DELTA WOODSIDE INDUSTRIES INC /SC/
10-K, 1995-09-29
BROADWOVEN FABRIC MILLS, COTTON
Previous: SWIFT ENERGY INCOME PARTNERS 1986-B LTD, 10-Q/A, 1995-09-29
Next: SEARS MUNICIPAL TRUST LONG TERM PORTFOLIO SERIES 113, 497J, 1995-09-29




                                
                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                
                            FORM 10-K

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

For the fiscal year ended July 1, 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 1-10095

                 DELTA WOODSIDE INDUSTRIES, Inc.
          (Exact name of registrant as specified in its charter)

       South Carolina                           57-0535180
  (State of Incorporation)         (I.R.S. Employer Identification No.)

233 N. Main Street, Hammond Square, Suite 200
Greenville, South Carolina                                   29601
(Address of principal executive offices)                   (Zip code)

                                     803/232-8301
                   Registrant's telephone number, including area code)

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

                                         Name of each exchange
             Title of each class           on which registered

         Common Stock, Par Value $.01       New York Stock Exchange

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

                       Title of each class

                              None

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 _____






                                   Exhibit Index at Page No._____



Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K (229.405 of this chapter)
is not contained herein, and will not be contained, to be best of
registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-
K or any amendment to this Form 10-K [    ].

The aggregate market value of the voting stock held by non-
affiliates of the registrant as of September 5, 1995 was :

     Common Stock, $.01 par value  -  $198,327,805

The number of shares outstanding of each of the registrant's
classes of Common Stock, as of
September 5, 1995 was:

     Common Stock, par value $.01           24,409,576 shares

DOCUMENTS INCORPORATED BY REFERENCE: Portions of the Company's
Annual Report to shareholders for the fiscal year ended July 1,
1995 are incorporated by reference into Parts I and II.

Portions of the Company's definitive Proxy Statement to be filed
pursuant to Regulation 14A for the annual shareholders' meeting
to be held on November 9, 1995 are incorporated by reference into
Part III.


                            Part I
Item 1.  BUSINESS

General

     Delta Woodside Industries, Inc. ("Delta Woodside" or the
"Company") is a South Carolina corporation with its principal
executive offices located at 233 North Main Street, Hammond
Square, Suite 200, Greenville, South Carolina 29601 (telephone
number: 803-232-8301).  All references herein to Delta
Woodside or the Company refer to Delta Woodside Industries,
Inc. and its subsidiaries.

     The Company manufactures and markets woven and knitted
fabrics and apparel.  The Company's textile segment produces a
range of cotton, synthetic and blended fabrics, woven and
knit, which are sold for the ultimate production of apparel,
home furnishings and other products.  The Company's apparel
segment produces woven and knit apparel, including the "Duck
Head" (Reg. trademark) line of casualwear marketed primarily
in the Southeastern United States to department stores and
specialty apparel retailers.  The Company also operates 33
retail apparel outlet stores that sell primarily closeout and
irregular "Duck Head" products and other woven and knit
casualwear produced by the "Duck Head" division and other
manufacturers.  The Company also manufactures and distributes
physical fitness equipment under the "Nautilus" (Reg.
trademark) name.  In June 1994, the Company sold its office
products business.  The Company has operations in 11 states,
Costa Rica and Honduras, and employs approximately 7,500
employees.

     Delta Woodside Industries, Inc. is the successor by merger
to Delta Woodside Industries, Inc., a Delaware corporation that
was incorporated in 1986 and whose subsidiaries' businesses
were acquired beginning in 1984.  The corporation that is now
Delta Woodside Industries, Inc. was incorporated in 1972.

Products, Marketing and Manufacturing

     The Company conducts its textile fabrics operations
through the Delta Mills Marketing (woven fabrics) and
Stevcoknit (knitted fabrics) divisions.  It conducts its woven
and its knit apparel operations through the "Duck Head" and
"Delta Apparel" (Reg. trademark) divisions.  Certain retail
sales of "Duck Head" and other manufacturers' products are
made through the "Duck Head" Retail Outlet Stores division.
The Company also manufactures and sells fitness equipment
through the "Nautilus" (Reg. trademark) division, and licenses
the use of both the "Duck Head" and "Nautilus" trademarks
through International Apparel Marketing Corporation.  Each
division has its own management and employees and operates
independently of the other divisions.  Inter-segment sales in
fiscal 1995, fiscal 1994 and 1993 accounted for no more than
approximately 4%, 3% and 3%, respectively, of the total sales
of any segment.

     Fabrics produced by Delta Woodside are either woven or
knitted and are manufactured from cotton, wool or synthetic
fibers or from synthetic filament yarns.  Cotton and wool are
purchased from numerous suppliers.  Synthetic fiber and
synthetic filament yarns are purchased from a smaller number of
competitive suppliers.

     The Company sells its woven fabrics primarily to numerous
apparel manufacturers and apparel resellers, including Levi,
Haggar and Farah and private label apparel manufacturers for
J. C. Penney, Sears and other retailers.  The Company's
knitted fabrics are sold for production of apparel for
ultimate sales to catalogue companies, as well as to other
branded and private label manufacturers.  Apparel products are
sold primarily to department and specialty retailers under the
Company's "Duck Head" label, to private label apparel
resellers and to screen printers.

     Textile Segment

     The textile segment manufactures and markets woven and
knitted fabrics to manufacturers of apparel and home
furnishings and other products.  The Company's net sales of
woven fabrics were $290.8 million, $288.6 million and  $325.1
million and the Company's net sales of knit fabrics were
$102.9 million, $102.8 million and $119.9 million, during
fiscal 1995, 1994 and 1993, respectively.




Item 1 (Continued)

     Delta Mills Marketing Company (Woven Fabrics).  Delta
Mills Marketing Company produces finished and unfinished woven
fabrics used in the production of apparel, home furnishings
and other products.  "Finished" fabric refers to fabric which
has been treated by washing, bleaching, dyeing and applying
certain chemical finishes.  Finished apparel fabric is ready
to be cut and sewn into garments and is typically sold to
manufacturers of apparel.

     Unfinished fabric, commonly referred to as "greige"
(pronounced "gray") goods, is typically sold to converters who
subsequently finish the fabric and sell it to manufacturers of
apparel, home furnishings and other products.

     The Company's finished woven fabrics operation, through 7
of its plants, manufactures medium-weight woven fabrics sold in
a finished state for use in the manufacture of men's and
women's apparel and professional uniforms.

     Finished woven fabrics produced by the division are
primarily sold directly to major apparel manufacturers.  The
division's marketing efforts focus on four primary apparel
manufacturing groups:  women's apparel, including fashion
apparel; men's apparel; career apparel and uniforms; and
military and other government uniforms and apparel.  The
division also engages in commission finishing, whereby it
finishes fabric for converters.  The finished woven fabrics
operation sells and distributes its fabrics through Delta Mills
Sales Company, a marketing office based in New York City, with
sales personnel also operating from Atlanta, Dallas, Los
Angeles and San Francisco.

     Approximately 69% of the division's finished woven
fabrics are made from cotton or cotton/synthetic blends, while
approximately 31% are made from spun synthetics, including
varying blends of rayon, polyester and wool.  Finished woven
fabrics are principally woven according to projected sales
based on strong indications from major customers, but finished
according to specific purchase orders.  The division's
production of cotton and cotton/synthetic blend finished woven
fabrics is largely integrated, with the division performing
most of its own spinning and substantially all of its own
weaving and finishing.  The production of spun synthetic
finished woven fabrics is fully integrated, with various
plants in the division involved in spinning, weaving and
finishing.  With its printing capability, the Company believes
that the division is the only substantially vertically
integrated producer of battle dress  camouflage military
fabrics in the United States.  The Company expects that its
finished woven all cotton facilities will run at near full
capacity during fiscal 1996.  However, woven synthetic and
greige goods facilities are not expected to run full schedules
during fiscal 1996.

     The division also operates two plants included in its
Woodside operation which produce a variety of unfinished light-
weight woven fabrics sold for ultimate use in manufacturing
apparel such as blouses, dresses and pajamas, and in
manufacturing home furnishings, including draperies, curtains
and comforters, and in medical and industrial products.
Fabrics sold by the Woodside operation include 100% cotton,
polyester/cotton blends, 100% polyester, 100% rayon,
polyester/rayon blends, textured polyester and other "semi-
fancy" fabrics of more complicated construction.  The Woodside
operation currently is operating at less than full production
capacity.

     Stevcoknit (Knitted Fabrics).  Stevcoknit, through 4
plants, spins yarn, knits and finishes a wide range of
circular knit fabrics for use in the manufacture of knit
apparel, and also provides yarn to the Company's apparel
segment.

     Stevcoknit products are marketed to numerous apparel
manufacturers through marketing staffs employed by Stevcoknit
Marketing Company in New York City and Los Angeles, with sales
personnel also located in North Carolina, Georgia and Dallas.
To further promote sales of Stevcoknit's fabrics to apparel
manufacturers, the marketing staff of Stevcoknit Marketing
Company also contacts major retailers of products manufactured
from the division's knitted fabrics.  Discussions with these
retailers provide information relating to fabric quality and
trends in style and color.  In addition to its sales to apparel
manufacturers, the division also sells prepared for print
fabrics to converters through a broker.  Certain knitting
operations are scheduled according to projected sales, but most
knitting and finishing of the fabrics are performed to specific
customer orders.

Item 1 (Continued)

     The operations within the knitted fabrics operation are
largely integrated.  Various plants are equipped to perform
all stages of the manufacturing process, from carding the raw
fiber stock to dyeing and finishing the final fabric product.
The fabrics produced by this segment are  manufactured
primarily by using 100% cotton and polyester/cotton blends.
The Stevcoknit operation currently is running at less than
full capacity.

     Apparel Segment

     The apparel segment produces and markets both woven
apparel and knit apparel.  The segment's products include the
"Duck Head" line of men's and boys' casualwear, which includes
pants, shorts and shirts.  The knit apparel business includes
T-shirts and sweatshirts which are sold under the labels of
"Duck Head", "Delta Apparel", and various private labels.

     "Duck Head" Division.  The division produces a line of
men's and boys' casual apparel, sold under the "Duck Head"
label, including pants, shorts, shirts and accessories.  This
division also sells a relatively small amount of men's and
boys' woven workwear, sportswear and casualwear under the
private labels of its customers.  In fiscal 1994 the division
began licensing various other categories of apparel and
accessories.

     "Duck Head" labeled products are primarily marketed by
sales staff employed by Duck Head Marketing Company to
regional and national retailers with stores in the South and
South Atlantic regions.  The "Duck Head" trademark has been
associated with apparel for many decades, but has
traditionally been marketed primarily to a Southeastern
customer base.  The Company acquired the brand in February
1989.  The division sells its "Duck Head" products primarily
to regional and national department store chains as well as
specialty apparel retailers and through Company-operated
outlet stores.  The division currently displays "Duck Head"
products in "Duck Head" specialty departments within some
department stores.  The "specialty department" display format
permits the presentation of an entire line of clothing in a
dedicated section of a store's clothing department, and has
been increasingly used in department stores by the major
national clothing brands.  Gross sales of "Duck Head" labeled
products were approximately $80.5 million, $95.4 million and
$137.3 million during fiscal 1995, 1994 and 1993,
respectively.

     "Duck Head" Apparel operates a total of 8 facilities
located in Georgia and Costa Rica.  The division purchases the
fabrics used in its products from a number of producers.  "Duck
Head" is now acquiring less than one-half of its finished
products from other companies throughout the world.  This
outside production takes the form of sewing fabric parts cut at
"Duck Head" facilities, cutting and sewing with fabric and
patterns supplied by "Duck Head", or providing finished
garments made to "Duck Head" specifications.  The division
maintains a staff of quality specialists who consistently
monitor work in process at outside companies. The Company
believes that there is ample capacity among outside contractors
worldwide to meet its future production requirements.  The
majority of the products is warehoused in the division's leased
facilities.

     "Duck Head" labeled apparel items are generally required
to be inventoried to permit quick shipment and to level
production schedules, and customer private label apparel items
are generally made only to order.  The division's products are
manufactured primarily from 100% cotton.  The division's
marketing office is based in Winder, Georgia with regional
sales managers and sales personnel located throughout the
country.

     "Delta Apparel".  "Delta Apparel", which is headquartered
in Duluth, Georgia, operates a total of 9 facilities and
produces knitted T-shirts and sweatshirts.  The division
markets its products primarily to companies that screen print
shirts for resale, and to department stores and other clothing
stores for resale under the customer's private labels or under
the Company's "Delta Apparel" label.  Net sales in this
division were $101.5 million, $84.1 million and $81.8 million
during fiscal 1995, 1994 and 1993, respectively.

     The division's knit apparel marketing is performed by
sales personnel of Delta Apparel Marketing Company with sales
personnel located throughout the country.  Sales personnel
call directly on the retail trade, contacting department
stores and the mass markets such as discount houses.  This
operation utilizes independent sales representatives to sell
to screen printing companies.  Some knit apparel items are
inventoried to permit quick shipment and to level production

Item 1 (Continued)

schedules.  Special fashion knit apparel items and customer
private label knit apparel styles generally are made only to
order.

     Of the yarn used by the Company's knit apparel operation,
approximately one-half is produced by Stevcoknit with the
remainder purchased from outside vendors; the knit apparel
operation is otherwise largely vertically integrated.  The
business manufactures its own knitted fabrics, utilizing
knitting, dyeing and finishing processes, and cuts and sews
its finished knitted fabrics into apparel.  The fabrics used
by the division are either polyester/cotton blends or 100%
cotton.

     Retail Apparel.  The Company has 33 outlet stores in 11
states that sell principally closeout and irregular "Duck
Head" products.  These stores also sell a small amount of
apparel items manufactured by other companies.

     Fitness Equipment

     "Nautilus" Fitness Equipment.  Nautilus produces weight
resistance and aerobic equipment for the institutional,
medical and home markets. The current product line in the
weight resistance category is called the "Next Generation",
which consists of 45 individual machines that exercise the
various muscle groups.  Nautilus also produces an exclusive
line of 30 weight resistance machines for women called
"Nautilus for Women".  Nautilus also manufactures Power Plus
and Free Weight equipment which consists of 45 machines.
As a supplement to the weight resistance line, Nautilus
produces seven versions of a multi-station machine that
serve those markets that have space and budget limitations.
Nautilus currently produces seven aerobic machines for the
institutional market:  three recumbent bikes, two stairclimbers,
a treadmill and a skate machine.

     Nautilus historically has been focused on the
institutional market.  Beginning in fiscal 1994, Nautilus
launched a concerted effort to penetrate the home market.
Nautilus historically targets health clubs, the public sector,
YMCAs and similar institutions and the medical, amenity and
corporate markets.  Based on successful results from a test of
the consumer market, national expansion will begin in fiscal
1996.

     The manufacturing operations at Nautilus are vertically
integrated, including metal fabrication, upholstery, and a
vacuum formed and injection molded plastics process.  Raw
material is inventoried, but finished machines are generally
manufactured against customer orders.  All manufacturing is
done in Independence, Virginia.  The Company believes that the
manufacturing operation is currently operating at
approximately 75% of present capacity, including certain new
building space.

Competition

     The cyclical nature of the textile and apparel
industries, characterized by rapid shifts in fashion, consumer
demand and competitive pressures, results in both price and
demand volatility.  The demand for any particular product
varies from time to time based largely upon changes in
consumer preferences and general economic conditions affecting
the textile and apparel industries, such as consumer
expenditures for nondurables.  The textile and apparel
industries are also cyclical because the supply of particular
products changes as competitors enter or leave the market.
See "Management's Discussion and Analysis of Results of
Operations and Financial Condition."

     The Company sells primarily to domestic customers and
competes with numerous competitors, both domestic and foreign.
The principal competitive factors are price, service, delivery
time, quality and flexibility, with the significance of each
factor depending upon the product involved.  The Company's
competitive position varies among the different goods
produced.

     There are several major domestic competitors in the
finished cotton and cotton/polyester blend woven fabrics area,
none of which dominates the market.  The Company believes that
it has a strong competitive position with respect to the
manufacture of spun synthetic slack-weight and skirt-weight
woven fabrics, as well as wrinkle-resistant all cotton
sportswear fabrics.

     The woven fabrics' Woodside operation is a major supplier
of both polyester/rayon print cloth used in home furnishings
and women's blouses and acetate fabric used in apparel linings
and surgical tapes.  There are several major domestic
competitors in the Company's acetate linings business and

Item 1 (Continued)

its unfinished cotton and cotton/polyester blend print cloth
business, but no company dominates any of these businesses.

     The knitted fabrics business in which Stevcoknit competes
is highly competitive with several large competitors. However,
the significant vertical integration of Stevcoknit's
manufacturing operations and its experience in performing the
more complicated manufacturing techniques required in the
production of 100% cotton fabrics provide the Company with
certain competitive advantages.  The industry, nevertheless,
remains highly competitive.


     The apparel segment competes with numerous domestic and
foreign manufacturers of branded and private label apparel.
Foreign competition has been an increasingly significant
factor in the apparel manufacturing industry, particularly
with respect to items that require labor-intensive production,
such as shirts and jackets, and high cost luxury items.
Although domestic apparel companies must compete to some
extent on a price basis with foreign competition, the
Company's management believes that domestic apparel companies
can best compete by selling branded products, by manufacturing
off-shore, by offering product flexibility, by responding
quickly to changes in consumer demand and by providing more
timely deliveries.  The latter characteristics permit
retailers to reduce their inventory costs and lower the risk
that product availability will not match consumer demand.  The
Company's operations are oriented toward providing its apparel
segment and the customers of its textile segment with all or
some of these competitive advantages.  The Company believes
that it and its domestic customers can address quality control
problems more easily than can manufacturers and distributors
of foreign products.  Furthermore, the customers of foreign
suppliers generally face letter of credit fees, and
occasionally face delivery delays and claims resolution
difficulties.

     The Company believes that several aspects of its
operations may mitigate some of the problems posed by
competition within the domestic textile and apparel
industries.  The variety of the Company's products offers some
degree of protection against the cyclical nature of the
business of individual products.  Management of the Company
believes that the percentage of its production cost
attributable to labor is comparable to that of its
competitors.  Other competitive strengths include:  the
ability to produce special fabrics such as textured blends;
the modern equipment in several of its plants; and the
Company's achievement of substantial vertical integration in
its various divisions.

     Nautilus competes in the institutional fitness market
which is fragmented and highly competitive.  Nautilus competes
with several national and local companies.  The fitness
equipment industry generally competes for business on price,
quality, specifications and service.  Management of the
Company believes that Nautilus has a strong competitive
position because of its high name recognition in markets and
its reputation for high quality, durable equipment.

Employees

     The Company has approximately 7,500 employees.  The
Company's employees are not represented by unions.  The
Company believes that its relations with its employees are
good.

Environmental and Regulatory Matters

     Delta Woodside is subject to federal, state and local
environmental laws and regulations concerning, among other
things, wastewater discharges, storm water flows, air
emissions, ozone depletion and solid waste disposal.  Delta
Woodside's plants generate very small quantities of
hazardous waste which are either recycled or disposed of off-
site.  Most of its plants are required to possess one or more
discharge permits.

     The subsidiary which conducts the finished woven fabrics
operations is subject to a Consent Order with the South
Carolina Department of Health and Environmental Control dated
September 26, 1985, which was executed prior to Delta
Woodside's acquisition of the business.  Pursuant to the
Consent Order, which arose from a determination that several
private drinking wells in the area of two of the subsidiary's
plants had been contaminated, the subsidiary has discontinued
the operation near these plants of a large spray field into
which waste water sludge had been disposed and has placed into
operation for such purpose a new and larger spray field.
Delta Woodside expects that any continuing expenditures to
comply with the Consent Order will be immaterial in amount.

Item 1 (Continued)

     Some of the Company's plants have been unable to comply
with the acute toxicity limits contained in the National
Pollutant Discharge Elimination System (NPDES) permits held by
the Company.  With respect to certain such plants in North
Carolina, the Company signed a Special Order by Consent with
the North Carolina Department of Environmental Health and
Natural Resources (DEHNR) which required the plants to achieve
compliance with the acute toxicity limits by July 1995.  The
Company has applied for an extension to achieve compliance and,
based on conversations with DEHNR, believes approval of this
application is forthcoming.  By a March 1992 letter, the
Natural Resources Defense Council notified the Company of its
intent to institute a "citizens' suit" under the Clean Water
Act for certain alleged NPDES violations in North Carolina.  No
such suit has been initiated to date.  By reason of the Special
Order, the Company believes that any such suit, and compliance
with the Special Order, would not have a material adverse
impact on the Company.  With respect to certain South Carolina
plants, the Company is working with the appropriate state
agency in developing a corrective action plan for addressing
the toxicity issue.  The Company has implemented several
courses of action to achieve compliance with its NPDES permits
and does not believe that the matter will have a material
adverse impact on the Company.

     Generally, the environmental rules applicable to the
Company are becoming increasingly stringent.  The Company
incurs capital and other expenditures in each year that are
aimed at achieving compliance with current and future
environmental standards.  The Company does not expect that the
amount of such expenditures will have a material adverse
effect on its operations or financial condition.  There can be
no assurance, however, that changes in federal, state or local
regulations, changes in regulatory policy or the discovery of
currently unknown problems or conditions will not require
substantial additional expenditures.  Similarly, the extent of
Delta Woodside's liability, if any, for past failures to
comply with laws, regulations and permits applicable to its
operations cannot be determined.

Information contained under the subheading "Environmental
Matters" in Management's Discussion and Analysis of Results of
Operations and Financial Condition--Liquidity and Sources of
Capital incorporated into Item 7 of this Form 10-K is
incorporated herein by reference.

Industry Segment Information

     Segment information made part of Note H of the Company's
consolidated financial statements for the fiscal year ended
July 1, 1995 is incorporated herein by reference.

Other

     Information concerning order backlogs in Management's
Discussion and Analysis of Results of Operations and Financial
Condition," Consolidated Company Results, Fiscal 1995 Versus
Fiscal 1994" incorporated into Item 7 of this Form 10-K is
incorporated herein by reference.

Item 2. PROPERTIES

    The following table provides a description of Delta Woodside's
production and warehouse facilities.

                                                    Approximate
                                                        Square   Approximate
          Location                      Utilization   Footage       Acreage

Textile Segment

Beattie Plant, Fountain Inn, SC (8)      spin/weave    390,000        112
Furman Plant, Fountain Inn, SC (8)      weave          116,000         21
Distribution Center, Greenville, SC (8)  warehouse      88,000         12
Estes Plant, Piedmont, SC (8)            spin/weave    332,000        114
Greer Plant, Greer SC (8)                 weave        255,000         10
Delta 3 Plant, Wallace, SC (8)          dye/finish     555,000        527
Cypress Plant, Pamplico, SC (8)            spin        144,000          4
Pamplico Plant, Pamplico, SC (8)        spin/weave     275,000        520
Delta 2 Plant, Wallace, SC (8)          dye/finish     347,000        295
Catawba Plant, Maiden, NC                  spin        115,000         34
Fayetteville Plant, Fayetteville, NC (6)  unused       238,000         15
Carter Plant, Wallace, NC               dye/finish     485,000         72
Greensboro Plant, Greensboro, NC(3)       unused       195,000         10
Holly Plant, Wallace, NC                knit/finish    224,000          3
Rainsford Plant, Edgefield, SC             spin        296,000         43
Mickel Plant, Spartanburg, SC              spin        207,000         14

Apparel Segment

Maiden Plant, Maiden NC                  knit/dye
                                        finish/cut     305,000         45
Washington Plant, Washington, GA            sew        129,800          6
Sandersville Plant, Sandersville, GA        sew         27,000          5
Distribution Center, Knoxville, TN     distribution     550,000        21
Decatur Plant, Decatur, TN (2)              sew          75,000        11
Tellico Plains Plant, Tellico
  Plains, TN                                sew         100,000        17
Ashburn Plant, Ashburn, GA (1)              sew          43,000         7
Sparta Plant, Sparta, GA (1)                sew          21,000         2
Honduras Plant, San Pedro Sula,
  Honduras(1)(9)                            sew
Baldwin Plant, Baldwin, GA (7)       press/distribution 148,000        24
Distribution Center,
  Stone Mountain, GA(1)                distribution     120,000
Monroe #3, Monroe, GA                       cut          52,000         7
Monroe #2, Monroe, GA                 sew/distribution   93,000         8
Winder Plant, Winder, GA (7)          warehouse/retail  119,000         3
Harmony Plant, San Jose, Costa Rica         sew          14,000
San Jose Plant, San Jose, Costa Rica (1)    sew          60,000         6
Jupiter Plant, San Jose, Costa Rica         sew          25,000
Winder, GA                               warehouse       10,000
Various (4)                              warehouse
Various (5)                                stores

Fitness Equipment Division

Independence, VA                       manufacturing    251,000       54
Independence, VA (1)                   manufacturing     33,678


Item 2 (Continued)

(1)  Leased facility.
(2)  "Duck Head" Outlet Stores lease a portion of the facility for
     retail sales.
(3)  The knitted fabrics discontinued operations at this facility during
     the first quarter of fiscal 1996.
(4)  The apparel segment leases certain additional warehouse space from
     time to time.
     Approximately 266,000 square feet is leased currently with leases
     expiring through November 1995.
(5)  The "Duck Head" Outlet Stores Operation leases 33 facilities in 11
     states, which leased space is Approximately 121,000 square feet.
     These leases expire at various dates through 2000.
(6)  The knitted fabrics operation closed this facility during fiscal
     1993.
(7)  These locations will be closed in fiscal 1996.
(8)  Title to these facilities are held by the county under a fee-in-
     lieu arrangement.
(9)  The knit apparel operation has begun hiring and training, and
     expects to begin occupying this facility before the end of calendar
     1995.

     Except as noted above all of the above production and warehouse
facilities are owned by Delta Woodside and its subsidiaries, subject in
certain cases to various outstanding mortgages and security interests.
The apparel segment's Sparta plant, Sparta, Georgia and San Jose plant
in San Jose, Costa Rica are leased on a month-to-month basis, and the
Ashburn Plant in Ashburn, Georgia has a lease which expires in February
1999.  The fitness division leases manufacturing capacity in
Independence, Virginia which lease expires in July 1998.

     Delta Woodside leases corporate and division administrative offices
in Greenville, South Carolina.  The lease on the corporate offices
expires December 1997 and leases on the administrative offices expire in
2008.  Sales offices are leased in or near Charlotte, New York, Chicago,
Newport Beach, San Francisco, Dallas and Los Angeles with leases
expiring through December 2004.

     At the date of execution of this Form 10-K, the Company believes,
with the exception of plants affected by the Company's modernization
program, that its finished woven all cotton plants and finished woven
synthetic plants are operating virtually at full production capacity
while its unfinished woven fabrics operations are operating at slightly
less than full production capacity.   The knitted fabrics plants in the
textile segment are operating at less than full capacity.  Various
factors affect the relative use by the Company's apparel segment of its
own facilities and outside contractors in the various apparel production
phases.  This segment is currently using all its internal productive
capacity.  The fitness equipment operation is operating at approximately
75% of its production capacity as a result of new building space in
excess of current volume.

     The Company believes that its equipment and facilities are
generally adequate to allow it to remain competitive with its
principal competitors.




Item 3.   LEGAL PROCEEDINGS

     From time to time the Company and its subsidiaries are
defendants in legal actions involving claims arising in the normal
course of its business, including product liability claims.  The
company believes that, as a result of its legal defenses, insurance
arrangements and indemnification provisions with financially capable
parties, none of these actions, if decided adversely, should have a
material adverse effect on its business or financial condition taken
as a whole.

     The Company has previously reported the award on November 24,
1993 by a jury in the Circuit Court of Montgomery County, Alabama
(the "Circuit Court") of $29,056,000 to a former Duck Head
independent sales representative (Ken Hoots) and two of his salesmen
(Terry Long and Bill Pace) (the "Plaintiffs") against a subsidiary of
the Company in a suit captioned "Ken  Hoots, Terry Long and Bill Pace
v. Duck Head Apparel Company, Inc., et al."  (the "Hoots Suit"). The
Hoots Suit commenced on March 17, 1992.

     After a hearing the Circuit Court judge reduced the verdict to
$22,852,000 and entered judgment against the Company's subsidiary
on March 28, 1994 as follows:

          (a)  $852,000 to the Plaintiffs on their claim of breach
               of contract respecting alleged unpaid commissions,

          (b)  $4,000,000 to Ken Hoots, $2,000,000 to Terry Long,
               and $1,000,000 to Bill Page for mental anguish on their
               claim for fraud, and

          (c)  $15,000,000 to the Plaintiffs as punitive damages on
               their claim of fraud.

     On February 17, 1995, the Supreme Court of Alabama reduced the
$7,000,000 of damages awarded for mental anguish by $3.5 million
and affirmed the Circuit Court's ruling in all other respects.

     In June, 1995, the Company settled the case with the Plaintiffs,
and the judgment was fully satisfied and discharged on June 8, 1995.

     A lawsuit with allegations similar to those in the Hoots Suit
was commenced on October 1, 1993 against a subsidiary of the Company
in the United States District Court for the Western District of
Kentucky by an individual (Donnie Cecil) who has previously served as
an independent sales representative for the Duck Head division. In
July, 1995, this case was settled and the complaint was dismissed
with prejudice by the Court on July 19, 1995.

Item 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS

     No matter was submitted to a vote of security holders during
the fourth quarter of the Company's 1995 fiscal year.


                              PART II
                                 
                                 
Item 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND
          RELATED STOCKHOLDER MATTERS

     The material under the heading "Common Stock Market Prices and
Dividends" on the inside front cover of the Company's annual
shareholders' report for the year ended July 1, 1995 is
incorporated herein by reference.

Item 6.   SELECTED FINANCIAL DATA

     The material under the heading "Selected Financial Data" on
page 1 of the Company's annual shareholders' report for the year
ended July 1, 1995 is incorporated herein by reference.

Item 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The material under the heading "Management's Discussion and
Analysis of Results of Operations and Financial Condition" on pages
4 through 10 (exclusive of graphs) of the Company's annual
shareholders' report for the year ended July 1, 1995 is
incorporated herein by reference.

Item 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The consolidated financial statements included on pages 11, 12
and 14 through 28 of the Company's annual shareholders' report for
the year ended July 1, 1995 are incorporated herein by reference.

Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE

          The information required by this item is incorporated herein
     by reference from the portion of the definitive Proxy
     Statement to be filed with the Securities and Exchange
     Commission on or prior to 120 days following the end of the
     Company's fiscal year under the heading "Ratification of
     Selection of Auditors".


                             PART III
                                 
                                 
Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information required by this Item is incorporated herein
by reference from the portions of the definitive Proxy Statement to
be filed with the Securities and Exchange Commission on or prior to
120 days following the end of the Company's fiscal year under the
headings "Election of Directors", "Executive Officers", and "Stock
Ownership of Principal Shareholders and Management".

Item 11.  EXECUTIVE COMPENSATION

     The information required by this Item is incorporated herein
by reference from the portions of the definitive Proxy Statement to
be filed with the Securities and Exchange Commission on or prior to
120 days following the end of the Company's fiscal year under the
headings "Management Compensation" and "Compensation Committee
Interlocks and Insider Participation".

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
          OWNERS AND MANAGEMENT

     The information required by this Item is incorporated herein
by reference from the portion of the definitive Proxy Statement to
be filed with the Securities and Exchange Commission on or prior to
120 days following the end of the Company's fiscal year under the
heading "Stock Ownership of Principal Shareholders and Management".

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information required by this Item is incorporated herein
by reference from the portion of the definitive Proxy Statement to
be filed with the Securities and Exchange Commission on or prior to
120 days following the end of the Company's fiscal year under the
heading "Related Party Transactions".


                              PART IV


Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON
          FORM 8-K

          (a) (1) and (2)  Financial Statements and Financial Statement
                      Schedules

     The response to this portion of Item 14 is set forth on page F-2
     included herein, which response is incorporated herein by
     reference.

          (3)   Listing of Exhibits:*

3.1                      Articles of Incorporation of the Company,
               as amended through February 5, 1989:  Incorporated
               by reference to Exhibit 3.1 to the Registration
               Statement on Form S-4 of RSI Corporation and Porter
               Brothers, Inc., File No. 33-30247 (the "Form S-4").

3.1.1                    Articles of Amendment to Articles of
               Incorporation of the Company:  Incorporated by
               reference to Exhibit 3.1.2 to the Form S-4.

3.1.2                    Articles of Merger of Harper Brothers,
               Inc. into RSI Corporation:  Incorporated by
               reference to Exhibit 4.1.1 to  the Registration
               Statement of the Company on Form S-8, File No. 33-
               33116 (the "1990 Form S-8").

3.1.3                    Articles of Merger of Delta Woodside
               Industries, Inc., a Delaware corporation, into RSI
               Corporation:  Incorporated by reference to Exhibit
               4.1.2 to the 1990 Form S-8.

3.1.4                    Articles of Merger of Duncan Office
               Supplies, Inc., into Delta Woodside Industries, Inc.:
               Incorporated by reference to Exhibit 3.1 to the
               Company's Form 10-Q for the quarterly period ended
               December 29, 1990 (the "December 1990 10-Q").

3.1.5                    Articles of Amendment to the Articles of
               Incorporation of Delta Woodside Industries, Inc.,
               filed with the South Carolina Secretary of State on
               November 15, 1991:  Incorporated by reference to
               Exhibit 4.6 to the Form 10-Q of the Company for the
               quarterly period ended December 28, 1991.

3.2                      By-laws of the Company, as amended:
               Incorporated by reference to Exhibit 3.1.1 to the
               Form S-4.

3.2.1                    Amendments to By-laws of the Company:
               Incorporated by reference to Exhibit 3.2 to the
               December 1990 10-Q.

3.2.2                    Amendment to By-laws of the Company,
               adopted as of June 29, 1992:  Incorporated by
               reference to Exhibit 3.2.2 to the Company's Form 10-
               K for the fiscal year ended June 27, 1992 (the "1992
               10-K").

4.1                      See Exhibits 3.1, 3.1.1, 3.1.2, 3.1.3,
               3.1.4, 3.1.5, 3.2, 3.2.1. and 3.2.2.

4.1.1                    Specimen of Certificate for the Company's
               Common Stock:  Incorporated by reference to Exhibit
               4.7 to the Company's Registration Statement on Form
               S-3, File No. 33-42710 (the "Form S-3").

4.2                      Credit Agreement dated as of September 7,
               1994 among Delta Woodside Industries, Inc., the
               Lenders named therein, and NationsBank of North
               Carolina, N.A., as Agent (with exhibits and
               schedules omitted) together with forms of Promissory
               Note, Subsidiary Guaranty and certain other
               documents.  The Company agrees to furnish
               supplementally to the Securities and Exchange
               Commission a copy of any omitted schedule or exhibit
               to the Credit Agreement upon request of the
               Commission.

4.2.1                    February 15, 1995 Waiver respecting Credit
               Agreement:  Incorporated by reference to Exhibit
               4.3.1 to the Form 10-Q of the Company for the
               quarterly period ended December 31, 1994.
Item 14 (Continued)

4.2.2                    May 15, 1995 Waiver respecting Credit
               Agreement:  Incorporated by reference to Exhibit
               4.3.2 to the Form 10-Q of the Company for the
               quarterly period ended April 1, 1995 (the "March
               1995 10-Q").

4.2.3                    Amendment Agreement dated as of June 9,
               1995 to Credit Agreement dated as of September 7,
               1994.

4.3                      The Company hereby agrees to furnish to
               the Commission upon request of the Commission a copy
               of any instrument with respect to long-term debt not
               being registered in a principal amount less than 10%
               of the total assets of the Company and its
               subsidiaries on a consolidated basis.


10.1                     Lease, dated December 27, 1987 by and
               between Hammond Square, Ltd. and the Company:
               Incorporated by reference to Exhibit 10.10 to
               Registration Statement No. 33-22563 on Form S-4 of
               Delta Woodside Industries, Inc., a Delaware
               corporation ("Registration Statement No. 33-22563").

10.2**                   Delta Woodside Deferred Compensation Plan
               for Key Employees:  Incorporated by reference to
               Exhibit 10.6 to the Form 10-Q of the Company for the
               quarterly period ended December 30, 1989.
               
10.3**                   Incentive Stock Award Plan effective July
               1, 1990:  Incorporated by reference to Exhibit 10.1
               to the Form 10-Q of the Company for the fiscal
               quarter ended March 31, 1990.

10.4.1**                 Stock Option Plan effective as of July 1,
               1990: Incorporated by reference to Exhibit 10.11 to
               the Company's Form 10-K for the fiscal year ended
               June 30, 1990.

10.4.2**                 Amendment No. 1 to Stock Option Plan:
               Incorporated by reference to Exhibit 10.1 to the
               December 1990 10-Q.

10.4.3**                 Amendment to Stock Option Plan:
               Incorporated by reference to Exhibit 10.9.2 to the
               Company's Form 10-K for the fiscal year ended June
               29, 1991 (the "1991 10-K").

10.5                     Stock Transfer Restrictions and Right of
               First Refusal Agreement between the Company and E.
               Erwin Maddrey, II:  Incorporated by reference to
               Exhibit 10.2 to the December 1990 10-Q.

10.6                     Stock Transfer Restrictions and Right of
               First Refusal Agreement between the Company and
               Bettis C. Rainsford:  Incorporated by reference to
               Exhibit 10.3 to the December 1990 10-Q.

10.7**                   Summary of Delta Woodside Industries,
               Inc., Director Charitable Giving Program:
               Incorporated by reference to Exhibit 10.11 to the
               1992 10-K.

10.7.1**                 Resolution to amend Directors' Charitable
               Giving Program dated February 2, 1995:  Incorporated
               by reference to Exhibit 10.7.1 to the March 1995 10-
               Q.

10.8.1**                 Directors Stock Acquisition Plan:
               Incorporated by reference to Exhibit 10.14 to the
               1991 10-K.

10.8.2**                 Amendment of Director Stock Acquisition
               Plan, dated April 30, 1992:  Incorporated by
               reference to Exhibit 10.12.2 to the 1992 10-K.

10.9                     See Exhibits 4.2, 4.2.1, 4.2.2 and 4.2.3.

13                       Annual Report to Shareholders of the
               Company for the fiscal year ended July 1, 1995.

Item 14 (Continued)


21                       Subsidiaries of the Company.

23.1                    Report on Schedule and Independent
               Auditors' Consent for the year ended July 1, 1995.

23.2                   Independent Auditors' Consent for the years
               ended July 2, 1994 and July 3, 1993.

23.3                     Report of Independent Auditors for the
               years ended July 2, 1994 and July 3, 1993.

27                       Financial Data Schedule

*                   All reports previously filed by the Company
          with the Commission pursuant to
                    the Exchange Act, and the rules and regulations
          promulgated thereunder,
                    exhibits of which are incorporated to this
          Report by reference thereto, were
                    filed under Commission File Number 1-10095.

**                 This is a management contract or compensatory plan
          or arrangement.

               (b)  Reports on Form 8-K

               The Company did not file any report on Form 8-K
          during the fourth quarter of the fiscal year ended July
          1, 1995.

               (c)  Exhibits

               The response to this portion of Item 14 is submitted
          as a separate section of this report.

               (d)  Financial Statement Schedules

               The response to this portion of Item 14 is submitted
          as a separate section of this report.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

                                   DELTA WOODSIDE INDUSTRIES, INC.



      9/25/95                      /s/ E. Erwin Maddrey, II       9/18/95
        Date                       E. Erwin Maddrey, II            Date
                                   President, Chief Executive
                                   Officer and Director

Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons
on behalf of the registrant and in the capacities and on the
dates indicated.

/s/ C. C. Guy        9/26/95               /s/ E. Erwin Maddrey      9/18/95
C. C. Guy             Date                 E. Erwin Maddrey, II      Date
Director                                   President, Chief
                                           Executive Officer
                                           and Director



/s/ James F. Kane    9/25/95               /s/ Bettis C. Rainsford   9/18/95
James F. Kane         Date                 Bettis C. Rainsford        Date
Director                                   Executive Vice President,
                                           Chief Financial Officer,
                                           Treasurer and Director



/s/ Max Lennon       9/26/95               /s/ Douglas J. Stevens    9/18/95
Max Lennon            Date                 Douglas J. Stevens         Date
Director                                   Controller and Assistant
                                           Secretary



/s/ Buck A. Mickel   9/26/95
Buck A. Mickel        Date
Director



/s/ Buck Mickel      9/26/95
Buck Mickel           Date
Director


                             EXHIBIT INDEX

4.2.3          Amendment dated as of June 9, 1995 to Credit Agreement
               dated as of September 7, 1994.

13             Annual Report to Shareholders of the Company for the
               fiscal year ended July 1, 1995.

21            Subsidiaries of the Company.
 
23.1           Report on Schedule and Independent Auditors' Consent for the
               year ended July 1, 1995.

23.2           Independent Auditors' Consent for the years
               ended July 2, 1994 and July 3, 1993.

23.3           Report of Independent Auditors for the
               years ended July 2, 1994 and July 3, 1993.


                                   
                      ANNUAL REPORT ON FORM 10-K
                                   
                  ITEM 14(a) (1) and (2), (c) and (d)
                                   
    LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES
                                   
                           CERTAIN EXHIBITS
                                   
                     FINANCIAL STATEMENT SCHEDULES
                                   
                        YEAR ENDED JULY 1, 1995
                                   
                    DELTA WOODSIDE INDUSTRIES, INC.
                                   
                      GREENVILLE, SOUTH CAROLINA




                                  F-1

FORM 10-K--ITEM 14(a)(1) AND (2)

DELTA WOODSIDE INDUSTRIES, INC.

LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES


The following consolidated financial statements of Delta Woodside
Industries, Inc. and subsidiaries included in the Annual Report of the
Registrant to its shareholders for the Year ended July 1, 1995 are
incorporated by reference in Item 8:

     Consolidated balance sheets--July 1, 1995 and July 2, 1994.

     Consolidated statements of operations--Years ended July 1, 1995,
     July 2, 1994 and July 3, 1993.

     Consolidated statements of shareholders' equity--Years ended July
     1, 1995, July 2, 1994 and July 3, 1993.

     Consolidated statements of cash flows--Years ended July 1, 1995,
     July 2, 1994 and July 3, 1993.

     Notes to consolidated financial statements.

The following consolidated financial statement schedule of Delta
Woodside Industries, Inc. are included in Item 14(d):

     Schedule II -- Valuation and qualifying accounts


All other schedules for which provision is made in the applicable
accounting regulation of the Securities and Exchange Commission are
not required under the related instructions or are inapplicable, and
therefore have been omitted.  Columns omitted from schedules filed
have been omitted because the information is not applicable.

                                   
                                   
                                  F-2

<TABLE>
                 SCHEDULE II--VALUATION AND QUALIFYING ACCOUNTS


                         DELTA WOODSIDE INDUSTRIES, INC.
                                        
<CAPTION>                                        

  COL. A                      COL. B                      COL. C                         COL. D       COL. E

                                                         ADDITIONS
                            Balance at
DESCRIPTION                 Beginning             (1)                  (2)           Deductions    Balance at end
                            of Period      Charged to Costs      Charged to Other      Describe     of Period    
                                             and Expenses        Accounts-Describe           

<S>                        <C>                <C>                <C>                <C>             <C>        
Deducted from asset accounts:
  Allowance for doubtful
  and returns

Year ended July 1, 1995    $3,275,000         $3,311,000         $    36,000        $  988,000      $5,634,000

Year Ended July 2, 1994    $5,537,000         $3,886,000         $(1,658,000)(2)    $4,490,000(1)   $3,275,000

Year Ended July 3, 1993    $5,413,000         $2,025,000         $   353,000(2)     $2,254,000(1)   $5,537,000


NOTES:
(1)  Uncollectible accounts written off.
(2)  Net change in sales allowances charged to income as a reduction of sales.
</TABLE>


                        AMENDMENT AGREEMENT

     THIS AMENDMENT AGREEMENT (this "Amendment"), dated as of June
9, 1995, is by and among DELTA WOODSIDE INDUSTRIES, INC., a South
Carolina corporation (the "Borrower"); the Lenders party hereto
(the "Lenders"); NATIONSBANK, N.A. (CAROLINAS) (formerly named
NationsBank of North Carolina, N.A.), a national banking
association, as agent for the Lenders (in such capacity, the
"Agent"); and BANK OF AMERICA NATIONAL TRUST AND SAVINGS
ASSOCIATION, a national banking association, and THE BANK OF NEW
YORK, a New York banking association, as co-agents for the Lenders
(in such capacity, the "Co-Agents").
                                 
                       W I T N E S S E T H:

     WHEREAS, pursuant to a Credit Agreement dated as of September
7, 1994 (the "Existing Credit Agreement") among the Borrower, the
Lenders, the Agent and the Co-Agents, and the other agreements and
instruments executed in connection therewith (such agreements and
instruments, as amended from time to time, being hereinafter
referred to as the "Existing Credit Documents"), the Lenders have
extended commitments to make certain credit facilities available to
the Borrower; and

WHEREAS, the Borrower and the Lenders have agreed to make certain
amendments to the Existing Credit Agreement;
NOW, THEREFORE, in consideration of the agreements herein
contained, the parties hereby agree as follows:

                              PART I
                            DEFINITIONS

               SUBPART 1.1.  Certain Definitions.  Unless
otherwise defined herein or the context otherwise requires, the
following terms used in this Amendment, including its preamble
and recitals, have the following meanings:

                        "Amended Credit Agreement" means the
               Existing Credit Agreement as amended hereby.

                        "Amendment No. 1 Effective Date" is defined
               in Subpart 3.1.

               SUBPART 1.2.  Other Definitions.  Unless
otherwise defined herein or the context otherwise requires, terms
used in this Amendment, including its preamble and
recitals, have the meanings provided in the Amended Credit
Agreement.

                              PART II
                  AMENDMENTS TO EXISTING CREDIT AGREEMENT

     Effective on (and subject to the occurrence of) the
Amendment No. 1 Effective Date, the Existing Credit
Agreement is hereby amended in accordance with this Part
II. Except as so amended, the Existing Credit Agreement
and all other Credit Documents shall continue in full
force and effect.

                SUBPART 2.1.  Amendments to Section 1.1.
     Section 1.1 of the Existing Credit Agreement is
     hereby amended by:
     
     
              (i)   inserting, in the alphabetically
          appropriate places, the following definitions:

                    "Amendment No. 1" means that certain
               Amendment Agreement, dated as of
               June 9, 1995, among the Borrower, the Lenders, the
               Agent and the Co-Agents amending this Agreement as then
               in effect.
               
                     "Amendment No. 1 Effective Date"
               has the meaning assigned to such term in Amendment No.
               1.
               
               (ii)  amending the definition of "Interest
          Coverage Ratio" to read in its entirety as follows:

                     "Interest Coverage Ratio" means, as of any date
               of determination for the applicable Calculation Period
               then ended, the ratio of (i) Consolidated Net Income of
               the Borrower and its Consolidated Subsidiaries (before
               Consolidated Interest Expense and Consolidated Income
               Tax Expense) for such Calculation Period to (ii)
               Consolidated Interest Expense of the Borrower and its
               Consolidated Subsidiaries for such Calculation Period.
               For purposes hereof, (A) the term
          "Calculation Period" means (1) as of the last day of
          the fourth Fiscal Quarter of Fiscal Year 1995 and the last
          day of the first Fiscal Quarter of Fiscal Year 1996, the
          period of one Fiscal Quarter then ended, (2) as of the last
          day of the second Fiscal Quarter of Fiscal Year 1996, the
          period of two consecutive Fiscal Quarters then ended, (3) as
          of the last day of the third Fiscal Quarter of Fiscal Year
          1996, the period of three consecutive Fiscal Quarters then
          ended and (4) as of the last day of the fourth Fiscal
          Quarter of Fiscal Year 1996 and the last day of each Fiscal
          Quarter thereafter the period of four consecutive Fiscal
          Quarters then ended, and (B) the term "Consolidated Interest
          Expense", in respect of any period, shall exclude any amount
          of litigation reserve of the Borrower as of April 1, 1995
          which is subsequently reclassified in accordance with GAAP
          as interest expense.
          
         SUBPART 2.2. Amendment to Section 4.3.   Section
4.3 of the Existing Credit Agreement is hereby amended
by inserting the following subsection (b)(iii):


                   (iii)  The aggregate Commitments
          of the Lenders shall be reduced as of the last day of Fiscal
          Year 1996 and each Fiscal Year thereafter by $15,000,000.
          The annual Commitment reduction
          required pursuant to this clause (iii) shall be in
          addition to any Commitment reductions pursuant to
          this Section 4.3 during the related Fiscal Year.
          
          SUBPART 2.3.  Amendments to Section 9.1.
Subsections (a), (d), and (e) of Section 9.1 are
amended to read in their entireties as follows:

              SECTION 9.1.  Financial Ratios.  Permit:

                   (a)  Minimum Consolidated Tangible Net Worth.
              Consolidated Tangible Net Worth of the Borrower and
              its Consolidated Subsidiaries as of the last day of
              any Fiscal Quarter occurring on or after the last
              day of Fiscal Year 1995 to be less than
              $240,000,000, increased on a cumulative basis as of
              the last day of each Fiscal Year thereafter by 50%
              of Consolidated Net Income of the Borrower and its
              Consolidated Subsidiaries for the Fiscal Year then
              ended (but not decreased to the extent that
              Consolidated Net Income for any Fiscal Year is a
              negative number).
                  (d)  Interest Coverage Ratio.  The Interest
              Coverage Ratio to be less than the following
              proportions at the following times:
                         (i)   as of the last day of the fourth
                   Fiscal Quarter of Fiscal Year 1995 and the last
                   day of the first Fiscal Quarter of Fiscal Year
                   1996,   1.50 to 1.00;
                         (ii) as of the last day of the second
                   Fiscal Quarter of Fiscal Year 1996, 2.00 to
                   1.00;
                         (iii)  as of the last day of the
                   third Fiscal Quarter of Fiscal Year 1996, 2.25 to
                   1.00; and
                   
                         (iv)   as of the last day of
                   the fourth Fiscal Quarter of Fiscal Year
                   1996 and the last day of each Fiscal Quarter
                   thereafter,
                    2.50 to 1.00.

                   (e)  Fixed Charge Coverage Ratio.
                         The Fixed Charge Coverage Ratio
                         as of the last day of Fiscal
                         Year 1996 and the last day of each
                         Fiscal Year thereafter to be less
                         than 1.25 to 1.00.
                         
                            PART III
                  CONDITIONS TO EFFECTIVENESS

        SUBPART 3.1.  Amendment No. 1 Effective Date. This
Amendment shall be and become effective as of the date hereof
(the "Amendment No. 1 Effective Date") when all of the
conditions set forth in this Subpart 3.1 shall have been
satisfied, and thereafter this Amendment shall be known, and
may be referred to, as "Amendment No. 1."

        SUBPART 3.1.1.  Execution of Counterparts of
Amendment.  The Agent shall have received counterparts (or
other evidence of execution, including telephonic message,
satisfactory to the Agent) of this Amendment, which
collectively shall have been duly executed on behalf of the
Borrower and the Majority Lenders.  In addition, each of the
Subsidiary Guarantors shall have consented to the terms and
conditions of this Amendment.


        SUBPART 3.1.2.  Amendment Fee.  The Borrower shall
have paid in immediately available funds to the Agent on the
date hereof an amendment fee equal to 10 basis points on the
aggregate Commitments of the Lenders (the "Amendment Fee").
The Agent shall pay to each Lender on the date hereof such
Lender's ratable portion (based on the proportion that the
     Commitment of such Lender bears to the aggregate Commitments of
     all the Lenders) of the Amendment Fee.

                                PART IV
                             MISCELLANEOUS
     
     
             SUBPART   4.1.  Cross-References.  References in this
     Amendment to any Part or Subpart are, unless otherwise
     specified, to such Part or Subpart of this Amendment.
     
             SUBPART 4.2.  Instrument Pursuant
     to Existing Credit Agreement.  This Amendment is a Loan
Document executed pursuant to the Existing Credit Agreement and shall
(unless otherwise expressly indicated therein) be construed,
administered and applied in accordance with
     the terms and provisions of the Existing Credit Agreement.
     
     
             SUBPART   4.3.  References in Other Loan Documents. At such
     time as this Amendment No. 1 shall become effective pursuant to the
     terms of Subpart 3.1, all references in the Loan Documents to the
     "Credit Agreement" shall be deemed
to refer to the Credit Agreement as amended by this Amendment No. 1.

             SUBPART   4.4.  Representations and Warranties.  The Borrower
     hereby represents and warrants that (i) the representations and
     warranties contained in Article 6
      of the Existing Credit Agreement (as amended by this
     Amendment) are correct on and as of the date hereof as
     though made on and as of such date and after giving effect
     to the amendments contained herein (except that
     representations and warranties expressly stated in the
     Existing Credit Agreement to be made as of a particular date
     shall only be deemed made as of that date) and (ii) no
     Default or Event of Default exists on and as of the date
     hereof.
     
             SUBPART   4.5.  Expenses.  The Borrower agrees to
     pay all reasonable out-of-pocket expenses (including fees
     and expenses of counsel) incurred by the Agent in connection
     with the preparation, execution and delivery of this
     Amendment.
     
             SUBPART   4.6.  Counterparts.  This Amendment may be
     executed by the parties hereto in several counterparts, each
     of which shall be deemed to be an original and all
      of which shall constitute together but one and the same
     agreement.

             SUBPART   4.7.  Governing Law. THIS AMENDMENT SHALL
     BE DEEMED TO BE A CONTRACT MADE UNDER AND GOVERNED BY
     THE INTERNAL LAWS OF THE STATE OF NORTH CAROLINA
    WITHOUT GIVING EFFECT TO THE CONFLICT OF LAW PRINCIPLES
     THEREOF.

              SUBPART   4.8.  Successors and Assigns.  This
     Amendment shall be binding upon and inure to the benefit
     of the parties hereto and their respective successors and
     assigns.
     
     
     
    IN WITNESS WHEREOF, the parties hereto have caused this
Amendment to be executed by their respective duly authorized
officers as of the day and year first above written.



Borrower                 DELTA WOODSIDE INDUSTRIES, INC.
                         By:  /s/ Bettis C. Rainsford Title:
                         Executive Vice President & CFO
                         
Agent                    NATIONSBANK, N.A. (CAROLINAS),
                             as Agent
                         By: /s/ E. Phifer Helms
                         Title: Senior Vice President


Co-Agents                BANK OF AMERICA NATIONAL TRUST
                              AND SAVINGS ASSOCIATION,
                              as Co-Agent
                              
                              
                         By: /s/ Wayne H. Riess Title:
                         Vice President
                         
                         
                         THE BANK OF NEW YORK, as Co-Agent


                         By: /s/ Gregory L. Batson Title:
                         Vice President
                         
                         
                           [Signatures Continued] Lenders
NATIONSBANK, N.A. (CAROLINAS)


                         By:/s/ E. Phifer Helms
                         Title: Senior Vice President


                         BANK OF AMERICA NATIONAL TRUST
                               AND SAVINGS ASSOCIATION
                               
                               
                         By: /s/ Wayne H. Riess Title:
                         Vice President
                         
                         
                         THE BANK OF NEW YORK
                         By: /s/ Gregory P. Shefrin
                         Title: Assistant Vice President

                         FIRST UNION NATIONAL BANK OF
                              SOUTH CAROLINA
                              
                              
                         By:  /s/ Harry C. Farthing
                         Title:  Vice President
                         
                         
                         WACHOVIA BANK OF SOUTH CAROLINA


                         By:  /s/ Thomas F. Snider Title:
                         Vice President
                         

                         THE BANK OF NOVA SCOTIA
                         By:
                         Title:
                            
                            
                         CHASE MANHATTAN BANK, N.A. By:
                         Title:
                            
                            
                         PNC BANK, NATIONAL ASSOCIATION


                         By: /s/ James A. Fink
                         Title: Vice President

                         NATWEST BANK N.A. (formerly 
                         NATIONAL WESTMINSTER BANK USA)


                         By: /s/ Kurt S. Pohmer
                         Title:  Assistant Vice President


                             [Signatures Continued

CONSENTED AND AGREED TO BY:
ALCHEM CAPITAL CORPORATION


By: /s/ Bettis C. Rainsford
Title: Executive Vice President
       and CEO


ARMONIA TEXTIL, SOCIEDAD ANONIMA


By: /s/ Bettis C. Rainsford
Title: Executive Vice President
       and CEO


CARGUD, SOCIEDAD ANONIMA


By: /s/ Bettis C. Rainsford
Title: Executive Vice President
       and CEO


DELTA CONSOLIDATED CORPORATION


By: /s/ Bettis C. Rainsford
Title: Executive Vice President
       and CEO


DELTA MERCHANDISING, INC.


By: /s/ Bettis C. Rainsford
Title: Executive Vice President
       and CEO


DELTA MILLS, INC.


By: /s/ Bettis C. Rainsford
Title: Executive Vice President
       and CEO


DUCK HEAD APPAREL COMPANY, INC.


By: /s/ Bettis C. Rainsford
Title: Executive Vice President
       and CEO


NAUTILUS DIRECT, INC.


By: /s/ Bettis C. Rainsford
Title: Executive Vice President
       and CEO


NAUTILUS INTERNATIONAL, INC.


By: /s/ Bettis C. Rainsford
Title: Executive Vice President
       and CEO



<PAGE>
                               1995 ANNUAL REPORT
 
<PAGE>

(Delta Woodside logo appears here)

      CONTENTS
      Common Stock Market Prices and
        Dividends.............................................Inside Front Cover
      Selected Financial Data..................................................1
      Letter to Shareholders.................................................2-3
      Management's Discussion and
        Analysis............................................................4-10
      Operations by Industry
        Segment............................................................11-13
      Report of KPMG Peat
        Marwick LLP...........................................................14
      Consolidated Financial
        Statements.........................................................15-28
      Corporate
        Directory..............................................Inside Back Cover
     COMMON STOCK MARKET PRICES AND DIVIDENDS
       The Common Stock of the Company is listed on the New York Stock Exchange
     under the symbol DLW. The stock transfer agent for Delta Woodside
     Industries, Inc. is First Union National Bank of North Carolina,
     Shareholder Services Group, Two First Union Center, Charlotte, North
     Carolina 28288-1154.
       The following table presents a two-year history of the high and low stock
     sales prices for the Common Stock, as reported by the New York Stock
     Exchange composite tape, and cash dividends declared per share:
<TABLE>
<CAPTION>
                                                                    1995                1994

FISCAL QUARTERS:                                             High       Low      High       Low
<S>                                                      <C>         <C>       <C>        <C>
First Quarter                                               $12        $10 5/8   $11 7/8   $10 1/4
Second Quarter                                               11 1/2      9 1/8    11 3/8    10 3/8
Third Quarter                                                11          8 3/8    12 1/2     9 3/4
Fourth Quarter                                               9 3/8       7 5/8    12 1/4    10 7/8
</TABLE>

<TABLE>
<CAPTION>


                                                                           Cash
                                                                     Dividends Declared
<S>                                                      <C>                     <C>
First Quarter                                                  $.10                     $.10
Second Quarter                                                  .10                      .10
Third Quarter                                                   .10                      .10
Fourth Quarter                                                  .10                      .10
</TABLE>
 
       Fiscal Year: The Company's operations are based on a fifty-two or
     fifty-three week fiscal year ending on the Saturday closest to June 30.
       As of August 22, 1995 there were approximately 2,201 holders of record of
     the Company's Common Stock.
       Dividend payments depend upon the Company's earnings, financial
     condition, capital requirements and other relevant factors. The most
     restrictive of the Company's loan covenants in the loan facility, described
     in Note E, requires a certain minimum tangible net worth. Under this loan
     covenant at July 1, 1995, retained earnings of approximately $10.5 million
     are available for dividends during fiscal 1996.
 
<PAGE>
SELECTED FINANCIAL DATA
In Thousands, Except Ratios, Percentages, Number of Shareholders and Per Share
Data
<TABLE>
<CAPTION>
<S>                                          <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
OPERATIONS (1)                                 1995      1994      1993      1992      1991      1990      1989      1988
  Net Sales                                  $597,541  $613,776  $686,239  $5705,037 $590,019  $500,894  $569,052  $488,568
  Cost of Goods Sold                          499,093   514,840   564,352   563,827   480,396   427,788   470,265   409,231
  Gross Profit                                 98,448    98,936   121,887   141,210   109,623    73,106    98,787    79,337
  Operating Profit (Loss) excluding
    Litigation, Restructuring Charges          25,058    21,582    55,863    80,628    61,374    37,591    69,245    54,349
  Litigation (Credit) Charge                   (7,000)   27,096
  Restructuring (Credit) Charges                 (553)    9,199                                   2,265
  Operating Profit (Loss)                      32,611   (14,713)   55,863    80,628    61,374    35,326    69,245    54,349
  Corporate Expense                             3,448     3,300     3,278     3,802     2,140     2,249     3,009     2,002
  Earnings (Loss) Before Interest and Taxes    31,367   (18,013)   52,585    76,826    59,234    33,077    66,513    54,209
  Interest Expense                             13,646     8,639     7,775    11,479    22,115    25,768    20,929    12,685
  Income (Loss) Before Income Taxes            17,770   (25,930)   45,172    65,801    37,543     8,029    45,940    41,705
  Income Tax Expense (Benefit)                  7,672    (8,633)   16,968    25,786    13,600     2,020    15,643    13,850
  Income (Loss) Before Cumulative Effect of
    Accounting Change                          10,098   (17,297)   28,204    40,015    23,943     6,009    30,297    27,855
  Cumulative Effect of Accounting Change --
    Income Taxes                                                     (875)
  Net Income (Loss)                            10,098   (17,297)   27,329    40,015    23,943     6,009    30,297    27,855
FINANCIAL DATA (1)
  Cash Flow (Net Income (Loss) plus
    Depreciation and Amortization) (8)         34,690     9,596    46,148    54,843    39,041    19,263    40,025    32,421
  Capital Expenditures/Capital Leases          41,834    29,856    49,575    42,916    15,793    19,250    46,048    32,141
  Depreciation and Amortization (8)            24,592    26,893    18,819    14,828    15,098    13,254     9,728     4,566
  Working Capital                             286,887   241,950   262,111   266,356   105,498    71,967    78,726    60,811
  Long-Term Debt and Capital Leases           219,119   161,948   130,464   110,414    71,189    85,704    88,791    35,254
  Funded Debt (2)(5)                          219,395   162,812   132,200   112,133   188,352   227,097   223,397   118,528
  Shareholders' Equity (3)                    286,499   284,877   336,249   318,781   172,647   127,575   127,169    86,462
  Capital Employed (4)                        505,894   447,689   468,449   430,914   360,999   354,672   350,566   204,990
  Total Assets (5)                            610,296   567,003   573,946   524,756   434,424   414,497   331,066   177,300
FINANCIAL RATIOS (1)
  Net Sales divided by Inventory                  2.6       3.0       3.5       4.0       4.3       3.5       4.4       6.3
  Net Sales divided by Accounts Receivable        4.9       5.2       4.9       4.3       4.2       4.5       4.6       4.9
  Net Sales divided by Capital Employed           1.2       1.4       1.5       1.6       1.6       1.4       1.6       2.4
  Operating Income (Loss) as % of Capital
    Employed                                      6.2      (3.9)     11.3      17.9      16.5       9.5      19.1      26.5
  Current Ratio                                   4.8       3.5       4.1       4.4       1.6       1.4       1.7       2.2
  Interest Coverage                               2.3      (2.1)      6.8       6.7       2.7       1.3       3.2       4.3
  Gross Profit as % of Sales                     16.5      16.1      17.8      20.0      18.6      14.6      17.4      16.2
  Pretax Income (Loss) as % of Sales              3.0      (4.2)      6.6       9.3       6.4       1.6       8.1       8.5
  Net Income (Loss) as % of Sales                 1.7      (2.8)      4.0       5.7       4.1       1.2       5.3       5.7
  Net Income (Loss) as % of Beginning Equity      3.5      (5.1)      8.6      23.2      18.8       4.7        35        47
COMMON STOCK DATA (PER SHARE) (1)(6)
  Net Income (Loss)                               .42      (.70)     1.03      1.62      1.27       .32      1.65      1.60
  Dividends                                       .40       .40       .40       .35       .30       .30       .20       .05
  Book Value                                    11.76     11.75     12.72     12.07      8.17      6.76      6.82      4.97
  Price Range (7)  -- High                         12    12 1/2    18 3/8    25 1/4    14 1/8    17 7/8    16 1/2    14 1/4
                -- Low                          7 5/8     9 3/4    11 1/8    13 1/2     3 5/8     6 1/2     8 3/4     5 1/4
  Weighted Average Shares Outstanding          24,317    24,550    26,421    24,670    18,879    18,733    18,338    17,385
  Approximate Number of Shareholders            2,154     2,221     2,340     2,255     2,062     2,575     1,475     1,250
<CAPTION>
OPERATIONS (1)                                  1987      1986
  Net Sales                                   $417,461  $141,810
  Cost of Goods Sold                           343,623   118,909
  Gross Profit                                  73,838    22,901
  Operating Profit (Loss) excluding
    Litigation, Restructuring Charges           49,102    15,027
  Litigation (Credit) Charge
  Restructuring (Credit) Charges
  Operating Profit (Loss)                       49,102    15,027
  Corporate Expense                              1,167       138
  Earnings (Loss) Before Interest and Taxes     46,993    14,889
  Interest Expense                              12,939     5,197
  Income (Loss) Before Income Taxes             34,238     9,983
  Income Tax Expense (Benefit)                  12,667     4,724
  Income (Loss) Before Cumulative Effect of
    Accounting Change                           21,571     5,259
  Cumulative Effect of Accounting Change --
    Income Taxes
  Net Income (Loss)                             21,571     5,259
FINANCIAL DATA (1)
  Cash Flow (Net Income (Loss) plus
    Depreciation and Amortization) (8)          24,908     7,494
  Capital Expenditures/Capital Leases            7,924     2,478
  Depreciation and Amortization (8)              3,337     2,235
  Working Capital                               63,602     8,808
  Long-Term Debt and Capital Leases             38,832    21,530
  Funded Debt (2)(5)                           115,732    48,263
  Shareholders' Equity (3)                      59,015     8,803
  Capital Employed (4)                         174,747    57,066
  Total Assets (5)                             149,116    56,736
FINANCIAL RATIOS (1)
  Net Sales divided by Inventory                   5.8       8.2
  Net Sales divided by Accounts Receivable         4.5       4.6
  Net Sales divided by Capital Employed            2.4       2.5
  Operating Income (Loss) as % of Capital
    Employed                                      27.0      26.6
  Current Ratio                                    2.2       1.4
  Interest Coverage                                3.6       2.9
  Gross Profit as % of Sales                      17.7      16.1
  Pretax Income (Loss) as % of Sales               8.2       7.0
  Net Income (Loss) as % of Sales                  5.2       3.7
  Net Income (Loss) as % of Beginning Equity       245       148
COMMON STOCK DATA (PER SHARE) (1)(6)
  Net Income (Loss)                               1.36       .35
  Dividends                                         --        --
  Book Value                                      3.41       .59
  Price Range (7)  -- High                      16 1/2        --
                -- Low                           9 7/8        --
  Weighted Average Shares Outstanding           15,840    15,000
  Approximate Number of Shareholders             1,300       N/A
</TABLE>
 (1) Financial data reflect the following major business additions from their
     respective dates of acquisition: (i) a portion of the knit apparel
     operation acquired on September 30, 1985; (ii) the major portion of the
     woven fabrics operation and the major portion of the knitted fabrics
     operation acquired at the beginning of fiscal 1987; (iii) a portion of the
     knitted fabrics operation acquired on December 27, 1986; (iv) a portion of
     the knit apparel operation and a portion of the woven apparel operation
     acquired on September 7, 1988; (v) a portion of the woven apparel operation
     (including the "Duck Head" label) acquired on February 1, 1989; and (vi)
     Nautilus International and a portion of the affiliated license products
     company acquired January 20, 1993.
 (2) Funded Debt includes long- and short-term debt, capital leases and offset
     factor borrowings. See Note 4.
 (3) Shareholders' Equity at June 27, 1992 and June 29, 1991 includes
     approximately $113 million and $25.5 million of net proceeds from sales of
     Common Stock in October 1991 and June 1991, respectively.
 (4) Capital Employed includes shareholders' equity and funded debt.
 (5) Prior to fiscal 1990, the Company offset certain assigned receivables and
     borrowings relating to its former factor agreements. Had these items not
     been offset, the Company's accounts receivable and notes payable at the end
     of the 1989, 1988, 1987 and 1986 fiscal years would have each been
     increased by approximately $79.4 million, $73.6 million, $64.7 million and
     $16.2 million, respectively.
 (6) Per share data and weighted average common shares outstanding for fiscal
     1987, 1986 and 1985 give retroactive effect to the issuance of 15,000,000
     shares of Common Stock relating to the reorganization of companies under
     common control effective November 25, 1986. The number of shares
     outstanding at July 1, 1995, July 2, 1994 and July 3, 1993 for financial
     reporting purposes was 24,357,000, 24,246,000 and 26,437,000 respectively.
 (7) The Company's Common Stock began trading publicly in February 1987.
 (8) Depreciation and amortization include certain write-downs of property and
     equipment.
                                                                               1
 
<PAGE>
TO OUR FELLOW SHAREHOLDERS
(Photo of E. Erwin Maddrey, II appears here)
E. ERWIN MADDREY, II
To Our Fellow Shareholders:
  Although our fiscal 1995 net sales and operating profits from continuing
businesses (excluding special credits and charges) moved up slightly from last
fiscal year, we do not consider our results satisfactory. Several of our
business units operated in difficult markets caused by a poor climate for soft
goods sales at retail. Poor retail times are followed by good periods. Our
emphasis this past year has been to continue our efforts to reduce manufacturing
costs so that we can compete on a world-wide basis.
  We began our long-range program to modernize our woven textile facilities,
operated by Delta Mills Marketing Company. This is Delta Woodside's largest
operation and one that has been consistently profitable ever since we acquired
it in 1986. This operation is a leader in bottomweight finished fabrics, and we
intend to expand its position in these markets. During fiscal 1996, we will move
a large spinning and weaving mill out of commodity lightweight unfinished fabric
(printcloth) production into production of heavier fabrics for finishing.
Simultaneously, we will add a finishing line to our continuous finishing plant
to accommodate this additional production for finishing. During fiscal 1995, we
began replacing older weaving machines with new, more efficient, machines. We
will continue to do this during fiscal 1996. This long-term program has caused
varying degrees of internal disruption to the operations of this business, and
we expect these disruptions to continue as this program progresses.
  We began site preparation for our new Duck Head distribution center in Winder,
Georgia during fiscal 1995. We expect to begin moving finished goods into this
new facility towards the end of this calendar year, and to open our new Duck
Head Apparel and Duck Head Retail Outlet Stores headquarters in this facility
early in calendar 1996. This should lower our branded apparel distribution costs
and contribute to more efficient administrative operations for these two
businesses.
  During fiscal 1995, we intentionally pulled back our branded apparel business
volume while we re-engineered the systems that had previously failed to support
the rapid growth of this business in previous years. Consequently, service to
our retail customers during our Spring and Fall 1995 seasons showed great
improvement over that of previous years. We feel that we are now ready to
support a regrowth of this business with reliable systems.
  Due to prior years' failure to properly match inventory deliveries to our
facilities with commitments to our retail customers, our branded apparel
inventories have gotten too high. Since our branded apparel lines are
traditionally styled, we believe that it is in the Company's best interest to
reduce excess inventory in an orderly manner over a period of time rather than
sell them in large quantities at distressed prices. We are opening several Duck
Head Clearance Stores to offer this merchandise to consumers at prices
attractive to them and to us.
  Our knitted non-branded apparel operation, Delta Apparel, had a record year
both in sales and operating profits. Net sales passed the $100 million mark and
profit margins were improved substantially. During fiscal 1995, we decided to
start up a new sewing operation in Honduras to lower our average costs of
producing garments for this business. We have begun hiring and training on our
selected site, near San Pedro Sula, and expect to begin occupying our sewing
facility before the end of the 1995 calendar year.
  Our knitted textile operation, Stevcoknit Fabrics, began fiscal 1995 with the
advantages from its modernization and consolidation programs completed during
fiscal 1994. Positive results were achieved for the first nine months of fiscal
1995, but beginning in March of this year, demand for fabrics prepared for
printing and sold to converters slowed dramatically. This market decline
impacted our knitted textile plant utilization
2
 
<PAGE>
severely, and results from this business in the last quarter of fiscal 1995 were
negative. Lack of any substantial demand for these products is expected to
continue at least through the first half of fiscal 1996.
  We have made the decision to enter the consumer market with products from our
Nautilus fitness equipment business. We offered our first products for consumers
through direct sales during fiscal 1995. We expect to put costs into this effort
for at least two years before sales rise to a breakeven level, but we are aware
that the consumer market for fitness products is substantially larger than
Nautilus' traditional commercial markets. At the same time, we intend to
maintain our position as a leading supplier of fitness equipment to these
traditional Nautilus markets.
  We are moving into fiscal 1996 with consumer apparel purchases still remaining
at relatively low levels. At the same time, imports of textiles and apparel have
continued to increase. The combination of these factors, together with
historically high-priced cotton and synthetic fibers, will continue to squeeze
our profit margins during the first half of fiscal 1996.
  However, we have been dramatically reducing our manufacturing costs for a
number of years now, and have confidence that these improvements in our
competitive position will insure the continued viability of our company as the
movement of textile and apparel production and marketing around the world
accelerates. We are therefore optimistic that we will begin to see better
earnings performance in the second half of fiscal 1996.
(Photo of Bettis C. Rainsford appears here)
 BETTIS C. RAINSFORD
(Signature of E. Erwin Maddrey, II)
E. Erwin Maddrey, II
President and
Chief Executive Officer
(Signature of Bettis C. Rainsford)
Bettis C. Rainsford
Executive Vice President, Treasurer
and Chief Financial Officer
                                                                               3
 
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS
OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION
CONSOLIDATED COMPANY RESULTS
FISCAL 1995 VERSUS FISCAL 1994
  Consolidated net sales for the year ended July 1, 1995 were $597.5 million as
compared to $613.8 million in the fiscal year ended July 2, 1994, a decrease of
3%. Sales in fiscal 1994 included $17.5 million from the Company's Harper
Brothers operation which was sold in June of 1994. Net sales in fiscal 1995
increased in the textile segment and decreased in the apparel segment as
compared with net sales in fiscal 1994.
  Consolidated gross profit margin for fiscal 1995 was 16.5%, as compared to the
gross profit margin of 16.1% in the prior fiscal year. Gross margins improved
slightly in the apparel segment, and decreased in the Company's textile and
"other business" segment.
  Consolidated selling, general, and administrative expense for fiscal 1995
totaled $77.0 million, or 13% of net sales, compared to $82.2 million, or 13% of
net sales, incurred in fiscal 1994.

(Bar graph appears here with the following plot points)
NET SALES
FISCAL YEARS ENDED JUNE OR JULY
(IN THOUSANDS OF DOLLARS)

1990       1991       1992        1993       1994       1995
500,894    590,019    705,037     686,239    613,776    597,541

  Net interest expense totaled $13.6 million for the year ended July 1, 1995 as
compared to $7.9 million incurred in fiscal 1994, due to the combination of
higher interest rates and higher average debt levels. The Company's outstanding
debt at July 1, 1995 was $219.4 million compared with $162.8 million at July 2,
1994. Final settlement of the Alabama litigation, higher accounts receivable and
inventories, and higher capital expenditures accounted for the major part of the
Company's need for additional borrowed funds during the latest fiscal year.
  The effective income tax rates for the 1995 and 1994 fiscal years were 43% and
33%, respectively. The lower tax rate for fiscal 1994 was primarily due to the
different effects that permanent nondeductible tax items had on the pretax
losses in fiscal 1994, as compared to the effect on pretax income in fiscal
1995.
  Net income for the year ended July 1, 1995 was $10.1 million as compared to a
net loss of $17.3 million in the year ended July 2, 1994. Net income for fiscal
1995 included pretax credits to income of $7.6 million from the reversal of
certain reserves established in fiscal 1994 and referenced in the next sentence.
In fiscal 1994, the Company charged pretax income for $27.1 million to establish
a reserve for a judgment entered by an Alabama court with respect to a jury
award made on November 24, 1993, to three former independent sales
representatives of a subsidiary of the Company (the "Alabama litigation").
During fiscal 1995, the Alabama litigation was settled, and all reserves and
accruals relating to this action were adjusted appropriately. In addition, in
fiscal 1994 the Company charged pretax income $9.2 million for expenses related
to restructuring decisions made during that year. Without these special credits
and charges, net income of approximately $5.5 million and $5.7 million would
have resulted for fiscal years 1995 and 1994, respectively. The Company also
retained approximately $1.8 million in its restructuring reserve, principally
for rent payments on its former Harper Brothers facilities not yet sublet, and
for costs associated with the centralization of Duck Head's distribution system.
Net income for fiscal 1995 includes life insurance proceeds of $2.2 million.
  Consolidated inventories totaled $226.0 million at July 1, 1995 as compared to
$203.8 million at July 2, 1994, an increase of 11%. Ending inventories were
higher in all three of the Company's business segments at July 1, 1995 than at
July 2, 1994, due principally to shipments during the last several months of
fiscal 1995 not reaching anticipated levels.
  The Company's order backlog at July 1, 1995 stood at $140.0 million as
compared to $151.5 million at July 2, 1994, a decrease of $11.5 million, or 8%.
Order backlogs were lower in the textile and apparel segments, and higher in the
Company's "other business" segment at the end of fiscal 1995 than they were at
the end of fiscal 1994.
4
 
<PAGE>
  The Company believes that its profit margins for the first half of fiscal 1996
will remain under severe pressure due principally to historically high-priced
cotton and synthetic fibers, and due to continued weak demand for knit textiles
prepared for printing.
FISCAL 1994 VERSUS FISCAL 1993
  Consolidated net sales for the fiscal year ended July 2, 1994 (52 weeks) were
$613.8 million, a decrease of $72.4 million from the prior year's $686.2 million
(53 weeks). Net sales in fiscal 1994 decreased in both the textile and apparel
segments as compared with net sales in fiscal 1993.
  Consolidated gross profit margin for fiscal 1994 decreased to 16% compared to
18% in fiscal 1993. Gross margins in fiscal 1994 were impacted by disruption
costs associated with the consolidation of the Company's knit finishing plants,
by low prices on the sale of closeout apparel merchandise, and by cotton costs
rising more rapidly than prices in the January-June 1994 period.
  Consolidated selling, general, and administrative expense for fiscal 1994 was
$82.2 million, or 13% of sales, compared to $73.4 million, or 11% of sales in
fiscal 1993.
  In fiscal 1994, the Company charged income for $27.1 million to establish a
reserve for litigation. The Alabama litigation was settled in June of fiscal
1995 and the Company reduced the litigation reserve by $7 million.

(Bar graph appears here with the following plot points)
NET INCOME (LOSS)
FISCAL YEARS ENDED JUNE OR JULY
(IN THOUSANDS OF DOLLARS)

1990       1991       1992        1993       1994       1995
6,009      23,943     40,015      27,329     (17,297)   10,093

  In view of weak market conditions and the Company's poor performance in the
July to December 1993 period, the Company made certain restructuring decisions
at the end of its second 1994 fiscal quarter. Among others, these decisions
included the sale of the office products division, the closing of a former
spinning plant building and discontinuing the girls and juniors line in the Duck
Head Apparel division.
  The remainder of the restructuring charges to pretax income incurred in the
second quarter of fiscal 1994 involved several smaller projects, principally
those relating to the consolidation of the physical facilities of the knit
textile division.
  These restructuring decisions included write-downs of $1.6 million of goodwill
and $2.1 million of property, plant and equipment.
  Net interest expense totaled $7.9 million during fiscal 1994 as compared to
$7.4 million in fiscal 1993. The Company's outstanding debt at July 2, 1994 was
$162.8 million compared with $132.2 million at July 3, 1993. During the first
six months of fiscal 1994, the Company repurchased 2.3 million shares of its
Common Stock for approximately $25.3 million.
  The effective income tax rates for the 1994 and 1993 fiscal years were 33% and
39%, respectively. The lower tax rate for fiscal 1994 was primarily due to the
different effects that permanent nondeductible tax items had on the pretax
losses in fiscal 1994, as compared to the effect on pretax income in fiscal
1993.
  Net losses for the year ended July 2, 1994 were $17.3 million compared with
net income of $27.3 million for the prior fiscal year. If the charges taken in
fiscal 1994 for the Alabama litigation and restructuring were excluded, a fiscal
1994 net income of approximately $5.7 million would have resulted.
  Consolidated order backlogs totaled $151.5 million at July 2, 1994, a decrease
of $10.6 million, or 7%, from total backlogs at July 3, 1993. Order backlogs for
woven textiles and branded apparel were lower, and backlogs for knitted textiles
and apparel were higher, at the end of fiscal 1994 as compared to fiscal 1993.
The Company believes that order backlogs are generally indicative of future
sales.
DIVISION RESULTS
TEXTILE SEGMENT
FISCAL 1995 VERSUS FISCAL 1994
  The Company's textile segment consists of finished woven and knitted textile
fabrics sold principally to manufacturers of apparel products. The Company also
sells greige goods to fabric converters for various end uses.
  Net sales in the Company's textile segment increased from $391.4 million in
the fiscal year ended July 2, 1994 to $393.7 million in the fiscal year ended
July 1, 1995. Sales of both woven and knitted textiles were slightly higher in
the latest fiscal year than in the prior fiscal year. In the woven textile
sector, lower sales of unfinished
                                                                               5
 
<PAGE>
fabrics were more than offset by higher sales of finished cotton and blended
fiber fabrics. Sales of woven textiles accounted for approximately 47%, 47% and
49% of the Company's consolidated net sales for fiscal years 1993, 1994 and
1995, respectively. Sales of knit textiles accounted for approximately 17%, 17%
and 17% in each of the three most recent fiscal years.

(Bar graph appears here with the following plot points)
NET INCOME AS A
% OF SALES
FISCAL YEARS ENDED JUNE OR JULY

1990       1991       1992        1993       1994       1995
1.2        4.1        5.7         4.0        -2.8       1.7

  Gross profit margins in the textile segment declined from 12% in fiscal 1994
to 11% in fiscal 1995. Gross margins for knitted textiles improved from fiscal
1994 to fiscal 1995, despite a dramatic slowdown since March 1995 in demand for
textiles knitted and prepared for printing. Gross margins for woven textiles
declined from fiscal 1994 to fiscal 1995, being adversely impacted by poor
prices obtained in sales of unfinished fabrics, by higher raw material costs,
and by certain manufacturing disruptions caused by the Company's plant
modernization program. The Company expects continuing disruptions to occur as
the major modernization program in its woven textile facilities progresses over
the next several years. The purpose of this large capital project is to expand
the Company's position in bottomweight finished fabric markets and to lower
production costs.
  Selling, general, and administrative expenses in the textile segment for the
year ended July 1, 1995 totaled $22.1 million as compared with $23.9 million in
the fiscal year ended July 2, 1994. As a percent of net sales, these costs were
5.6% in fiscal 1995 as compared to 6.1% in fiscal 1994.

(Bar graph appears here with the following plot points)
SHAREHOLDERS' EQUITY
FISCAL YEARS ENDED JUNE OR JULY
(IN THOUSANDS OF DOLLARS)

1990       1991 (1)   1992 (2)       1993       1994       1995
127,575    172,647    318,781     336,249    284,877    286,499

1 1991 Common Stock Offering Proceeds: $25,497
2 1992 Common Stock Offering Proceeds: $113,291

  Operating profits in the textile segment increased $2.7 million, or 14%, from
fiscal 1994 to fiscal 1995.
  During fiscal 1995, the textile segment contributed 66% of the Company's
consolidated net sales and 45% of the Company's consolidated gross profit, as
compared to 64% and 46%, respectively, in fiscal 1994.
  Textile segment inventories were 3.3% higher at July 1, 1995 than at July 2,
1994. Knitted textiles accounted for the increase in the segment's inventory
level, due to a marked slowdown towards the end of fiscal 1995 in new orders for
fabric prepared for printing.
  The textile segment's capital expenditures totaled approximately $35.2 million
for fiscal 1995. The major portion of these expenditures were related to the
woven textile long-term modernization project.
  The Company expects that its woven textile facilities will operate at, or near
full capacity, during fiscal 1996. However, its knitted textile facilities are
not expected to run near full capacity for at least the first six months of
fiscal 1996.
  Cotton prices reached a twentieth century record high during the last months
of fiscal 1995. At the same time, prices of synthetic fibers utilized by the
Company also escalated. The Company has been able to negotiate higher prices for
many of its finished textile fabrics, but not at prices high enough to cover
increases in its current average fiber costs. Profits in the textile segment are
sensitive to the amount of its manufacturing capacity that is utilized, to the
cost and availability of its principal raw materials, and to the mix of goods
produced.
6
 
<PAGE>
FISCAL 1994 VERSUS FISCAL 1993
  Net sales in the textile segment decreased from $444.9 million in the fiscal
year ended July 3, 1993 to $391.4 million in the fiscal year ended July 2, 1994.
Net sales of knitted textiles were down 14% from fiscal 1993 due to the lower
number of units sold, to lower unit sales prices, and to disruptions in the
Company's knit fabric finishing operations resulting from the combining of two
finishing plants into one during the year. Average prices in all knit fabric
categories declined during most of fiscal 1994 as compared to fiscal 1993. Sales
of woven textiles were 11% lower in fiscal 1994 than in fiscal 1993. Higher
sales of all cotton finished fabric (1% increase) were more than offset by a
sharp decline in sales of synthetic fiber finished fabrics (19% decrease) and
greige goods (24% decrease).

(Bar graph appears here with the following plot points)
EARNINGS (LOSS) PER SHARE
FISCAL YEARS ENDED JUNE OR JULY
DOLLARS PER SHARE

1990       1991       1992        1993       1994       1995
 .32        1.27       1.62        1.03       -.70        .42

1990 Weighted Average Shares Outstanding--18,733,000
1991 Weighted Average Shares Outstanding--18,879,000
1992 Weighted Average Shares Outstanding--24,670,000
1993 Weighted Average Shares Outstanding--26,421,000
1994 Weighted Average Shares Outstanding--24,550,000
1995 Weighted Average Shares Outstanding--24,317,000


  Gross profit margins in the textile segment declined from 13% in fiscal 1993
to 12% in fiscal 1994. While gross profit margins in woven textiles were equal
in fiscal 1994 to those of the prior year, margins in knitted textiles were 4.4
percentage points lower. The drop in knitted textile margins was due to the
lower unit selling prices noted above, and to high unfavorable manufacturing
variances associated with the disruption caused by the finishing plants'
consolidation.
  Selling, general and administrative costs in the textile segment were slightly
higher in fiscal 1994 than in fiscal 1993. As a percent of net sales, these
costs were 6.1% in fiscal 1994 as compared to 5.2% in fiscal 1993.
  Operating profits in the textile segment decreased $15.1 million, or 43%, from
fiscal 1993 to fiscal 1994. The lower volume and lower gross margins discussed
above were the principal contributors to this decrease.
  The textile segment contributed 64% and 65% of the Company's consolidated net
sales and 46% and 47% of the Company's consolidated gross profit for the fiscal
years 1994 and 1993, respectively.
  Textile segment inventories increased by $8.2 million from the end of fiscal
1993 to the end of fiscal 1994. The major part of this increase was in woven
greige goods inventory.
  The textile segment's capital expenditures totaled approximately $18 million
for fiscal 1994. The major portion of this amount was for the knitted textile
plant consolidation project and knitted fabric finishing equipment.
APPAREL SEGMENT
FISCAL 1995 VERSUS FISCAL 1994
  The Company's apparel segment consists of woven and knit branded apparel sold
primarily to retailers and knit apparel sold to screen printers, distributors,
and private label accounts. Net sales in this segment decreased by $2.8 million,
or 2%, from fiscal 1994 to fiscal 1995. Increased sales of non-branded knit
apparel were more than offset by decreases in sales of branded apparel.
Increased sales of non-branded knit apparel were due to both increased units and
average prices. Lower sales of branded apparel were due to fewer units being
sold. Sales of non-branded knit apparel accounted for approximately 12%, 14%,
and 17% of the Company's consolidated net sales for fiscal years 1993, 1994 and
1995, respectively. Sales of branded apparel accounted for approximately 19%,
15% and 12% for fiscal years 1993, 1994 and 1995, respectively.
  During fiscal 1995, the Company decided to establish a new sewing operation
for non-branded knit apparel items in Honduras. The Company has begun hiring and
training at its selected site, and expects to begin occupying this facility
before the end of calendar 1995.
  Construction of the Company's branded apparel distribution center in Winder,
Georgia, is in progress. The Company expects to begin moving stock into this new
consolidated warehouse in November of 1995, and to open its new Duck Head
Apparel and Duck Head Retail Outlet Stores headquarters early in calendar 1996.
The Company believes that this facility will lower its branded apparel
distribution costs and contribute to more efficient administrative operations
for these two businesses. The Company believes that its systems for planning
inventory acquisitions and its distribution systems are now operating
satisfactorily.
                                                                               7
 
<PAGE>
  Gross profit margins in the apparel segment increased from 20% in fiscal 1994
to 25% in fiscal 1995. Gross margins improved in both non-branded knit apparel
as well as branded apparel, due to better average prices for knit non-branded
apparel as compared to the prior fiscal year, and to better managed sales of
closeout branded apparel as compared to the prior fiscal year.
  The apparel segment represented 29% of the Company's fiscal 1995 consolidated
net sales and 44% of the Company's fiscal 1995 consolidated gross profit, as
compared to 29% and 36%, respectively, in fiscal 1994.
  Selling, general, and administrative expenses in the apparel segment totaled
$35.7 million in fiscal 1995, a 4% reduction from fiscal 1994. These expenses
were 20% of net sales in fiscal 1995 as compared to 21% in fiscal 1994.
  Fiscal 1995 operating profits in the apparel segment totaled $14.7 million as
compared to an operating loss of $31.3 million in fiscal 1994. When the unusual
credit and charges to operating profits referred to earlier are removed from
both years, operating profits would have been $7.7 million in fiscal 1995 as
compared with an operating loss of $1.3 million in fiscal 1994.
  Inventories in the apparel segment at July 1, 1995 totaled $127.3 million,
compared to $110.3 million at July 2, 1994. Inventories of non-branded knit
apparel increased in proportion to the increase in sales of these products.
Inventories of branded apparel increased due to sales of these products being
less than anticipated. As reported previously, the Company considers a portion
of its branded apparel inventories excessive. At July 1, 1995, the Company
estimates that $30 to $50 million of this inventory is in excess of its current
requirements. Since the Company's branded apparel lines are traditionally
styled, the Company believes that it is best to reduce excess inventory in an
orderly manner over a period of time rather than to sell these inventories in
large quantities at distressed prices. Management has developed a program to
reduce these inventories over the next three years through its retail outlet
stores and by reducing production. Although the Company feels that it has
adequate reserves to cover any future price markdowns of these inventories, no
estimate can be made of the range of amounts of loss that are reasonably
possible should the program not be successful.
  Capital expenditures in the apparel segment were $4.8 million during fiscal
1995. These represented improvements in the knitting, fabric finishing, and
sewing facilities in this segment. The Company presently is establishing a new
sewing facility in Honduras. It is contemplated that the facility will be
leased, but the Company may make capitalized leasehold improvements and will
make additional capital investments for equipment to be used in this facility.
  The apparel segment's operating results are dependent in large part on orders
from retailers, distributors, and screen printers who supply finished garments
to retailers. Generally, when retail sales of apparel are strong, the Company's
apparel segment benefits. This segment's operating results are also dependent on
the utilization of its owned and leased manufacturing facilities. The Company
believes that it will operate its non-branded knit apparel facilities at or near
full capacity during fiscal 1996. However, it does not believe that its branded
apparel facilities will be fully utilized during part or all of fiscal 1996.
  A lawsuit with allegations similar to those in the Alabama litigation had been
pending in the United States District Court for the Western District of
Kentucky. During fiscal 1995, this case was settled out of court for an amount
not considered material by the Company.
FISCAL 1994 VERSUS FISCAL 1993
  Net sales in the apparel segment decreased by $31.1 million to $178.7 million
from fiscal 1993 to fiscal 1994. Sales of branded apparel decreased
significantly and sales of non-branded knit apparel increased slightly. Sales of
branded apparel in fiscal 1994 decreased 26% to $95 million as compared to sales
in fiscal 1993, with both unit sales and average unit price being lower in the
same comparative period. Sales of non-branded knit apparel increased 3% to $84
million as compared to sales in fiscal 1993, with unit sales being higher and
average unit price being slightly lower in the same comparative period.
  Gross profit margins decreased from 26% in fiscal 1993 to 20% in fiscal 1994.
A gross margin increase in knit apparel was more than offset by decreased gross
margins in branded apparel and outlet store operations.
  The apparel segment represented 29% and 31% of the Company's consolidated net
sales, and 36% and 44% of the Company's gross profit for the fiscal years 1994
and 1993, respectively.
  The apparel segment's selling, general, and administrative expenses in fiscal
1994 were $37.1 million as compared to $35.1 million in fiscal 1993. These
expenses were 21% of net sales in fiscal 1994 as compared to 17% for fiscal
1993.
  Fiscal 1994 operating losses for the apparel segment totaled $31.3 million,
including $30 million for litigation, as compared to operating profits of $18.9
million in fiscal 1993.
  Inventories in the apparel segment at July 2, 1994 totaled $110.3 million,
compared to $110.0
8
 
<PAGE>
million at July 3, 1993. Branded apparel inventories fell slightly and
non-branded knit apparel inventories rose slightly during fiscal 1994.
  Capital expenditures in the apparel segment were $3.8 million and $10.9
million during fiscal 1994 and 1993, respectively. These represented
improvements in the knitting, fabric finishing, and sewing facilities in this
segment.

(Bar graph appears here with the following plot points)
FUNDED DEBT
TO EQUITY RATIO*
FISCAL YEARS ENDED JUNE OR JULY

1990       1991       1992        1993       1994       1995
1.8 to 1   1.1 to 1   0.4 to 1    0.4 to 1   0.6 to 1   0.8 to 1

*For purposes of this chart only, funded debt includes long-and short-term
debt, capital leases and offset factor borrowings.


LIQUIDITY AND SOURCES OF CAPITAL
  During fiscal 1995, the Company financed its operations, capital expenditures,
and dividends primarily through borrowings under its bank credit facility.
  The Company used $15.5 million to fund its operations in fiscal 1995. The
Company generated operating cash flows of $32.8 million, and $62.7 million for
the 1994 and 1993 fiscal years, respectively. During these periods, cash
generated from operations and borrowings was used primarily to finance capital
expenditures, including equipment purchases, pay dividends, acquire in fiscal
1993 100% of the stock of Nautilus International, Inc., 100% of the stock of
Armonia Textil S.A. (Costa Rica) and its related assets, and 70% of the stock of
Apparel Marketing Corporation, and in fiscal 1994 repurchase approximately 2.3
million shares of the Company's Common Stock.
  During fiscal 1995, cash used by investing activities included $32.2 million
for purchases of property, plant, and equipment. Fiscal 1995 cash generated from
financing activities of $46.1 million resulted primarily from net increases in
bank debt of $57.5 million, partially offset by $9.7 million paid in dividends.
  As of July 1, 1995, the Company had working capital of $287 million, as
compared to $242 million at July 2, 1994. Accounts receivable and inventories
were $4.5 million and $22.2 million higher, respectively, at July 1, 1995 than
at July 2, 1994. Accrued liabilities were $22.0 million lower at July 1, 1995
than at July 2, 1994, due primarily to the settlement of the Alabama litigation
during fiscal 1995.
  As of June 9, 1995, the Company obtained certain amendments to its long-term
Revolving Loan Facility (the "Credit Facility"). These amendments include
adjustments to the amount of tangible net worth that the Company is required to
maintain, as well as adjustments to the multiple of interest that the Company is
required to cover by earnings before interest and taxes on a quarterly basis. As
of that date, the requirement under the Credit Facility to cover certain fixed
charges by a specified multiple was eliminated for fiscal 1995. Under the
amendment, the amount of credit committed under the Credit Facility will be
reduced by $15 million at the end of fiscal 1996 and by an additional $15
million at the end of each subsequent fiscal year.
  Upon settlement of the Alabama litigation, the original commitment under the
Credit Facility of $275 million was reduced to $263.5 million as contemplated in
the original credit agreement. The Credit Facility has a limit of $25 million
for the purpose of issuing letters of credit. Availability under the Credit
Facility is reduced by outstanding letters of credit which at July 1, 1995
totaled approximately $5.9 million.
  At July 1, 1995, borrowings under the Company's Credit Facility totaled $217.8
million at a weighted average interest rate of 6.8% per annum as compared to
5.18% at July 2, 1994. Certain conditions apply to the Company's ability to
borrow under its Credit Facility, including continued compliance with financial
covenants. See Note E of the accompanying financial statements for a description
of loan covenants, which information is incorporated herein by reference.
  The Credit Facility will mature September 30, 1997, with a provision for one
year extensions and (if the extension is made) on each anniversary of the
termination date thereafter, such extension to be available only if consented to
by all of the lenders. The Company's current interest rate on the major portion
of funds borrowed under the Credit Facility is LIBOR plus .75% per annum, but
the Credit Facility contains provisions that may decrease the spread over LIBOR
depending upon certain financial ratios achieved by the Company. The Credit
Facility is an unsecured general obligation of the Company.
  During fiscal 1995, the Company spent approximately $41.8 million in
expenditures (on an accrual basis) for property, plant, and equipment. Of this
amount, approximately $35.2 million was spent in the textile segment with the
major expenditures relating to the long-term capital project for modernizing the
Company's woven textile
                                                                               9
 
<PAGE>
production facilities. Approximately $4.8 million was spent in the apparel
segment, and approximately $1.9 million was spent in the Company's "other
business" segment.
  During fiscal 1996, the Company plans to spend approximately $58 million for
capital improvements and new equipment. The majority of this amount is expected
to be spent in continuing the woven fabrics modernization program. The Company
also expects to complete in fiscal 1996 the construction of its new branded
apparel distribution center in Georgia. The Company believes that its equipment
and facilities are generally adequate to allow it to remain competitive with its
principal competitors.
  The Company believes that cash flow generated by its operations and funds
available under its existing credit lines should be sufficient to service its
bank debt, to satisfy its day-to-day working capital needs, to fund its planned
capital expenditures and to continue the payment of dividends. Based on the
Company's history of generating taxable income, it is also likely that the
Company will be able to realize its deferred tax assets as discussed in Note G.
ENVIRONMENTAL MATTERS
  The Company believes that it is in compliance in all material respects with
federal, state, and local environmental statutes and requirements.
  The Company's Nautilus business has been named as a "potentially responsible
party" ("PRP") under the Comprehensive Environmental Response, Compensation and
Liability Act ("CERCLA") with respect to three sites in North Carolina, South
Carolina, and Mississippi. To the Company's knowledge, all of the transactions
with these sites were conducted by a corporation (the "Selling Corporation")
whose assets were sold in 1990 pursuant to the terms of an order of the United
States Bankruptcy Court to another corporation, the stock of which was
subsequently acquired by the Company in January 1993.
  At the North Carolina site, the Company's information is that there are over
1,400 PRPs, and the Selling Corporation is listed as a "de Minimis" party. The
Company's most recent information indicates that the Selling Corporation's share
of the costs of the surface removal action (the removal of drums, equipment and
materials) for this site will be immaterial. The Company does not currently have
information respecting the soil and groundwater cleanup costs that may be
incurred with respect to this site.
  At the South Carolina site, there are over 700 PRPs, and the Selling
Corporation has been listed as an "insolvent" party and would appear to qualify
as a "de Minimis" party. The site's PRP group has completed a surface removal
action, the Selling Corporation's part of which is immaterial. The PRP group is
investigating soil and groundwater contamination at the site, but there is
currently insufficient information available to estimate the cost of remediating
that contamination.
  At the Mississippi site, the PRP group is in the process of performing a
surface removal action and is investigating soil and groundwater contamination,
both at the site and in the surrounding area. The Company's latest information
is that the Selling Corporation is ranked eleventh out of a total of over 300
PRPs in contributions of material to the site, and, based on volume, the Selling
Corporation contributed approximately 3% of the site's material. To the
Company's knowledge, latest estimates of costs to clean up the site range up to
$4 million. Trichloroethane, one of the substances delivered by the Selling
Corporation to the site, has been found in the site's groundwater and at nearby
residential drinking water wells.
  Although no assurance can be provided, the Company believes that it is
shielded from liability at these three sites by the order of the United States
Bankruptcy Court pursuant to which the Selling Corporation sold its assets to
the corporation subsequently acquired by the Company. The Company has denied any
responsibility at these three sites, has declined to participate as a member of
the respective PRP groups, and has not provided for any reserves for costs or
liabilities attributable to the Selling Corporation.
10
 
<PAGE>
OPERATIONS BY INDUSTRY SEGMENT
  The Company operates principally in two segments: textiles and apparel. The
textile segment's principal products are woven and knitted fabrics for apparel
and home furnishings manufacturers. The apparel segment is the manufacturer of
the "Duck Head" brand of casualwear, completed T-shirts, fleece goods and
sportswear, and includes a retail apparel business. The apparel segment sells
primarily to department stores and other apparel retailers. The Company also
manufactures and sells Nautilus fitness equipment primarily to the institutional
market.
<TABLE>
<CAPTION>
                                                                                    July 1, 1995    July 2, 1994    July 3, 1993
<S>                                                                                 <C>             <C>             <C>
Net Sales:
  Textiles
    Unaffiliated customers.......................................................   $393,736,000    $391,401,000    $444,921,000
    Intersegment.................................................................     20,192,000      15,660,000      12,331,000
                                                                                     413,928,000     407,061,000     457,252,000
  Apparel, including retail stores
    Unaffiliated customers.......................................................    175,866,000     178,681,000     209,789,000
    Intersegment.................................................................                                          1,000
                                                                                     175,866,000     178,681,000     209,790,000
  Fitness equipment and other
    Unaffiliated customers.......................................................     27,939,000      43,694,000      31,529,000
    Intersegment.................................................................        866,000       1,474,000       1,269,000
                                                                                      28,805,000      45,168,000      32,798,000
  Intersegment Eliminations......................................................    (21,058,000)    (17,134,000)    (13,601,000)
      Total......................................................................   $597,541,000    $613,776,000    $686,239,000
Gross Profit:
  Textiles.......................................................................   $ 44,321,000    $ 45,355,000    $ 57,075,000
  Apparel, including retail stores...............................................     43,514,000      35,846,000      53,523,000
  Fitness equipment and other....................................................     10,613,000      17,735,000      11,289,000
      Total......................................................................   $ 98,448,000    $ 98,936,000    $121,887,000
Operating Profit (Loss):
  Textiles.......................................................................   $ 22,272,000    $ 19,606,000    $ 34,655,000
  Apparel, including retail stores...............................................     14,663,000     (31,327,000)     18,900,000
  Fitness equipment and other....................................................     (4,324,000)     (2,992,000)      2,308,000
      Total Operating Profit (Loss)..............................................     32,611,000     (14,713,000)     55,863,000
  Interest expense...............................................................    (13,646,000)     (8,639,000)     (7,775,000)
  Insurance proceeds.............................................................      2,204,000
  Corporate expense..............................................................     (3,448,000)     (3,300,000)     (3,278,000)
  Interest income................................................................         49,000         722,000         362,000
      Income (Loss) Before Income Taxes..........................................   $ 17,770,000    $(25,930,000)   $ 45,172,000
Identifiable Assets:
  Textiles.......................................................................   $326,926,000    $314,378,000    $331,036,000
  Apparel, including retail stores...............................................    234,811,000     195,370,000     203,166,000
  Fitness equipment and other....................................................     46,342,000      55,811,000      38,124,000
  Corporate......................................................................      2,217,000       1,444,000       1,620,000
      Total......................................................................   $610,296,000    $567,003,000    $573,946,000
Depreciation and Amortization:
  Textiles.......................................................................   $ 16,867,000    $ 16,552,000    $ 13,087,000
  Apparel, including retail stores...............................................      5,824,000       6,210,000       4,649,000
  Fitness equipment and other....................................................      1,423,000       3,669,000         669,000
  Corporate......................................................................        478,000         462,000         414,000
      Total......................................................................   $ 24,592,000    $ 26,893,000    $ 18,819,000
Capital Expenditures:
  Textiles.......................................................................   $ 35,182,000    $ 18,334,000    $ 34,446,000
  Apparel, including retail stores...............................................      4,812,000       3,844,000      10,941,000
  Fitness equipment and other....................................................      1,810,000       7,659,000       3,611,000
  Corporate......................................................................         30,000          19,000         577,000
      Total......................................................................   $ 41,834,000    $ 29,856,000    $ 49,575,000
</TABLE>
 
                                                                              11
 
<PAGE>
  The textile segment sells to the apparel segment at a rate approximately 1%
over cost. All other intersegment sales are at prices comparable to unaffiliated
customers sales. Intersegment operating profit related to the intersegment sales
is not significant. Operating profit is total revenue less operating expenses,
excluding interest expense, corporate expense and interest income. Included in
1993 operating profit is a net gain on an involuntary conversion in the fitness
equipment division.
  During the fourth quarter of fiscal 1995, the apparel segment settled a
lawsuit and reduced related litigation reserves by $7,000,000. Previously during
fiscal 1994, the apparel segment had recognized a charge of $27 million in
connection with the lawsuit, and the textile, apparel and office products and
other divisions recorded restructuring charges of $1,700,000, $2,900,000, and
$4,600,000, respectively. Depreciation and amortization include certain
writedowns of property and equipment.
  Identifiable assets are those assets that are used in the operations of each
segment. Amounts shown for corporate assets consist principally of corporate
office equipment and deferred loan costs. Capital expenditures include related
accounts payable of $9,178,000, $1,010,000 and $1,694,000 for the 1995, 1994 and
1993 fiscal years, respectively.
12
 
<PAGE>

                     DELTA WOODSIDE INDUSTRIES, INC.
                         MARKETING STRUCTURE

                TEXTILES                             OTHER

                                                     FITNESS
                                                     EQUIPMENT
DELTA MILLS                 STEVCOKNIT
MARKETING CO.               FABRICS CO.              NAUTILUS
                                                     INTERNATIONAL

MARKETS SERVED:             MARKETS SERVED:          MARKETS SERVED:
APPAREL:                    APPAREL:
Bottomweight Fabrics,       Childrens,               Health Clubs,
Women's Blouses &           Men's, Women's           Public Sector,
Dresses, Suit Linings,      Athletic Wear,           YMCAs & Similar
Government &                Topweight &              Institutions,
Uniform Trade               Bottomweight             Medical,
OTHER:                      Dress Fabrics,           Amenity Facilities,
Lamp Shades,                Shirtings, Terry,        Corporate Fitness Centers,
Surgical Tapes              Fleece, Jersey,          Consumer Products
                            Rib Fabrics

<TABLE>
<CAPTION>
                                        APPAREL

                                                RETAIL              LICENSED
                                                OPERATIONS          PRODUCTS
DUCK HEAD              DELTA
APPAREL CO.            APPAREL CO.              DUCKHEAD            INTERNATIONAL
                                                OUTLET STORES       APPAREL MARKETING
                                                                    CORP.

MARKETS SERVED:        MARKETS SERVED:          MARKETS SERVED:     MARKETS SERVED:
<S>                    <C>                      <C>                 <C>
Department Stores &    Screen Printers,         Retail Consumers    Department Stores,
Specialty Retailers    Sporting Goods Stores                        Sporting Goods Stores,
                                                                    Specialty Stores,
                       Branded & Private-Label                      Direct Mail,
                                                                    Premiums,
                                                                    Clubs,
                                                                    Military
</TABLE>

                                                                      13

<PAGE>
        INDEPENDENT AUDITORS' REPORT
        THE BOARD OF DIRECTORS AND SHAREHOLDERS
        DELTA WOODSIDE INDUSTRIES, INC.
        We have audited the accompanying consolidated balance sheet
        of Delta Woodside Industries, Inc. as of July 1, 1995, and
        the related consolidated statements of operations,
        shareholders' equity, and cash flows for the year then
        ended. 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 audit. The
        accompanying financial statements of Delta Woodside
        Industries, Inc. as of July 2, 1994 and July 3, 1993, were
        audited by other auditors whose report thereon dated August
        17, 1994, except for the first sentence of the second paragraph
        of Note E, as to which the date is September 7, 1994, expressed an
        unqualified opinion on those statements.
        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 1995 consolidated financial statements
        referred to above present fairly, in all material respects,
        the financial position of Delta Woodside Industries, Inc.
        at July 1, 1995, and the results of their operations and
        their cash flows for the year then ended in conformity with
        generally accepted accounting principles.


                                        /s/ KPMG Peat Marwick LLP

        Greenville, South Carolina
        August 18, 1995
14
 
<PAGE>
CONSOLIDATED BALANCE SHEETS
Delta Woodside Industries, Inc.
<TABLE>
<CAPTION>
                                                                                      JULY 1, 1995     July 2, 1994
<S>                                                                                   <C>              <C>
ASSETS
CURRENT ASSETS
  Cash and cash equivalents........................................................   $    719,000     $  2,077,000
  Accounts receivable:
     Factor........................................................................     63,085,000       55,440,000
     Customers.....................................................................     64,143,000       64,921,000
                                                                                       127,228,000      120,361,000
     Less allowances for doubtful accounts and returns.............................      5,634,000        3,275,000
                                                                                       121,594,000      117,086,000
  Inventories
     Finished goods................................................................    137,675,000      112,101,000
     Work in process...............................................................     58,806,000       69,402,000
     Raw materials and supplies....................................................     29,553,000       22,300,000
                                                                                       226,034,000      203,803,000
  Deferred income taxes............................................................      8,951,000       12,028,000
  Prepaid expenses and other current assets........................................      5,826,000        1,942,000
                                                               TOTAL CURRENT ASSETS    363,124,000      336,936,000
PROPERTY, PLANT AND EQUIPMENT, at cost
     Land and land improvements....................................................      5,783,000        5,318,000
     Buildings.....................................................................     66,928,000       64,497,000
     Machinery and equipment.......................................................    210,200,000      191,267,000
     Furniture and fixtures........................................................      8,112,000        6,943,000
     Leasehold improvements........................................................      2,778,000        2,517,000
     Construction in progress......................................................     18,651,000        9,271,000
                                                                                       312,452,000      279,813,000
     Less accumulated depreciation.................................................    104,393,000       89,782,000
                                                                                       208,059,000      190,031,000
EXCESS OF COST OVER ASSIGNED VALUE OF NET ASSETS ACQUIRED, less accumulated
  amortization of $4,819,000 (1995) and $3,965,000 (1994)..........................     27,310,000       28,164,000
OTHER ASSETS.......................................................................     11,803,000       11,872,000
                                                                                      $610,296,000     $567,003,000
</TABLE>
 
See notes to consolidated financial statements.
                                                                              15
 
<PAGE>
<TABLE>
<CAPTION>
                                                                                      JULY 1, 1995     July 2, 1994
<S>                                                                                   <C>              <C>
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
  Trade accounts payable...........................................................   $ 50,593,000     $ 46,712,000
  Accrued employee compensation....................................................      5,758,000        6,806,000
  Litigation accrual -- Note L.....................................................                      25,594,000
  Accrued and sundry liabilities...................................................     19,610,000       15,010,000
  Current portion of long-term debt................................................        276,000          864,000
                                                          TOTAL CURRENT LIABILITIES     76,237,000       94,986,000
LONG-TERM DEBT.....................................................................    219,119,000      161,948,000
DEFERRED INCOME TAXES..............................................................     21,473,000       18,808,000
OTHER LIABILITIES AND DEFERRED CREDITS.............................................      6,968,000        6,384,000
SHAREHOLDERS' EQUITY
  Common Stock -- par value $.01 a share -- authorized 50,000,000 shares, issued
     and outstanding 24,357,000 shares (1995) and 24,246,000 shares (1994).........        244,000          242,000
  Additional paid-in capital.......................................................    163,364,000      162,114,000
  Retained earnings................................................................    122,891,000      122,521,000
                                                                                       286,499,000      284,877,000
COMMITMENTS AND CONTINGENCIES
                                                                                      $610,296,000     $567,003,000
</TABLE>
 
See notes to consolidated financial statements.
16
 
<PAGE>
CONSOLIDATED STATEMENTS OF OPERATIONS
Delta Woodside Industries, Inc.
<TABLE>
<CAPTION>
                                                                                     Year Ended
                                                                   JULY 1, 1995     July 2, 1994     July 3, 1993
<S>                                                                <C>              <C>              <C>
Net sales.......................................................   $597,541,000     $613,776,000     $686,239,000
Cost of goods sold..............................................    499,093,000      514,840,000      564,352,000
Gross profit....................................................     98,448,000       98,936,000      121,887,000
Selling, general and administrative expenses....................     77,037,000       82,223,000       73,404,000
Litigation (credit) charge......................................     (7,000,000)      27,096,000
Restructuring (credit) charge...................................       (553,000)       9,199,000
                                                                     28,964,000      (19,582,000)      48,483,000
Other (expense) income:
  Interest expense..............................................    (13,646,000)      (8,639,000)      (7,775,000)
  Interest income...............................................         49,000          722,000          362,000
  Other.........................................................      2,403,000        1,569,000        4,102,000
                                                                    (11,194,000)      (6,348,000)      (3,311,000)
                               INCOME (LOSS) BEFORE INCOME TAXES     17,770,000      (25,930,000)      45,172,000
Income tax expense (benefit)....................................      7,672,000       (8,633,000)      16,968,000
Income (loss) before cumulative effect of accounting change.....     10,098,000      (17,297,000)      28,204,000
Cumulative effect of change in the method of accounting for
  income taxes..................................................                                         (875,000)
                                               NET INCOME (LOSS)   $ 10,098,000     $(17,297,000)    $ 27,329,000
Earnings (loss) per share of Common Stock before cumulative
  effect of accounting change...................................   $        .42     $       (.70)    $       1.07
Cumulative effect of change in the method of accounting for
  income taxes..................................................                                             (.04)
Earnings (loss) per share of Common Stock.......................   $        .42     $       (.70)    $       1.03
Weighted average number
  of shares outstanding.........................................     24,317,000       24,550,000       26,421,000
</TABLE>
 
See notes to consolidated financial statements.
                                                                              17
 
<PAGE>
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
Delta Woodside Industries, Inc.
<TABLE>
<CAPTION>
                                                                                   Additional                       Total
                                                              Common Stock          Paid-In        Retained     Shareholders'
                                                           Shares       Amount      Capital        Earnings        Equity
<S>                                                      <C>           <C>        <C>            <C>            <C>
Balance at June 27, 1992...............................   26,400,371   $264,000   $185,673,000   $132,844,000   $318,781,000
  Incentive Stock Award Plan, shares issued............        2,502                    37,000                        37,000
  Stock Option Plan, shares issued.....................       33,188                   265,000                       265,000
  Tax benefits of stock plans..........................                                262,000                       262,000
  Net income for the year ended July 3, 1993...........                                            27,329,000     27,329,000
  Cash dividends paid -- $.40 a share..................                                           (10,569,000)   (10,569,000)
  Other................................................          825                   144,000                       144,000
Balance at July 3, 1993................................   26,436,886    264,000    186,381,000    149,604,000    336,249,000
  Incentive Stock Award Plan, shares issued............       82,309      1,000        666,000                       667,000
  Stock Option Plan, shares issued.....................       22,188                   194,000                       194,000
  Tax benefits of stock plans..........................                                144,000                       144,000
  Purchase and retirement of Common Stock..............   (2,295,650)   (23,000)   (25,271,000)                  (25,294,000)
  Net loss for the year ended July 2, 1994.............                                           (17,297,000)   (17,297,000)
  Cash dividends paid -- $.40 a share..................                                            (9,786,000)    (9,786,000)
Balance at July 2, 1994................................   24,245,733    242,000    162,114,000    122,521,000    284,877,000
  INCENTIVE STOCK AWARD PLAN, SHARES ISSUED............       52,820      1,000        605,000                       606,000
  STOCK OPTION PLAN, SHARES ISSUED.....................       59,000      1,000        465,000                       466,000
  TAX BENEFITS OF STOCK PLANS..........................                                 24,000                        24,000
  NET INCOME FOR THE YEAR ENDED JULY 1, 1995...........                                            10,098,000     10,098,000
  CASH DIVIDENDS PAID -- $.40 A SHARE..................                                            (9,728,000)    (9,728,000)
  OTHER................................................         (475)                  156,000                       156,000
                                BALANCE AT JULY 1, 1995   24,357,078   $244,000   $163,364,000   $122,891,000   $286,499,000
</TABLE>
 
See notes to consolidated financial statements.
18
 
<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS
Delta Woodside Industries, Inc.
<TABLE>
<CAPTION>
                                                                                      Year Ended
                                                                    JULY 1, 1995     July 2, 1994     July 3, 1993
<S>                                                                 <C>              <C>              <C>
OPERATING ACTIVITIES
  Net income (loss)..............................................   $  10,098,000    $(17,297,000)    $  27,329,000
  Adjustments to reconcile net income to net
     cash provided by operating activities:
     Depreciation................................................      22,532,000      21,344,000        17,090,000
     Amortization................................................       2,060,000       1,859,000         1,729,000
     Reduction in excess of cost over assigned
        value of net assets acquired.............................                       1,549,000
     Writedown of property and equipment.........................                       2,141,000
     Provision for losses on accounts receivable.................       3,311,000       3,886,000         2,025,000
     Provision for deferred income taxes.........................       6,603,000     (10,810,000)        2,398,000
     Losses (gains) on disposition of property
        and equipment............................................         507,000         113,000        (2,916,000)
     Compensation under stock plans..............................       1,096,000       1,005,000           317,000
     Deferred compensation.......................................         738,000         928,000         1,126,000
     Other.......................................................         (70,000)        708,000           753,000
     Changes in operating assets and liabilities
        net of effects from business acquisitions:
        Accounts receivable......................................      (7,819,000)     17,635,000        23,600,000
        Inventories..............................................     (22,231,000)     (6,265,000)      (17,217,000)
        Other current assets.....................................      (3,884,000)      1,610,000        (1,785,000)
        Litigation accrual.......................................     (25,594,000)     25,594,000
        Accounts payable and accrued expenses....................      (2,844,000)    (11,183,000)        8,255,000
                                      NET CASH (USED) PROVIDED BY
                                             OPERATING ACTIVITIES     (15,497,000)     32,817,000        62,704,000
INVESTING ACTIVITIES
  Acquisitions of businesses, net of
     cash acquired...............................................                      (1,565,000)      (20,194,000)
  Property, plant and equipment:
     Purchases...................................................     (32,224,000)    (30,525,000)      (54,409,000)
     Proceeds of dispositions....................................         734,000         698,000         5,878,000
  Sale of business...............................................                       2,102,000
  Other..........................................................        (457,000)       (697,000)         (280,000)
                                               NET CASH (USED) BY
                                             INVESTING ACTIVITIES     (31,947,000)    (29,987,000)      (69,005,000)
</TABLE>
 
                                                                              19
 
<PAGE>
<TABLE>
<CAPTION>
                                                                                      Year Ended
                                                                    JULY 1, 1995     July 2, 1994     July 3, 1993
<S>                                                                 <C>              <C>              <C>
FINANCING ACTIVITIES
  Proceeds from revolving lines of credit........................   $ 348,849,000    $ 33,000,000     $ 194,000,000
  Repayments on revolving lines of credit........................    (291,395,000)    (11,000,000)     (172,640,000)
  Net borrowings on short-term line of credit....................                      10,347,000
  Scheduled principal payments of long-term
     debt........................................................        (871,000)     (1,781,000)       (1,692,000)
  Repurchase and retirement of shares of
     Common Stock................................................                     (25,294,000)
  Dividends paid.................................................      (9,728,000)     (9,786,000)      (10,569,000)
  Other..........................................................        (769,000)         31,000            82,000
                                      NET CASH PROVIDED (USED) BY
                                             FINANCING ACTIVITIES      46,086,000      (4,483,000)        9,181,000
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS.................      (1,358,000)     (1,653,000)        2,880,000
Cash and cash equivalents at beginning of year...................       2,077,000       3,730,000           850,000
                                        CASH AND CASH EQUIVALENTS
                                                   AT END OF YEAR   $     719,000    $  2,077,000     $   3,730,000
</TABLE>
 
See notes to consolidated financial statements.
20
 
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Delta Woodside Industries, Inc.
NOTE A -- SIGNIFICANT ACCOUNTING POLICIES
PRINCIPLES OF CONSOLIDATION: The consolidated financial statements include the
accounts of Delta Woodside Industries, Inc. (the "Company") and its subsidiaries
(all of which are wholly-owned, except for International Apparel Marketing
Corporation which is 70% owned). All significant intercompany balances and
transactions have been eliminated.

INVENTORIES: Inventories are stated at the lower of cost or market determined
using both first-in, first-out (FIFO) and last-in, first-out (LIFO) methods.
PROPERTY, PLANT AND EQUIPMENT: Property, plant and equipment is stated on the
basis of cost. Depreciation is computed by the straight-line method for
financial reporting based on estimated useful lives of three to thirty-two
years, but predominantly over seven to ten years, and by accelerated methods for
income tax reporting.

REVENUE RECOGNITION: Sales are recorded upon shipment or designation of specific
goods for later shipment at customers' request with related risk of ownership
passing to such customers.

INTANGIBLE ASSETS: Amortization is computed using the straight-line method. The
excess of cost over assigned value of net assets acquired relating to certain
business combinations is being amortized to expense primarily over periods of 40
years with other amounts amortized over 5 or 15 years. Loan acquisition costs
are being amortized over 3 years. Other intangible assets are being amortized
over periods of 3 to 40 years, but averaging approximately 10 years. The Company
assesses the recoverability of its intangible assets by determining whether the
amortization of the intangible balance over its remaining life can be recovered
through undiscounted future operating cash flows of the acquired operation.

INCOME TAXES: Under Statement of Financial Accounting Standards ("SFAS") No.
109, "Accounting for Income Taxes" deferred income taxes are recognized for the
tax consequences of "temporary differences" by applying enacted statutory tax
rates applicable to future years to differences between the financial statement
carrying amounts and the tax bases of existing assets and liabilities. Under
SFAS No. 109, the effect on deferred taxes of a change in tax rates is
recognized in income in the period that includes the enactment date.
The Company adopted SFAS 109 in the first quarter of fiscal 1993 and reported
the cumulative effect on the change in method of accounting for income taxes as
of the beginning of the 1993 fiscal year. Net income was reduced by $875,000 as
a result of the cumulative effect adjustment resulting from the change in
accounting for income tax expense.

CASH EQUIVALENTS: The Company considers all highly liquid investments of three
months or less when purchased to be cash equivalents.

EARNINGS PER COMMON SHARE: Per share data are computed based on the weighted
average number of shares of Common Stock outstanding during each period.

FISCAL YEAR: The Company's operations are based on a fifty-two, fifty-three week
fiscal year ending on the Saturday closest to June 30. Fiscal years 1995 and
1994 each consist of 52 weeks; fiscal 1993 consists of 53 weeks.
                                                                              21
 
<PAGE>
NOTE B -- ACQUISITION OF BUSINESSES
On January 20, 1993, the Company acquired all of the outstanding stock of
Nautilus International, Inc., parent company of Nautilus Acquisition
Corporation, a manufacturer of fitness equipment. Concurrent with this
acquisition, the Company acquired 70% of the stock of Apparel Marketing
Corporation which owns the apparel and related accessory licensing rights to the
Nautilus name. These acquisitions have been accounted for by the purchase method
of accounting, and the accompanying consolidated financial statements include
the operations of the acquired businesses from the dates of their respective
acquisitions. The total purchase price for the stock acquired in these two
transactions was approximately $9.1 million. An additional $11.4 million was
paid to retire indebtedness of Nautilus. The total cost of the acquisitions
amounted to approximately $20.5 million. The cost exceeded the fair value of net
assets acquired by approximately $4.9 million, which has been recorded as
goodwill and is being amortized primarily over 40 years.

NOTE C -- ACCOUNTS RECEIVABLE
The woven fabrics operation assigns a substantial portion of its trade accounts
receivable to a bank under a factor agreement. The assignment of these
receivables is primarily without recourse, provided that customer orders are
approved by the bank prior to shipment of goods, up to a maximum for each
individual account. At July 1, 1995 the Company had no significant
concentrations of credit risk, since substantially all of the Company's accounts
receivable are due from many companies that produce apparel, home furnishings
and other products and from department stores and specialty apparel retailers
located throughout the United States. The Company generally does not require
collateral for its accounts receivable.

NOTE D -- INVENTORIES
As reported previously, the Company considers its level of branded apparel
inventories excessive. At July 1, 1995, the Company estimates that $30 to $50
million of this inventory is in excess of its current requirement. Management
has developed a program to reduce these inventories over the next three years
through its retail outlet stores and has reduced production to reflect the
current sales demand. Although the Company feels that it has adequate reserves
to cover any future price markdowns of these inventories, no estimate can be
made of the range of amounts of loss that are reasonably possible should the
program not be successful.

As of July 1, 1995 and July 2, 1994, cost for certain inventories of the apparel
segment are determined under the LIFO method representing 40% and 35%,
respectively, of the cost of consolidated inventories. The balance of the cost
of consolidated inventories is determined under the FIFO method. If the
inventories of the apparel segment had been determined by the FIFO method, they
would have been approximately the same as the reported amounts.
22
 
<PAGE>
NOTE E -- LONG-TERM DEBT, CREDIT ARRANGEMENTS AND LEASES
Long-term debt consists of:
<TABLE>
<CAPTION>
                                                                                             July 1, 1995    July 2, 1994
<S>                                                                                          <C>             <C>
Revolving Credit Facility (6.8% at July 1, 1995), with interest payable monthly...........   $217,775,000    $150,005,000
Short-term note payable -- refinanced.....................................................                     10,347,000
Industrial Revenue Bond payable monthly, through 2001 at 80% of a bank's base rate........      1,296,000       1,535,000
Notes, payable in varying annual amounts, through 1996 at rates varying from
  6% to 10%...............................................................................        130,000         148,000
Other.....................................................................................        194,000         777,000
                                                                                              219,395,000     162,812,000
Less current portion......................................................................        276,000         864,000
                                                                                             $219,119,000    $161,948,000
</TABLE>
 
Certain property, plant and equipment with a net book value of approximately
$14,310,000 is collateral for the Industrial Revenue Bond payable of $1,296,000
at July 1, 1995.

In September 1994, the Company obtained an unsecured Revolving Credit Facility
of $275 million.  The Credit Facility was reduced to $263.5 million upon
settlement of the Alabama litigation in June 1995. The Credit Facility has a
limit of $25 million for the purpose of issuing letters of credit. The
Revolving Credit Facility will be reduced by $15 million each on June 29, 1996
and June 28, 1997 and will mature on September 30, 1997, with a provision for
one-year extensions. At July 1, 1995, the Company's interest rate is LIBOR plus
 .75%. The Credit Facility contains provisions that may decrease the spread over
LIBOR depending upon certain financial ratios achieved by the Company. At July
1, 1995 outstanding letters of credit of $5,882,000 issued to certain suppliers
and not included in the accompanying financial statements reduced the unused
portion of the facility to $39,844,000.

The long-term revolving Credit Facility contains various restrictive covenants
requiring minimum tangible net worth and certain other minimum financial ratios.
The agreement also restricts additional indebtedness, dividends and capital
expenditures. The Company is permitted, absent a default, to pay cash dividends
up to $25 million. At July 1, 1995 the minimum tangible net worth requirement
under the new Credit Facility would have limited available dividends to $10.5
million.

Total interest expense incurred by the Company was $13,947,000, $8,639,000 and
$8,005,000 in the 1995, 1994 and 1993 fiscal years, respectively, of which
approximately $301,000 and $230,000 was capitalized in fiscal 1995 and 1993,
respectively. Total interest paid during the 1995, 1994 and 1993 fiscal years
was $12,940,000, $8,275,000 and $9,012,000, respectively.

Rent expense relating to operating leases was approximately $6,081,000 (1995),
$5,617,000 (1994) and $5,235,000 (1993). Aggregate principal maturities of all
long-term debt and minimum payments under operating leases are as follows:
<TABLE>
<CAPTION>
                                 Long-term       Operating
Fiscal Year                         Debt          Leases
<S>                             <C>             <C>
    1996.....................   $    276,000    $ 3,907,000
    1997.....................        393,000      3,042,000
    1998.....................    218,048,000      2,116,000
    1999.....................        268,000        887,000
    2000.....................        264,000        712,000
    Later Years..............        146,000      2,434,000
                                $219,395,000    $13,098,000
</TABLE>
 
                                                                              23
 
<PAGE>
NOTE F -- SHAREHOLDERS' EQUITY
During the first six months of fiscal 1994, the Company repurchased 2,296,000
shares of Common Stock at an average price of $11.02 for a total of $25.3
million.

The Stock Option Plan was approved by the shareholders in fiscal 1991. The Plan
gives the Company the right to grant awards or options for up to 300,000 shares
of Common Stock to employees. Transactions under the Stock Option Plan are as
follows:
<TABLE>
<CAPTION>
                        Prices        Outstanding   Exercisable
<S>                 <C>               <C>           <C>
June 27, 1992.....  $     4.00-9.94     199,376        29,751
  Granted.........        7.00-7.68      16,000
  Became
    exercisable...        4.00-9.94                    52,792
  Exercised.......        4.00-9.94     (33,188)      (33,188)
  Cancelled.......        4.00-9.19      (5,500)
July 3, 1993......        4.00-9.94     176,688        49,355
  Granted.........             5.44      20,000
  Became
    exercisable...        4.00-9.94                    69,959
  Exercised.......        4.00-9.94     (22,188)      (22,188)
  Cancelled.......        4.00-9.94     (35,374)
July 2, 1994......        4.00-9.94     139,126        97,126
  Granted.........        5.13-5.88      61,000
  Became
    exercisable...        4.00-9.94                    26,749
  Exercised.......        4.00-7.00     (59,000)      (59,000)
  Cancelled.......        4.00-9.94     (11,876)       (1,750)
July 1, 1995......        4.00-9.94     129,250        63,125
</TABLE>
 
The average exercise price for all options outstanding was $5.70 per share at
July 1, 1995. These options expire on various dates beginning November 1995 and
ending on November 1999. The options generally become exercisable in equal
amounts on the first through fourth anniversaries of the date of grant and
remain exercisable until the fifth anniversary of the date of grant. The excess
of the fair market value over the exercise price at the date of grant is
recognized as compensation expense over the period during which the options
become exercisable. Related compensation expense was $161,000, $232,000 and
$186,000 during fiscal 1995, 1994 and 1993, respectively. The Board of Directors
intends to seek authorization to grant options for additional shares in the
annual shareholders' meeting in the Fall of 1995. Options available for grant at
July 1, 1995, July 2, 1994 and July 3, 1993 were 38,500, 87,624 and 72,250,
respectively.

The Incentive Stock Award Plan was approved by the shareholders during fiscal
1991. The Plan gives the Company the right to grant awards for up to 300,000
shares of Common Stock to employees. The Board of Directors intends to seek
authorization to award additional shares in the annual shareholders' meeting in
the Fall of 1995.

Under the Incentive Stock Award Plan, awards for the right to purchase for $.01
per share up to 19,723 shares, 260,581 shares and 4,164 shares were granted to
certain management and key employees during fiscal 1995, 1994 and 1993,
respectively. The shares granted in excess of shares available are contingent
upon shareholder approval. Generally, each award vests based in part on service
and in part on achievement of certain performance goals over a three-year
period. Compensation expense for the service portion is based on the market
price of the stock on the date of award. Compensation expense for the
performance portion is based on the prevailing market price of the stock. Tax
benefits arising from the difference in market value between the date of grant
and the date of issuance of Common Stock are recorded as an adjustment to
additional paid-in capital. Compensation expense for the Company's incentive
stock award plan including related tax assistance was $939,000, $1,111,000 and
$561,000 for the fiscal years 1995, 1994 and 1993, respectively. The shares
granted in fiscal 1994 and 1995 in excess of shares available are contingent
upon shareholder approval. Shares available for grant at July 3, 1993 were
113,813.

During November 1991, the shareholders authorized the Board of Directors to
issue up to 10 million shares of preferred stock with a maximum aggregate par
value of $250 million. The Board of Directors was also authorized to establish
the particular terms including dividend rates, conversion prices, voting rights,
redemption prices and similar matters.
24
 
<PAGE>
NOTE G -- INCOME TAXES
For fiscal 1995, the Company has an alternative minimum tax ("AMT") liability of
approximately $1.6 million since its AMT liability is greater than its regular
tax liability. To the extent that the Company pays AMT, it can apply such AMT as
a credit against regular tax liabilities in future years. The Company expects to
utilize future AMT credits as taxable income increases and current temporary
differences reverse.

At July 1, 1995, the Company has net operating loss carryforwards of $11 million
for income tax purposes that expire in years 1996 through 2003. Those
carryforwards resulted from the Company's 1986 acquisition of certain companies
from J.P. Stevens & Co., Inc. and from the 1988 acquisition of Stanwood
Corporation. In addition to net operating loss carryforwards, at the time of
acquisition, Stanwood Corporation had general business credit carryforwards
which totaled $835,000. The Company utilized $225,000 of these general business
credit carryforwards in its fiscal 1992 federal income tax return. The remaining
business credit carryforwards will expire in fiscal years ending 1999 through
2003. The Company expects the net operating loss remaining from the Stanwood
acquisition of $9.2 million and general business credit carryforwards of
$610,000 will be utilized prior to the expiration of the carryforward periods.
For financial reporting purposes, a valuation allowance of $3.5 million was
recognized in fiscal 1993 to offset the deferred tax assets recorded related to
those carryforwards. If realized, the tax benefits for a portion of those items
will be applied to reduce goodwill related to business acquisitions.
Although the Tax Reform Act of 1986 placed annual limitations on utilizing NOLs
and tax credits for companies which have changed ownership, this should not
impact the Company's ability to ultimately utilize its carryovers. The maximum
annual usage of the Stanwood NOL is limited by applicable provisions of the
Internal Revenue Code to approximately $1 million per year.

Deferred income taxes reflect the net tax effects of temporary differences
between the financial statement amounts and amounts used for income tax
purposes. At the end of fiscal 1995, the Company's gross deferred tax assets are
approximately $26 million. The deferred tax assets have been reduced by a
valuation allowance of approximately $5.6 million. The valuation allowance will
be adjusted from time to time as the tax benefits are realized. During fiscal
1995, the valuation allowance increased by $1.7 million, primarily for the tax
effect of certain current year state net operating losses.

Significant components of the Company's deferred tax assets and liabilities are
as follows:
<TABLE>
<CAPTION>
                                      1995          1994
<S>                                <C>           <C>
Assets
Litigation accrual...............  $ 1,219,000   $10,316,000
Net operating loss
  carryforward...................    6,665,000     4,971,000
Inventory........................    5,183,000     4,147,000
Tax credit carryforward..........    4,370,000     2,560,000
Deferred compensation............    2,111,000     2,010,000
Stock compensation accruals......      837,000       810,000
Accrued vacation.................      696,000       551,000
Workers' compensation............      311,000       320,000
Health claims....................    1,310,000       374,000
Allowance for doubtful
  accounts.......................    1,527,000       235,000
Other............................    2,080,000     1,694,000
Subtotal.........................   26,309,000    27,988,000
Valuation allowance..............   (5,631,000)   (3,925,000)
Deferred tax assets..............   20,678,000    24,063,000
Liabilities
Depreciation.....................   27,053,000    22,838,000
Inventory --
  LIFO basis difference..........    3,511,000     3,509,000
Intangibles......................    2,128,000     2,364,000
Other............................      508,000     2,132,000
Deferred tax liabilities.........   33,200,000    30,843,000
    Net deferred
      tax liabilities............  $12,522,000   $ 6,780,000
</TABLE>
 
Significant components of the provision for income taxes are as follows:
<TABLE>
<CAPTION>
                                                                                       1995           1994           1993
<S>                                                                                 <C>           <C>             <C>
Current:
  Federal income taxes...........................................................   $  883,000    $  2,029,000    $11,980,000
  State income taxes.............................................................      726,000         148,000      2,590,000
    Total current................................................................    1,609,000       2,177,000     14,570,000
Deferred:
  Federal income taxes (benefits)................................................    5,190,000      (9,593,000)     1,901,000
  State income taxes (benefits)..................................................      873,000      (1,217,000)       497,000
    Total deferred...............................................................    6,063,000     (10,810,000)     2,398,000
Total provision..................................................................   $7,672,000    $ (8,633,000)   $16,968,000
</TABLE>
 
                                                                              25
 
<PAGE>
NOTE G -- INCOME TAXES (CONTINUED)
The reconciliation of income tax expense (benefit) computed at the Federal
statutory tax rate:
<TABLE>
<CAPTION>
                                                                                        1995          1994           1993
<S>                                                                                  <C>           <C>            <C>
Income tax expense (benefit) at statutory rates...................................   $6,220,000    $(9,076,000)   $15,358,000
State taxes (benefits), net of federal benefit....................................    1,039,000       (695,000)     1,951,000
Life insurance proceeds...........................................................     (760,000)
Amortization of excess of cost over assigned value of net assets acquired.........      280,000        865,000        303,000
Foreign subsidiary loss (income)..................................................      336,000        101,000       (218,000)
State NOL benefits................................................................     (940,000)      (736,000)
Valuation allowance adjustments...................................................    1,706,000        372,000
Other.............................................................................     (209,000)       536,000       (426,000)
                                                                                     $7,672,000    $(8,633,000)   $16,968,000
</TABLE>
 
The Company made income tax payments of approximately $5,377,000, $2,350,000 and
$20,171,000 during the 1995, 1994 and 1993 fiscal years, respectively.
Effective June 28, 1992 the Company changed its method of accounting for income
taxes from the deferred method to the liability method required by FASB
Statement No. 109, "Accounting for Income Taxes." As permitted under the new
rules, prior years' financial statements were not restated. The cumulative
effect of adopting Statement 109 as of June 28, 1992 was to decrease fiscal 1993
net income by approximately $875,000.

NOTE H -- OPERATIONS BY INDUSTRY SEGMENT
Industry segment information for the Company presented on pages 11 and 12 of
this Annual Report is an integral part of these financial statements.

NOTE I -- EMPLOYEE BENEFIT PLANS
Under the terms of the Delta Woodside Industries Employee Retirement Plan, the
Board of Directors has the discretion to authorize contributions from time to
time to the Retirement Plan of cash or a maximum of 504,790 shares of the
Company's Common Stock. A trustee holds the assets of the Retirement Plan for
the benefit of the participants who may withdraw amounts or shares only upon
retirement, death, disability or other termination of employment. All employees
of the Company who are at least 21 years of age with one year of service
participate in the Retirement Plan. Amounts allocated to participant accounts
generally vest over a five-year period. Each participant has the right to direct
the trustee as to the manner in which shares held are to be voted. The
Retirement Plan qualifies as an Employee Stock Ownership Plan ("ESOP") under the
Internal Revenue Code as a defined contribution plan.
The Company's 1995, 1994 and 1993 contributions allocated to participants were
$358,000, $363,000 and $1,581,000, respectively. The contributions were made in
cash.

The Company maintains a 401(k) employee savings and investment plan for
employees meeting certain eligibility requirements. During fiscal 1995, the
Company contributed $196,000 to the plan. The Company made no contributions to
the plan during fiscal 1994 and 1993.

The Company also maintains a 501(c)(9) trust, the Delta Woodside Employee
Benefit Plan and Trust ("Trust"). The Trust collects both employer and employee
contributions from the Company and makes disbursements for health claims and
other qualified benefits.

The Company has a Deferred Compensation Plan which permits certain management
employees to defer a portion of their compensation. Deferred compensation
accounts are credited with interest and are distributable after retirement,
disability or employment termination. As of July 1, 1995 and July 2, 1994, the
total liability amounted to $5,273,000 and $4,428,000, respectively. The Company
insured the lives of certain management employees to assist in funding of the
deferred compensation liability. The Company is the owner and beneficiary of the
insurance policies.

NOTE J -- AFFILIATED PARTY TRANSACTIONS
The Company leases its corporate and other office space from a corporation whose
stock is owned one-half each by the president and a vice president of the
Company. Additional office space and retail store space is leased from the
executive vice president. Certain of these leases are on a monthly basis with
others expiring in 1997. Under the leases, the Company made payments of
approximately $254,000, $292,000 and $226,000 for the 1995, 1994 and 1993 fiscal
years, respectively.
26
 
<PAGE>
NOTE K -- FAIR VALUE OF FINANCIAL INSTRUMENTS
The Company's carrying value of long-term debt approximates fair value since the
rates are tied to floating rates. There are no other material finan-
cial instruments which require fair value disclosure.

NOTE L -- COMMITMENTS AND CONTINGENCIES
During fiscal 1996, the Company plans to spend approximately $58 million for
capital improvements and new equipment, primarily in continuation of the
modernization program for the woven fabrics division of the Company's textile
segment. The remainder of the fiscal 1996 capital expenditures include
completion of construction of the "Duck Head" central distribution center, and
various other projects across all of the Company's business segments. The
Company believes that its facilities and equipment are adequate to allow it to
remain competitive with its primary competitors.

At July 2, 1994, the Company had accrued $25,594,000 in connection with an
Alabama jury award. During fiscal 1995, the award was reduced by approximately
$9.7 million following appeals by the Company, and was finally settled with the
plaintiffs in June 1995.

During fiscal 1994, the Company made certain decisions regarding its operations
which resulted in a restructuring charge. These decisions included restructuring
charges of $3.2 million for the sale of the office products business, $1.3
million to abandon plans to develop a spinning plant building and $2.4 million
in the apparel segment to discontinue a women's line of apparel and consolidate
distribution operations. These restructuring decisions include write-downs of
$1.6 million of goodwill and $2.1 of property plant and equipment.

The Company's Nautilus business has been named as a "potentially responsible
party" under the Comprehensive Environmental Response, Compensation, and
Liability Act with respect to three hazardous waste sites. To the Company's
knowledge, all of the transactions with these sites were conducted by a
corporation whose assets were sold in 1990 pursuant to the terms of an order of
the United States Bankruptcy Court to another corporation, the stock of which
was subsequently acquired by the Company in January 1993. The Company,
therefore, has denied any responsibility at the sites and has declined to
participate in any settlements. Accordingly, the Company has not provided for
any reserves for costs or liabilities attributable to the previous corporation.
At two sites the previous company is listed as a "de minimis" party. At the
third site, the previous company is ranked eleventh out of a total of over 300
potentially responsible parties based on the company's volume of contribution of
about 3%. Latest estimates of certain costs to clean up the site range up to $4
million. Although there is uncertainty as to several legal issues, the Company
believes that it has certain defenses to liability at these sites. Based on the
information currently known to it, the Company does not believe that the
potential liabilities arising from these three sites will have a materially
adverse impact on the Company.

From time to time the Company and its subsidiaries are defendants in legal
actions involving claims arising in the normal course of business, including
product liability claims. The Company believes that, as a result of legal
defenses, insurance arrangements and indemnification provisions with parties
believed to be financially capable, none of these actions should have a material
effect on its operations or financial condition.
                                                                              27
 
<PAGE>
NOTE M -- QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)
The following is a summary of quarterly results of operations for the years
ended July 1, 1995 and July 2, 1994:
<TABLE>
<CAPTION>
                                                                                         Quarter Ended
                                                                       October 2       January 1     April 2      July 2
<S>                                                                   <C>             <C>            <C>         <C>
(In thousands, except per share data)
1995
Net sales..........................................................     $141,275       $ 142,520     $150,894    $162,852
Gross profit.......................................................       25,449          21,611      23,756       27,632
Net income (loss)..................................................        4,164             371         943        4,620
Earnings (loss) per share of Common Stock..........................          .17             .02         .04          .19
</TABLE>
 
<TABLE>
<CAPTION>
                                                                                         Quarter Ended
                                                                       October 2       January 1     April 2      July 2
<S>                                                                   <C>             <C>            <C>         <C>
(In thousands, except per share data)
1994
Net sales..........................................................     $146,426       $ 149,344     $155,194    $162,812
Gross profit.......................................................       24,369          17,989      28,156       28,422
Net income (loss)..................................................        1,794         (31,995)      6,581        6,323
Earnings (loss) per share of Common Stock..........................          .07           (1.31)        .27          .26
</TABLE>
 
During the first quarter of fiscal 1995, the Company recognized certain life
insurance proceeds of $2.2 million. During the fourth quarter of fiscal 1995,
the Company recognized a pretax credit of $7 million upon settlement of the
Alabama lawsuit.

During the second quarter of fiscal 1994, the Company recorded charges of $33
million for the Alabama lawsuit and $12.7 million for restructuring. The
litigation charge was reduced to $27.1 million during the third quarter and the
restructuring charge was reduced to $9.2 million during the fourth quarter due
principally to a change in estimate related to the sale of the office products
business.

The Company made certain adjustments in the fourth quarter of fiscal 1994
resulting from changes in estimates that were material to the results of
operations. The aggregate effect of the adjustments after applicable income
taxes was an increase in net income of $2.4 million.
28
 
<PAGE>
CORPORATE DIRECTORY
OPERATING COMPANIES OF
DELTA WOODSIDE INDUSTRIES, INC.
       DELTA MILLS MARKETING COMPANY
            P.O. Box 6126, Station B
            100 Augusta Street
            Greenville, SC 29606
       STEVCOKNIT FABRICS COMPANY
            P.O. Box 1500
            Greer, SC 29652
       DUCK HEAD APPAREL COMPANY
            P.O. Box 688
            89 East Athens Street
            Winder, GA 30680
       DELTA APPAREL COMPANY
            3355 Breckinridge Boulevard
            Suite 100
            Duluth, GA 30136
       DUCK HEAD RETAIL OPERATIONS
            233 N. Main St., Suite 250
            Greenville, SC 29601
       INTERNATIONAL APPAREL MARKETING CORPORATION
            80 West 40th Street, Suite 42
            New York, New York 10018
       NAUTILUS INTERNATIONAL
            709 Powerhouse Road
            Independence, Virginia 24348-0708
       CORPORATE OFFICERS
            E. ERWIN MADDREY, II
            President and Chief Executive Officer
            BETTIS C. RAINSFORD
            Executive Vice President, Treasurer
            and Chief Financial Officer
            JANE H. GREER
            Vice President and Secretary
            DOUGLAS J. STEVENS
            Controller and Assistant Secretary
            BRENDA L. JONES
            Assistant Secretary
BOARD OF DIRECTORS
     * C. C. GUY**
       Retired businessman
     * DR. JAMES F. KANE**
       Dean Emeritus, College of Business
       University of South Carolina
     * DR. MAX LENNON**
       President and
       Chief Executive Officer
       Eastern Foods, Inc.
       (Manufacturer and distributor of food products)
       E. ERWIN MADDREY, II
       President and
       Chief Executive Officer
       Delta Woodside Industries, Inc.
       BUCK A. MICKEL**
       Vice President and Director
       Micco Corporation
       (Real estate and business investments)
       BUCK MICKEL**
       Chairman of the Board and
       Chief Executive Officer
       RSI Holdings, Inc.
       (Sold prior business; seeking business opportunities)
       BETTIS C. RAINSFORD
       Executive Vice President, Treasurer
       and Chief Financial Officer
       Delta Woodside Industries, Inc.
     * Member Audit Committee
       ** Member Compensation Committee

    FORM 10-K
    Upon written request, the Company will furnish without charge to any Delta
    Woodside Shareholder a copy of the Company's Annual Report on Form 10-K for
    the fiscal year ended July 1, 1995 including financial statements and
    schedules, but excluding exhibits. Requests should be directed to:
    Jane H. Greer, Vice President and Secretary, Delta Woodside Industries,
    Inc., 233 North Main Street, Hammond Square, Suite 200, Greenville, South
    Carolina 29601.

    ANNUAL MEETING
    The Annual Meeting of Shareholders of
    Delta Woodside Industries, Inc. will be
    held on Thursday, November 9, 1995, at
    10:30 a.m., at the Hyatt Regency Hotel, 220
    North Main Street, Greenville,
    South Carolina.
 
<PAGE>
                        DELTA WOODSIDE INDUSTRIES, INC.
                               233 N. Main Street
                           Hammond Square, Suite 200
                              Greenville, SC 29601
                                 (803) 232-8301

Delta Woodside Industries, Inc.
233 N. Main Street
Suite 200
Greenville, S.C. 29601
 


SUBSIDIARIES OF REGISTRANT
                   Jurisdiction      % Of
                         of      Stock Owned          Other Names Under
Name of Subsidiary Incorporation  By Parent           Which Do Business

Alchem Capital
Corporation           DE         100% owned
                                 by Delta Woodside
                                 Industries, Inc.

Delta Mills, Inc.     DE         100% owned by         Delta Mills Marketing
                                 by Alchem Capital     Company; Stevcoknit
                                 Corporation           Fabrics Company;
                                                       Woodside Mills

Delta Merchandising,  SC         100% owned by         Duck Head Retail
Inc.                             Alchem Capital        Operations
                                 Corporation

Duck Head Apparel     TN         100% owned by         Delta Apparel
Company, Inc.                    Alchem Capital        Maiden Properties
                                 Corporation

Delta Consolidated    NY         100% owned by          Delta Mills Sales Co.
Corporation                      Alchem Capital         Stevcoknit Marketing Co.
                                 Corporation            Nautilus Marketing Co.
                                                        Delta Apparel Marketing
                                                        Co., Duck Head
                                                        Marketing Co.
                                                   
Cargud, Sociedad    Costa Rica   100% owned by
Anonima                          Duck Head Apparel
                                 Company, Inc.

Armonia Textil, S.A. Costa Rica  100% owned by Cargud,
                                 Sociedad Anonima
                                 
Delta Apparel
Honduras, S.A.     Honduras      96% owned by Duck Head
                                 Apparel Company, Inc.,
                                 and 1% each owned by
                                 Alchem Capital
                                 Corporation,
                                 Delta Woodside Industries,
                                 Inc., Delta Consolidated
                                 Corporation and Cargud, S.A.


Nautilus              VA         100% owned by
International, Inc.              Alchem Capital
                                 Corporation

Nautilus Direct, Inc. NC         100% owned by Nautilus
                                 International, Inc.

International Apparel NY         70% owned by Alchem Capital
Marketing Corporation.           Corporation





Exhibit 23.1--Report on Schedule and Independent Auditors'
Consent for the Year Ended July 1, 1995
                              
                              
                     REPORT ON SCHEDULE


The Board of Directors
Delta Woodside Industries, Inc.:

Under date of August 18, 1995, we reported on the
consolidated balance sheet of Delta Woodside Industries,
Inc. as of July 1, 1995, and the related consolidated
statements of operations, shareholder's equity, and cash
flows for the year then ended, as contained in the 1995
annual report to stockholders.  These consolidated financial
statements and our report thereon are incorporated by
reference in the annual report on Form 10-K for the year
1995.  In connection with our audit of the
aforementioned consolidated financial statements, we also
audited the related consolidated financial statement
schedule for the year ended July 1, 1995 as listed on Page F-
2 of Form 10-K.  This financial statement schedule is the
responsibility of the Company's management.  Our
responsibility is to express an opinion on the financial
statement schedule based on our audit.

In our opinion, such financial statement schedule, when
considered in relation to the basic consolidated financial
statements taken as a whole, presents fairly in all material
respects the information set forth therein.

                                   /s/ KPMG Peat Marwick LLP

Greenville, South Carolina              KPMG Peat Marwick LLP
August 18, 1995

                INDEPENDENT AUDITORS' CONSENT
                              
The Board of Directors
Delta Woodside Industries, Inc.:

We consent to the incorporation by reference in the
registration statements (No. 33-38930 and No. 33-38931) on
Form S-8 of Delta Woodside Industries, Inc., of our reports
dated August 18, 1995, relating to the consolidated balance
sheet of Delta Woodside Industries, Inc. as of July 1, 1995,
and the related consolidated statements of operations,
shareholders' equity, and cash flows for the year then
ended, and related schedule, which reports are incorporated
by reference or appear in the July 1, 1995 annual report on
Form 10-K of Delta Woodside Industries, Inc.

                                        KPMG Peat Marwick LLP

Greenville, South Carolina              KPMG Peat Marwick LLP
September 27, 1995



Exhibit 23.2--Independent Auditors' Consent for the Year Ended July 1, 1995


We consent to the incorporation by reference in the
Registration Statement (Form S-8 No. 33-38930 pertaining to
the Delta Woodside Industries, Inc. Stock Option Plan and in
the Registration Statement (Form S-8 No. 33-38931)
pertaining to the Delta Woodside Industries, Inc. Incentive
Stock Award Plan, of our report dated August 17, 1994,
except for the third paragraph of Note D, as to which the
date is September 7, 1994, with respect to the consolidated
financial statements incorporated herein by reference and
the financial statement schedules included herein for the
years ended July 2, 1994 and July 3, 1993 in the Annual
Report (Form 10-K) of Delta Woodside Industries, Inc. for
the year ended July 1, 1995.




                             /s/      Ernst & Young LLP



Greenville, South Carolina
September 29, 1994



Exhibit 23.3--Report of Independent Auditors



Board of Directors and Shareholders
Delta Woodside Industries, Inc.


We have audited the accompanying consolidated balance
sheet of Delta Woodside Industries, Inc. as of July 2,
1994, and the related consolidated statements of
operations, shareholders' equity and cash flows for each
of the two years in the period ended July 2, 1994.  Our
audits also included the financial statement schedules of
Delta Woodside Industries, Inc. for the years ended July
2, 1994 and July 3, 1993.  These financial statements and
schedules are the responsibility of the company's
management.  Our responsibility is to express an opinion
on these financial statements and schedules based on our
audits.

We conducted our audits 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 examine, 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 audits provide a reasonable basis for
our opinion.

In our opinion, the financial statements referred to above
present fairly, in all material respects, the
consolidation financial position of Delta Woodside
Industries, inc. at July 2, 1994, and the consolidated
results of its operations and its cash flows for each of
the two years in the period ended July 2, 1994, in
conformity with generally accepted accounting principles.
Also, in our opinion, the related financial statement
schedules, when considered in relation to the basic
financial statements taken as a whole, present fairly in
all material respects the information set forth therein.


                                         /s/ Ernst & Young LLP

Greenville, South Carolina
August 17, 1994,
except for the first sentence of
the second paragraph of Note E,
as to which the date is
September 7, 1994



<TABLE> <S> <C>

<ARTICLE> 5  
<LEGEND>  
This schedule contains summary financial information extracted from the  
registrant's condensed consolidated financial statements for the fiscal year  
ended July 1, 1995 and is qualified in its entirety by reference to such  
financial statements.  
</LEGEND>  
<MULTIPLIER> 1,000  
         
<S>                             <C>  
<PERIOD-TYPE>                   YEAR  
<FISCAL-YEAR-END>                          JUL-01-1995  
<PERIOD-END>                               JUL-01-1995  
<CASH>                                         719,000  
<SECURITIES>                                         0  
<RECEIVABLES>                                  127,228  
<ALLOWANCES>                                     5,634  
<INVENTORY>                                    226,034  
<CURRENT-ASSETS>                               363,124  
<PP&E>                                         312,452  
<DEPRECIATION>                                 104,393  
<TOTAL-ASSETS>                                 610,296  
<CURRENT-LIABILITIES>                           76,237  
<BONDS>                                        219,119  
<COMMON>                                           244  
                                0  
                                          0  
<OTHER-SE>                                     286,255  
<TOTAL-LIABILITY-AND-EQUITY>                   610,296  
<SALES>                                        597,541  
<TOTAL-REVENUES>                               597,541  
<CGS>                                          499,093  
<TOTAL-COSTS>                                  499,093 
<OTHER-EXPENSES>                                (7,553)       
<LOSS-PROVISION>                                 3,311  
<INTEREST-EXPENSE>                              13,646  
<INCOME-PRETAX>                                 17,770  
<INCOME-TAX>                                     7,672  
<INCOME-CONTINUING>                             10,098  
<DISCONTINUED>                                       0  
<EXTRAORDINARY>                                      0  
<CHANGES>                                            0  
<NET-INCOME>                                    10,098  
<EPS-PRIMARY>                                      .42  
<EPS-DILUTED>                                      .42  
        

</TABLE>


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