NASH FINCH CO
10-Q, 1998-05-12
GROCERIES & RELATED PRODUCTS
Previous: PREMIUMWEAR INC, 10-Q, 1998-05-12
Next: NEWCOR INC, 10-Q/A, 1998-05-12



<PAGE>
                                       
                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC 20549
                                       
                                   FORM 10-Q


(Mark One)
                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
 / X /              OF THE SECURITIES EXCHANGE ACT OF 1934
                  For the twelve weeks ended March 28, 1998

                                      or
                                       
              TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
 /   /               OF THE SECURITIES EXCHANGE ACT OF 1934
                                       
                                       
                           Commission File No. 0-785
                                       
                              NASH-FINCH COMPANY
                                       
            (Exact Name of Registrant as Specified in its Charter)

<TABLE>
<S>                                              <C>
            DELAWARE                                41-0431960
 (State or other jurisdiction of                   (IRS Employer
  incorporation or organization)                  Identification No.)


7600 France Ave. South, Edina, Minnesota                55435
   (Address of principal executive offices)           (Zip Code)
</TABLE>

                               (612)  832-0534
               (Registrant's telephone number including area code)


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                 YES   X                          NO
                     ------                           ------
                                                                 
        Number of shares of common stock outstanding at May 7, 1998:

                                                              11,339,663 shares




<PAGE>


                                       
                        PART I - FINANCIAL INFORMATION
                                       
     This report is for the twelve week interim period beginning January 4,
1998, through March 28, 1998.

     The accompanying financial information has been prepared in conformity
with generally accepted accounting principles and practices, and methods of
applying accounting principles and practices, (including consolidation
practices) as reflected in the financial information included in the Company's
Annual Report on Form 10-K, filed with the Securities and Exchange Commission
for the preceding fiscal year.  The financial statements included in this
quarterly report include all adjustments which are, in the opinion of
management, necessary to a fair presentation of the Company's financial
position and results of operations for the interim period.


     The information contained herein has not been audited by independent
certified public auditors and is subject to any adjustments which may develop
in connection with the annual audit of its accounts by Ernst & Young LLP,  the
Company's independent auditors.


                                     -2-



<PAGE>

NASH FINCH COMPANY AND SUBSIDIARIES
Condensed Consolidated Statements of Earnings (Loss)
(In thousands, except per share amounts)
<TABLE>
<CAPTION>
                                                                                 Twelve Weeks Ended
                                                                          --------------------------------
                                                                            March 28,          March 22,
                                                                              1998               1997
<S>                                                                      ------------        -----------
Revenues:                                                                 <C>                 <C>
 Net sales                                                                 $  925,958           935,997
 Other revenues                                                                11,143            11,835
                                                                          ------------        -----------
  Total revenues                                                              937,101           947,832

Cost and expenses:
 Cost of sales                                                                820,360           825,189
 Selling, general and administrative
  and other operating expenses                                                 94,310            99,158
 Depreciation and amortization                                                 11,078            10,905
 Interest expense                                                               6,860             7,321
                                                                          ------------        -----------
  Total costs and expenses                                                    932,608           942,573


  Earnings before income taxes and extraordinary charge                         4,493             5,259
                                                                        
Income taxes                                                                    1,865             2,203
                                                                          ------------        -----------
  Earnings before extraordinary charge                                          2,628             3,056
                                                                        
 Extraordinary charge from early extinguishment of debt,
  net of income tax benefit of $3,951                                         (5,569)               -
                                                                          ------------        -----------
  Net earnings (loss)                                                      $  (2,941)             3,056
                                                                          ------------        -----------
                                                                          ------------        -----------
Basic and diluted earnings (loss) per share:

  Earnings before extraordinary charge                                     $     .23                .27



  Extraordinary charge from early extinguishment of debt                        (.49)                 -
                                                                          ------------        -----------
  Net earnings (loss)                                                      $    (.26)               .27
                                                                          ------------        -----------
                                                                          ------------        -----------
Weighted average number of common and common equivalent
 shares outstanding
  Basic                                                                        11,301            11,193

  Diluted                                                                      11,362            11,321
</TABLE>
- ------------------------------------------------------------
See accompanying notes to consolidated financial statements.


                                      -3-

<PAGE>

NASH FINCH COMPANY AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In thousands)


<TABLE>
<CAPTION>
                                                                            March 28,         January 3,
ASSETS                                                                        1998               1998
- ------                                                                  --------------      -------------
<S>                                                                     <C>                 <C>
Current assets:                                                          (unaudited)
 Cash                                                                    $        773               933
 Accounts and notes receivable, net                                           176,634           173,962
 Inventories                                                                  287,991           287,801
 Prepaid expenses                                                              23,742            22,582
 Deferred tax assets                                                           12,340             9,072
                                                                         ------------       -----------
  Total current assets                                                        501,480           494,350

Investments in affiliates                                                       7,681             7,679
Notes receivable, noncurrent                                                   23,600            23,092

Property, plant and equipment:
 Land                                                                          30,548            31,229
 Buildings and improvements                                                   136,591           137,070
 Furniture, fixtures and equipment                                            307,285           306,762
 Leasehold improvements                                                        61,003            60,578
 Construction in progress                                                      36,906            28,485
 Assets under capitalized leases                                               24,878            25,048
                                                                         ------------       -----------
                                                                              597,211           589,172
 Less accumulated depreciation and amortization                              (319,203)         (312,939)
                                                                         ------------       -----------
  Net property, plant and equipment                                           278,008           276,233

Intangible assets, net                                                         69,305            70,732
Investment in direct financing leases                                          18,901            19,094
Deferred tax asset - net                                                        2,622             2,622
Other assets                                                                   10,826            11,081
                                                                         ------------       -----------
  Total assets                                                           $    912,423           904,883
                                                                         ------------       -----------
                                                                         ------------       -----------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 Outstanding checks                                                      $     22,110            36,271
 Short-term debt payable to banks                                              16,155            11,300
 Current maturities of long-term debt and
  capitalized lease obligations                                                 2,769             7,964
 Accounts payable                                                             203,246           177,548
 Accrued expenses                                                              71,086            60,599
 Income taxes                                                                       -               737
                                                                         ------------       -----------
  Total current liabilities                                                   315,366           294,419

Long-term debt                                                                324,145           325,489
Capitalized lease obligations                                                  38,116            38,517
Deferred compensation                                                           6,682             6,768
Other                                                                           7,144            14,072
Stockholders' equity:
 Preferred stock - no par value
  Authorized 500 shares;  none issued                                               -               -
 Common stock of $1.66 2/3 par value
  Authorized 25,000 shares, issued 11,575 shares issued in 1998
  and 1997                                                                     19,292            19,292
 Additional paid-in capital                                                    17,908            17,648
 Restricted stock                                                                (384)             (391)
 Retained earnings                                                            186,005           190,984
                                                                         ------------       -----------
                                                                              222,821           227,533
 Less cost of 237 shares and 252 shares of
  common stock in treasury, respectively.                                      (1,851)           (1,915)
                                                                         ------------       -----------
  Total stockholders' equity                                                  220,970           225,618
                                                                         ------------       -----------
  Total liabilities and stockholders' equity                             $    912,423           904,883
                                                                         ------------       -----------
                                                                         ------------       -----------
</TABLE>

- --------------------------------------------------------------------------
See accompanying notes to condensed consolidated financial statements.


                                      -4-

<PAGE>


NASH FINCH COMPANY AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In thousands)                                                   


<TABLE>
<CAPTION>
                                                                               Twelve Weeks Ended
                                                                        ----------------------------------
                                                                        March 28, 1998      March 22, 1997
                                                                        --------------      --------------
<S>                                                                     <C>                 <C>    
Operating activities:
 Net earnings (loss)                                                       $  (2,941)          $   3,056
 Adjustments to reconcile net earnings to net cash
  provided by operating activities:
   Provision for (use of) special charge                                        (850)                -
   Depreciation and amortization                                              11,078              10,905
   Provision for bad debts                                                       160               1,293
   Provision for (use of) losses on closed lease locations                      (680)               (153)
   Extraordinary charge - write off deferred financing costs                     142                 -
   Deferred income taxes                                                      (3,268)             (1,618)
   Deferred compensation                                                         (86)               (311)
   Earnings (loss) of equity investments                                        (220)               (377)
   Other                                                                         108                 773
 Changes in operating assets and liabilities:
   Accounts and notes receivable                                               9,127              12,056
   Inventories                                                                  (190)              2,251
   Prepaid expenses                                                           (1,160)             (5,908)
   Accounts payable and outstanding checks                                    11,537             (29,145)
   Accrued expenses                                                            5,037               8,849
   Income taxes                                                                 (737)              3,311
                                                                           ---------            --------
     Net cash provided by operating activities                                27,057               4,982
                                                                           ---------            --------
Investing activities:
 Dividends received                                                              -                   800
 Disposals of property, plant and equipment, net                               2,189               1,292
 Additions to property,  plant  and  equipment
  excluding capital leases                                                   (13,474)             (7,939)
 Loans to customers                                                           (5,389)             (4,632)
 Payments from customers on loans                                              5,035               1,485
 Sale (repurchase) of receivables                                            (11,700)                -
 Other                                                                           (30)                 28
                                                                           ---------            --------
   Net cash used in investing activities                                     (23,369)             (8,966)
                                                                           ---------            --------

Financing activities:
 Proceeds from revolving debt                                                100,000              15,000
 Dividends paid                                                               (2,038)             (2,015)
 Payments of short-term debt                                                   4,855              (6,550)
 Payments of from long-term debt                                            (106,570)             (2,264)
 Payments of capitalized lease obligations                                      (370)               (275)
 Other                                                                           275                  53
                                                                           ---------            --------
   Net cash (used in) provided by financing activities                        (3,848)              3,949
                                                                           ---------            --------
   Net decrease in cash                                                    $    (160)                (35)
                                                                           ---------            --------
                                                                           ---------            --------
</TABLE>

- ----------------------------------------------------------------
See accompanying notes to consolidated financial statements.


                                      -5-

<PAGE>


NASH FINCH COMPANY AND SUBSIDIARIES
Consolidated Statements of Stockholders' Equity

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
Fiscal period ended March 28, 1998,
January 3, 1998 and December 28, 1996                                                                            
(In thousands, except per share amounts)                                                                            Foreign    
                                                              Common Stock           Additional                     currency   
                                                          ---------------------        paid-in       Retained      translation
                                                           Shares        Amount        capital       earnings      adjustment
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>         <C>            <C>             <C>           <C>    
Balance at December 30, 1995                               11,224      $  18,706         12,013        188,578         (950)
Net earnings                                                  -              -              -           20,032           -
Dividend declared of $.75 per share                           -              -              -           (8,288)          -
Shares issued in connection with acquisition of a
 business                                                     350            584          5,064            -             -
Treasury stock issued upon exercise of options                -              -               47            -             -
Issuance of restricted stock                                  -              -             (308)           -             -
Amortized compensation under restricted stock plan            -              -              -              -             -
Treasury stock purchased                                      -              -              -              -             -
                                                           ------         ------         ------        -------         ----

Balance at December 28, 1996                               11,574         19,290         16,816        200,322         (950)
Net earnings (loss)                                           -              -              -           (1,228)          -
Dividend declared of $.72 per share                           -              -              -           (8,110)          -
Treasury stock issued upon exercise of options                -              -              354            -             -
Amortized compensation under restricted stock plan            -              -              -              -             -
Repayment of notes receivable from holder of
 restricted stock                                             -              -              -              -             -
Distribution of stock pursuant to performance awards          -              -              460            -             -
Treasury stock purchased                                      -              -              -              -             -
Foreign currency translation adjustment                       -              -              -              -            950
Other                                                           1              2             18            -             -
                                                           ------         ------         ------        -------         ----
Balance at January 3, 1998                                 11,575         19,292         17,648        190,984           -
Net earnings (loss)                                           -              -              -           (2,941)          -
Dividend declared of $.18 per share                           -              -              -           (2,038)          -
Treasury stock issued upon exercise of options                -              -               33            -             -
Amortized compensation under restricted stock plan            -              -              -              -             -
Distribution of stock pursuant to performance awards          -              -              226            -             -
Treasury stock purchased                                      -              -              -              -             -
Foreign currency translation adjustment                       -              -              -              -             -
Other                                                         -              -              -              -             -
                                                              -              -              1              -
                                                           ------         ------         ------        -------         ----
Balance at March 28, 1998  (unaudited)                     11,575      $  19,292         17,908        186,005           -
                                                           ------         ------         ------        -------         ----
                                                           ------         ------         ------        -------         ----


NASH FINCH COMPANY AND SUBSIDIARIES
Consolidated Statements of Stockholders' Equity
- -----------------------------------------------------------------------------------------------------------------
Fiscal period ended March 28, 1998,
January 3, 1998 and December 28, 1996
(In thousands, except per share amounts)                                     Treasury Stock            Total
                                                           Restricted     --------------------     stockholders'
                                                              Stock       Shares        Amount         equity
- -----------------------------------------------------------------------------------------------------------------
<S>                                                        <C>            <C>        <C>              <C>
Balance at December 30, 1995                                    -          (346)     $  (3,034)       215,313
Net earnings                                                    -            -              -          20,032
Dividend declared of $.75 per share                             -            -              -          (8,288)
Shares issued in connection with acquisition of a               -
 business                                                       -            -              -           5,648
Treasury stock issued upon exercise of options                  -            6              42             89
Issuance of restricted stock                                  (524)          40            995            163
Amortized compensation under restricted stock plan              24           -              -              24
Treasury stock purchased                                        -            (7)          (120)          (120)
                                                            ------        -----          -----        -------

Balance at December 28, 1996                                  (500)        (307)        (2,117)       232,861
Net earnings (loss)                                             -            -              -          (1,228)
Dividend declared of $.72 per share                             -            -              -          (8,110)
Treasury stock issued upon exercise of options                  -            29            143            497
Amortized compensation under restricted stock plan              29           -              -              29
Repayment of notes receivable from holder of 
 restricted stock                                               80           -              -              80
Distribution of stock pursuant to performance awards            -            30            148            608
Treasury stock purchased                                        -            (4)           (89)           (89)
Foreign currency translation adjustment                         -            -              -             950
Other                                                           -            -              -              20
                                                              ----        -----          -----        -------
Balance at January 3, 1998                                    (391)        (252)        (1,915)       225,618
Net earnings (loss)                                             -            -              -          (2,941)
Dividend declared of $.18 per share                             -            -              -          (2,038)
Treasury stock issued upon exercise of options                  -             3             15             48
Amortized compensation under restricted stock plan               7           -              -               7
Distribution of stock pursuant to performance awards            -            13             65            291
Treasury stock purchased                                        -            -              -             -
Foreign currency translation adjustment                         -            -              -             -
Other                                                           -            -              -             -
                                                                -            (1)           (16)           (15)
                                                            ------        -----          -----        -------
Balance at March 28, 1998  (unaudited)                        (384)        (237)     $  (1,851)       220,970
                                                            ------        -----          -----        -------
                                                            ------        -----          -----        -------
</TABLE>
- -------------------------------------------------------------
See accompanying notes to consolidated financial statements.


                                      -6-

<PAGE>

                                       
                      NASH FINCH COMPANY AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                MARCH 28, 1998

NOTE 1

     The accompanying financial statements include all adjustments which are,
in the opinion of management, necessary to present fairly the financial
position of the Company and its subsidiaries at March 28, 1998 and January 3,
1998, and the results of operations for the 12-weeks ending March 28, 1998 and
March 22, 1997, and the changes in cash flows for the 12-week periods ending
March 28, 1998 and March 22, 1997, respectively.  All material intercompany
accounts and transactions have been eliminated in the consolidated financial
statements. Results of operations for the interim periods presented are not
necessarily indicative of the results to be expected for the full year.

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to  make estimates and
assumptions that affect the amounts reported  in the financial statements and
accompanying notes.  Actual results could differ from those estimates.

NOTE 2

     The Company uses the LIFO method for valuation of a substantial portion of
inventories.  If the FIFO method had been used, inventories would have been
approximately $42.6 million and $43.1 million higher at March 28, 1998 and at
January 3, 1998, respectively.

NOTE 3
     
     In March 1998, the American Institute of Certified Public Accountants
issued Statement of Position ("SOP") 98-1, ACCOUNTING FOR THE COSTS OF COMPUTER
SOFTWARE DEVELOPED FOR OR OBTAINED FOR INTERNAL USE.  Although the SOP is
effective beginning on January 1, 1999, the Company has chosen early adoption
as of January 4 1998.  The SOP requires the capitalization of certain costs
incurred after the date of adoption in connection with developing or obtaining
software for internal use.  Certain costs that are required to be capitalized
by the SOP were previously being expensed as incurred by the Company.  As a
result of this change in accounting, during the quarter the Company capitalized
$1.5 million in payroll and payroll-related costs for employees who are
directly involved with and devote time to internal-use software development
projects.

NOTE 4
     
     Pursuant to the provisions of Statement of Financial Accounting Standards
No. 128, EARNINGS PER SHARE,  the weighted average shares used in computing
basic and diluted earnings per share (EPS) are as follows:


                                      -7-

<PAGE>


<TABLE>
<CAPTION>
(in thousands of shares)                                   Twelve Weeks Ended 
                                                        ------------------------
                                                        March 28,      March 23,
                                                          1998           1997
                                                        --------       ---------
<S>                                                     <C>            <C>
Shares for computation of
  basic EPS                                               11,301         11,193
Effect of assumed option
  exercises                                                   35             45
Effect of contingent shares                                   26             83
                                                          ------         ------
Shares for computation of
  diluted EPS                                             11,362         11,321
                                                          ------         ------
                                                          ------         ------
</TABLE>



NOTE 5

     On December 29, 1997, a Receivables Purchase Agreement (the "Agreement") 
was executed by the Company, Nash Finch Funding Corporation ("NFFC"), a 
wholly-owned  subsidiary of the Company, and a certain third party purchaser 
(the "Purchaser")  pursuant to a securitization transaction. On this date the 
Company sold $44.6  million of accounts receivable on a non-recourse basis to 
NFFC. NFFC sold $37.0  million of its undivided interest in such receivables 
to the Purchaser, subject  to specified collateral requirements. NFFC 
maintains a variable undivided  interest in these receivables and is subject 
to losses on its share of the  receivables and, accordingly, maintains an 
allowance for doubtful  accounts.  The Agreement is a five-year $50 million 
revolving receivable purchase facility allowing the Company to sell 
additional receivables  to NFFC, and NFFC to sell, from time to time, 
variable undivided interests in  these receivables to the Purchaser. At March 
28, 1998, the balance of receivables sold under the revolving agreement was 
$25.3 million.

     On September 8, 1995, the Company entered into an agreement with a
financial institution which allowed the Company to sell on a revolving basis
customer notes receivable.  Although the agreement lapsed on December 28, 1996,
the notes, which have maturities through the year 2002, were sold at face value
with recourse.  As a result, the Company is contingently liable should these
notes become uncollectible.  The remaining balances of such sold notes
receivable totaled $8.4 million and $9.1 million at March 28, 1998 and 
January 3, 1998, respectively.

NOTE 6

     During the third quarter of 1997, the Company recorded special charges,
totaling $31.3 million relative to asset impairment and consolidation of
certain warehouses and retail stores.  During the first quarter the Company
closed distribution facilities in Lexington, Kentucky and Lincoln, Nebraska and
closed or sold a total of four retail stores.  Costs totaling $.9 million
dollars incurred as a result of the shut down of these units were charged to
accrued expenses.  At March 28, 1998, accrued liabilities established for
purposes of the special charges total $15.2 million.


                                      -8-
<PAGE>



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

RESULTS OF OPERATIONS

REVENUES

     Total revenues for the first quarter 1998 were $937.1 million compared to
$947.8 million last year, a decrease of 1.1%.  The decline related to both the
wholesale and retail segments of the Company.
     
     Although wholesale revenues for the quarter were positively impacted by 
sales resulting from the acquisition of the business and assets of 
United-A.G. Cooperative, Inc. in June 1997, overall wholesale segment 
revenues declined.  Lower revenues were attributed to the planned 
consolidation of a distribution center in Lexington, Kentucky, and soft 
market conditions in certain areas of the Midwest.  Also, the military 
division reported lower revenues compared to last year when such revenues 
were exceptionally high.  This reflected reduced sales to European 
commissaries as well as somewhat lower sales by military commissaries along 
the East Coast.
     
     Retail segment revenues were impacted by the closing or sale of twelve
under-performing stores since the first quarter of fiscal 1997.  Same store
sales declined 1.2% as a result of continuing competitive market conditions in
several market areas in the upper Midwest.

GROSS MARGINS

     Gross margins for the quarter were 12.5% compared to 12.9% last year.  The
decline this year is partially attributed to the growing proportion  of lower
margin wholesale business.  During the quarter wholesale segment business
represented 81.3% of the Company's consolidated revenues compared to 79.9% for
the same period last year. Food price deflation during the period resulted in a
LIFO credit of $.5 million compared to $.25 million last year.  Retail margins
were flat compared to last year.  Gains in dry grocery were offset by greater
promotional activities in the perishables departments, primarily produce and
dairy products.  Margins compared to last year were also negatively affected by
the timing of religious holidays which occurred later in the second quarter
this year.

OPERATING EXPENSE

     Operating expense for the quarter as a percent of revenues was 10.1% 
compared to 10.5% last year.  Expense levels continue to be positively 
affected by the increased wholesale business which operates at lower expense 
levels than retail.  The Company changed accounting procedures when it 
adopted Statement of Position (SOP) 98-1 which resulted in $1.5 million of 
internal development costs related to the HORIZONS project being 


                                      -9-

<PAGE>


capitalized during the quarter.  Previously these costs had been expensed as 
incurred.


     During the quarter, the Company continued to execute its strategic plan to
consolidate selected warehouses by closing its distribution center in
Lexington, Kentucky, and transferring a substantial portion of that facility's
volume to the Company's Cincinnati, Ohio and Bluefield, Virginia distribution
centers.  Although costs associated with the closing had been provided for
through the special charge recorded last year, certain expenses totaling
approximately $.7 million associated with transferring the business were
incurred during the quarter.  Some unaccrued  expenses may continue until
shutdown is complete, but these are not expected to have a material impact on
the second quarter.

DEPRECIATION EXPENSE

     Depreciation and amortization expense increased 1.6% compared to last 
year. The increase reflects capital additions placed in service since last 
year, offset by the reduction in depreciable assets resulting  from the sale 
of retail stores, and  lower depreciation resulting from the write down of 
impaired assets recorded as part of the special charge last year. 
Amortization of goodwill and other intangibles for the current and prior year 
 quarter was $1.5 million. Depreciation expense is expected to increase 
during 1998 as implementation of HORIZONS continues, and greater portions of 
the developed software are ready for use.

INTEREST EXPENSE

     Interest expense decreased from $7.3 million in the prior year quarter, to
$6.9 million this year, a decline of 6.3%. The reduction is attributed to lower
debt levels brought about by the sale of receivables at the end of 1997 and
improved asset management.  While the Company reduced its long-term borrowing
rates through refinancing, interest expense is expected to increase because a
greater portion of total debt is now based on a fixed interest rate which is
higher than the revolving debt rate it replaced.

INCOME TAXES

     The effective tax rate for 1998 is estimated at 41.5%, compared to 41.9%
last year.

EARNINGS BEFORE EXTRAORDINARY CHARGE

     Earnings before extraordinary charge were $2.6 million or $.23 per share
for the first quarter,  compared to $3.1 million or $.27 per share last year.
The change in accounting for direct software development costs resulted in an
after tax benefit of $.8 million, or $.08 per share. Conversely, costs
associated with the transfer of business from Lexington, Kentucky to other
facilities adversely affected after tax earnings by $.4 million, or $.04 per
share.


                                      -10-

<PAGE>


EXTRAORDINARY CHARGE

     In conjunction with a planned senior subordinated debt offering, the
Company prepaid $106.3 million of senior notes, and paid prepayment premiums
and wrote off related deferred financing costs totaling $9.5 million, all with
drawings under the Company's revolving credit facility. This transaction
resulted in an extraordinary charge of $5.6 million or $.49 per share after
income tax benefits of $4.0 million.

YEAR 2000

     The Company's  resolution to the year 2000 issue is substantially
incorporated in the system  design of the HORIZONS project. In addition, since
all segments of the Company  will not be initially impacted by HORIZONS, the
Company has been actively  engaged in a process designed to mitigate any
detrimental effects from the year  2000 to any of these segments.

     The Company has also initiated communications with its significant
suppliers and large customers to determine the extent to which the Company's
interface systems and operations are vulnerable to those third parties' failure
to rectify their own year 2000 services.  However, there can be no guarantee
that the failure of its system, or others' systems, to operate properly beyond
1999, would not have an adverse effect on the Company's results of operations
or financial condition.  The Company expects to be completed with year 2000
compliance in mid-1999 and believes that, with the HORIZONS project and
modifications of its  existing software and systems, year 2000 compliance will
not pose significant  operating problems.


     Costs associated with a substantial portion of year 2000 compliance
coincide with the new software and system design of the HORIZONS project. The
cost of year 2000 compliance for business operations not affected by HORIZONS
is not expected to have a material effect on results of operations.

LIQUIDITY AND CAPITAL RESOURCES

     Historically, the Company has financed the capital needs through a
combination of internal and external sources.  These sources include cash flow
from operations, short-term bank borrowings, various types of long-term debt,
leasing and equity financing.

     Operating activities generated positive net cash flows of $27.1 million
during the quarter compared to $5.0 million a year ago.  The increase is
primarily due to higher accounts payables and accrued expenses and lower
accounts receivable.  Working capital was $186.1 million at the end of the
quarter, a reduction of $13.8 million during the quarter.  The current ratio
decreased from 1.68 at the end of fiscal 1997 to 1.59 at the end of the first
quarter.


                                      -11-

<PAGE>


     At March 28, 1998, the Company had $16.2 million in short-term debt
compared to $11.3 million at the end of last year.

     During the quarter and in conjunction with a planned senior subordinated
debt offering, the Company prepaid $106.3 million of senior notes and paid
prepayment premiums of $9.4 million, all of which were financed temporarily
through its existing revolving credit facility.

     On April 24, 1998, the Company completed the sale of $165 million 8.5%
senior subordinated notes due May 1, 2008, using the net proceeds from the
offering after fees and expenses, to reduce certain amounts borrowed under its
revolving credit facility.

     Other transactions affecting liquidity during the quarter include capital
expenditures of $13.4 million, of which approximately $4.0 million related to
HORIZONS, and payment of a cash dividend of $.18 per share on March 13, 1998 to
shareholders of record on February 27, 1998.

     The Company believes that borrowing under the revolving credit facility,
sale of subordinated notes, other credit agreements, cash flows from operating
activities and lease financings will be adequate to meet the Company's working
capital needs, planned capital expenditures and debt service obligations for
the foreseeable future.

FORWARD-LOOKING STATEMENTS

     The information contained in this Form 10-Q includes forward-looking
statements made under the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. Such forward-looking statements can be
identified  by the use of words like "believes," "expects," "may," "will,"
"should,"  "anticipates" or similar expressions, as well as discussions of
strategy.  Although such statements represent management's current expectations
based on  available data, they are subject to risks, uncertainties and other
factors which  could cause actual results to differ materially from those
anticipated. Such  risks, uncertainties and other factors may include, but are
not limited to, the  ability to: meet debt service obligations and maintain
future financial  flexibility; respond to continuing competitive pricing
pressures; retain  existing independent wholesale customers and attract new
accounts; successfully  implement the HORIZONS system in a timely manner and
without substantial  unexpected cost; otherwise address year 2000 issues as
they affect the Company,  its customers and vendors; and fully integrate
acquisitions and realize expected  synergies.


                                      -12-


<PAGE>
                          PART II - OTHER INFORMATION


Items 1, 2, 3, 4, and 5 are not applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits:  

     10.1 Third Amendment to Credit Agreement

     27.1 Financial Data Schedule

(b)  REPORTS ON FORM 8-K.

     Not applicable.



                                      -13-

<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.


                              NASH-FINCH COMPANY
                                  Registrant


Date:     May 12, 1998              By  /s/ Alfred N. Flaten
                                        ----------------------
                                        Alfred N. Flaten
                                        President and Chief Executive Officer



                                    By  /s/ John R. Scherer
                                        ----------------------
                                        John R. Scherer
                                        Chief Financial Officer


                                      -14-

<PAGE>


                              NASH-FINCH COMPANY

                        EXHIBIT INDEX TO QUARTERLY REPORT
                                ON FORM 10-Q

                    For the Twelve Weeks Ended March 28, 1998

<TABLE>
<CAPTION>
Item No.                  Item                           Method of Filing
- --------                  ----                           ----------------
<C>                       <C>                            <C>
 10.1                     Third Amendment to Credit 
                            Agreement                    Filed herewith.
 27.1                     Financial Data Schedule        Filed herewith.
</TABLE>





                                      -15-



<PAGE>

                                 NASH-FINCH COMPANY
                                          
                        THIRD AMENDMENT TO CREDIT AGREEMENT


Harris Trust and Savings Bank,     
  as Administrative Agent  
Chicago, Illinois   

Other Banks party to the
  Credit Agreement

Ladies and Gentlemen:

     We refer to the Credit Agreement dated as of October 8, 1996 (such Credit
Agreement, as heretofore amended and as may be amended from time to time, being
hereinafter referred to as the "CREDIT AGREEMENT") and currently in effect
between you and us.  Capitalized terms used without definition below shall have
the same meanings herein as they have in the Credit Agreement.

     The Borrower has requested that the Banks make certain modifications to the
borrowing arrangements provided for in the Credit Agreement and the Banks have
agreed to accommodate such request by the Borrower on the terms and conditions
herein set forth.

1.   AMENDMENTS

     Upon satisfaction of the conditions precedent to effectiveness set forth
below, the Credit Agreement shall be amended as follows:

     SECTION 1.01.  NEW DEFINITIONS.  Section 6.1 of the Credit Agreement shall
be amended by inserting the following new definitions in the appropriate
alphabetical location:

     `SENIOR FUNDED DEBT' means, as of any time the same is to be
     determined, Total Funded Debt other than the Senior Subordinated Debt.

     `SENIOR LEVERAGE RATIO' means, as of any time the same is to be
     determined, the ratio of Senior Funded Debt at such time to EBITDA for
     the then four most recently completed fiscal quarters of the Borrower.

     `SENIOR SUBORDINATED DEBT' means any debt securities to be issued by
     the Borrower substantially concurrent with the satisfaction of all of
     the conditions precedent set forth in Section 3 of the Third Amendment
     to this Agreement on the terms, or on substantially the same terms but
     in no event more burdensome on the Borrower in 


<PAGE>

          any material respect than the terms, in each case contained in the 
          February 23, 1998, 5:41 p.m. draft of the Description of Notes to 
          be included in the Offering Memorandum for such debt securities 
          (the "SUBORDINATED NOTE DESCRIPTION") which has previously been 
          forwarded to the Banks; PROVIDED, HOWEVER, that (i) such debt 
          securities shall bear interest prior to maturity or default at a 
          rate per annum not exceeding 12% per annum; (ii) such debt 
          securities shall not be subject to any call or similar option to 
          require mandatory prepayment (other than (A) by reason of a "CHANGE 
          OF CONTROL" as such term is defined in the Subordinated Note 
          Description and (B) in the case of an "ASSET SALE" as such term is 
          defined in the Subordinated Note Description) at any time prior to 
          five calendar years following the issuance of such debt securities; 
          (iii) such debt securities shall not require (other than upon the 
          occurrence of any "EVENT OF DEFAULT" as such term is defined in the 
          Subordinated Note Description) any scheduled payment or prepayment 
          of principal thereon, or any scheduled acquisition or retirement 
          thereof by the issuer, in each case prior to ten calendar years 
          following the issuance of such debt securities; (iv) no covenant 
          relating to the financial performance or financial condition of the 
          Borrower or any Subsidiary shall govern the maturity or 
          amortization of such debt securities other than the financial 
          covenant described in the Subordinated Note Description that would 
          prohibit the Borrower and its Subsidiaries from incurring 
          additional Indebtedness (other than (A) the Obligations, (B) 
          Indebtedness outstanding as of the date of issuance of such debt 
          securities, and (C) the other Indebtedness which the Subordinated 
          Note Description states will be permitted whether or not the 
          Borrower is in compliance with such financial covenant) if the 
          Consolidated Fixed Charge Coverage Ratio (as such term is defined 
          in the Subordinated Note Description) were, after giving effect to 
          such incurrence, less than a level that is no higher than 2.25 to 
          1; and (v) the proceeds of such debt securities are used solely for 
          any one or more of the following: (A) the prepayment (including any 
          applicable prepayment premiums) of the Existing NF Term Debt and 
          the Existing Super Food Debt, (B) the payment of reasonable fees, 
          commissions and underwriting discounts directly incurred and 
          payable by the Borrower in connection with the issuance of the 
          Senior Subordinated Debt and (C) the prepayment of the Loans 
          hereunder.  

     SECTION 1.02.  The definition of "EXISTING DEBT" appearing in Section 6.1
of the Credit Agreement shall be amended by inserting the following sentence
immediately at the end thereof:

                                     -2-
<PAGE>

               "Any reference in this Agreement to any Existing Debt shall be 
          deemed a reference to such Existing Debt as listed on the relevant 
          Exhibit attached hereto, as the same may from time to time be modified
          or amended (but without any increase in the principal amount 
          thereof)."

     SECTION 1.03.  NEW LIMITS ON AGGREGATE INDEBTEDNESS.  Section 9.12 of the
Credit Agreement shall be amended in its entirety and as so amended shall be
restated to read as follows:

               "SECTION 9.12. LIMIT ON AGGREGATE INDEBTEDNESS.  The Borrower 
          shall not permit any Subsidiary to issue, incur, assume, create or 
          have outstanding any Indebtedness (other than (i) intercompany 
          Indebtedness owed to the Borrower or any other Subsidiary, (ii) 
          liabilities of the Subsidiaries under the Subsidiary Guarantee 
          Agreements, (iii) liabilities of the Subsidiaries on their 
          Guarantees of the Senior Subordinated Debt and (iv) liabilities 
          incurred in connection with securitization transactions permitted 
          by Section 9.15 hereof) aggregating more than 5% of Total Assets."

     SECTION 1.04.  SUBSIDIARY GUARANTEES.  Section 9.14 of the Credit Agreement
is hereby amended by adding thereto a new sentence immediately at the end
thereof which reads as follows:

               "Notwithstanding anything contained herein to the contrary, 
          nothing contained in this Section 9.14 shall operate to prohibit 
          the execution by the Subsidiaries of Guarantees of the Senior 
          Subordinated Debt if and so long as any and all of the holders' 
          claims for payment on such Guarantees are subordinated in right of 
          payment to the prior payment of the Loans and other obligations 
          under the Loan Documents on the same or substantially the same 
          terms as the Senior Subordinated Debt."

     SECTION 1.05.  SPECIAL PURPOSE VEHICLE.  Section 9.1 of the Credit
Agreement is hereby amended by adding thereto a new sentence immediately at the
end thereof which reads as follows:

               "Notwithstanding anything contained herein to the contrary, 
          neither Nash-Finch Funding Corp. nor any other Subsidiary of the 
          Borrower shall be required to execute a Subsidiary Guarantee 
          Agreement if and so long as the sole purpose and function of such 
          Subsidiary is to act as a special purpose vehicle for a 
          securitization or other similar transaction permitted by Section 
          9.15 hereof involving accounts receivable of, or loans owed to, the 
          Borrower or any other Subsidiary."

     SECTION 1.06.  NEW LEVERAGE RATIO LEVELS.  Section 9.9 of the Credit
Agreement shall be amended and as so amended shall be restated in its entirety
to read as follows:

                                      -3-
<PAGE>

               "SECTION 9.9.  LEVERAGE RATIO.  The Borrower shall not, as of 
          the close of any fiscal quarter of the Borrower set forth below, 
          permit the Leverage Ratio to be more than the amount set forth to 
          the right of such quarter:

               As of Close of each Fiscal Quarter:


                                                       Leverage Ratio Shall
      From and Including        To and Including        Not be More Than:
      ------------------        ----------------        -----------------

    1st fiscal quarter of    3rd fiscal quarter of          4.75 to 1
       fiscal year 1998         fiscal year 1998

    4th fiscal quarter of    1st fiscal quarter of          4.50 to 1
       fiscal year 1998         fiscal year 1999

    2nd fiscal quarter of    1st fiscal quarter of          4.25 to 1
       fiscal year 1999         fiscal year 2000

    2nd fiscal quarter of     each fiscal quarter           4.00 to 1
       fiscal year 2000            thereafter


     SECTION 1.07.  NEW INTEREST COVERAGE RATIO LEVELS.  Section 9.10 shall be
amended and as so amended shall be restated in its entirety to read as follows:

               SECTION 9.10.  INTEREST COVERAGE RATIO.  The Borrower shall 
          not, as of the close of any fiscal quarter of the Borrower set 
          forth below, permit the Interest Coverage Ratio to be less than the 
          amount set forth to the right of such period:

               As of Close of each Fiscal Quarter:

                                                     Interest Coverage Ratio
                                                              Shall
      From and Including        To and Including        Not be Less Than:
      ------------------        ----------------        -----------------

    1st fiscal quarter of    1st fiscal quarter of          2.50 to 1
       fiscal year 1998         fiscal year 2000

     2d fiscal quarter of     each fiscal quarter           2.75 to 1
       fiscal year 2000            thereafter

     SECTION 1.08   SECURITIZATION OF LOANS RECEIVABLE.  Section 9.15 of the
Credit Agreement shall be amended by inserting the following new sentence
immediately at the end thereof:

                                      -4-
<PAGE>

               "Notwithstanding the foregoing, this Section shall neither apply
          to nor operate to prohibit the sale by the Borrower or any Subsidiary
          of loans receivable owing the Borrower and its Subsidiaries in the
          ordinary course of their business to Persons other than Affiliates
          provided that (i) such sale is part of a securitization or similar
          financing transaction and (ii) the aggregate face amount of loans
          receivable sold and outstanding at any one time, when taken together
          with the aggregate face amount of accounts receivable sold and
          outstanding pursuant to securitization or similar financing
          transactions permitted by Section 9.15 above, does not exceed
          $75,000,000.

     SECTION 1.09.  RESTRICTED PAYMENT OF SUB DEBT.  Section 9 of the Credit
Agreement shall be amended by adding thereto a new Section 9.21 which reads as
follows:

               "SECTION 9.21. SUB DEBT PAYMENTS.  The Company will not, and will
          not permit any Subsidiary to, directly or indirectly make any payment
          or other distribution on or in respect of any principal, interest or
          premium, if any, of any of the Senior Subordinated Debt or otherwise
          acquire, prepay or retire any of such indebtedness (such payments,
          distributions, acquisitions, prepayments or retirements being
          hereinafter referred to collectively as "SUB DEBT PAYMENTS") if: 

                    (x) such Sub Debt Payment would be made prior to the 
               scheduled maturity thereof or prior to any other times required 
               for payment thereof as are in force and effect as of the date of
               issuance of such Indebtedness; or 

                    (y) such Sub Debt Payment would be prohibited under the 
               terms of any instrument subordinating such indebtedness to the 
               prior payment of the Loans or any of the other obligations under
               the Loan Documents;

          PROVIDED, HOWEVER, that the immediately preceding clause (x) of this
          Section shall not prohibit (A) a Sub Debt Payment consisting of the
          Company's exercise of the option described in the Offering Memorandum
          for its redemption of the Senior Subordinated Debt out of the proceeds
          of, and substantially concurrent with, the Borrower's issuance and
          sale through an underwritten public offering of its capital stock
          provided that (i) not more than 50% of the net proceeds of such
          offering (net proceeds for such purposes to mean a gross proceeds of
          such offering net of reasonable underwriting discounts and commissions
          and other reasonable costs directly incurred and payable as a result
          of such offering) are so used, (ii) not more than 35% of the Senior
          Subordinated Debt then 

                                      -5-
<PAGE>

          outstanding is so prepaid and (iii) at the time of such Sub Debt 
          Payment and immediately after giving effect thereto, no Default or 
          Event of Default shall occur or be continuing and (B) Sub Debt 
          Payments out of the proceeds of Asset Sales (as defined in the 
          Subordinated Note Description) as and to the extent described in
          the Subordinated Note Description provided that at the time of each
          such Sub Debt Payment and immediately after giving effect thereto, no
          Default or Event of Default shall occur or be continuing."

     SECTION 1.10.  NEW SENIOR LEVERAGE RATIO.  Section 9 of the Credit 
Agreement shall be amended by adding thereto a new Section 9.22 which reads 
as follows:

               SECTION 9.22.  SENIOR LEVERAGE RATIO.  The Borrower shall not, as
          of the close of any fiscal quarter of the Borrower set forth below,
          permit the Senior Leverage Ratio to be more than the amount set forth
          to the right of such period:

               As of Close of each Fiscal Quarter:

                                                      Senior Leverage Ratio
                                                              Shall
      From and Including        To and Including        Not be More Than:
      ------------------        ----------------        -----------------

    1st fiscal quarter of    1st fiscal quarter of          3.50 to 1
       fiscal year 1998         fiscal year 1999

    2nd fiscal quarter of    1st fiscal quarter of          3.25 to 1
       fiscal year 1999         fiscal year 2000

    2nd fiscal quarter of     each fiscal quarter           3.00 to 1
       fiscal year 2000            thereafter

     SECTION 1.11.  NEW INTEREST COVERAGE RATIO DEFINITION.  The definition 
of "INTEREST COVERAGE RATIO" appearing in Section 6.1 of the Credit Agreement 
shall be amended in its entirety and as so amended shall be restated to read 
as follows:

               "`INTEREST COVERAGE RATIO' means, for any period of four
          consecutive fiscal quarters of the Borrower ending with the most
          recently completed such fiscal quarter, the ratio of EBITDA to
          Interest Expense for such period."

     SECTION 1.12.  ADDITIONAL CHANGE OF CONTROL.  The definition of "CHANGE OF
CONTROL" appearing in Section 6.1 of the Credit Agreement shall be amended by
inserting the following new sentence immediately at the end thereof:

                                     -6-
<PAGE>

               "A "CHANGE OF CONTROL" shall also include each similar event
          (including for such purposes, any event similarly defined) entitling
          any holder of the Senior Subordinated Debt to accelerate its maturity
          or require its purchase prior to scheduled maturity by the Borrower or
          any Subsidiary."

     SECTION 1.13.  CONSOLIDATED NET INCOME.  The definition of the term
"CONSOLIDATED NET INCOME" in Section 6.1 of the Credit Agreement shall be
amended by inserting the following immediately at the end thereof:

               "The foregoing to the contrary notwithstanding, for purposes of
          determining Consolidated Net Income for each period which includes the
          third fiscal quarter of the Borrower for its 1997 fiscal year,
          Consolidated Net Income shall not include a deduction for the Third
          Quarter 1997 Charge."

2.   REDUCTION OF COMMITMENTS.

     By its execution hereof, each of the parties hereto acknowledges that the
Commitments have heretofore already been reduced to an aggregate amount equal to
$360,000,000 in accordance with the provisions of Section 3.6 of the Credit
Agreement, effective as of March 2, 1998.

3.   CONDITIONS PRECEDENT.

     The effectiveness of this Amendment is subject to the satisfaction of 
all of the following conditions precedent:

          (a)  The Borrower and the Required Banks shall have executed this
     Amendment.

          (b)  The Borrower shall have received gross proceeds from the issuance
     of the Senior Subordinated Debt in an amount not less than $140,000,000 and
     the Administrative Agent shall have received assurances reasonably
     satisfactory to it of the foregoing.

          (c)  Legal matters incident to the Borrower's issuance of the Senior
     Subordinated Debt shall be satisfactory to the Required Banks and their
     counsel.

          (d)  Legal matters incident to the execution and delivery of this
     Amendment shall be satisfactory to the Required Banks and their counsel.

Notwithstanding the foregoing, Sections 1.03 and 1.05 of this Amendment shall be
effective as of December 1, 1997 upon satisfaction of the conditions precedent
set forth in Sections 3(a) and 3(d) above.

                                     -7-
<PAGE>

4.   REPRESENTATIONS REAFFIRMED.  

     In order to induce the Banks to execute and deliver this Agreement, the
Borrower hereby represents to the Banks that as of the date hereof and as of the
time that this Amendment becomes effective, each of the representations and
warranties set forth in Section 7 of the Credit Agreement, after giving effect
to the amendments made hereby, are and shall be true and correct (except that
the representations contained in Section 7.4 shall be deemed to refer to the
most recent financial statements of the Borrower delivered to the Banks).

5.   MISCELLANEOUS.  

     This Amendment may be executed in any number of counterparts and by
different parties hereto on separate counterparts, each of which when so
executed shall be an original but all of which shall constitute one and the same
instrument.  Except as specifically amended and modified hereby, all of the
terms and conditions of the Credit Agreement shall stand and remain unchanged
and in full force and effect.  No reference to this Amendment need be made in
any note, instrument or other document making reference to the Credit Agreement,
any reference to the Credit Agreement in any such note, instrument or other
document to be deemed to be a reference to the Credit Agreement as amended
hereby.  The Borrower confirms its agreement to pay the reasonable fees and
disbursements of Messrs. Chapman and Cutler, counsel to the Administrative
Agent, in connection with the preparation, execution and delivery of this
Amendment and the transactions and documents contemplated hereby.  This
instrument shall be construed and governed by and in accordance with the laws of
the State of Illinois (without regard to principles of conflicts of laws).

                                     -8-
<PAGE>

     Dated as of this 23rd day of March, 1998.

                                             NASH-FINCH COMPANY

                                             By
                                               --------------------------------
                                               Name:
                                                    ---------------------------
                                               Title:
                                                     --------------------------

     Accepted and agreed to as of the date last above written.

                                             HARRIS TRUST AND SAVINGS BANK, in 
                                               its individual capacity as a Bank
                                               and as Administrative Agent

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its Vice President

                                             PNC BANK, NATIONAL ASSOCIATION

                                             By /s/  James A. Wisne
                                               --------------------------------
                                               Its Assistant Vice President
                                                  -----------------------------

                                             ABN AMRO BANK N.V.

                                             By
                                               --------------------------------
                                               Its
                                                  -----------------------------

                                             By
                                               --------------------------------
                                               Its
                                                  -----------------------------

                                             THE BANK OF TOKYO-MITSUBISHI, LTD.,
                                                         CHICAGO BRANCH

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   [ILLEGIBLE]
                                                  -----------------------------

                                     -9-
<PAGE>


                                             CIBC Inc.

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   [ILLEGIBLE]
                                                  -----------------------------

                                             ISTITUTO BANCARIO SANPAOLO DI 
                                               TORINO SPA

                                             By
                                               --------------------------------
                                               Its
                                                  -----------------------------

                                             KEYBANK, N.A.

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   Vice President
                                                  -----------------------------

                                             COMMERZBANK AKTIENGESELLSCHAFT
                                               CHICAGO BRANCH

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   [ILLEGIBLE]
                                                  -----------------------------

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   [ILLEGIBLE]
                                                  -----------------------------

                                             CREDIT LYONNAIS, CHICAGO BRANCH

                                             By
                                               --------------------------------
                                               Its
                                                  -----------------------------

                                             THE FUJI BANK, LIMITED

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   Joint General Manager
                                                  -----------------------------

                                      -10-
<PAGE>

                                             CAISSE NATIONALE DE CREDIT AGRICOLE

                                             By
                                               --------------------------------
                                               Its
                                                  -----------------------------

                                             FIRST BANK NATIONAL ASSOCIATION

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   Vice President
                                                  -----------------------------

                                             MELLON BANK, N.A.

                                             By /s/  Martin J. Randal
                                               --------------------------------
                                               Its   Assistant Vice President
                                                  -----------------------------

                                             THE SAKURA BANK, LIMITED

                                             By
                                               --------------------------------
                                               Its
                                                  -----------------------------

                                             SUNTRUST BANK, ATLANTA

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   Vice President
                                                  -----------------------------

                                             THE MITSUBISHI TRUST AND BANKING
                                               CORPORATION

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   Chief Manager
                                                  -----------------------------

                                             NATIONAL CITY BANK OF COLUMBUS

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   Vice President
                                                  -----------------------------

                                     -11-
<PAGE>

                                             THE SANWA BANK, LIMITED

                                             By /s/  Kenneth C. Eichwald
                                               --------------------------------
                                               Its   First Vice President and 
                                                     Assistant General Manager
                                                  -----------------------------

                                             THE SUMITOMO BANK, LIMITED

                                             By /s/  Ken Ichiko Kobayashi
                                               --------------------------------
                                               Its   Joint General Manager
                                                  -----------------------------

                                             BANKERS TRUST COMPANY

                                             By /s/  James Reilly
                                               --------------------------------
                                               Its   Vice President
                                                  -----------------------------

                                             THE BANK OF NEW YORK

                                             By /s/  [ILLEGIBLE]
                                               --------------------------------
                                               Its   Vice President
                                                  -----------------------------

                                             MITSUI TRUST AND BANKING COMPANY,
                                               LIMITED

                                             By /s/  Margaret Holloway
                                               --------------------------------
                                               Its   Vice President & Manager
                                                  -----------------------------
     
                                     -12-


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JAN-02-1999
<PERIOD-START>                             JAN-04-1998
<PERIOD-END>                               MAR-28-1998
<CASH>                                             773
<SECURITIES>                                         0
<RECEIVABLES>                                  157,168
<ALLOWANCES>                                    19,466
<INVENTORY>                                    287,991
<CURRENT-ASSETS>                               501,480
<PP&E>                                         597,211
<DEPRECIATION>                                 319,203
<TOTAL-ASSETS>                                 912,423
<CURRENT-LIABILITIES>                          315,366
<BONDS>                                        324,145
                                0
                                          0
<COMMON>                                        19,292
<OTHER-SE>                                     203,529
<TOTAL-LIABILITY-AND-EQUITY>                   912,423
<SALES>                                        925,958
<TOTAL-REVENUES>                               937,101
<CGS>                                          820,360
<TOTAL-COSTS>                                  105,228
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   160
<INTEREST-EXPENSE>                               6,860
<INCOME-PRETAX>                                  4,493
<INCOME-TAX>                                     1,865
<INCOME-CONTINUING>                              2,628
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                (5,569)<F1>
<CHANGES>                                            0
<NET-INCOME>                                   (2,941)
<EPS-PRIMARY>                                    (.26)
<EPS-DILUTED>                                    (.26)
<FN>
<F1>Loss from early extinguishment of debt, net of income tax benefit of
$3,951.
</FN>
        

</TABLE>


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