment of pre-petition and
post-petition employee wages, salaries and benefits during the Chapter 11 Case.

     In June 1997,  the  Company  and a  wholly-owned  subsidiary  filed a joint
Registration  Statement on Form S-3 with the Securities and Exchange  Commission
relating to up to $400.0 million aggregate principal amount of securities. There
were no issuances of debt pursuant to the joint  Registration  Statement  during
the six months  ended August 31, 2000.  As of August 31, 2000,  long-term  notes
payable with an aggregate  principal  amount of $175 million have been issued to
the public under this Registration Statement.

     As a result of losses  incurred  during  fiscal  years  2000 and 1999,  the
Company  amended its bank debt  agreements  during fiscal years 2000 and 1999 in
order to maintain covenant compliance.

     On May 25, 2000,  the Company  finalized  the  extension  of its  revolving
credit  facility.  The extended  facility  provided a committed amount of $140.0
million and was set to expire in May 2001.  In  addition,  the Company  pledged,
within  the  terms  of  certain  other  long-term  debt  and  revolving   credit
agreements,  certain  non-inventory  assets as partial security for the extended
facility.  The amount  outstanding  under this  pre-petition  agreement  totaled
$524.6  million  as of August  31,  2000 and is  presented  in the  Consolidated
Balance Sheet under liabilities subject to compromise.

                                       28
<PAGE>
     On August 1, 2000,  the Company  elected to defer the  scheduled  August 1,
2000 interest payments on its MacSaver  Financial Services 7.60% Unsecured Notes
due 2007 and MacSaver Financial Services 7.88% Unsecured Notes due 2003, and the
scheduled  August 15, 2000 interest payment on its MacSaver  Financial  Services
7.40% Unsecured Notes due 2002. The related Note Indentures  provided for 30-day
grace  periods to make the interest  payments.  The amount of interest  deferred
under these  pre-petition  agreements  totaled $18.2 million and is presented in
the Consolidated Balance Sheet under liabilities subject to compromise.

     On August 1,  2000,  Moody's  Investors  Service  and  Standard  and Poor's
lowered their credit ratings on the senior unsecured debt of MacSaver  Financial
Services,  guaranteed  by  the  Company,  to  Caa1  and  D  from  Ba2  and  BB-,
respectively,  following  the  Company's  announcement  that  it  was  deferring
interest payments scheduled for August 1, 2000 as described above. On August 25,
2000,  Moody's Investors Service further lowered its rating to Ca from Caa1 as a
result of the Chapter 11 Case.

     On August 16, 2000,  the Debtors  entered into credit  facilities  totaling
$215.0 million consisting of a $200.0 million DIP Revolving Credit Facility (the
"Revolving  Facility")  and  a  $15.0  million  DIP  Term  Facility  (the  "Term
Facility")  (collectively the "DIP Facilities") with Fleet Retail Finance,  Inc.
("Fleet") as the  administrative  agent.  On September 27, 2000,  the Bankruptcy
Court issued a final order approving a limit of $200.0 million for the Revolving
Facility.  Letter of Credit obligations under the Revolving Facility are limited
to $50.0  million.  The DIP  Facilities are intended to provide the Company with
the cash necessary to conduct its operations and pay for  merchandise  shipments
at normal levels during the course of the Chapter 11 Case.

     Loans made under the  Revolving  Facility bear  interest,  at the Company's
option,  at a rate equal to either  Fleet's  prime lending rate plus 1.0% or the
applicable  LIBOR plus 3.0%.  The Term  Facility  bears  interest at 16.5%.  The
Company is required  to pay an unused line fee of 0.5% on the unused  portion of
the Revolving Facility  commitment,  and a standby letter of credit fee of 3.0%.
The Company paid  financing  fees of $4.3 million on the closing date of the DIP
Facilities and $0.7 million upon issuance of the Bankruptcy Court's final order.
These financing fees have been deferred and are being amortized over the life of
the DIP Facilities.

     The  maximum  borrowings,  excluding  the term  commitments,  under the DIP
Facilities  are  limited  to 85%  of  eligible  inventory,  a  percentage  to be
determined  of eligible  receivables,  60% of eligible  real estate,  and 25% of
eligible  leasehold  interests  (all  as  defined  in the DIP  Facilities)  less
applicable  reserves.  Availability  under the DIP Facilities at August 31, 2000
was $138.1  million.  The  amounts  borrowed  as of August 31,  2000,  under the
Revolving   Facility  and  the  Term  Facility   were  $0  and  $15.0   million,
respectively.

     The DIP Facilities are secured by a first lien and  superpriority  claim on
substantially all of the assets of the Company and its subsidiaries,  subject in
certain  cases to liens held by the  pre-petition  lenders  on certain  accounts
receivable,  real estate, and general  intangibles.  Although the DIP Facilities
share their lien status,  their  priorities of repayment are  different.  In the
event of a  liquidation,  the  Revolving  Facility will be repaid first from the
proceeds of inventory,  post-petition  receivables and pledged real estate.  The
Term  Facility will be repaid from the proceeds of (i)  furniture,  fixtures and
equipment,  and (ii) any remaining  proceeds from the  aforementioned  Revolving
Facility  assets after the Revolving  Facility has been paid in full.  Under the
DIP Facilities  the Company is obligated to furnish an acceptable  business plan
by December 22, 2000. A minimum  excess  availability  of $15.0  million must be
maintained until the acceptance of the business plan and thereafter, the minimum
excess  availability  will drop to the  greater  of $10.0  million of 10% of the
borrowing  base.  In  addition,  the DIP  Facilities  have  certain  restrictive
covenants limiting additional indebtedness,  liens, sales of assets, and capital
expenditures. The Company is currently in the process of developing the business
plan to be provided to Fleet. The DIP Facilities expire on the earlier of August
16, 2002 or the date of  substantial  consummation  of a plan of  reorganization
that has been confirmed pursuant to order of the Bankruptcy Court.

                                       29
<PAGE>
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     There are no material  changes to the disclosure on this matter made in our
Report on Form 10-K for the year ended  February 29, 2000.  Reference is made to
Part II, Item 7A, Quantitative and Qualitative Disclosures About Market Risk, in
the  Registrant's  Annual  Report on Form 10-K for the year ended  February  29,
2000.

                                       30
<PAGE>
                                     PART II

ITEM 1. LEGAL PROCEEDINGS

     As reported in its report on Form 8-K dated August 31, 2000,  on August 16,
2000, the Company and certain of its subsidiaries filed voluntary  petitions for
reorganization  under  Chapter 11,  Title 11 of the United  States Code with the
United States Bankruptcy Court for the Eastern District of Virginia in Richmond,
Virginia.


ITEM 3. DEFAULT UPON SENIOR SECURITIES

     As a result of  filing  the  Chapter  11 Case,  no  principal  or  interest
payments will be made on certain  indebtedness  incurred by the Company prior to
August 16, 2000,  including  the MacSaver  Financial  Services  7.60%  Unsecured
Notes, the MacSaver  Financial  Services 7.88% Unsecured Notes, and the MacSaver
Financial  Services  7.40%  Unsecured  Notes,  until  a plan  of  reorganization
defining the payment terms has been approved by the Bankruptcy Court.


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

(a) The Annual Meeting of the Company's shareholders was held June 21, 2000.

(c)(i) The  shareholders  approved the ratification of the selection of Deloitte
and Touche LLP as  accountants  and  auditors  for the  Company  for the current
fiscal year. The ratification was approved by the following vote:

               FOR          -          50,415,037
               AGAINST      -             189,114
               ABSTAIN      -             629,550

(c)(ii) The  shareholders  of the Company  elected a board of nine directors for
one-year terms. The elections were approved by the following vote:

              Directors                         For            Withheld
              ---------                         ---            --------
          William C. DeRusha                 49,222,397        2,011,304
          Donald S. Shaffer                  49,317,801        1,915,900
          Robert L. Burrus, Jr.              49,123,678        2,110,023
          Beverley E. Dalton                 49,306,047        1,927,654
          Benjamin F. Edwards, III           49,151,651        2,082,050
          Robert M. Freeman                  49,317,239        1,916,462
          Lawrence N. Smith                  49,299,697        1,934,004
          Eugene P. Trani                    49,299,151        1,934,550
          L. Douglas Wilder                  49,260,857        1,972,844

                                       31
<PAGE>
ITEM 5. OTHER INFORMATION

     On August 21, 2000, the New York Stock Exchange ("the Exchange")  announced
that trading in the Company's  Common Stock would be suspended  immediately  and
that it would move to delist the shares of the Company from the  Exchange,  as a
result of the Company's petition for bankruptcy protection.  On August 23, 2000,
the Company's  Common Stock began trading on the  Over-The-Counter  System under
the ticker symbol HMYRQ, which has subsequently been changed to HMYRE.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

            (a)   Exhibits.  See INDEX TO EXHIBITS

                  There were three Current  Reports on Form 8-K filed during the
                  quarterly  period  ended  August 31,  2000.  On July 24, 2000,
                  Registrant   filed  a  Form  8-K  in  which  it  attached  and
                  incorporated  by  reference  the July 24,  2000 press  release
                  issued by the Registrant announcing that Donald S. Shaffer had
                  been appointed President and Chief Executive Officer.

                  On August  1,  2000,  Registrant  filed a Form 8-K in which it
                  attached  and  incorporated  by  reference  the August 1, 2000
                  press release  issued by the  Registrant  announcing  that the
                  Company would defer certain  interest  payments  scheduled for
                  August 2000 and that the  Company  had  engaged an  investment
                  banking  firm to assist  the  Company in  exploring  strategic
                  alternatives.

                  On August 31,  2000,  Registrant  filed a Form 8-K in which it
                  announced  that the Company  had filed a voluntary  Chapter 11
                  reorganization  petition and that the Company had entered into
                  a $215 million debtor-in-possession financing facility.

                                       32
<PAGE>

                                INDEX TO EXHIBITS

Exhibit
Number    Description                                                    Page
-----------------------------------------------------------------------------
10.       Material Contracts

          a. Employment Agreement dated July 21, 2000 between
             Donald S. Shaffer and Registrant.*                           35

          b. Debtor-in-Possession Credit Agreement dated as of
             August 16, 2000 among Registrant, Heilig-Meyers
             Furniture Company ("HMFC"), Heilig-Meyers Furniture
             West, Inc.("H-M Furniture"), HMY Roomstore, Inc.
             ("RoomStore"), HMY Star, Inc. ("Star"), MacSaver
             Financial Services, Inc. ("MacSaver"), the Lenders
             Party to this agreement, Fleet National Bank, Fleet
             Retail Finance Inc. ("Fleet Retail"), Back Bay
             Capital Funding, LLC, Citicorp USA, Inc. and
             FleetBoston Robertson Stephens Inc. (the "DIP
             Credit Agreement").                                         43

          c. First  Amendment to DIP Credit  Agreement  dated
             September 26, 2000 among Fleet Retail, the Lenders,
             Registrant,  HMFC, H-M Furniture, RoomStore, Star
             and MacSaver.                                              115

          d. Second  Amendment to DIP Credit Agreement dated
             October 24, 2000 among Fleet Retail, the Lenders,
             Registrant, HMFC, H-M Furniture, RoomStore, Star
             and MacSaver.                                              118

          e. Interim Merchant Agreement dated September 13, 2000
             between Household Bank (SB), N.A. and Registrant.          122

          f. Amendment to Interim Merchant Agreement dated
             November 14, 2000 between Household Bank (SB), N.A.
             and Registrant                                             137


27.       Financial Data Schedule                                       138


          *Management  contract  or  compensatory  plan  or  arrangement  of the
          Company required to be filed as an exhibit.

                                       33
<PAGE>



                                   SIGNATURES


      Pursuant to the  requirements of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.




                                          Heilig-Meyers Company
                                          (Registrant)



Date:      November 27, 2000              /s/Paige H. Wilson
                                          --------------------------------
                                          Paige H. Wilson
                                          Executive Vice President, Chief
                                          Financial Officer
                                          (principal financial officer)

Date:      November 27, 2000              /s/Ronald L. Barden
                                          --------------------------------
                                          Ronald L. Barden
                                          Senior Vice President, Controller
                                          (principal accounting officer)



                                       34


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