IMPERIAL SUGAR CO /NEW/
10-Q, 1999-08-12
SUGAR & CONFECTIONERY PRODUCTS
Previous: CITIGROUP INC, 10-Q, 1999-08-12
Next: TOWER PARK MARINA INVESTORS LP, 10-Q, 1999-08-12



<PAGE>

================================================================================

                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                            ______________________


                                   FORM 10-Q


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

For the quarterly period ended June 30, 1999

                                      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 1-10307

                         ______________________________

                            IMPERIAL SUGAR COMPANY
            (Exact name of registrant as specified in its charter)

             Texas                               74-0704500
(State or other jurisdiction of               (I.R.S. Employer
incorporation or organization)              Identification No.)

           One Imperial Square, P.O. Box 9, Sugar Land, Texas 77487
         (Address of principal executive offices, including Zip Code)

                                (281) 491-9181
             (Registrant's telephone number, including area code)



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

                              Yes  X           No

     Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of August 5, 1999.

                              33,520,350 shares.


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

                             IMPERIAL SUGAR COMPANY


                                     Index



                                                                        Page
PART I - FINANCIAL INFORMATION

  Item 1.  Financial Statements

           Consolidated Balance Sheets                                    3

           Consolidated Statements of Income                              4

           Consolidated Statements of Cash Flows                          5

           Consolidated Statement of Changes in
           Shareholders' Equity                                           6

           Notes to Consolidated Financial Statements                     7

  Item 2.  Management's Discussion and Analysis of
           Financial Condition and Results of Operations                 11

  Item 3.  Quantitative and Qualitative Disclosures
           About Market Risk                                             15

PART II -  OTHER INFORMATION

  Item 6.  Exhibits and Reports on Form 8-K                              16


                            ______________________

     The statements regarding future market prices, anticipated cost savings,
agricultural results, operating results and Year 2000 readiness and other
statements that are not historical facts contained in this Quarterly Report on
Form 10-Q are forward-looking statements. The words "expect", "project",
"estimate", "believe", "anticipate", "plan", "intend", "could", "may", "predict"
and similar expressions are also intended to identify forward-looking
statements. Such statements involve risks, uncertainties and assumptions,
including, without limitation, market factors, the effect of weather and
economic conditions, farm and trade policy, the ability of the Company to
realize cost savings from acquisitions, the ability of the Company and third
party vendors and customers to successfully remediate Year 2000 computer issues,
the available supply of sugar, available quantity and quality of sugarbeets and
other factors detailed elsewhere in this and other Company filings with the
Securities and Exchange Commission. Should one or more of these risks or
uncertainties materialize, or should underlying assumptions prove incorrect,
actual outcomes may vary materially from those indicated.


                                     - 2 -
<PAGE>

PART I - FINANCIAL INFORMATION


                    IMPERIAL SUGAR COMPANY AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                              June 30, 1999
                                               (Unaudited)     September 30, 1998
                                              -------------    ------------------
                                                  (In Thousands of Dollars)
<S>                                           <C>              <C>
             ASSETS
CURRENT ASSETS:
 Cash and temporary investments                  $   10,997       $    2,877
 Marketable securities                               70,003           59,478
 Accounts receivable                                 49,638          139,870
 Inventories                                        285,751          204,929
 Deferred costs and prepaid expenses                 36,342           39,135
                                                 ----------       ----------

  Total current assets                              452,731          446,289

OTHER INVESTMENTS                                     5,071           20,872

PROPERTY, PLANT AND EQUIPMENT - net                 412,241          398,193

GOODWILL & OTHER INTANGIBLES - net                  397,208          279,410

OTHER ASSETS                                         32,159           35,036
                                                 ----------       ----------

   TOTAL                                         $1,299,410       $1,179,800
                                                 ==========       ==========

    LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
 Accounts payable -- trade                       $  144,695       $  106,041
 Short-term borrowings                               37,762            1,161
 Current maturities of long-term debt                13,479            7,555
 Other current liabilities                           48,853           71,303
                                                 ----------       ----------

  Total current liabilities                         244,789          186,060

LONG-TERM DEBT                                      546,813          525,893

DEFERRED INCOME TAXES, EMPLOYEE BENEFITS
 AND OTHER CREDITS                                  121,962          114,940

SHAREHOLDERS' EQUITY
 Common stock                                       309,760          268,804
 Stock held by benefit trust                        (12,493)         (14,367)
 Treasury stock                                      (3,326)          (1,452)
 Retained earnings                                   67,730           80,150
 Unrealized securities gains - net                   24,175           19,772
                                                 ----------       ----------

  Total shareholders' equity                        385,846          352,907
                                                 ----------       ----------

   TOTAL                                         $1,299,410       $1,179,800
                                                 ==========       ==========

</TABLE>
                See notes to consolidated financial statements.

                                     - 3 -
<PAGE>

                    IMPERIAL SUGAR COMPANY AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                            Three Months Ended             Nine Months Ended
                                                                 June 30,                      June 30,
                                                        ---------------------------   ---------------------------
                                                            1999           1998           1999           1998
                                                        ------------   ------------   ------------   ------------
                                                           (In Thousands of Dollars, Except per Share Amounts)
<S>                                                     <C>            <C>            <C>            <C>

NET SALES                                               $   499,977    $   456,087    $ 1,400,735    $ 1,305,921
                                                        -----------    -----------    -----------    -----------

COSTS AND EXPENSES:
  Cost of sales                                             443,875        407,336      1,263,492      1,186,907
  Selling, general and administrative                        19,026         15,627         52,983         49,835
  Depreciation and amortization                              14,017         11,489         39,077         33,910
  Asset impairment and other charges                              -              -              -         18,287
                                                        -----------    -----------    -----------    -----------

     Total                                                  476,918        434,452      1,355,552      1,288,939
                                                        -----------    -----------    -----------    -----------

OPERATING INCOME                                             23,059         21,635         45,183         16,982

INTEREST EXPENSE                                            (14,532)       (12,712)       (44,999)       (35,690)

REALIZED SECURITIES GAINS                                     2,379              2          4,671          2,181

LOSS ON INVESTMENT IN PARTNERSHIP                                 -              -        (16,706)             -

OTHER INCOME -- Net                                           1,306          1,066          2,120          3,824
                                                        -----------    -----------    -----------    -----------

INCOME (LOSS) BEFORE INCOME TAXES
  & MINORITY INTEREST                                        12,212          9,991         (9,731)       (12,703)

PROVISION (BENEFIT) FOR INCOME TAXES                          5,558          4,716           (191)        (2,385)

MINORITY INTEREST IN INCOME OF SAVANNAH                           -              -              -          1,766
                                                        -----------    -----------    -----------    -----------

INCOME (LOSS) BEFORE EXTRAORDINARY ITEM                       6,654          5,275         (9,540)       (12,084)

EXTRAORDINARY ITEM - NET OF TAX                                   -              -              -         (1,999)
                                                        -----------    -----------    -----------    -----------

NET INCOME (LOSS)                                       $     6,654    $     5,275    $    (9,540)   $   (14,083)
                                                        ===========    ===========    ===========    ===========

BASIC EARNINGS (LOSS) PER SHARE OF COMMON STOCK:
  Income (loss) before extraordinary item               $      0.21    $      0.20    $     (0.30)   $     (0.52)
                                                        ===========    ===========    ===========    ===========

  Net income (loss)                                     $      0.21    $      0.20    $     (0.30)   $     (0.61)
                                                        ===========    ===========    ===========    ===========

DILUTED EARNINGS (LOSS) PER SHARE OF COMMON STOCK:
  Income (loss) before extraordinary item               $      0.21    $      0.19    $     (0.30)   $     (0.52)
                                                        ===========    ===========    ===========    ===========

  Net income (loss)                                     $      0.21    $      0.19    $     (0.30)   $     (0.60)
                                                        ===========    ===========    ===========    ===========

WEIGHTED AVERAGE SHARES OUTSTANDING                      32,190,208     27,043,121     31,548,191     23,206,716
                                                        ===========    ===========    ===========    ===========

</TABLE>
                See notes to consolidated financial statements.

                                     - 4 -
<PAGE>

                    IMPERIAL SUGAR COMPANY AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                               Nine Months Ended
                                                                   June 30,
                                                            ----------------------
                                                                 1999         1998
                                                            ---------    ---------
                                                           (In Thousands of Dollars)
<S>                                                         <C>          <C>
OPERATING ACTIVITIES:
  Net loss                                                  $  (9,540)   $ (14,083)
  Adjustments for non-cash and non-operating items:
   Loss on investment in partnership                           16,706            -
   Extraordinary item - net of tax                                  -        1,999
   Minority interest in income of Savannah                          -        1,766
   Impairment loss                                                  -       12,538
   Depreciation & amortization                                 39,077       33,910
   Other                                                       (4,097)         143

 Changes in operating assets and liabilities
    (excluding amounts acquired in the Savannah
    and Diamond Crystal acquisitions):
   Accounts receivable                                         99,439        1,753
   Inventories                                                (66,933)     (35,322)
   Deferred costs and prepaid expenses                          3,864       18,551
   Accounts payable - trade                                    31,654       38,719
   Other current liabilities                                  (43,378)     (24,584)
                                                            ---------    ---------
  Operating cash flow                                          66,792       35,390
                                                            ---------    ---------

INVESTMENT ACTIVITIES:
  Acquisition of Diamond Crystal, net of cash acquired       (111,442)           -
  Acquisition of Savannah, net of cash acquired                     -     (363,665)
  Capital expenditures                                        (16,665)     (30,774)
  Investment in marketable securities                         (13,409)     (10,604)
  Proceeds from sales of securities                            14,611       10,693
  Proceeds from the maturity of securities                      5,881          583
  Proceeds from sales of fixed assets                           2,184          477
  Other                                                         1,311        2,086
                                                            ---------    ---------
Investing cash flow                                          (117,529)    (391,204)
                                                            ---------    ---------

FINANCING ACTIVITIES:
  Short-term debt:
   CCC borrowings - advances                                   59,888       37,037
   CCC borrowings - repayments                                (22,448)     (31,530)
   Other - net                                                   (839)           -
  Revolving credit borrowings                                  86,985      (42,879)
  Long-term debt:
   Proceeds                                                         -      520,874
   Repayment                                                  (62,965)    (130,748)
  Dividends paid                                               (2,880)      (2,075)
  Issuance of stock and other                                   1,116        5,189
                                                            ---------    ---------
Financing cash flow                                            58,857      355,868
                                                            ---------    ---------

INCREASE IN CASH AND TEMPORARY INVESTMENTS                      8,120           54

CASH AND TEMPORARY INVESTMENTS, BEGINNING OF PERIOD             2,877        9,354
                                                            ---------    ---------

CASH AND TEMPORARY INVESTMENTS, END OF PERIOD               $  10,997    $   9,408
                                                            =========    =========

</TABLE>
                See notes to consolidated financial statements.

                                     - 5 -
<PAGE>

                    IMPERIAL SUGAR COMPANY AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                    For the Nine Months Ended June 30, 1999
                                  (UNAUDITED)


<TABLE>
<CAPTION>
                                       Shares of Common Stock                Common Stock
                                ----------------------------------  -------------------------------
                                              Held by                          Held by                          Unrealized
                                              Benefit    Treasury              Benefit    Treasury   Retained   Securities
                                  Issued       Trust       Stock     Issued     Trust       Stock    Earnings     Gains      Total
                                ----------  -----------  ---------  --------  ---------   ---------  ---------  ----------  -------
                                                                      (In Thousands of Dollars)
<S>                             <C>         <C>          <C>        <C>       <C>        <C>        <C>        <C>         <C>

BALANCE SEPTEMBER 30, 1998      28,385,991  (1,199,053)  (121,197)  $268,804  $(14,367)   $(1,452)   $80,150      $19,772  $352,907
Net loss                                 -           -          -          -         -          -     (9,540)           -    (9,540)
Cash dividends                           -           -          -          -         -          -     (2,880)           -    (2,880)
Stock issued in Diamond
 Crystal  acquisition            5,006,770           -          -     40,054         -          -          -            -    40,054
Employee stock purchase plan &
 stock option exercises             83,493           -          -        571         -          -          -            -       571
Director compensation plan          39,776                               331                                                    331
Stock transferred from
 benefit trust                           -     156,403   (156,403)         -     1,874     (1,874)         -            -         -
Change in unrealized
 securities gains - net                  -           -          -          -         -          -          -        4,403     4,403
                                ----------  ----------   --------   --------  --------   --------   --------   ----------  --------

BALANCE JUNE 30, 1999           33,516,030  (1,042,650)  (277,600)  $309,760  $(12,493)   $(3,326)   $67,730      $24,175  $385,846
                                ==========  ==========   ========   ========  ========   ========   ========   ==========  ========

</TABLE>
                See notes to consolidated financial statements.

                                     - 6 -
<PAGE>

                             IMPERIAL SUGAR COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    NINE MONTHS ENDED JUNE 30, 1999 AND 1998

  Basis of Presentation - The unaudited condensed consolidated financial
statements included herein have been prepared pursuant to the rules and
regulations of the Securities and Exchange Commission and reflect, in the
opinion of management, all adjustments, consisting only of normal recurring
accruals, that are necessary for a fair presentation of financial position and
results of operations for the interim periods presented.  These financial
statements include the accounts of Imperial Sugar Company (formerly Imperial
Holly Corporation) and its majority owned subsidiaries (the "Company").  All
significant intercompany balances and transactions have been eliminated in
consolidation. Certain information and footnote disclosures required by
generally accepted accounting principles have been condensed or omitted pursuant
to such rules and regulations.  The financial statements included herein should
be read in conjunction with the financial statements and notes thereto included
in the Company's Annual Report on Form 10-K for the year ended September 30,
1998.

  Cost of Sales - Payments to growers for sugarbeets are based in part upon the
Company's average net return for sugar sold (as defined in the participating
contracts with growers) during the grower contract years, some of which extend
beyond June 30.  The contracts provide for the sharing of the net selling price
(gross sales price less certain marketing costs, including packaging costs,
brokerage, freight expense and amortization of costs for certain facilities used
in connection with marketing) with growers.  Cost of sales includes an accrual
for estimated additional amounts to be paid to growers based on the average net
return realized for sugar sold in each of the contract years through June 30.
The final cost of sugarbeets cannot be determined until the end of the contract
year for each growing area.  Manufacturing costs prior to production are
deferred and allocated to production costs during each sugar manufacturing
campaign.  Additionally, the Company's sugar inventories, which are accounted
for on a LIFO basis, are periodically reduced at interim dates to levels below
that of the beginning of the fiscal year.  When such interim LIFO liquidations
are expected to be restored prior to fiscal year-end, the estimated replacement
cost of the liquidated layers is utilized as the basis of the cost of sugar sold
from beginning of the year inventory.  Accordingly, the cost of sugar utilized
in the determination of cost of sales for interim periods includes estimates
which may require adjustment in future fiscal periods.

  Accounting Pronouncements - As of October 1, 1998, the Company adopted
Statement of Financial Accounting Standards No. 130 "Reporting Comprehensive
Income", which requires the reporting of comprehensive income and its
components. Comprehensive income (loss) was:

<TABLE>
<CAPTION>
                                        June 30,
                                     1999      1998
                                    -------   -------
<S>                                 <C>       <C>
            Three Months Ended       5,671     6,316
            Nine Months Ended       (5,137)   (8,705)
</TABLE>

     The difference between comprehensive income and net income for each period
was the change in unrealized securities gains, net of related income taxes.

     The Financial Accounting Standards Board has issued Statement of Financial
Accounting Standards No. 131, "Disclosures About Segments of an Enterprise and
Related Information" and Statement of Financial Accounting Standards No. 132,
"Employers' Disclosure About Pensions and Other Post Retirement Benefits".
These statements, which are effective for the Company's fiscal year ending

                                     - 7 -
<PAGE>

September 30, 1999, establish additional disclosure requirements but do not
affect the measurement of results of operation.  Additionally, Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities," has been issued and will be effective for the fiscal
year ending September 30, 2001.  Management is evaluating what effect, if any,
such statements will have on the Company's results of operation and/or required
disclosures.

     Accounts Receivable Securitization - On June 30, 1999, the Company entered
into a five-year receivables purchase agreement with an independent issuer of
receivables-backed commercial paper. Through a wholly-owned special purpose
subsidiary, the Company agreed to sell on an ongoing basis and without recourse,
an undivided percentage ownership interest in designated pools of accounts
receivable. To maintain the balance in the designated pools of accounts
receivable sold, the Company is obligated to sell undivided percentage interests
in new receivables as existing receivables are collected.  The agreement permits
the sale of up to $110 million of undivided interests in accounts receivable
through June, 2004.  The Company records such transfers as sales of the related
accounts receivable as it has surrendered control of such receivables under the
provisions of SFAS No. 125, "Accounting for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities".

     At June 30, 1999, the Company had sold a $95 million undivided interest in
its accounts receivable to the purchaser.  The Company used these proceeds to
pay down debt under its senior secured credit facilities.  The Company's
retained interest was $27 million; the fair value of the retained interest
approximated its book value.

     Loss on Investment in Partnership - During the second quarter of fiscal
1999, the Company recorded charges totaling $16.7 million to write-off its
investment in Pacific Northwest Sugar Company, a partnership in which a
subsidiary of the Company was a 43% limited partner.  In connection with the
restructuring of the partnership's debt, the Company transferred its limited
partnership interest to an affiliate of the general partner.  An agreement dated
April 26, 1999 terminated the Company's involvement with the project and
includes mutual releases among the parties.  As a result of the agreement, the
general partner became the sole owner of the partnership, which constructed,
owns and operates a beet sugar processing facility in Moses Lake, Washington.
The facility experienced substantial operating losses in its first year of
operation due principally to critical equipment failures, exacerbated by warmer
than normal weather during the processing campaign.  The Company's share of such
losses totaled approximately $10.5 million and is included in the above
mentioned charge.

          Acquisitions - On November 2, 1998 the Company acquired all the
outstanding common stock of DSLT Inc. ("Diamond Crystal") in a merger of a
wholly owned subsidiary of the Company with and into Diamond Crystal.
Consideration paid at closing consisted of $79.6 million cash, 4,972,060 shares
of Company Common Stock and the repayment of $28.3 million of Diamond Crystal
debt.  The Merger consideration is subject to adjustments based on an
acquisition date balance sheet of Diamond Crystal and other factors.  In April
1999, additional consideration of $555,000 cash and 34,710 shares of Company
common stock was issued based on the resolution of certain of such factors.  The
cash portion of the Merger consideration was funded by borrowing under the
Company's existing revolving credit agreement.

                                     - 8 -
<PAGE>

          Diamond Crystal produces nutritional dry mixes, sauces, seasonings,
drink mixes and desserts for distribution to the healthcare and food service
industries.  A preliminary allocation of the aggregate purchase price paid at
closing, including $35.4 million of liabilities assumed, has been made to
current assets ($33.3 million), plant, property and equipment ($29.1 million)
and goodwill ($123.9 million). Liabilities assumed include $2.5 million for the
estimated costs to close two Diamond Crystal production facilities, as well as
cost related to the involuntary termination of certain administrative employees.

     The Company acquired Savannah Foods & Industries, Inc. ("Savannah") in a
two step transaction concluded December 22, 1997, when Savannah merged with a
wholly owned subsidiary of the Company.  Previously, the Company had purchased
50.1% of Savannah's outstanding common stock in a tender offer which was
completed October 17, 1997.

          The Diamond Crystal and Savannah acquisitions were accounted for by
the purchase method, and these consolidated financial statements include the
results of Diamond Crystal since November 2, 1998, and the results of Savannah
since October 17, 1997, net of the minority shareholders' interest in the
earnings of Savannah through December 22, 1997.  Pro forma operating results as
if both the Diamond Crystal and the Savannah acquisitions and related financing
transactions had occurred as of September 30, 1997, and assuming effective tax
rates of 35% to 38%, are as follows:
<TABLE>
<CAPTION>

                                            Three Months Ended             Nine Months Ended
                                                 June 30,                      June 30,
                                        ---------------------------   ---------------------------
                                            1999           1998           1999           1998
                                        ------------   ------------   ------------   ------------
                                           (In Thousands of Dollars, Except Per Share Amounts)
<S>                                     <C>            <C>            <C>            <C>

Net Sales                               $   499,977    $   487,111    $ 1,411,819    $ 1,470,548
                                        -----------    -----------    -----------    -----------

Cost of Sales                               443,875        430,239      1,272,260      1,320,820
Selling, General and
   Administrative Expenses                   19,026         20,780         54,335         67,227
Asset Impairment and Other Charges                -              -              -         18,287
Depreciation and Amortization                14,017         12,798         39,510         38,998
                                        -----------    -----------    -----------    -----------

      Total                                 476,918        463,817      1,366,105      1,445,332
                                        -----------    -----------    -----------    -----------

Operating Income                             23,059         23,294         45,714         25,216
Interest Expense                            (14,532)       (14,632)       (45,702)       (44,425)
Securities Gains                              2,379              2          4,671          2,181
Loss on Investment in Partnership                 -              -        (16,706)             -
Other Income                                  1,306            928          2,120          4,020
                                        -----------    -----------    -----------    -----------

Income Before Income Taxes                   12,212          9,592         (9,903)       (13,008)
Provision for Income Taxes                    5,558          4,794            (13)        (1,217)
                                        -----------    -----------    -----------    -----------

Net Income (Loss)                       $     6,654    $     4,798    $    (9,890)   $   (11,791)
                                        ===========    ===========    ===========    ===========

Basic Earnings Per Share                $      0.21    $      0.15    $     (0.30)   $     (0.37)
                                        -----------    -----------    -----------    -----------

Diluted Earnings Per Share              $      0.21    $      0.15    $     (0.30)   $     (0.37)
                                        ===========    ===========    ===========    ===========

Weighted Average Shares
   Outstanding                           32,190,208     32,015,121     32,135,065     32,004,286
                                        ===========    ===========    ===========    ===========

</TABLE>

          Goodwill acquired in these transactions is being amortized over 40
years.

                                     - 9 -
<PAGE>

          Earnings per Share - The following table presents information
necessary to calculate basic and diluted earnings per share.

<TABLE>
<CAPTION>
                                                    Three Months Ended            Nine Months Ended
                                                         June 30,                     June 30,
                                                 -------------------------   ---------------------------
                                                    1999          1998           1999           1998
                                                 -----------   -----------   ------------   ------------
                                                   (In Thousands of Dollars, Except per Share Amounts)
<S>                                              <C>           <C>           <C>            <C>

Earnings for basic and diluted computation:
  Income (loss) before extraordinary
    item                                         $     6,654   $     5,275   $    (9,540)   $   (12,084)
    Adjustments - None                                     -             -             -              -
                                                 -----------   -----------   -----------    -----------

  Adjusted income (loss) before
    extraordinary item                           $     6,654   $     5,275   $    (9,540)   $   (12,084)
                                                 ===========   ===========   ===========    ===========

  Net income (loss)                              $     6,654   $     5,275   $    (9,540)   $   (14,083)
    Adjustments - None                                     -             -             -              -
                                                 -----------   -----------   -----------    -----------

  Adjusted net income                            $     6,654   $     5,275   $    (9,540)   $   (14,083)
                                                 ===========   ===========   ===========    ===========

Basic earnings per share:
  Weighted average shares outstanding             32,190,208    27,043,121    31,548,191     23,206,716
                                                 ===========   ===========   ===========    ===========

  Income (loss) per share before
     extraordinary item                          $      0.21   $      0.20   $     (0.30)   $     (0.52)
                                                 ===========   ===========   ===========    ===========

  Net income (loss) per share                    $      0.21   $      0.20   $     (0.30)   $     (0.61)
                                                 ===========   ===========   ===========    ===========

Diluted earnings per share:
  Weighted average shares outstanding             32,190,208    27,043,121    31,548,191     23,206,716
  Incremental shares issuable from
    assumed exercise of stock options
    under the treasury stock method                      240        94,263         4,424        150,878
                                                 -----------   -----------   -----------    -----------

  Weighted average shares outstanding
    - as adjusted                                 32,190,448    27,137,384    31,552,615     23,357,594
                                                 ===========   ===========   ===========    ===========

  Income (loss) per share before
     extraordinary item                          $      0.21   $      0.19   $     (0.30)   $     (0.52)
                                                 ===========   ===========   ===========    ===========

  Net income (loss) per share                    $      0.21   $      0.19   $     (0.30)   $     (0.60)
                                                 ===========   ===========   ===========    ===========

</TABLE>

     Substantially all of the Company's consolidated subsidiaries fully and
unconditionally guarantee the Company's 9-3/4% senior subordinated notes due
2007.  The Company does not publish separate financial statements and other
disclosures for such guarantor subsidiaries because management has determined
that such information is not material to investors.  Condensed, combined
financial information for such guarantor subsidiaries was as follows (in
thousands of dollars):
<TABLE>
<CAPTION>

                                        Three Months Ended       Nine Months Ended
                                             June 30,               June 30,
                                        -------------------   -----------------------
                                          1999       1998        1999         1998
                                        --------   --------   ----------   ----------
<S>                                     <C>        <C>        <C>          <C>
Income Statement Data
- ---------------------
Net Sales                               $435,009   $385,436   $1,208,920   $1,095,631
Operating income                          35,468     23,572       32,519       25,830
Net income (loss)                         11,313     13,630       11,718        9,439

                                                           June 30,
                                                             1999
                                                           --------
Balance Sheet Data
- ------------------
Current assets                                             $372,252
Property, plant and equipment, net                          356,633
Goodwill - net                                              397,208
Current liabilities                                         243,991
Long-term debt, net                                          25,150

</TABLE>

                                     - 10 -
<PAGE>

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

          The Company completed the first step of the Savannah acquisition on
October 17, 1997 and completed the Diamond Crystal acquisition on November 2,
1998.  Accordingly, the results of operations reported for the nine months ended
June 30, 1998 do not include Savannah operations for the first 16 days of the
period and do not include Diamond Crystal for any part of the period.  Savannah
operations are included for the entire nine months ended June 30, 1999, while
Diamond Crystal's results are included for eight of the nine months.  The pro
forma financial information included in the Notes to Consolidated Financial
Statements present the combined results of the companies as if the acquisitions
and related financing transactions had occurred as of September 30, 1997.

Liquidity and Capital Resources
- -------------------------------

          The Company's primary capital requirements are expected to include
debt service, capital expenditures and working capital.  The primary sources of
capital are expected to be cash flow from operations, borrowings under the
revolving credit portion of the Company's bank credit facility and sales of
receivables under the revolving receivable purchase facility.

          The Company's bank credit facility includes a $157 million revolving
credit facility (available through December 2002) and term loans initially
aggregating $255 million.  At June 30, 1999, the Company had $6 million
available under the revolving credit facility.  Interest on the facilities is at
floating rates (either a base rate plus a margin of from 0.25% to 2% or a
Eurodollar rate plus a margin of from 1.25% to 3%).  The Company has entered
into interest rate swap agreements with major financial institutions to
effectively fix the interest rate on $231 million under the bank credit facility
at a weighted average annual rate of 8.54% as of June 30, 1999.  The Company
will be required to make prepayments under the facilities, with certain
exceptions, equal to 100% of the net proceeds from certain indebtedness, the
sale of equity securities and the disposition of assets, including proceeds from
the sale of stock of any subsidiaries, plus 75% of excess cash flow.  The
facility is secured by substantially all of the assets of the Company and its
subsidiaries.

     On June 30, 1999, the Company entered into a five-year receivables purchase
agreement with an independent issuer of receivables-backed commercial paper.
The agreement establishes a five-year, $110 million revolving receivable
purchase facility, which allows the Company to sell receivables on a non-
recourse basis.  At June 30, 1999, the Company sold $95 million of accounts
receivable.  The proceeds were used to repay $52 million of term loans and $43
million outstanding under the revolving credit facility.  The bank credit
facility was amended to reduce the revolving credit facility's commitment amount
to $157 million.

          The Company's debt agreements impose various restrictions that could
limit the Company's ability to respond to market conditions, to provide for
unanticipated capital investments, to raise additional debt or equity capital,
or to take advantage of business opportunities.  In particular, the Company and
each of its subsidiaries is subject to negative covenants contained in the bank
credit facility that restrict, subject to specified exceptions:

        .  the incurrence of additional indebtedness and other obligations and
           the granting of additional liens;
        .  mergers, acquisitions and dispositions;
        .  investments, loans and advances;

                                     - 11 -
<PAGE>

        .  dividends, stock repurchases and redemptions;
        .  prepayment or repurchase of other indebtedness and amendments to
           certain agreements governing indebtedness;
        .  transactions with affiliates;
        .  capital expenditures;
        .  sales and leasebacks;
        .  changes in fiscal periods;
        .  changes of lines of business; and
        .  entering into agreements that prohibit the creation of liens or limit
           the subsidiaries' ability to pay dividends.

     In addition, the bank credit facility requires the Company to maintain
compliance with certain specified financial covenants, including a maximum ratio
of total debt to earnings before interest, taxes, depreciation and amortization
("EBITDA") and senior debt to EBITDA, a minimum interest coverage ratio and a
minimum fixed charge coverage ratio as well as a minimum adjusted current ratio
and a minimum level of net worth.

       The indenture governing the Company's $250 million senior subordinated
notes contains covenants that limit, with certain exceptions, the ability of the
Company and most of its subsidiaries to:

        .  incur additional indebtedness or issue preferred stock;
        .  pay dividends or make certain other restricted payments by the
           Company or its subsidiaries;
        .  enter into transactions with affiliates;
        .  make certain asset dispositions;
        .  in the case of the Company, merge or consolidate with, or transfer
           substantially all of its assets to another person;
        .  encumber assets;
        .  issue capital stock of wholly owned subsidiaries; or
        .  engage in certain business activities.

       In addition, under certain circumstances, the Company will be required to
offer to repurchase the notes at par, plus accrued and unpaid interest, with the
proceeds of certain asset sales.

       The Company's capital expenditures for fiscal 1999 are expected to be
approximately $30 million, including additional packaging and production
efficiency upgrades, as well as continuation of the Company's computer system
initiatives.

     Based upon current and anticipated future operations and anticipated future
cost savings, the Company believes that capital resources will be adequate to
meet anticipated future capital requirements.  There can be no assurance,
however, that the Company will realize sufficient cost savings or generate
sufficient cash flow that, together with the other sources of capital, will
enable the Company to service its indebtedness, or make anticipated capital
expenditures.  If the Company is unable to generate sufficient cash flow from
operations or to borrow sufficient funds in the future to service its debt, it
may be required to sell assets, reduce capital expenditures, refinance all or a
portion of its existing indebtedness, or obtain additional financing.

Year 2000 Issues
- ----------------

       The Company has developed plans to address the possible exposures related
to the impact on its computer systems of the year 2000 ("Y2K").  Implementation
of some of these plans is completed and others are in process.  The Company's

                                     - 12 -
<PAGE>

efforts have been focused in four areas:  (1) technology infrastructure,
including hardware and computer operating software; (2) application software for
key financial, informational and operational systems; (3) process control
technology at each of the Company's production facilities; and (4) third party
readiness.  These efforts are being coordinated with the Company's strategic
initiative to replace its major management information systems with newly
acquired client-server based software from PeopleSoft USA, Inc.

       The Company estimates that its infrastructure project is 95% complete,
including remediation of the mainframe and mid-range computers in the Company's
Savannah, Georgia and Sugar Land, Texas offices, and installation of the client-
server computers for the PeopleSoft implementation.  The remaining
infrastructure effort is to install previously tested hardware.

       The Company's plan for Y2K compliance of application software is
substantially complete.  Such plan included remediation of certain systems and
replacement of others.  Remediation of application software processed in
Savannah, Georgia was completed in fiscal 1998. Remediation of systems processed
in Sugar Land, Texas has been completed during fiscal 1999.  The initial phase
of replacement with PeopleSoft applications of non-Y2K compliant applications
was implemented in fiscal 1998 and the replacement of remaining non-compliant
systems, principally human resource applications, was completed in June 1999.

       Management at each of the Company's production facilities is reviewing
and assessing the year 2000 impacts on hardware and software, including embedded
computer chips, utilized for manufacturing process control.  The Company
believes that it has substantially completed identification of, and expects to
complete remediation by September 30, 1999 of, manufacturing control technology
which may materially affect its manufacturing operations.

       The Company has also initiated discussions with major vendors and
customers concerning their year 2000 readiness, and is evaluating their
responses and developing contingency plans should such third parties not
complete required system modifications.  Contingency plans could include
identifying alternate vendors for required services and materials or developing
manual procedures for automated processes.

       Costs to modify existing application systems was approximately $1
million, approximately half of which was incurred over a two year period.  New
hardware and software purchases are estimated to total $5.5 million over a two
year period, including $3.5 million which was capitalized in fiscal 1998.  No
material costs were incurred on these projects prior to fiscal 1998.

       The failure to correct a material year 2000 problem could result in an
interruption in, or a failure of, certain normal business activities or
operations. Such failures could materially and adversely affect the Company's
results of operations, liquidity and financial condition. Due to the general
uncertainty inherent in the Y2K problem, resulting in part from the uncertainty
of the year 2000 readiness of third party suppliers and customers, the Company
is unable to determine at this time whether the consequences of year 2000
failures will have a material impact on the Company's results of operations,
liquidity or financial condition. The year 2000 efforts described above are
expected to significantly reduce the Company's level of uncertainty about the
Y2K problem and, in particular, about the year 2000 compliance and readiness of
such third parties. The Company believes that, with the implementation of new
business systems and completion of the projects as scheduled, the possibility of
significant interruptions of normal operations should be reduced.

                                     - 13 -
<PAGE>

       Readers are cautioned that forward-looking statements contained in this
year 2000 discussion should be read in conjunction with the Company's
disclosures on page 2 of this Form 10-Q.

Results of Operations
- ---------------------

     The increase in pro forma net sales for the three month period ended June
30, 1999 compared to 1998 resulted from higher industrial sugar sales prices,
which were partially offset by slight decreases in refined sugar volumes and
lower prices on consumer private label products.  The decrease in pro forma net
sales for the nine month period ended June 30, 1999 compared to 1998 resulted
from lower volumes of refined sugar sales and lower consumer private label
prices, which were partially offset by higher industrial sugar sales prices.
Pro forma gross margin as a percent of sales declined slightly from 11.7% to
11.2% for the quarter primarily due to the Food Service divisions competitive
pricing pressures and the significant decline in byproduct sales prices due to
competitive feed grain prices.  The decline was partially offset by the decrease
in raw cane sugar unit costs. Pro forma gross margin as a percent of sales
declined from 10.2% to 9.9% for the nine months primarily due to higher costs at
the Company's Montana and Michigan factories resulting from lower sugar content
in sugarbeets harvested, and warmer temperatures during sugarbeet storage which
adversely affected sugar recovery in the first half of the current year.

     Pro forma sales by the Company's Food Service division were $312.1 million
for the nine months and $106.8 million for the three months ended June 30, 1999,
increases of $14.9 million and $9.5 million from the same periods of the prior
year.  Food Service gross margin was $40 million for the nine months and $12.7
million for the three months of the current year, down by $2.3 million and $.3
million respectively, due principally to product mix and lower prices due to
competitive pricing.

       Historically, over three-quarters of the Company's industrial sales are
made under forward sales contracts, most of which commence October 1 and extend
for up to a year, resulting in a lagging effect of market price changes on the
Company's sugar sales.  To mitigate its exposure to future price changes, the
Company purchases raw cane sugar under forward purchase contracts at fixed
prices and use futures contracts and other pricing techniques to fix the price
for part of the sugar purchased.  Additionally, the Company manages the volume
of refined sugar sales contracted for future delivery relative to the volume of
raw sugar priced for future purchases.  The Company purchases sugar beets under
participatory contracts which provide for a percentage sharing of the net
selling price realized on refined beet sugar sales and, in some cases,
byproducts, between the Company and the grower.  Use of this type of contract
reduces the Company's exposure to price risk on sugarbeet purchases by causing
the price paid for sugarbeets to vary with the price received for refined sugar,
so long as the contract net selling price does not fall below the regional
minimum support prices established by the USDA.  Consequently, the increase in
industrial unit selling price of refined beet sugar resulted in increases in the
unit cost of sugarbeets purchased, mitigating the impact on beet sugar sales
margins.

       Pro forma selling, general and administrative costs were $1.8 million
lower for the three months and $12.9 million lower for the nine months ended
June 30, 1999 compared to the same periods of the prior year, due to cost
savings in general and administrative expenses as well as reductions in volume
related selling costs.  Following the Savannah acquisition the Company undertook
significant cost savings initiatives and reorganized its administrative
functions to remove duplication and streamline such functions.

                                     - 14 -
<PAGE>

       Interest expense for the three and nine months ended June 30, 1999 was
higher than the comparable period of the prior year primarily as a result of
higher borrowings to finance the Diamond Crystal acquisition.

       The loss on investment in partnership resulted from the write-off of the
Company's investment in a limited partnership as discussed in the notes of
consolidated financial statements.

       The asset impairment and other charges included in the prior year's
results were primarily charges in connection with the closing of the Company's
Hereford, Texas beet sugar factory and charges to record a loss the Company
incurred in meeting it contractual sales obligations as a result of poor weather
conditions at its Northern California factories.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

       The Company uses raw sugar futures and options in its inventory
purchasing programs.  Gains and losses on such transactions are matched to
specific inventory purchases and charged or credited to cost of sales as such
inventory is sold.  The Company does not enter into futures or option
transactions for trading purposes.

       The information below presents the Company's domestic futures position
outstanding as of March 31, 1999.  The Company's world sugar futures and option
positions are not material to its consolidated financial position, results of
operations or cash flows.

<TABLE>
<CAPTION>
                                          Expected Maturity   Expected Maturity
                                             Fiscal 1999         Fiscal 2000
                                          -----------------   -----------------
<S>                                       <C>                 <C>
  Futures Contract (long positions):
  Contract Volumes (cwt.)                           725,760           3,092,320
  Weighted Average Contract Price
     (per cwt.)                                 $     22.54         $     22.28
  Contract Amount                               $16,357,796         $68,893,417
  Weighted Average Fair Value
     (per cwt.)                                 $     22.47         $     22.25
  Fair Value                                    $16,307,827         $68,796,605
</TABLE>

  The above information does not include either the Company's physical inventory
or its fixed price purchase commitments for raw sugar.

  The Company's position in derivative financial instruments and other financial
instruments has not changed materially since September 30, 1998, except for the
addition of interest rate swaps with notional amounts totaling $55.7 million,
maturing in various amounts through 2003.

                                     - 15 -
<PAGE>

PART II - OTHER INFORMATION


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

  (a) The exhibits required to be filed with this report are listed below:

      Exhibit 4.1  First Amendment to the Company's Amended and Restated
                   Credit Agreement dated March 31, 1998.

      Exhibit 4.2  Second Amendment to the Company's Amended and Restated
                   Credit Agreement dated September 28, 1998.

      Exhibit 27  Financial Data Schedule

  Registrant is a party to several long-term debt instruments under which in
each case the total amount of securities authorized does not exceed 10% of the
total assets of Registrant and its subsidiaries on a consolidated basis.
Pursuant to paragraph 4(iii) (A) of Item 601(b) of Regulation S-K, Registrant
agrees to furnish a copy of such instruments to the Securities and Exchange
Commission upon request.

  (b) During the three months ended June 30, 1999, the Company filed a current
report on Form 8-K dated May 3, 1999.  A report on Form 8-K was filed on July
16, 1999 in connection with the Receivables Purchase Agreement.

                                     - 16 -
<PAGE>

SIGNATURES


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



                                             IMPERIAL SUGAR COMPANY
                                                  (Registrant)


Dated:  August 10, 1999                      By:  /s/ Mary L. Burke
                                                  -------------------
                                                  Mary L. Burke
                                                  Managing Director
                                                  and Chief Financial Officer
                                                  (Principal Financial Officer)

                                     - 17 -

<PAGE>

                                                                  EXECUTION COPY


                                FIRST AMENDMENT

          FIRST AMENDMENT, dated as of March 31, 1998 (this "Amendment"), to the
                                                             ---------
Amended and Restated Credit Agreement, dated as of December 22, 1997 (as
heretofore and hereafter amended, supplemented or otherwise modified from time
to time, the "Credit Agreement"), among Imperial Holly Corporation (the
              ----------------
"Borrower"), the several Lenders from time to time parties thereto, Lehman
- ---------
Commercial Paper Inc., as Syndication Agent, Lehman Brothers Inc., as Arranger
and Harris Trust and Savings Bank, as Administrative Agent and Collateral Agent.

                              W I T N E S S E T H
                              - - - - - - - - - -

          WHEREAS, the Borrower has requested that the Lenders amend certain
provisions of the Credit Agreement;

          WHEREAS, the Lenders have agreed to such amendments only upon the
terms and subject to the conditions set forth herein;

          NOW, THEREFORE, in consideration of the premises and the mutual
covenants herein contained, the parties hereto agree as follows:

          SECTION 1.  Defined Terms.  Unless otherwise defined herein,
                      -------------
capitalized terms which are defined in the Credit Agreement are used herein as
therein defined.

          SECTION 2.  Amendment to Section 7 of the Credit Agreement.  (a)
                      ----------------------------------------------
Section 7.1(a) of the Credit Agreement is hereby amended by deleting the
parenthetical "(or, if less, the number of full fiscal quarters subsequent to
the Closing Date)" appearing in the third line therein.

          (b)  Section 7.1(b) of the Credit Agreement is hereby amended by
deleting the  parenthetical "(or, if less, the number of full fiscal quarters
subsequent to the Closing Date)" appearing in the third line therein.

          (c)  Section 7.1(c) of Credit Agreement is hereby amended as follows:

                    (i)  by deleting the parenthetical "(or, if less, the number
          of full fiscal quarters subsequent to the Closing Date)" appearing in
          the second and third lines therein; and

                    (ii) by inserting the following proviso immediately at the
          end thereof:

          "; provided, that for the purposes of determining the ratio described
             --------
          above for the fiscal quarters of the Borrower ending March 31, 1998,
          June 30, 1998 and September 30, 1998, (i) Consolidated Interest
          Expense and Consolidated EBITDA
<PAGE>

                                                                               2

          for the relevant period shall be determined as of the last day of the
          four full fiscal quarters ending on such date and (ii) the
          Consolidated Interest Expense and Consolidated EBITDA of the Target
          and its Subsidiaries during such period shall be included on a pro
          forma basis for such period (assuming the consummation of the Tender
          Offer Purchase and the Merger and the incurrence or assumption of any
          Indebtedness in connection therewith (including the Indebtedness
          incurred hereunder) occurred on the first day of such period)."

          SECTION 3.   Conditions to Effectiveness.  This Amendment shall become
                       ---------------------------
effective as of the date hereof (the "Effective Date") upon execution and
                                      --------------
delivery by a duly authorized officer of each of the Borrower, the Agents and
the Required Lenders.

          SECTION 4.   Representation and Warranties.  The Borrower represents
                       -----------------------------
and warrants to each Agent and each Lender that as of the Effective Date, before
and after giving effect to this Amendment:  (i) no Default or Event of Default
has occurred and is continuing; (ii) the representations and warranties made by
the Borrower in or pursuant to the Credit Agreement or any Loan Documents are
true and correct in all material respects on and as of the Effective Date as if
made on such date (except to the extent that any such representations and
warranties expressly relate to an earlier date, in which case such
representations and warranties were true and correct in all material respects on
and as of such earlier date) and (iii) this Amendment constitutes the legal,
valid and binding obligation of the Borrower, enforceable against the Borrower
in accordance with its terms, except as such enforcement may be limited by
applicable bankruptcy, insolvency, reorganization, moratorium or similar laws
affecting the enforcement of creditors' rights generally and by general
equitable principles (whether enforcement is sought by proceedings in equity or
at law).

          SECTION 5.   Continuing Effect of Credit Agreement.  This Amendment
                       -------------------------------------
shall not constitute an amendment or waiver of or consent to any provision of
the Credit Agreement not expressly referred to herein and shall not be construed
as an amendment, waiver or consent to any action on the part of the Borrower
that would require an amendment, waiver or consent of the Agents or the Lenders
except as expressly stated herein.  Except as expressly consented to hereby, the
provisions of the Credit Agreement are and shall remain in full force and
effect.

          SECTION 6.   Expenses.   The Borrower agrees to pay and reimburse the
                       --------
Agents for all of their reasonable costs and out-of-pocket expenses incurred in
connection with the preparation, execution and delivery of this Amendment and
ancillary documents, including, without limitation, the reasonable fees and
disbursements of counsel to the Agents.

          SECTION 7.   Counterparts.  This Amendment may be executed in any
                       ------------
number of counterparts by the parties hereto, each of which counterparts when so
executed shall be an original, but all counterparts taken together shall
constitute one and the same instrument.
<PAGE>

                                                                               3

          SECTION 8.  GOVERNING LAW.  THIS AMENDMENT SHALL BE GOVERNED BY, AND
                      -------------
CONSTRUED AND INTERPRETED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK.


<PAGE>

          IN WITNESS WHEREOF, the parties hereto have caused this Amendment to
be executed and delivered by their respective duly authorized officers as of the
date first above written.

                              IMPERIAL HOLLY CORPORATION

                                 /s/ KAREN L. MERCER
                              By:___________________________________________
                                 Name: Karen L. Mercer
                                 Title: Vice President and Treasurer


                              LEHMAN COMMERCIAL PAPER INC., as Syndication Agent
                              and as a Lender

                                 /s/ MICHELE SWANSON
                              By:____________________________________________
                                 Name: Michele Swanson
                                 Title: Authorized Signatory


                              HARRIS TRUST AND SAVINGS BANK, as Administrative
                              Agent, Collateral Agent,
                              Issuing Lender and as a Lender

                                 /s/ ERICA T. KUHLMANN
                              By:_____________________________________________
                                 Name: Erica T. Kuhlmann
                                 Title: Vice President


                              WACHOVIA BANK, N.A.

                                 /s/
                              By:_____________________________________________
                                 Name:
                                 Title:


                              UNION BANK OF CALIFORNIA, N.A.

                                 /s/ ALBERT W. KELLEY
                              By:_____________________________________________
                                 Name: Albert W. Kelley
                                 Title: Vice President
<PAGE>

                              COOPERATIEVE CENTRALE RAIFFEISEN-BOERENLEENBANK
                              B.A., "RABOBANK NEDERLAND" NEW YORK BRANCH

                                 /s/ W. JEFFREY VOLLACK    /s/ DANA W. HEMENWAY
                              By:_______________________________________________

                              Name: W. Jeffrey Vollack         Dana W. Hemenway

                              Title: Senior Credit Officer     Vice President
                                     Senior Vice President


                              WELLS FARGO BANK (TEXAS), N.A.

                                 /s/
                              By:_______________________________________________

                              Name:

                              Title:


                              CREDIT AGRICOLE INDOSUEZ

                                 /s/ DEAN BALICE
                              By:_______________________________________________

                              Name:  Dean Balice

                              Title: Senior Vice President
                                     Branch Manager

                                 /s/ DENNIS TOOLAN
                              By:_______________________________________________

                              Name:  Dennis Toolan

                              Title: Senior Vice President


                              U.S. BANCORP AG CREDIT, INC.

                                 /s/ ALAN V. SCHULER
                              By:_______________________________________________

                              Name: Alan V. Schuler

                              Title: Vice President
<PAGE>

Title:


THE BANK OF NEW YORK

   /s/ ALAN F. LYSTER, JR.
By:____________________________________

Name: Alan F. Lyster, Jr.

Title: Vice President


THE FROST NATIONAL BANK

   /s/ W. GLEN THOMAS
By:____________________________________

Name: W. Glen Thomas

Title: Vice President



ST. PAUL BANK FOR COOPERATIVES

   /s/ MARVIN L. LINDO
By:____________________________________

Name: Marvin L. Lindo

Title: Senior Vice President--Credit


ING HIGH INCOME PRINCIPAL PRESERVATION
FUND HOLDINGS, LDC

By:  ING Capital Advisors, Inc., as
     Investment Advisor

   /s/ HELEN Y. RHEE
By:____________________________________

Name: Helen Y. Rhee

Title: AVP & Portfolio Manager
<PAGE>

                                Title:


                                PILGRIM AMERICA PRIME RATE TRUST

                                   /s/ MICHAEL J. BACEVICH
                                By:____________________________________________

                                Name: Michael J. Bacevich

                                Title: Vice President


                                METROPOLITAN LIFE INSURANCE COMPANY

                                   /s/ JAMES R. DINGLER
                                By:____________________________________________

                                Name: James R. Dingler

                                Title: Director


                                MERRILL LYNCH SENIOR FLOATING RATE FUND

                                By:  Merrill Lynch Asset Management, L.P., as
                                     Investment Advisor

                                   /s/ GILLES MARCHAND, CPA
                                By:____________________________________________

                                Name: Gilles Marchand, CPA

                                Title: Authorized Signatory


                                MERRILL LYNCH DEBT STRATEGIES PORTFOLIO

                                By:  Merrill Lynch Asset Management, L.P., as
                                Investment Advisor

                                   /s/ GILLES MARCHAND, CPA
                                By:____________________________________________

                                Name: Gilles Marchand, CPA

                                Title: Authorized Signatory
<PAGE>


MERRILL LYNCH INCOME STRATEGIES PORTFOLIO

By:  Merrill Lynch Asset Management, L.P., as
     Investment Advisor

   /s/ GILLES MARCHAND, CPA
By:____________________________________

Name: Gilles Marchand, CPA

Title: Authorized Signatory


THE TRAVELERS INSURANCE COMPANY

   /s/ TERESA M. TORREY
By:____________________________________

Name: Teresa M. Torrey

Title: Second Vice President


PEOPLES SECURITY LIFE INSURANCE COMPANY


By:____________________________________

Name:

Title:


GCB INVESTMENT PORTFOLIO

By: Citibank, N.A

   /s/ STEVEN KAUFMAN
By:____________________________________

   Name: Steven Kaufman

   Title: Vice President
<PAGE>


                                   OSPREY INVESTMENTS PORTFOLIO

                                   By: Citibank, N.A

                                      /s/ HANS L. CHRISTENSEN
                                   By:____________________________________

                                   Name: Hans L. Christensen

                                   Title: Vice President


                                   BALANCED HIGH-YIELD FUND I LTD.

                                   By: BHF-Bank Aktiengesellschaft

                                      /s/ JOHN SYKES        G. GWIN
                                   By:______________________________________

                                   Name: John Sykes         G. Gwin

                                   Title: Vice President    AT


                                   PROTECTIVE ASSET MANAGEMENT

                                      /s/ JAMES DONDERO, CFA, CPA
                                   By:______________________________________

                                   Name: James Dondero, CFA, CPA

                                   Title: President
                                          Protective Asset Management Company
<PAGE>

PUTNAM DIVERSIFIED INCOME TRUST


By:____________________________________

Name:

Title:


PUTNAM VT HIGH YIELD FUND


By:____________________________________

Name:

Title:


VAN KAMPEN CLO I, LIMITED

By: Van Kampen American Capital Management,
Inc. as Collateral Manager

   /s/ JEFFREY W. MALLET
By:____________________________________

Name: Jeffrey W. Mallet

Title: Senior Vice President & Director

<PAGE>

                                SECOND AMENDMENT


     SECOND AMENDMENT, dated as of September 28, 1998 (this "Amendment"), to the
                                                             ---------
Amended and Restated Credit Agreement, dated as of December 22, 1997 (as
heretofore and hereafter amended, supplemented or otherwise modified from time
to time, the "Credit Agreement"), among Imperial Holly Corporation (the
              ----------------
"Borrower"), the several Lenders from time to time parties thereto, Lehman
- ---------
Commercial Paper, Inc., as Syndication Agent, Lehman Brothers Inc., as Arranger
and Harris Trust and Savings Bank, as Administrative Agent and Collateral Agent.

                              W I T N E S S E T H
                              - - - - - - - - - -

     WHEREAS, the Borrower has requested that the Lenders amend certain
provisions of the Credit Agreement;

     WHEREAS, the Lenders have agreed to such amendments only upon the terms and
subject to the conditions set forth herein;

     NOW, THEREFORE, in consideration of the premises and the mutual covenants
herein contained, the parties hereto agree as follows:

     SECTION 1.  Defined Terms.  Unless otherwise defined herein, capitalized
                 -------------
terms which are defined in the Credit Agreement are used herein as therein
defined.

     SECTION 2.  Amendments to the Credit Agreement.
                 ----------------------------------

     (a)  Section 1.1 of the Credit Agreement is hereby further amended by
          amending the definition of AConsolidated Total Debt" to provide as
          follows:

                 "Consolidated Total Debt": at any date, the
                  -----------------------
                 sum of (a) the aggregate principal amount
                 of all Funded Debt of the Borrower and its
                 Subsidiaries at such date minus (b) the
                                           -----
                 excess of (i) the aggregate principal
                 amount of all Revolving Credit Loans, Swing
                 Line Loans and Indebtedness incurred
                 pursuant to Section 7.2(k) outstanding at
                 such date over (ii) the lesser of (A) the
                 Acquisition Debt and (B) the lowest amount
                 described in the

                                       1
<PAGE>

                 foregoing clause (i) to be outstanding
                 during any consecutive 30 days occurring
                 within the 12 months ending on such date
                 (or, if less, since the Acquisition Date),
                 all determined on a consolidated basis in
                 accordance with GAAP; provided that for
                                       --------
                 the purposes of calculating Consolidated
                 Total Leverage Ratio for its use in
                 determining the Applicable Margin and the
                 Commitment Fee Rate in the Pricing Grid,
                 AConsolidated Total Debt" shall mean, at
                 any date, the aggregate principal amount of
                 all Funded Debt of the Borrower and its
                 Subsidiaries at such date, determined on a
                 consolidated basis in accordance with GAAP.

     (b)  Section 1.1 of the Credit Agreement is hereby further amended by
          amending the definition of "Disposition" by inserting after the
                                      -----------
          word "thereof" the phrase "(provided that the cancellation of shares
          of IHK Acquisition Corp. as contemplated in the DSLT Merger Agreement
          shall not be a "Disposition" hereunder)."

     (c)  Section 1.1 of the Credit Agreement is hereby further amended by
          inserting therein in proper alphabetical order the following
          definitions:

                 "Acquisition Date" means the "Effective
                  ----------------
                  Time", as such term is defined in the DSLT
                  Merger Agreement.

                 "Acquisition Debt" means the outstanding
                  ----------------
                  principal amount of Revolving Loans, the
                  proceeds of which are used to pay the
                  adjusted "Merger Price", as such term is
                  defined in the DSLT Merger Agreement; not
                  to exceed $115,300,000.

                                       2
<PAGE>

                  "Consolidated Current Ratio": as of any
                   --------------------------
                  date, the ratio of (a) all amounts which
                  would, in conformity with GAAP, be
                  attributable to and reflected as accounts
                  receivable, inventory and deferred costs
                  on a consolidated balance sheet of the
                  Borrower and its Subsidiaries at such
                  date, to (b) the sum of (i) all amounts
                  which would, in conformity with GAAP, be
                  attributable to and reflected as accounts
                  payable on a consolidated balance sheet of
                  the Borrower and its Subsidiaries and (ii)
                  the aggregate principal amount of all
                  Indebtedness consisting of Revolving
                  Credit Loans, Swing Line Loans or
                  Indebtedness of the Borrower and its
                  Subsidiaries incurred pursuant to Section
                  7.2(k) on such date.

                  "DSLT Merger": shall mean the
                   -----------
                  "Merger," as such term is
                  defined in the DSLT Merger
                  Agreement.

                  "DSLT" Merger Agreement": means
                   ----------------------
                  the Agreement and Plan of Merger
                  dated September 2, 1998, among
                  the Borrower, IHK Acquisition
                  Corp. and DSLT Inc., as amended
                  from time to time.

                  "WF": means Wholesome Foods
                   --
                  L.L.C., a Florida limited
                  liability company.

                  "WF Acquisition": means the
                   --------------
                  acquisition of WF pursuant to
                  the WF Purchase Agreement.

                  "WF Purchase Agreement": means
                   ---------------------
                  the Stock Purchase Agreement
                  dated as of September 1, 1998
                  among the Borrower, the Susan S.
                  Root Revocable Trust and the
                  1992 Root Children's Business
                  Trust as amended from time to
                  time.

     (d)  Section 2.5 of the Credit Agreement is hereby amended by deleting from
          the sixth line thereof the phrase "one Business Day prior to" and
          inserting in lieu thereof the phrase "no later than the".

     (e)  Section 2.12(a) of the Credit Agreement is hereby amended by inserting
          at the end thereof the following phrase:

                                       3
<PAGE>

                  The Lenders hereby agree that
                  this Section 2.12(a) shall not
                  apply to the issuance of up to
                  $40,000,000 of Capital Stock to
                  be issued in connection with the
                  DSLT Merger.

     (f)  The Credit Agreement is hereby amended by inserting therein the
          following new Section 2.25:

               2.25.  Cleandown Periods.  As of each fiscal year end, the
                      -----------------
               aggregate principal amount of Revolving Loans
               and Swing Line Loans outstanding at such date
               must be reduced to at least the following
               amounts for 30 consecutive days:

               Fiscal Year End      Outstandings
               ---------------      ------------

               September 30, 1999   $ 100 million
               September 30, 2000   $  85 million
               September 30, 2001   $  70 million
               September 30, 2002   $  55 million

               The application of any prepayment pursuant to
               Section 2.25 shall be made first to Base Rate
               Loans and second to Eurodollar Loans. Each
               prepayment of the Loans under Section 2.25
               (except in the case of Revolving Credit Loans
               that are Base Rate Loans and Swing Line
               Loans) shall be accompanied by accrued
               interest to the date of such prepayment on
               the amount prepaid and any amounts owing
               pursuant to Section 2.21.

     (g)  Section 7.1(b) of the Credit Agreement is hereby amended by
          revising the schedule therein to provide as follows:

                                          Consolidated Senior
                    Fiscal Quarter        Leverage Ratio
                    --------------        --------------

                    September 30, 1998    3.30 to 1.00
                    December 31, 1998     3.30 to 1.00
                    March 31, 1999        3.30 to 1.00
                    June 30, 1999         3.00 to 1.00
                    September 30, 1999    2.75 to 1.00
                    December 31, 1999     2.50 to 1.00
                    March 31, 2000        2.50 to 1.00
                    June 30, 2000         2.50 to 1.00
                    September 30, 2000    2.50 to 1.00
                    December 31, 2000     2.25 to 1.00
                    March 31, 2001        2.25 to 1.00

                                       4
<PAGE>

                    June 30, 2001         2.25 to 1.00
                    September 30, 2001    2.25 to 1.00
                    December 31, 2001     2.00 to 1.00
                    Thereafter            2.00 to 1.00


     (h)  Section 7.1(e) of the Credit Agreement is hereby deleted and the
          following inserted in lieu thereof:

                    Consolidated Current Ratio. Permit the
                    --------------------------
                    Consolidated Current Ratio as of the
                    last day of any fiscal quarter of the
                    Borrower to be less than 1.30 to 1.00.

     (i)  Section 7.4 of the Credit Agreement is hereby amended by (i) deleting
          the word "and" at the end of Section 7.4(a), (ii) deleting the period
          at the end of Section 7.4(b) and inserting "; and" in lieu thereof and
          (iii) inserting at the end thereof the following new subsection:

                    (c) any Person may be merged or
                    consolidated with or into the Borrower
                    or any Subsidiary so long as (i) the
                    Borrower or such Subsidiary shall be the
                    surviving corporation, and (ii) after
                    giving effect to such events, no Default
                    or Event of Default shall have resulted
                    therefrom.

     (j)  Section 7.7 is hereby amended by inserting at the end thereof the
          following provision:

                    and (iii) to the extent the payment of such
                    purchase prices constitute a Capital
                    Expenditure, Capital Expenditures in the
                    amount of the purchase prices paid in
                    connection with the acquisition of DSLT Inc.
                    and WF.

     (k)  Section 7.8 of the Credit Agreement is hereby amended by (i) deleting
          the word "and" at the end of Section 7.8(l), (ii) deleting the period
          at the end of subsection (m) and inserting "; and" in lieu thereof and
          (iii) inserting the following new subsection:

                                       5
<PAGE>

                    (n) as contemplated under (i)
                    the DSLT Merger Agreement in
                    connection with the DSLT
                    Merger, for an aggregate
                    consideration of not more than
                    $163,000,000, of which not
                    less than $40,000,000 are
                    proceeds from the issuance of
                    equity securities of the
                    Borrower and (ii) the WF
                    Purchase Agreement in
                    connection with the WF
                    Acquisition.

     (l)  Section 7.10 is hereby amended by amending the last sentence thereof
          by inserting after the phrase "and the Merger" the phrase "and the
          DSLT Merger and the WP Acquisition."

     (m)  Notwithstanding anything in the Credit Agreement to the contrary, the
          Lenders hereby consent to the performance of the Borrower"s
          obligations under Sections 2.4 and 2.5 of the WF Purchase Agreement.

     SECTION 3.  Conditions to Effectiveness.  This Amendment shall become
                 ---------------------------
effective as of the date hereof (the "Effective Date") upon satisfaction of the
                                      --------------
following conditions precedent:

     (a) The execution and delivery of this Amendment by a duly authorized
officer of each of the Borrower, the Agents and the Required Lenders;

     (b) Delivery to the Administrative Agent of true, correct and complete
copies of the executed DSLT Merger Agreement and the WF Purchase Agreement,
together with copies of any legal opinions delivered in connection therewith;

     (c) Delivery to the Administrative Agent of the DSLT Financial
Statements (as defined below);

     (d) Delivery to the Administrative Agent of the tax return of WF and
its subsidiary as of and for the year ended December 31, 1997; and

     (e) Payment of an amendment fee of 12.50 basis points on each Lender's
existing Commitment to those Lenders which have approved the Amendment on or
prior to September 28, 1998.

     SECTION 4.  Representation and Warranties.  The Borrower represents
                 -----------------------------
and warrants to each Agent and each Lender that as of the Effective Date, before
and after giving effect to this Amendment: (i) no Default or Event of Default
has occurred and is continuing; (ii) the representations and warranties made by
the Borrower in or pursuant to the Credit Agreement or any

                                       6
<PAGE>

Loan Documents are true and correct in all material respects on and as of the
Effective Date as if made on such date (except to the extent that any such
representations and warranties expressly relate to an earlier date, in which
case such representations and warranties were true and correct in all material
respects on and as of such earlier date); (iii) this Amendment constitutes the
legal, valid and binding obligation of the Borrower, enforceable against the
Borrower in accordance with its terms, except as such enforcement may be limited
by applicable bankruptcy, insolvency, reorganization, moratorium or similar laws
affecting the enforcement of creditors' rights generally and by general
equitable principles (whether enforcement is sought by proceedings in equity or
at law); and (iv) the Borrower has delivered to the Lenders the audited
financial statements for DSLT as of and for the year ended March 31, 1997, the
audited financial statements for DSLT as of and for the year ended March 31,
1998 and the unaudited financial statements for DSLT Inc. as of and for the
three months ended June 30, 1998 (collectively, the " DSLT Financial"
                                                      --------------
Statements"), and based on the Borrower"s review of the DSLT Financial
Statements and other financial information obtained by the Borrower in
connection with the DSLT Merger, nothing has come to the Borrower's attention as
of the Effective Date that would cause it to believe that the DSLT Financial
Statements are inaccurate in any material respect or that the DSLT Financial
Statements do not present fairly, in all material respects, the consolidated
financial position of DSLT and its subsidiaries as at the date of the DSLT
Financial Statements in conformity with generally accepted accounting
principles, consistently applied, except (A) as otherwise indicated in the DSLT
Financial Statements, and (B) for such matters as would not individually or in
the aggregate have a material adverse effect on the business, operations or
financial condition of the Borrower and its Subsidiaries taken as a whole; (v)
except as reflected, reserved against or otherwise disclosed in the DSLT
Financial Statements, based on the Borrower's review of the DSLT Financial
Statements and other financial information obtained by the Borrower in
connection with the DSLT Merger, nothing has come to the Borrower's attention as
of the Effective Date that would cause it to believe that either DSLT or any of
its subsidiaries had, as of the date of the DSLT Financial Statements, any
material liabilities or obligations that would have been required to be
reflected on the DSLT Financial Statements (including disclosures required in
any notes thereto) in accordance with generally accepted accounting principles,
consistently applied, except for such matters as would not individually or in
the aggregate have a material adverse effect on the business, operations or
financial condition of the Borrower and its Subsidiaries taken as a whole.

          SECTION 5.  Continuing Effect of Credit Agreement.  This Amendment
                      -------------------------------------
shall not constitute an amendment or waiver of or consent to any provision of
the Credit Agreement not expressly referred to herein and shall not be construed
as an amendment, waiver or consent to any action on the part of the Borrower
that would require an amendment, waiver or consent of the Agents or the Lenders
except as expressly stated herein.  Except as expressly consented to hereby, the
provisions of the Credit Agreement are and shall remain in full force and
effect.

          SECTION 6.  Expenses.  The Borrower agrees to pay and reimburse the
                      --------
Agents for all of their reasonable costs and out-of-pocket expenses incurred in
connection with the preparation, execution and delivery of this Amendment and
ancillary documents, including, without limitation, the reasonable fees and
disbursements of counsel to the Agents.

                                       7
<PAGE>

          SECTION 7.  Counterparts.  This Amendment may be executed in any
                      ------------
number of counterparts by the parties hereto, each of which counterparts when so
executed shall be an original, but all counterparts taken together shall
constitute one and the same instrument.

          SECTION 8.  GOVERNING LAW.  THIS AMENDMENT SHALL BE GOVERNED BY, AND
                      -------------
CONSTRUED AND INTERPRETED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK.

                                       8
<PAGE>

          IN WITNESS WHEREOF, the parties hereto have caused this Amendment to
be executed and delivered by their respective duly authorized officers as of the
date first above written.

                                    IMPERIAL HOLLY CORPORATION

                                       /s/ MARY L. BURKE
                                    By:________________________________
                                           Mary L. Burke
                                    Name:______________________________
                                           CFO
                                    Title:_____________________________


                                    LEHMAN COMMERCIAL PAPER, INC., as
                                    Syndication Agent and as a Lender

                                       /s/ MICHAEL E. O'BRIEN
                                    By:________________________________
                                           Michael E. O'Brien
                                    Name:______________________________
                                           Authorized Signatory
                                    Title:_____________________________


                                    HARRIS TRUST AND SAVINGS BANK, as
                                    Administrative Agent, Collateral Agent,
                                    Issuing Lender and as a Lender

                                       /s/ KAREN L. KNUDSEN
                                    By:________________________________
                                           Karen L. Knudsen
                                    Name:______________________________
                                           Vice President
                                    Title:_____________________________

                                    WACHOVIA BANK, N.A.

                                        /s/
                                    By:________________________________

                                    Name:______________________________

                                    Title:_____________________________

                                       9
<PAGE>

                                   UNION BANK OF CALIFORNIA, N.A.

                                   By:_________________________________
                                   Name:_______________________________
                                   Title:______________________________


                                   FBS AG CREDIT, INC.

                                      /s/ ALAN V. SCHULER
                                   By:_________________________________
                                         Alan V. Schuler
                                   Name:_______________________________
                                          Vice President
                                   Title:______________________________


                                   THE BANK OF NEW YORK

                                       /s/ HELEN L. SARRO
                                   By:_________________________________
                                         Helen L. Sarro
                                   Name:_______________________________
                                          Assistant Vice President
                                   Title:______________________________


                                   COOPERATIEVE CENTRALE
                                   RAIFFEISEN-BOERENLEENBANK B.A.,
                                   ARABOBANK NEDERLAND" NEW
                                   YORK BRANCH

                                       /s/ ROBERT B. BENOIT
                                   By:_________________________________
                                         Robert B. Benoit
                                   Name:_______________________________
                                          Senior Vice President
                                   Title:______________________________

                                       /s/ KEVIN T. KING
                                   By:_________________________________
                                         Kevin T. King
                                   Name:_______________________________
                                          Vice President
                                   Title:______________________________


                                   ST. PAUL BANK FOR COOPERATIVES

                                       /s/ MARVIN LINDO
                                   By:_________________________________
                                         Marvin Lindo
                                   Name:_______________________________
                                          Senior Vice President
                                   Title:______________________________

                                      10
<PAGE>

                                    FROST NATIONAL BANK

                                        /s/ W. GLEN THOMAS
                                    By:________________________________
                                          W. Glen Thomas
                                    Name:______________________________
                                           Vice President
                                    Title:_____________________________


                              CREDIT AGRICOLE INDOSUEZ

                                  /s/ DENNIS M. TOOLAN  W. LEROY STARTZ
                              By:_____________________________________________
                                      Dennis M. Toolan  W. Leroy Startz
                              Name:___________________________________________
                                   Senior Vice President  First Vice President
                              Title:__________________________________________


                                    WELLS FARGO BANK (TEXAS), N.A.

                                        /s/ SUSAN L. COULTER
                                    By:________________________________
                                           Susan L. Coulter
                                    Name:______________________________
                                           Vice President
                                    Title:_____________________________


                                    BALANCED HIGH YIELD FUND I LTD.,

                                    By:  BHF-BANK AKTIENGESELLSCHAFT,
                                         acting through its New York Branch


                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________


                                    GCB INVESTMENT PORTFOLIO


                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________

                                      11
<PAGE>

                                    MERRILL LYNCH DEBT STRATEGIES
                                    PORTFOLIO


                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________


                                    MERRILL LYNCH SENIOR FLOATING
                                    RATE FUND, INC.

                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________


                                    MERRILL LYNCH INCOME STRATEGIES
                                    PORTFOLIO

                                    By:__________________________________
                                    Name:________________________________
                                    Title:_______________________________


                                    METROPOLITAN LIFE INSURANCE
                                    COMPANY

                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________


                                    OSPREY INVESTMENTS PORTFOLIO


                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________

                                      12
<PAGE>

                                    PEOPLES SECURITY LIFE INSURANCE
                                    COMPANY
                                    c/o AEGON USA INVESTMENT
                                    MANAGEMENT


                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________


                                    PILGRIM AMERICA PRIME RATE TRUST


                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________



                                    PAMCO CAYMAN LTD.

                                    By:  PROTECTIVE ASSET MANAGEMENT
                                         COMPANY


                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________


                                    PUTNAM DIVERSIFIED INCOME TRUST


                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________


                                    PUTNAM VT HIGH YIELD FUND


                                    By:________________________________

                                      13
<PAGE>

                                    Name:______________________________
                                    Title:_____________________________


                                    THE TRAVELERS INSURANCE COMPANY


                                    By:________________________________
                                    Name:______________________________
                                    Title:_____________________________


                                    VAN KAMPEN AMERICAN CAPITAL

                                        /s/ JEFFREY W. MALLET
                                    By:_____________________________________
                                          Jeffrey W. Mallet
                                    Name:___________________________________
                                           Senior Vice President & Director
                                    Title:__________________________________


                                    VAN KAMPEN AMERICAN CAPITAL
                                    SENIOR INCOME TRUST

                                        /s/ JEFFREY W. MALLET
                                    By:_____________________________________
                                          Jeffrey W. Mallet
                                    Name:___________________________________
                                           Senior Vice President & Director
                                    Title:__________________________________


                                    VAN KAMPEN CLO I, LIMITED
                                    BY: VAN KAMPEN AMERICAN
                                    CAPITAL MANAGEMENT INC.,
                                    as  Collateral Manager

                                        /s/ JEFFREY W. MALLET
                                    By:________________________________
                                            Jeffrey W. Mallet
                                    Name:______________________________
                                            Senior Vice President
                                    Title:_____________________________



                                    TORONTO DOMINION


                                    By:________________________________

                                    Name:______________________________

                                    Title:_____________________________

                                      14

<TABLE> <S> <C>

<PAGE>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Company's unaudited condensed consolidated financial statements for the nine
months ended June 30, 1999 and is qualified in its entirety by reference to
such financial statements.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          SEP-30-1999
<PERIOD-START>                             OCT-01-1998
<PERIOD-END>                               JUN-30-1999
<CASH>                                          10,997
<SECURITIES>                                    70,003
<RECEIVABLES>                                   49,638
<ALLOWANCES>                                         0
<INVENTORY>                                    285,751
<CURRENT-ASSETS>                               452,731
<PP&E>                                         623,374
<DEPRECIATION>                                 211,133
<TOTAL-ASSETS>                               1,299,410
<CURRENT-LIABILITIES>                          244,789
<BONDS>                                        546,813
                                0
                                          0
<COMMON>                                       309,760
<OTHER-SE>                                      76,086
<TOTAL-LIABILITY-AND-EQUITY>                 1,299,410
<SALES>                                      1,400,735
<TOTAL-REVENUES>                             1,400,735
<CGS>                                        1,263,492
<TOTAL-COSTS>                                1,263,492
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              44,999
<INCOME-PRETAX>                                (9,731)
<INCOME-TAX>                                     (191)
<INCOME-CONTINUING>                            (9,540)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (9,540)
<EPS-BASIC>                                     (0.30)
<EPS-DILUTED>                                   (0.30)


</TABLE>


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