NCC INDUSTRIES INC
10-K/A, 1996-10-25
WOMEN'S, MISSES', CHILDREN'S & INFANTS' UNDERGARMENTS
Previous: NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORP /DC/, 424B5, 1996-10-25
Next: NATIONSBANK CORP, 8-K, 1996-10-25









              SECURITIES AND EXCHANGE COMMISSION
                    WASHINGTON, D.C.  20549
                               
                        Amendment No. 1
                          FORM 10-K/A
 ( MARK ONE )

     X              ANNUAL REPORT PURSUANT TO SECTION 13 OR
                    15(d) OF THE SECURITIES
                    EXCHANGE ACT OF 1934
                    For the fiscal year ended December 31, 1995
                         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
                            0-3305
                         NCC INDUSTRIES, INC.
     (Exact name of Registrant as specified in its charter)
                               
          Delaware                                62-0643336
(State or other jurisdiction of                        (
I.R.S. Employer
  incorporation of organization)
Identification No.)

  165 Main Street, Cortland, New York                    13045-5428
(Address of principal executive offices)                 (Zip Code)

Registrant's telephone number, including area code:      607-756-2841

Securities registered pursuant to Section 12(b) of the Act:

                                        Name of each exchange
          Title of each class                 on which registered
               None                            None

Securities registered pursuant to Section 12(g) of the Act:

                    Common Stock, $1.00 par value per share
                              (Title of Class)
     Indicate by check mark whether 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 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 by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained
herein, and will not be contained, to the best of Registrant's
knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form l0-K or any
amendment to this Form 10-K.  X

     The aggregate market value of the voting stock held by
non-affiliates of Registrant as of March 29, 1996 was
$2,608,168.

     At March 29, 1996, there were outstanding 4,375,492
shares of Registrant's Common Stock, par value $1.00 per
share.

Documents Incorporated by Reference:  None
                            Part I

Item 1.  Business.

General

     NCC Industries, Inc. (hereinafter referred to as

"Registrant") is engaged in the foundation garment business, which

consists of the design, manufacture and sale of brassieres,

panties and girdles.

     On April 26, 1995, Maidenform Worldwide, Inc. ("Worldwide")

acquired approximately 92.4% of the common stock of Registrant

from Triumph International Overseas, Limited, a Liechtenstein

corporation ("Triumph"), Guenther Spiesshofer and Frank Magrone,

Registrant's Executive Vice President (the "Acquisition").

Following the closing of this Acquisition, Worldwide contributed

all of the purchased shares of Registrant's common stock to

Maidenform, Inc.("Maidenform"), a wholly owned subsidiary of

Worldwide.  Simultaneously, Triumph purchased, along with Mr.

Magrone, approximately 28% of the outstanding shares of Class A

common stock of Worldwide and, therefore, Triumph remains a

related party to Registrant.  Concurrent with the consummation

of the Acquisition, all members of Registrant's Board of

Directors (with the exception of Mr. Magrone) resigned and the

current board members were elected to replace the resigning

directors.

Classes of Similar Products

     The revenues from sales of brassieres and panties and

girdles during the years ended December 31, 1995, 1994 and

1993 were as follows:
<TABLE>
<S>              <C>       <C>        <C>       <C>         <C>       <C>          
                    Year Ended December 31

                     1995                 1994                  1993
                                                                    
                 Net     Percent      Net      Percent      Net      Percent
                Sales       of       Sales       of        Sales    of Sales
                          Sales                 Sales
                                                                        
Brassieres    $116,221,240  92.2%    $117,793,706   92.0%   $101,866,614   92.1%
                      
Panties and                                                             
Girdles          9,766,086    7.8%   10,248,716    8.0%     8,731,168    7.9%
                                                                        
              $125,987,326  100.0%   $128,042,422  100.0%   $110,597,782  100.0%   
</TABLE>
                     
Sales

     Most of the items manufactured by Registrant are

popularly priced, but Registrant manufactures some budget

priced and higher priced items.  Sales are made to department,

specialty, discount and chain stores throughout the United

States.

     Registrant owns the following trademarks:  "Lilyette,"

"Minimizer," and "Reflections."  In addition, Registrant

manufactured brassieres as a contractor under the trademark

"Bill Blass".  Registrant has been notified by a customer that

the "Bill Blass" program has been terminated.  This program

accounted for approximately 14% of Registrant's total sales in

1995.  (See item 7.  Management's Discussion and Analysis of

Financial Conditions and Results of Operations.)  Registrant's

management believes that this customer will at least partially

replace this volume with products in Registrant's current

manufacturing lines.  Registrant holds a non-exclusive license

to manufacture brassieres under the trademark "Revlon".

Registrant holds no other trademarks, patents, licenses,

franchises or concessions which it deems material.  During

1995, approximately 63% of Registrant's total sales were made

under Registrant's trademarks (as compared to 61% in 1994 and

1993), and substantially all the balance of sales were made

either under customers' names or as unbranded merchandise.

Sales of Registrant's trademarked products are made by 23

sales persons who are full time employees of Registrant and by

five independent regional sales representatives.  Sales of

Registrant's unbranded and customers' named merchandise are

handled by account executives of Registrant.  During 1995,

approximately 14% of Registrant's total sales were made to

Walmart, Inc. ("Walmart") (as compared to 18% in 1994 and 16%

in 1993), approximately 16% of the total sales were made to

J.C. Penney Company, Inc. ("Penney") (as compared to 17% in

1994 and 20% in 1993), approximately 4% of the total sales

were made to Mast Industries, Inc. ("Mast") (as compared to

10% in 1994 and 8% in 1993) and approximately 11% of total

sales were made to Mervyn's Department Stores, Inc.

("Mervyn's)(as compared to 9% in 1994 and 1993).  Registrant

has no contracts or agreements with any of Walmart, Penney,

Mast, or Mervyn's with respect to purchase of merchandise

other than standard purchase orders.  Although Registrant has

made substantial sales to Penney and Mervyn's for many years,

to Walmart since 1990, and to Mast since 1989 there can be no

assurance that Penney, Walmart, Mast or Mervyn's will continue

to purchase Registrant's products in the future.  The loss of

any of Penney, Walmart, Mast or Mervyn's as a customer, or a

substantial decrease in their purchase of Registrant's

products, could have a materially adverse effect on

Registrant's business.  Registrant does not engage in

significant sales in foreign markets.


Manufacturing Facilities and Purchases of Finished Goods

     Registrant manufactures a portion of its products in

Registrant's plant located in Aguada, Puerto Rico.  Registrant

also utilizes certain manufacturing facilities of both

Maidenform and Triumph and certain of Maidenform's affiliates

in the Caribbean, Mexico and Central America, and Triumph's

affiliates in the Far East and South America (see "Item 13.

Certain Relationships and Related Transactions") and utilizes

independent sewing contractors located in the United States,

the Dominican Republic,

El Salvador and Colombia.  During 1993, 1994 and 1995,

Registrant significantly expanded its relationship with an

independent sewing contractor in the Dominican Republic.

Registrant provided loans to such contractor in the aggregate

principal amount of $1,950,000 to finance the expansion of its

facilities to accommodate such increased demand by Registrant.

The principal amount of such loans, together with interest at

the prime rate is repayable to Registrant with each shipment

of finished products to Registrant.  A predetermined amount

per garment is deducted from such contractors invoice and

applied first, to interest income, and second to the principal

balance of the total.  At December 31, 1995, the aggregate

outstanding principal balance of the loans were $887,834.

With regard to Registrant's utilization of Maidenform's and

Triumph's manufacturing facilities or those of independent

contractors, Registrant operates in three ways.  Registrant

cuts raw materials in its plant in Cortland, New York and

ships such cut materials to the Far East, South America,

Puerto Rico and the Dominican Republic for assembly by

Triumph's or Maidenform's respective affiliate, or by a

licensee, or by independent contractor.  The finished products

are returned to Registrant for finishing, packaging and sale

to customers.  Registrant sends raw materials to Maidenform's

cutting facility in Jacksonville, Florida, who then cuts the

material and ships such cut materials to any of the same

affiliates, licensees or contractors for assembly.  In

addition, Registrant purchases finished goods from Triumph and

its affiliates most of which are manufactured in the Far East.

The Registrant's foreign manufacturing operations are subject

to the risks of doing business abroad, including increased

transit time due to documentation and customs clearance

requirements, import controls, trade barriers (including

quotas), restrictions on the transfer of funds, burdens of

complying with foreign laws, as well as political and economic

instability in the countries in which it operates.

     In March 1996, Registrant made a decision to close its

subsidiary's two leased Puerto Rican manufacturing facilities

and subsequent to that date began a process of notification of

employees and the government of Puerto Rico.  Although the

government of Puerto Rico has made offers to Registrant to

retain the facility which Registrant's management is

considering, management believes that the facility will be

closed and its sewing assembly operations will be transferred

to other locations.

     Registrant's management believes that all equipment from

these facilities will be used at other locations; however, the

leases on these facilities, which have combined annual rental

of approximately $94,000,  (representing individual annual

rentals of approximately $59,750 and $34.250 do not expire

until 1999 and 2002 respectively.  Registrant's management has

not determined the total expected cost of the closure which

will be recorded in 1996.



Sources of Raw Materials

     Registrant purchases its raw materials from various

domestic suppliers.  Three suppliers account for approximately

30% of the raw materials used by Registrant; however,

Registrant believes adequate alternative  sources are

available for all its raw materials needs.


Working Capital

     Historically, raw materials have been readily available

from a number of suppliers and it has not been necessary for

Registrant to maintain a substantial inventory in order to

fill orders.  Registrant has been required to maintain higher

work-in-process inventories than other domestic manufacturers

because a substantial portion of the products that it

manufactures is cut at Registrant's main plant in the United

States, shipped to manufacturing facilities outside the

continental United States for sewing and then returned for

finishing, packaging and sale.  In addition, since Registrant

has experienced long lead times in obtaining merchandise from

the Far East and South America, Registrant carries higher

inventories of finished goods to meet its shipment obligations

to customers.  Registrant endeavors to utilize its domestic

production capacity to meet the short-term needs of its

customers.  Registrant believes that its practices with

respect to working capital items are consistent with industry

practices of companies whose manner of production, shipment

levels or manufacturing sites, as the case may be, are similar

to Registrant's.


Backlog

     Registrant's management estimates the dollar amounts of

backlogs of unfilled orders as of December 31, 1995 and

December 31, 1994 were $9,719,000 and $12,200,000,

respectively.  Registrant's management believes that all

orders received and unfilled as of December 31, 1995 are firm

and will be filled within the current fiscal year.

Competitive Conditions

     Marketing efforts by Registrant during 1995 involved

mainly catalog and newspaper advertising of its products,

including cooperative advertising.

     While many factors can affect success in the marketplace,

those which affect Registrant's product lines include price,

cost, quality, style, color, fit and material content.

Registrant's management believes that no single factor

materially affects its competitive abilities.  Registrant

endeavors to use creative approaches in the design,

manufacture and marketing of its products, and to combine

these elements in a manner which Registrant deems suitable for

success.

     Management estimates that during 1995 sales by Registrant

accounted for approximately 8% of all domestic sales of

brassieres, panties and girdles.  In the opinion of

management, there are at least five companies, including

Maidenform, which are of larger size and which sell more

brassieres, panties and girdles to the retail industry in the

United States than does Registrant.

Employees

     At December 31, 1995, Registrant employed 1767 persons,

of whom 1346 were production employees. The remainder of such

employees were engaged in sales, distribution, design and

administrative activities.  As a result of an organization

campaign, Union Needletrade Industrial Textile Employees

("UNITE") is now recognized as the collective bargaining agent

and representative of certain production workers at the

Cortland facilities.  UNITE has demanded the right to

negotiate a contract, and Registrant has entered into

negotiations with the union.  Approximately 30% of the

Registrant's employees will be covered by such a contract.



Item 7.  Management's Discussion and Analysis of Financial
Condition and
    Results of Operations.


Liquidity and Capital Resources

     Registrant's working capital decreased to

$31,673,000 at December 31, 1995 from $35,149,000 at

December 31, 1994 primarily due to repayment of long term

debt of $7,000,000 offset by net income of $2,75l,000.

Registrant participates in the consolidated cash

management system of its ultimate parent, Worldwide, and

its subsidiaries, including Maidenform and the

Registrant, (collectively "the Maidenform Group").  As

such, Registrant is a party to, and its liquidity is

dependent upon the Maidenform Group's financing

arrangements.  In 1995, the Maidenform Group entered into

a revolving credit facility for $120,000,000 coupled with

a $50,000,000 term loan, and $30,000,000 in senior notes,

in connection with each of which Registrant's assets and

stock are pledged as collateral.



Under the revolving credit facility, the Maidenform Group

may borrow, repay, and reborrow through April 25, 1998,

the facility expiration

date; however, borrowings are limited to certain

percentages of the Maidenform Group's trade accounts

receivable and inventories.

     As of December 31, 1995, outstanding borrowings

under the revolving credit facility amounted to

$81,000,000.  In addition, outstanding letters of credit

(which reduce the maximum available borrowing) issued by

the bank for the account of the Maidenform Group under

the facility amounted to approximately $3,000,000.  In

January and February 1996, the Maidenform Group borrowed

the remaining $36,000,000 available under the facility.

On March 29, 1996, the bank loan agreement was amended

to and Worldwide borrowed an additional $20,000,000 under a

new term loan, of which $10,000,000 is repayable on

August 15, 1996 and $5,000,000 is repayable on each of

October 30 and November 30, 1996.  All of the proceeds of

this new loan were utilized to pay down certain trade

payables of the Maidenform Group.

Registrant's management believes that the Maidenform

Group's line of credit and debt capacity, together with

continued vendor support are adequate to meet its

anticipated operating needs.  As of December 31, 1995,

Registrant did not have any material commitments for

capital expenditures.

     Cash flows provided by operations, for the year

ended December 31, 1995 were $19,765,000 representing an

increase of $4,350,000 as compared to the year ended

December 31, 1994.  This increase was primarily due to an

increase in Accounts Payable in 1995 of $13,066,000 as

compared to an increase in Accounts Payable in 1994 of

$1,880,000 and a decrease in other assets in 1995 of

$1,226,000 primarily due to repayment during 1995 of the

third party contractor loan, and the change in recording

investments ($671,382) previously thought to be held to maturity,

but at December 31, 1995, were designated to be sold.

Such investments were primarily fully-insured United

States government securities (GNMAs, FNMAs, and FHLMCs)

and mutual funds which were backed by fully-insured

United States government securities (GNMAs, FNMAs, and

FHLMCs).  This increase was partially offset by an

increase in inventory of $5,916,000 in 1995 as compared

to an decrease in inventory of $9,012,000 in 1994.  In

connection with the Acquisition, Registrant's previous

long and short term bank debt was paid in full by the

Maidenform Group as an advance from some of the proceeds

of the current bank agreements.  (From the date of such

repayment by Maidenform through December 31, 1995, the

Registrant had paid an aggregate of $13,894,000 to

Maidenform as repayment for such advances.  At such date,

approximately $5.9 million of such advances was

outstanding).  Cash flows provided by operations for the

year ended December 31, 1994 were $15,415,000,

representing an increase of $21,582,000 as compared to

the year ended December 31, 1993.  This increase was due

to a decrease in inventory in 1994 of $9,012,000 as

compared to an increase in inventory in 1993 of

$13,514,000.  Such decrease resulted primarily from

higher shipments in 1994 as compared to lower than

anticipated shipments in 1993.

     Cash used in investing activities for 1995 was

$630,000 representing a decrease of $674,000 in 1995 as

compared to 1994.  This decrease was primarily due to a

reduction in purchase of plant and equipment of $606,000.

Cash used in investing activities for 1994 was $1,304,000

representing a decrease of $3,770,000 in 1994 as compared

to 1993.  This decrease was primarily due to a reduction

in purchases of plant and equipment of $1,954,000 and a

reduction in loans to an independent sewing contractor of

$1,579,000.  Cash used in financing activities in 1995

was $19,445,000 representing an increase of $5,916,000 in

1995 as compared to  1994 due to repayment of bank debt

by Registrant from funds received from Maidenform.  Cash

used in financing activities in 1994 was $13,529,000

representing an increase of $23,527,000 in 1994 as

compared to 1993 due to a reduction in net borrowings of

$13,081,000 in 1994 whereas Registrant's net borrowings

increased $10,481,000 in 1993.

Results of Operations

     Net sales for 1995 were approximately 2% lower than

in 1994, principally due to a decrease in demand for

Registrant's products primarily at Walmart and Mast,

partially offset by strength in the Lilyette brand.

Registrant's management believes that these customers

will at least partially replace this volume with the

products in Registrant's current manufacturing lines.  As

of March 31, 1995, the impact of the cancellation of the

Bill Blass trademark merchandise has resulted in a 48%

reduction of sales of Bill Blass merchandise to Walmart,

Registrant's sole customer of such merchandise.  While

the cancellation of the Bill Blass trademark continues to

affect comparative results, Walmart has partially

replaced this lost business with new "Kathy Lee"

trademarked styles, resulting in a net decrease of 20% of

total sales to Walmart for the second quarter of 1996 as

compared to the second quarter of 1995.  Registrant's

management anticipates continued moderate partial

recovery of sales to Walmart in the second half of 1996.

Net sales for 1994 were approximately 16% higher than in

1993, principally due to an increase in demand for

Registrant's products.  Unit volume of goods sold

decreased 1% from 1994 to 1995 and increased 12% from

1993 to 1994. Sales mixture (a weighted average of

revenue per unit, taking into account the sales levels of

Registrant's various products and styles of products)

resulted in a decrease in the average revenue per unit

sold of less than 1% in 1995 over 1994 and a 2% increase

of the average revenue per unit sold in 1994 over 1993.

     Gross margin decreased to $28,185,000 for the year

ended December 31, 1995 from $32,539,000 in 1994 and

$28,446,000 in 1993.  The gross margin percentage to net

sales decreased to 22.4% in 1995 from 25.4% in 1994.  The

gross margin percentage to net sales decreased slightly

to 25.4% in 1994 from 25.7% in 1993.  Shipping and

general and administrative expenses as a percentage of

net sales were generally consistent for the years ended

December 31, 1995, 1994 and 1993.  Selling and

advertising expenses were consistent for the years ended

December 31,1995 and 1994 and decreased as a percentage

of net sales for the year ended December 31, 1994 as

compared to the year ended December 31, 1993 because of

the non-recurrence in 1994 of expenditures related to a

national advertising campaign promoting one of

Registrant's related brands in 1993.  Interest expense

for 1995 was 15% higher than in 1994 due to higher

interest rates partially offset by lower average

borrowings.  Interest expense was generally consistent

for 1994 and 1993.

     Registrant's effective tax rate was generally

consistent in 1995, 1994 and 1993.

     As a result of the above factors, Registrant's net

income decreased 54% in 1995 as compared to 1994 and

increased 58.9% in 1994 as compared to  1993.

     In March 1996, the Registrant made a decision to

close its leased facilities in Puerto Rico.  See Note 13

to the Financial Statements.

                           PART III

                               

Item 12.  Security Ownership of Certain Beneficial
        Owners and Management.

    (a)  The following table sets forth certain information
with respect to persons known to Registrant to own
beneficially more than 5% of Registrant's voting securities,
as of March 29, 1996.


                                                    Percent of
                                   Amount and       Out-
                                   Nature of        standing
Title of       Name and Address of Beneficial       Shares
Class            Beneficial Owner  Ownership (1)    Owned (2)

Common Stock,  Maidenform, Inc(3)  4,042,779           92.4%
$1 par value   154 Avenue E
               Bayonne, NJ

               Elizabeth Coleman(3)     4,049,471      92.5%
               72 Westminster Drive
               Atlanta, GA







       (1)  All persons listed have sole voting and investment power
           with respect to their shares unless otherwise indicated.

       (2)  Computed on the basis of 4,375,492 shares of Common Stock
           outstanding.

      (3)   Maidenform is the record owner of 4,042,779
           shares of Common Stock.  As the sole shareholder of
           Maidenform, Worldwide beneficially owns indirectly
           through Maidenform, such 4,042,779 shares of Common
           Stock.  Elizabeth Coleman, as a result of her
           direct and indirect ownership of the capital stock
           of Worldwide and certain voting rights and powers
           with respect to the selection of and decision-
           making by the Board of Directors of Worldwide, may
           be deemed to beneficially own the 4,042,779 shares
           of Common Stock indirectly beneficially owned by
           Worldwide.  Ms. Coleman disclaims the beneficial
           ownership of all such shares.  The amount shown
           includes 6,692 shares purchased by Ms. Coleman from
           one of Registrant's shareholders.
                (b)  The following table sets forth certain
           information with respect to each class of
           Registrant's equity securities beneficially owned
           by each director and each executive officer named
           in the Summary Compensation Table of Registrant and
           the directors and executive officers of Registrant
           as a group, as of March 29, 1996
                                                     Percent of
                                      Amount and     Out-
                                      Nature of      standing
Title of       Name and Address of    Beneficial     Shares
Class               Beneficial Owner  Ownership (1)  Owned (2)

Common Stock,  Elizabeth Coleman(3)     4,049,471      92.5%
$1 par value
               David Masket            -                 -

               Steven Masket           -                 -

               Ira Glazer              -                 -

               Frank Magrone           -                 -

               All executive officers
               and directors as a
               group (5 in number) 4,049,471      92.5%









(1)  All persons listed have sole voting and investment power
    with respect to their shares unless otherwise indicated.

(2)  Computed on the basis of 4,375,492 shares of Common Stock
    outstanding.

(3)  Maidenform is the record owner of 4,042,779 shares of
    Common Stock.  As the sole shareholder of Maidenform,
    Worldwide beneficially owns indirectly through Maidenform,
    such 4,042,779 shares of Common Stock.  Elizabeth Coleman,
    as a result of her direct and indirect ownership of the
    capital stock of Worldwide and certain voting rights and
    powers with respect to the selection of and decision-
    making by the Board of Directors of Worldwide, may be
    deemed to beneficially own the 4,042,779 shares of Common
    Stock indirectly beneficially owned by Worldwide.  Ms.
    Coleman disclaims the beneficial ownership of all such
    shares.
                               







                              Report of Independent Auditors
                                                                       



Shareholders and Board of Directors
NCC Industries, Inc.

We  have  audited the accompanying consolidated balance  sheet  of  NCC
Industries,  Inc.  and  subsidiary as of December  31,  1995,  and  the
related consolidated statements
of  income,  shareholders' equity, and cash flows  for  the  year  then
ended.  Our audit also included the information related to 1995 on  the
financial  statement schedule on page F-20 of this  Form  10-K.   These
financial  statements  and  schedule  are  the  responsibility  of  the
Company's  management.  Our responsibility is to express an opinion  on
these financial statements and schedule based on our audit.

We  conducted our audit in accordance with generally accepted  auditing
standards.  Those standards require that we plan and perform the  audit
to  obtain  reasonable assurance about whether the financial statements
are  free of material misstatement.  An audit includes examining, on  a
test  basis,  evidence supporting the amounts and  disclosures  in  the
financial  statements.  An audit also includes assessing the accounting
principles used and significant estimates made by management,  as  well
as evaluating the overall financial statement presentation.  We believe
that our audit provides a reasonable basis for our opinion.

In  our  opinion,  the financial statements referred to  above  present
fairly,  in all material respects, the consolidated financial  position
of  NCC  Industries, Inc. and subsidiary at December 3l, 1995, and  the
consolidated results of their operations and their cash flows  for  the
year  then  ended,  in  conformity with generally  accepted  accounting
principles.   Also,  in  our opinion, the related  financial  statement
schedule, when considered in relation to the basic financial statements
taken  as  a  whole,  presents  fairly in  all  material  respects  the
information set forth therein.




Ernst & Young  LLP

Syracuse, New York
February 16, 1996, except for Notes 4 and
13 as to which the date is March 29,1996





                                  F-1
                                   





                        Report of Independent Auditors


     
     
     Shareholders and Board of Directors
     NCC Industries, Inc.
     
     We  have  audited the accompanying consolidated balance sheet  of  NCC
     Industries,  Inc.  and  subsidiary as of December  31,  1994  and  the
     related  consolidated statements of income, shareholders'  equity  and
     cash flows for each of the two years in the period ended December  31,
     1994.   These consolidated financial statements are the responsibility
     of  the  Company's management.  Our responsibility is  to  express  an
     opinion  on  these  consolidated financial  statements  based  on  our
     audits.
     
     We  conducted our audit in accordance with generally accepted auditing
     standards.  Those standards require that we plan and perform the audit
     to  obtain reasonable assurance about whether the financial statements
     are free of material misstatement.  An audit includes examining, on  a
     test  basis,  evidence supporting the amounts and disclosures  in  the
     financial statements.  An audit also includes assessing the accounting
     principles used and significant estimates made by management, as  well
     as  evaluating  the  overall  financial  statement  presentation.   We
     believe that our audit provides a reasonable basis for our opinion.
     
     In  our  opinion, the financial statements referred to  above  present
     fairly,  in all material respects, the consolidated financial position
     of  NCC Industries, Inc. and subsidiary at December 31, 1994, and  the
     consolidated results of their operations and their cash flows for each
     of  the two years in the period ended December 31, 1994, in conformity
     with generally accepted accounting principles.
     
     
                                                     Coopers & Lybrand  LLP
     
     Syracuse, New York
     February 3, 1995
     
     
     

     
                                         F-2













                                       





                                       
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                          CONSOLIDATED BALANCE SHEETS
                                       
                                  ___________
                                       

<TABLE>
<S>                                                              <C>                    <C>
                                              ASSETS


                                                                      December 31,
                                                                 1995           1994
         Current assets:

           Cash and cash equivalents                          $  725,198     $ 1,034,820

           Investments                                           671,382           -
           Accounts receivable, less allowance
             for doubtful accounts of $432,000
             in 1995 and $350,000 in 1994                     15,864,241       16,448,704
           Inventories                                        45,020,477       39,104,654
           Prepaid expenses                                      288,247          396,012
           Income taxes refundable                                  -              99,042
           Deferred taxes                                      2,058,824         1,507,863

              Total current assets                            64,628,369       58,591,095


         Property, plant and equipment, net                   10,155,629       11,186,318





         Other assets                                            584,744         1,810,590



              Total assets                                   $75,368,742      $71,588,003






                  The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-3









</TABLE>
<TABLE>
<S>                                                             <C>                    <C>


                     LIABILITIES AND SHAREHOLDERS' EQUITY




                                                                   December 31,
                                                                     1995          1994


         Current liabilities:
           Notes payable, banks                                  $      -        $12,000,000
           Accounts payable                                      15,638,193       5,352,165
           Accrued expenses                                        5,795,273        3,112,645
           Due to affiliates                                      11,077,154       2,532,502
           Current portion of long-term debt                         445,000         445,000

             Total current liabilities                           32,955,620         23,442,312

         Long-term debt, less current portion                      1,916,415        2,361,415
         Long-term notes payable, bank                                  -         7,000,000
         Deferred taxes                                              309,203         628,053
         Other liabilities                                         1,355,753      2,172,575

            Total liabilities                                      36,536,991    35,604,355



         Shareholders' equity:
           $7 cumulative preferred stock, $1 par value;
             authorized 500,000 shares;
             issued and outstanding - none
           Common stock, $1 par value,
             authorized 10,000,000 shares,
             issued 4,866,841 shares                               4,866,841       4,866,841
           Additional paid-in capital                              5,077,911       5,077,911
           Retained earnings                                      31,645,396       28,894,732
           Minimum pension liability                             (    75,369)     (   172,808)
          Less:
             Common stock in treasury, 491,349 shares
               at cost                                           ( 2,683,028)      ( 2,683,028)

              Total shareholders' equity                          38,831,751       35,983,648

              Total liabilities and shareholders' equity         $75,368,742      $71,588,003



                                      F-4



                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                       CONSOLIDATED STATEMENTS OF INCOME
                                  ___________



                                                             Years Ended   December 31,
                                                    1995            1994          1993

         Net sales                              $125,987,326    $128,042,422     $110,597,782
         Cost and expenses:
           Cost of sales                          97,802,166      95,503,504      82,151,733
           Shipping, selling,
             general and administrative           22,507,559      22,674,374      21,709,190
           Interest, net                           1,873,822       1,634,346       1,670,443

                                                 122,183,547     119,812,224      105,531,366

              Income before income taxes           3,803,779       8,230,198      5,066,416



         Income taxes:
           Current:
             Federal                               1,616,442       1,923,221     1,386,234
             State and local                         306,485         265,849      247,174
           Deferred                               (  869,812)        140,116       ( 281,791)
                                                   1,053,115       2,329,186      1,351,617


          Net income                              $2,750,664      $5,901,012     $3,714,799

          Income per common share                     $.63          $1.35           $.85


          Weighted average number of shares        4,375,563       4,375,563      4,379,721

                  The accompanying notes are an integral part
                   of the consolidated financial statements.
                                       
                                       
</TABLE>
                                       
                                       
                                      F-5
                                       


<TABLE>
<S>                     <C>                <C>                   <C>                    <C>
                       NCC INDUSTRIES, INC. AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993
                                        
                                        
                                        




                          Common Stock            Additional             Minimum      Treasury Stock
                          Number of               Paid-In   Retained   Pension    Number        
                          Shares Issued  Amount   Capital   Earnings  Liability   Shares     Amount
                          
                                                                                          
Balance, December 31,1992   4,866,841   $4,866,841   $5,077,911  $19,278,921            486,174   ($2,641,903)
Net income                                                       $ 3,714,799
Purchase of treasury                                                              4,775   ($
stock                                                                                     38,025)
Minimum pension                                                      ($103,558            
liability                                                            
                                                                                          
Balance, December 31, 1993   4,866,841   $4,866,841   $5,077,911  $22,993,720 ($103,558)  490,949   ($2,679,928)

                                                                                          
Net income                                                                                
                                                           $5,901,012
                                                           
Purchase of treasury                                                                400   ($
stock                                                                                     3,100)
Minimum pension                                                      ($69,250)                   
liability                                                            
                                                                                          
Balance, December 31, 1994   4,866,841   $4,866,841   $5,077,911  $28,894,732 ($172,808)  491,349   ($2,683,028)
               
                                                                                          
Net income                                                 $ 2,750,664
Purchase of treasury                                                                      
stock
Minimum pension                                                      $  97,439            
liability
                                                                                          
Balance, December 31, 1995  4,866,841   $4,866,841   $5,077,911  $31,645,396 ($75,369)         491,349   ($2,683,028)






    The accompanying notes are an integral part of the consolidated financial
                                   statements.
                                       F-6
                                       
</TABLE>

                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  ___________
                                       
                          Increase (Decrease) in Cash


<TABLE>
<S>                                                      <C>             <C>           <C>
                                                               Years Ended  December 31,
                                                        1995            1994       1993

       Cash flows from operating activities:
           Net income                                $2,750,664      $5,901,012    $3,714,799
           Adjustments to reconcile net income
             to net cash provided by (used in)
             operating activities:
               Depreciation                           l,527,346        1,466,132     1,242,357
               Amortization                              19,440           22,765        25,897
               Deferred income taxes                (   869,812)         140,116   (   281,791)
               Provision for losses
                 on accounts receivable                 108,000            (16,447)       72,400
               Loss on retirement
                 of plant and equipment                  32,865           58,550        35,465

         Changes in operating
           assets and liabilities:
            Accounts receivable                      476,463      ( 4,078,586)            2,180,435
            Inventories                          ( 5,915,823)       9,011,729            (13,514,288)
            Prepaid expenses                         107,765          (65,932)            121,029
            Income taxes refundable/payable           99,042          133,250            (    51,037)
            Other assets                             635,024          173,267            202,321
            Accounts payable
              and accrued expenses                13,066,094        1,879,566              (   171,768)
            Due to affiliate                       8,544,652          544,646            (   235,313)
            Other liabilities                    (   816,822)         245,309            492,623

         Net cash (used in) provided
         by operating activities                   19,764,898       15,415,377         ( 6,166,871)

      Cash flows from investing activities:
         
         Purchase of plant and equipment          (   563,601)     ( 1,170,042)         ( 3,133,830)
         Proceeds from sales of fixed assets           34,081           16,500         -
         Increase in
           short-term investments                        -           (   200,548)
         Funds issued for supplier
           note receivable                       (   100,000)     (   150,000)           ( 1,739,589)

         Net cash used in
           investing activities                  (   629,520)     ( 1,303,542)           ( 5,073,967)
                                       
                                  (Continued)
                                       
                                      F-7

                                       
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  ___________

                          Increase (Decrease) in Cash


                                                             Years Ended December 31,         
                                                          1995           1994          1993


         Cash flows from financing activities:
           Payments to acquire treasury stock       $       -     ($     3,100)    ($   38,025)
           Repayment of long-term debt             (    445,000)  (    445,000)       (   445,000)
           Net (repayment) borrowings
             under notes payable, banks            ( 19,000,000)  ( 13,081,000)     10,481,000

              Net cash (used in) provided by
                financing activities               ( 19,445,000)  ( 13,529,100)    9,997,975

              Net (decrease) increase in cash      (    309,622)       582,735     ( 1,242,863)

         Cash and cash equivalents,
           beginning of year                          1,034,820        452,085     1,694,948

              Cash and cash equivalents,
                 end of year                       $    725,198    $ 1,034,820    $  452,085








          Supplemental disclosures of cash flow information (see Note 1):
          Cash paid during the year for:
             Interest                             $   1,173,235    $ 1,631,230      $1,645,747
             Income taxes                               251,553      2,271,231        1,572,823











                  The accompanying notes are an integral part
                   of the consolidated financial statements.
                                       
                                      F-8
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________

         1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          Nature of Business
          
          The Company is engaged in the garment business, in which it
          manufactures and distributes (predominantly to retail
          businesses) popular priced ladies under-garments.  Sales are made
          to department, specialty and chain stores throughout the United
          States.  Triumph International Overseas Ltd., a Liechtenstein
          corporation ("Triumph"), was the Company's majority shareholder
          until April 26, 1995, when Triumph sold its interest, and who, at
          December 31, 1994 owned approximately 84% of the outstanding
          shares.  Maidenform Worldwide, Inc., ("Worldwide") a Delaware
          corporation, is the Company's ultimate majority shareholder by
          ownership of Maidenform Inc. ("Maidenform"), the Company's
          controlling shareholder, who, at December 3l, 1995 owned
          approximately 92% of the Company's outstanding common shares.
          
          Use of Estimates
          
          The preparation of financial statements in conformity with
          generally accepted accounting principles requires management to
          make estimates and assumptions that affect the reported amounts
          of assets and liabilities and disclosure of contingent assets and
          liabilities at the date of the financial statements and the
          reported amounts of revenues and expenses during the reporting
          period.  Actual results could differ from those estimates.
          
          Principles of Consolidation
          
          The consolidated financial statements include the accounts of the
          Company and its wholly-owned subsidiary.  All significant
          intercompany accounts and transactions have been eliminated.
          
          Cash and Cash Equivalents
          
          The Company considers all highly liquid investments with a
          maturity of three months or less when purchased to be cash
          equivalents.
          
          Investments
          
          In May 1993, Statement of Financial Accounting Standards No. 115,
          "Accounting for Certain Investments in Debt and Equity
          Securities", was issued by the Financial Accounting Standards
          Board.  As permitted, the Company implemented this Standard on
          January 1, 1994.  The effect of the adoption was immaterial to
          the Company. Investments, which are classified as available - for-
          sale securities, consist primarily of United States government
          securities (GNMAs, FNMAs, FHLMCs) and mutual funds which are
          invested in exclusively United States government securities, and
          are stated at market, which approximates cost.  At December 31,
          1995 and 1994, gross unrealized holding gains and gross
          unrealized losses were immaterial.  Such United States government
          securities have maturities due after twenty years.  At December
          31, 1994, investments were included with other assets.
          

                                      F-9
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                       
      1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
          
          Inventories
          Inventories are stated at the lower-of-cost or market.  Cost is
          determined on the first-in, first-out basis.
          
          Property, Plant and Equipment and Depreciation
          
          Property, plant and equipment are stated at cost. Depreciation
          has been computed by the straight-line method over the estimated
          useful lives of the assets, as follows:  building and building
          improvements -l0 to 20 years and machinery and equipment - 3 to
          10 years.
          
          Revenue Recognition
          
          The Company's policy of recognizing revenue is to record sales
          upon shipment of goods.

          Income Per Common Share
          
          Per share amounts are computed based on the weighted average
          number of shares of common stock outstanding.
          
          Income Taxes
          
          Income tax expense consists of taxes currently payable and
          deferred income taxes which are based upon temporary differences
          between financial accounting and tax bases of assets and
          liabilities in accordance with SFAS No. 109 as measured by the
          enacted tax rates which are anticipated to be in effect when
          these differences reverse. The deferred tax provision is the
          result of the net change in the deferred tax  assets and
          liabilities.  A valuation allowance is established when it is
          necessary to reduce deferred tax assets to amounts expected to be
          realized.

          Under a Tax Allocation Agreement with Maidenform, the Company files a
          consolidated federal income tax return and a combined New York State
          return with Maidenform.  Current and deferred income tax liabilities
          have been determined on a separate company basis.  That is, each
          member of the consolidated group will determine its respective
          current and deferred income taxes as if it had not been included in a
          consolidated, combined or unitary tax return.  The total current tax
          liabilities of the group determined on a separate company basis may
          exceed taxes actually due to the respective tax authorities because
          of the use of losses, (i.e. NOL) or credits of group members.  To the
          extent of such excess, the excess will be payable to those group
          members whose losses or credits are utilized.
          
          Other Assets
          
          Other assets consist principally of notes receivable due from a
          garment processor at December 31, 1995 and 1994 and long-term
          investments at December 31, 1994.  The notes bear interest at the
          prime rate.  Payments are made based on the billings by the processor
          to the Company.
                                     F-10
          
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           
           1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  (continued)
           
           The notes are being repaid by deduction from amounts owed by
           the Company to the processor for services performed.  During
           1995 and 1994, the Company deducted $ 453,280 and $528,920
           respectively, and applied such deductions to the notes.  It is
           estimated that the notes will be reduced by $400,000 in 1996.
           
           Concentration of Credit Risk
           
           The Company performs periodic credit evaluations of its customers'
           financial condition.   The Company has granted credit to one
           customer whose balance owed consisted of 10% of the Company's
           accounts receivable at December 31, 1995 and 11% of the Company's
           accounts receivable at December 31, 1994.  The Company granted
           credit to another customer whose balance owed consisted of less than
           1% of the Company's accounts receivable at December 31,1995 and 20%
           of the Company's accounts receivable balance at December 31, 1994.
           The Company granted credit to a third customer whose balance owed
           consisted of 10% of the Company's accounts receivable at December
           31, 1995 and 5% of the Company's accounts receivable at December 31,
           1994.
 

         2.  INVENTORIES

           Inventories by major classifications are as follows:

                                                      1995            1994
                                                                 
             Raw materials                        $ 7,566,204      $ 7,287,229
             Work-in-process                       10,659,170        9,639,312
             Finished goods                        26,795,103       22,178,113
                                                                        
                                                  $45,020,477      $39,104,654
3.  PROPERTY, PLANT AND EQUIPMENT

           Property, plant and equipment at December 31, consisted of the
           following:

                                                      1995            1994
                                                                 
             Land                                 $   239,867      $   239,867
             Building and building                  6,334,777        6,334,777
             improvements
             Machinery and equipment               10,201,234        9,798,420
             Construction in progress                  73,023          190,206
                                                   16,848,901       16,563,270
             Less:  Accumulated depreciation        6,693,272        5,376,952
                                                  $10,155,629      $11,186,318
                                     F-11
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________


       4.  NOTES PAYABLE, BANKS
          
          The Company participates in the consolidated cash management
          system of its ultimate parent, Worldwide, and its subsidiaries
          ("the Maidenform Group").  As such the Company is a party to and
          its liquidity is dependent upon the Maidenform Group's financing
          arrangements.  Substantially all of the Company's non-payroll
          disbursements are controlled by the Maidenform Group.  The
          Maidenform Group's long term debt includes a revolving credit
          facility for $120,000,000, a $50,000,000 term loan and
          $30,000,000 in senior notes for which the Company's assets and
          stock are pledged as collateral.  Under the revolving credit
          facility, the Maidenform Group may borrow, repay, and reborrow
          through April 25, 1998, the facility expiration date; however,
          borrowings are limited to certain percentages of the Maidenform
          Group's trade accounts receivable and inventories.

          As of December 31, 1995, outstanding borrowings under the
          revolving credit facility amounted to $81,000,000.  In addition,
          outstanding letters of credit (which reduce the maximum available
          borrowings) issued by the bank for the account of the Maidenform
          Group under the facility amounted to $3,000,000.  In January and
          February 1996, the Maidenform Group borrowed the remaining
          $36,000,000 available under the facility.  On March 29, 1996, the
          bank loan agreement was amended and the Maidenform Group borrowed
          an additional $20,000,000 under a new term loan, of which
          $10,000,000 is repayable on August 15, 1996 and $5,000,000 is
          repayable on each of October 30 and November 30, 1996.  Proceeds
          of the new loan are to be used to pay trade payables.
          
          The term loan is repayable in increasing quarterly principal
          installments ranging form $2,000,000 to $3,000,000 commencing on June
          30, 1996 through maturity on March 31, 2001 and also provides for
          prepayments of principal (i) from the proceeds received by the
          Maidenform Group in connection with certain transactions and (ii)
          based on a percentage of the Maidenform Group's net cash flow, as
          defined, for each of the three years ending December 31,1995 through
          1997, payable no later April 30 of the following year.  In addition,
          the senior notes also provide for similar prepayment at the option of
          the noteholders.  No amounts were subject to prepayment at December
          31, 1995.

          The senior notes are due September 30, 2003, payable in annual
          principal installments of $4,285,714 on each September 30, commencing
          1997 through 2003.

          Notes payable under the above described financing arrangements
          are collateralized by the assets of the Maidenform Group, which
          include the assets of the Company.
          
          The above described loan agreements contain covenants that, among
          other matters, restrict additional borrowings, dividends and
          other payments with respect to the Maidenform Group's capital
          stock and provide for the maintenance of minimum consolidated
          tangible net worth, and certain financial ratios, including
          current assets (excluding inventory) to current liabilities, debt
          to equity, fixed charge coverage and debt to operating cash flow
          ratios (all as defined).  At December 31, 1995, no amounts of
          retained earnings were available for dividends.
                                     F-12
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________
                                       
                                       
       4. NOTES PAYABLE, BANKS (Continued)

          The Company, based on information supplied by Worldwide, believes
          that these credit facilities together with continued vendor
          support are sufficient for it to meet its cash flow needs.

          As of December 31, 1994, the Company had long-term notes payable
          of $7,000,000 with interest at rates which were periodically
          negotiated (rates ranged from 6.82% to 7.49% as of December 31,
          1994).  At December 31, 1994, the Company also had $12,000,000
          outstanding on various lines of credit.  The notes payable and
          lines of credit were repaid during 1995 by Maidenform (see Note
          9).


         5.  LONG-TERM DEBT

          Long-term debt at December 31, 1995, consisted of $2,361,415 Series
          "A" Industrial Development Bonds (the  Bonds) issued by Cortland
          County Industrial Development Agency. The Bonds are tax-exempt and
          bear interest at various rates  based on maturity, ranging from
          6.6% to 8%, and are payable on September 15 and March 15 of each
          year. Annual maturities are $445,000 through 1998, $210,000 in
          1999, and $205,000 thereafter, through September 15, 2003.
          
          The Bonds are collateralized by a first mortgage on the land,
          facility and certain equipment purchased with the proceeds of the
          bond financing. The Bonds are also collateralized by an irrevocable
          letter of credit for $2,542,068 which was issued for the account of
          the Company in favor of the Bond Trustee for the benefit of the
          bondholders.
          
          The Bond Indenture requires, among other things, that the Company
          maintain certain financial ratios.
          
        6.  INCOME TAXES
          
          The temporary differences which give rise to a significant portion
          of deferred tax assets and liability at December 31, 1995 and 1994
          are as follows:

                                           1995          1994
                                                           
            Inventory                $1,415,103     $1,003,712
            Accounts receivable                      
                                      251,946        127,085
            Depreciation              (695,313)     (757,354)
                                      
            Accruals                  853,627        563,957      
                                     
            Employee benefit plans    595,519        560,149       
                                     
            Other                     65,496         41,822      
                                     
                                                     
                                      2,486,378      1,539,371
                                                     
            Less:  Valuation          (736,756)      (659,561)
            allowance                 
                                                     
                                      $1,749,622    ($ 879,810)

                                     F-13
                                       
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________
                                       
                                       

         6.  INCOME TAXES (Continued)

           Net deferred taxes are classified as follows:

                                            1995         1994
                                                           
                 Current asset           $2,058,824   $1,507,863
                 Long-term liability        309,203      628,053
                                         $1,749,622   $  879,810


             Reconciliation of federal statutory rate to the effective income
             tax rate for years ended December 31 follows:

                                                             1995      1994       1993

               Statutory federal taxes                       34.0%     34.0%       34.0%
               State income taxes, net of
                 federal income tax benefit                    4.8      1.8       2.5
               Adjustment of the valuation allowance           1.0       .4         3.7
               Section 936 incentive credit and other        (12.1)   ( 7.9)        (13.5)
                                                              27.7%    28.3%        26.7%


         7.  RETIREMENT BENEFIT PLANS

             Pension Plans

             a.  The Company has a noncontributory defined benefit pension 
                 plan. Employees
                 may no longer accrue service benefits due to an amendment in
                 1991, but may
                 continue to receive service benefits for vesting purposes.
                 The Company
                 funds an amount each year that is  necessary to keep the plan
                 on a sound
                 actuarial basis.

                 The discount rate used to determine the actuarial present
                 value of the
                 projected benefit obligation was 7.0%, 7.5% and 6.25% at
                 December 31,
                 1995, 1994 and 1993, respectively. The expected long-term rate
                 of return
                 on assets used to determine the net pension cost was 8%,8% and
                 7.5%
                 during 1995, 1994 and 1993, respectively.










                                     F-14
                                       
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________


         7.  RETIREMENT BENEFIT PLANS (Continued)

                 A summary of the plan's funded status reconciled to the
                 amounts reported in
                 the Company's consolidated balance sheet at December 31 is as
                 follows:

                                                                      1995       1994
                 Actuarial present value of benefit obligations:
                   Accumulated benefit obligation, including
                     vested benefits of $1,713,533 and
                           $1,571,377.                            ($1,720,724)      ($1,585,552)

                 Projected benefit obligation
                   for service provided to date                   ($1,720,724)      ($1,585,552)
                 Plan assets at fair value, primarily
                   cash equivalents and U. S. government
                   securities                                       1,436,380       1,193,331
                      Projected benefit obligation
                        in excess of plan assets                  (   284,344)       (   392,221)
                 Unrecognized net loss                                 75,369         (   172,808)
                 Accrued pension cost                                (208,975)       (219,413)
                 Minimum pension liability                        (    75,369)        (   172,808)
                      Unfunded pension liability
                        included in accrued expenses              ($  284,344)      ($  392,221)


                                            1995         1994          1993
           Net pension cost includes:                                    
              Interest cost                $118,216     $108,896     $ 107,265
              Actual return on plan        (291,830)     106,687   
           assets                                                  (88,403)
              Net amortization and          198,880     (210,793)        9,765
           deferral
                                           $ 25,266    $   4,790      $ 28,627

              b. On January 1, 1992, the Company implemented a defined
              contribution plan covering all participants in the defined
              benefit plan or active Continental U.S. employees age 21 or older
              with one year of service except for certain executives.
              Contributions to the plan  are determined at the discretion of
              the Board of Directors and are based on participants' age and
              compensation.  Salary deferrals may be made by the participants
              commencing January 1, 1993. Total defined contributions costs for
              1995, 1994 and 1993 were $253,500, $247,794, and $223,772,
              respectively.

            Postretirement Health Care and Life Insurance Plan

          The Company provides for certain limited postretirement medical and
          life insurance benefits covering certain employees hired prior to
          December 1, 1977.

          The Accumulated Postretirement Benefit Obligation was determined
          using a discount rate of 7.0% and 6.5% at  December 31, 1995 and
          1994, respectively. The assumed healthcare cost trend rate used was
          9.5% for 1995; the rate was assumed to decrease gradually to 5% by
          the year 2008 and remain at that level thereafter.
                                     F-15
                                       
                                       
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________

7.  RETIREMENT BENEFIT PLANS (Continued)

          A summary of the plan's funded status reconciled to the amounts
          reported in the company's consolidated balance sheets at December 31,
          1995 and 1994 are as follows:

                                                                     1995        1994
               Accumulated Postretirement
                 Benefit Obligation (APBO):
                   Retirees                                     $  712,830        $  708,000
                   Active plan participants
                     fully eligible                                271,467        320,600
                   Other active plan participants                  293,920        264,500
                    Total APBO                                   1,278,217      1,293,100
               Plan assets at fair value                             -               -
                    APBO in excess of plan assets                1,278,217        1,293,100
               Unrecognized net gain                                77,536         30,200
                    Accrued postretirement benefit
                       obligation included in other
                       liabilities                              $1,355,753      $1,323,300

                                                  1995        1994        1993
               Net Periodic Post-
                 retirement Benefit Expense:
                   Service cost                        $ 10,300     $ 12,200      $ 14,400
                   Interest cost                         85,200       84,400     99,200
                   Amortization of gains in
                      excess of corridor                 (7,100)        -           -
                    Net periodic postretire-
                      ment benefit expense             $ 88,400     $ 96,600        $113,600

          A discount rate of 7.0%, 7.5% and 8% was used to determine the net
          periodic postretirement  benefit expense for December 31, 1995, 1994
          and 1993.
          Increasing the assumed healthcare cost trend rates by one percentage
          point in
          each year would increase the accumulated postretirement benefit
          obligation as
          of December 31, 1995 by $53,600 and increase the aggregate of the
          service
          cost and interest cost of net periodic postretirement benefit
          expense by $4,800.









                                       
                                       
                                       
                                       
                                       
                                     F-16
                                       
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________
                                       
          8.  COMMITMENTS

             Leases
             
             Rent expense was approximately $467,000, $262,000 and $428,000 for
             the years ended  December 31, 1995, 1994 and 1993, respectively.
             Minimum lease commitments, exclusive of real estate taxes and
             other expenses, under all noncancelable real property operating
             leases at December 31, 1995 are as follows:
             
                              1996                            $552,962
                              1997                             562,148
                              1998                             583,960
                              1999                             561,848
                              2000                             527,738
                              Thereafter                     1,141,625
             
             The leases provide for the payment of increases in real estate
             taxes and other costs.

          9.  RELATED PARTY TRANSACTIONS

             During 1995, 1994 and  1993, the Company purchased merchandise and
             contracted
             labor from Triumph and its affiliates amounting to $25,601,000,
             $17,900,000, and $25,500,000, respectively.  During 1995, Triumph
             agreed to extend terms of payment to the Company and began
             charging interest on the amounts owed which aged beyond 30 days
             payment terms.  The rate of interest charged is 9% and the amounts
             paid in 1995 were $206,000.  As of December 31, 1995 and 1994 the
             payable to Triumph was $5,172,771 and $2,532,502, respectively.
             
             The Company's sales to Maidenform from April 26, 1995 to
             December 31, 1995 were $2,595,000.  The Company also has
             remitted to Maidenform $13,894,000 as repayment of the advances
             made by Maidenform used to satisfy the Company's bank debt on
             April 26, 1995.  The Company is charged a rate which
             approximates prime plus 1% on its intercompany balance with
             Maidenform.  As of December 31, 1995, $5,904,383 was payable to
             Maidenform.

             Until July 1993, Triumph guaranteed certain notes payable and
             lines of credit, for which the Company incurred loan guarantee
             fees amounting to approximately $80,000 in 1993.
             
             In July 1986, the Company's former President acquired 250,000
             shares of the Company's common stock for $1 per share, which
             approximated market value, in exchange for a $250,000 promissory
             note.  The promissory note called for semi-annual interest
             payments at an annual interest rate of 7.5%, with principal due on
             October 31, 1994.  The former President's employment agreement
             also included a bonus of $550,000 which was paid upon expiration
             of the agreement on October 31, 1994. At such time the
             aforementioned note was paid in full.



                                     F-17
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________
   10. MAJOR CUSTOMERS

      The Company had sales to one customer which approximated 16% in 1995, 17%
      in 1994, and 20% in 1993.  Sales to another customer approximated 14% in
      1995, 18% in 1994, and 16% in 1993 and sales to a third customer
      approximated 11% in 1995, and 9% in 1994.

   11. CONTINGENCIES

      The Company is subject to actions that arise in the ordinary course of
      its business activities.  Management believes that any resolution of such
      matters will not materially affect the financial position or results of
      operations of the Company.  Management believes that they have
      meritorious defenses and intends to vigorously defend such actions.

   12. FAIR VALUES OF FINANCIAL INSTRUMENTS

      The following methods and assumptions were used by the Company in
      estimating its fair value disclosures for financial instruments:
      
      Cash and cash equivalents:  The carrying amount reported in the
      balance sheet for cash and cash equivalents approximates its fair
      value.
      
      Investment securities:  The fair value for marketable debt and equity
      securities are based on quoted market prices.  Fair value approximates
      carrying value at December 31, 1995.
      
      Long term debt:  The Company believes the fair value of its long-term
      debt approximates its carrying value as the debt is at a fixed rate that
      approximates the rate at which the company could currently borrow similar
      funds in the same jurisdiction.

   13. SUBSEQUENT EVENTS

      In March 1996, the Company made a decision to close its subsidiary's two
      leased
      Puerto Rican manufacturing facilities and subsequent to that date began a
      process of notification of employees and the government of Puerto Rico.
      Although the
      government of Puerto Rico has made offers to the Company to retain the
      facility, which Registrant's management is considering, management
      believes that the facility will be closed and its sewing assembly
      operations will be transferred to other locations.
      
      Management believes that all equipment from these facilities will be used
      at other locations; however, the leases on these facilities, which have
      combined annual rental of approximately $94,000, do not expire until 1999
      and 2003. Management has not determined the total expected cost of the
      closure which will be recorded in 1996.








                                     F-18
                                       
                                       
                         INDEPENDENT AUDITORS' REPORT












     The Board of Directors
     NCC Industries, Inc.
     Cortland, New York



     Our report on the consolidated financial statements of NCC Industries,
     Inc. and Subsidiary is included on page  F-2 of this Form  10-K.  In
     connection with our audits of such financial statements, we have also
     audited the respective years financial statement schedule on page F-20 of
     this Form 10-K.
     
     In our opinion, the financial statement schedule for the respective years
     referred to above, when considered in relation to the basic financial
     statements taken as a whole, present fairly, in all material respects, the
     information required to be included therein.










                                             COOPERS & LYBRAND L.L.P.
                                             
                                             
                                             
                                             Syracuse, New York
                                             February 3, 1995










                                     F-19
                                       

                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                                       
                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                                  ___________








                 Col. A                    Col. B       Col. C       Col. D
Col. E
                                                       Additions
                                          Balance at   Charged to
Balance at
                                          Beginning    Costs and
End
              Description                 of Period     Expenses    Deductions
of Period

                  1995

         Allowance for doubtful
           accounts receivable            $350,000     $108,000     $ 26,000
(a)  $432,000

                  1994

         Allowance for doubtful
           accounts receivable            $350,000    ($ 16,447)   ($ 16,447)
(b)  $350,000




                  1993

         Allowance for doubtful
           accounts receivable            $312,700     $ 72,400     $ 35,100
(a)  $350,000

</TABLE>











         (a)  Uncollectible accounts written off.

         (b)  Uncollectible accounts written off net of bad debt recoveries.

                                               F-20


                                       
                                       
                                  SIGNATURES


               Pursuant to the requirements of Section 13 or 15(d) of
          the Securities Exchange Act of 1934, Registrant has duly
          caused this report to be signed on its behalf by the
          undersigned, thereunto duly authorized.

     By: /s/ Elizabeth Coleman
     Elizabeth Coleman        Date: 10/25/96
     Chairman, President, and
     Chief Executive Officer
     
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                     F-21
                                       



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