EAGLE INDUSTRIES INC /DE/
10-Q/A, 1994-05-17
FABRICATED STRUCTURAL METAL PRODUCTS
Previous: OPPENHEIMER TAX EXEMPT CASH RESERVES, 497, 1994-05-17
Next: LEAR SEATING CORP, 10-Q, 1994-05-17



<PAGE>
                            FORM 10-Q/A
                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                
[X]       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

               THE SECURITIES EXCHANGE ACT OF 1934
                                
          For the quarterly period ended March 31, 1994
                                
                               OR
                                
[  ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)
             OF THE SECURITIES EXCHANGE ACT OF 1934
                                
                 Commission file number: 0-20416

                     Eagle Industries, Inc.
      (Exact Name of Registrant as Specified in Its Charter)

                  Delaware                      13-3384361
      (State or Other Jurisdiction of       (I.R.S. Employer
       Incorporation or Organization)      Identification No.) 
         

                                
                    Two North Riverside Plaza
                     Chicago, Illinois 60606
             (Address of Principal Executive Office)
                                
                         (312) 906-8700
      (Registrant's telephone number, including area code)
                                

                         Not Applicable
 (Former name, former address and former fiscal year, if changed
                       since last report)

Indicate  by check mark whether the Registrant (1) has filed  all
reports  required  to be filed by Section  13  or  15(d)  of  the
Securities  Exchange Act of 1934 during the preceding 12  months,
and (2) has been subject to such filing requirements for the past
90 days.
                      Yes  [X]  No   [ ]
                                
              APPLICABLE ONLY TO CORPORATE ISSUERS
                                
Indicate  the  number  of  shares  outstanding  of  each  of  the
Registrant's   classes  of  common  stock,  as  of   the   latest
practicable date.

         1,000 shares of Common Stock as of May 1, 1994
                                
                                
                                
                                
<PAGE>
                     EAGLE INDUSTRIES, INC.
                            FORM 10-Q/A
                         MARCH 31, 1994
                              INDEX


PART  I.   Financial Information:                        

Item   1.  Financial Statements

           Condensed Consolidated Balance Sheets                 

           Condensed Consolidated Statements of Income           

           Condensed Consolidated Statements of Cash Flows       

           Notes  to  Condensed  Consolidated  Financial  Statements

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

PART II.   Other Information:

Item   6.  Exhibits and Reports on Form 8-K                

<PAGE>
            EAGLE INDUSTRIES, INC. AND SUBSIDIARIES
              CONDENSED CONSOLIDATED BALANCE SHEETS
                      (dollars in millions)
                                
                                
                                
                                     March 31,     December 31,
                                       1994           1993         
                                    -----------    -----------
                                    (Unaudited)            
             ASSETS                             
                                                
Current assets:                                 
  Cash and cash equivalents         $    18.0       $    15.1
  Accounts receivable, net               25.5           167.2
  Inventories, net                      193.1           187.2
  Other current assets                  103.4            58.4
  Net assets of discontinued             25.6            38.9
    operations
                                    ---------       ---------
  Total current assets                  365.6           466.8
                                                
Property, plant and equipment, net      214.8           218.3
Goodwill                                325.9           328.3
Other long-term assets                   87.2            88.8
                                    ---------       ---------
  Total assets                      $   993.5       $ 1,102.2
                                    =========       =========
                                                
  LIABILITIES AND STOCKHOLDER'S EQUITY
                                                
Current liabilities:                            
  Current portion long-term debt    $    24.4       $    18.5
  Accounts payable                       82.4            74.9
  Accrued liabilities                    87.1           109.2
                                    ----------      ----------
  Total current liabilities             193.9           202.6
                                                
Senior subordinated notes               203.1           421.9
Other long-term debt                    300.5           219.3
Accrued employee benefit obligations     98.3            96.7
Other long-term liabilities              70.2            69.6
                                    ----------      ----------
  Total liabilities                     866.0         1,010.1
  
                                                
                                                
Stockholder's equity:                           
Common stock                             -               -
Additional paid-in capital              188.7           138.7
Retained earnings                       (52.5)          (37.0)
Cumulative translation adjustments       (4.1)           (5.0)
Pension liability adjustment             (4.6)           (4.6)
                                    ----------      ----------
  Total stockholder's equity            127.5            92.1
                                    ----------      ----------
  Total liabilities and                            
  stockholder's equity              $   993.5       $ 1,102.2
                                    ==========      ==========
                                
                                
                                
        The accompanying notes are an integral part of
       these condensed consolidated financial statements.
<PAGE>
            EAGLE INDUSTRIES, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                      (dollars in millions)
                           (Unaudited)
                                
                                
                                
                                           Quarter Ended
                                             March 31,
                                          ---------------- 
                                           1994      1993
                                          -------  -------
                                                  (Restated)
                                              
Net sales                                $ 293.1    $ 254.9
Cost of sales                              234.1      204.0
                                         --------   --------         
  Gross earnings                            59.0       50.9
                                              
Selling and administrative expenses         42.0       33.8
Goodwill amortization                        2.4        2.6
                                         --------   --------
  Operating income                          14.6       14.5
                                              
Net interest expense                        12.0       16.6
                                         --------   --------     
Income (loss) from continuing                 
  operations before income taxes             2.6       (2.1)
                                              
Provision for income taxes from              1.5        0.9
  continuing operations                  --------   --------
                                              
Income (loss) from continuing                1.1       (3.0)
  operations                                               
  
Discontinued Operations:                      
  Loss from discontinued                      
  operations, less income tax                  
  benefit of $0.7 in 1993                   -          (1.4)
                                         --------   --------  
Income (loss) before
  extraordinary item                         1.1       (4.4)
                                              
Extraordinary loss from early                           
  retirement of debt, net of             
  income tax benefit of $9.4 in 1994       (16.6)       -
                                         --------   --------
                                              
Loss before cumulative effect of            
  change in accounting principle           (15.5)      (4.4)
                        
                                              
Cumulative effect of change in              
  accounting principle                       -         (3.5) 
                                         --------   --------     
     Net loss                            $ (15.5)   $  (7.9)
                                         ========   ========
                                              
                                
                                
                                
                                
         The accompanying notes are an integral part of
       these condensed consolidated financial statements.
<PAGE>
            EAGLE INDUSTRIES, INC. AND SUBSIDIARIES
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                      (dollars in millions)
                           (Unaudited)
                                
                                                                
                                                   Quarter Ended
                                                     March 31,
                                                  ---------------
                                                   1994     1993
                                                  ------   ------
                                                         (Restated)
                                                      
CASH FLOWS FROM OPERATING ACTIVITIES:                 
Income (loss) from continuing operations        $  1.1       $ (3.0)
Adjustments to reconcile income (loss)                
from continuing operations
to net cash flow used in operations:
  Depreciation                                     7.7          7.8
  Amortization                                     3.6          4.6
  Accretion of discount on subordinated debt       5.2          -
  Proceeds from sales of accounts receivables    110.3          -
  Cash effects of changes in other                 
    working capital balances, accrued                                       
    employee benefit obligations, and            
    other long-term liabilities (excluding           
    the effects of dispositions of businesses)   (23.8)         3.1  
                                                 ------      ------
    Net cash flow from continuing                
      operating activities                       104.1         12.5  
    Net cash flow from (used in)                 
      discontinued operations                      2.9         (8.9)
                                                -------      -------
       Net cash flow from operations             107.0          3.6
                                                -------      -------
                                                      
CASH FLOWS FROM INVESTING ACTIVITIES:                 
Proceeds from sale of businesses                   -           22.9
Capital expenditures                              (5.9)        (5.2)
Other                                             (0.2)         0.6
                                                -------      -------
       Net cash flow (used in) from             
         investing activities                     (6.1)        18.3
                                                -------      -------      
                                                
CASH FLOWS FROM FINANCING ACTIVITIES:                 
Repayment of senior subordinated debt           (234.1)         -
Repayment of senior credit facilities           (221.1)         -  
Capital contribution                              50.0          -
Proceeds from new credit facility                325.0          -
Payments on long-term debt                        (0.4)       (11.1)
Net payment on revolving credit facilities       (17.4)       (25.0)
                                                -------      -------
       Net cash flow used in financing           
         activities                              (98.0)       (36.1)   
                                                -------      -------
CHANGE IN CASH AND CASH EQUIVALENTS                2.9        (14.2)
                                                      
CASH AND CASH EQUIVALENTS, BEGINNING OF           
  PERIOD                                          15.1         31.5
                                                -------      -------
CASH AND CASH EQUIVALENTS, END OF PERIOD        $ 18.0       $ 17.3
                                                =======      =======
                                
                                
         The accompanying notes are an integral part of
       these condensed consolidated financial statements.
<PAGE>
            EAGLE INDUSTRIES, INC. AND SUBSIDIARIES
   CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - Continued
                      (dollars in millions)
                           (Unaudited)
                                
                                
                                
SUPPLEMENTAL CASH FLOW INFORMATION:
                                                Quarter Ended
                                                  March 31,
                                               1994       1993
                                              ------     ------   
CASH PAID (RECEIVED) DURING THE PERIOD FOR               
(relating to continuing and
discontinued operations):
                                                      
Interest                                      $ 14.6     $  9.9
                                              =======    =======
                                                      
Income taxes                                  $ (0.5)    $ (0.6) 
                                              =======    =======
                                                      
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
         The accompanying notes are an integral part of
       these condensed consolidated financial statements.
<PAGE>
            EAGLE INDUSTRIES, INC. AND SUBSIDIARIES
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                         March 31, 1994
                           (Unaudited)
                                
                                
                                
(1)  SIGNIFICANT ACCOUNTING POLICIES

     BASIS OF PRESENTATION:

     The  accompanying unaudited Condensed Consolidated Financial
     Statements  of  Eagle Industries, Inc. (the "Company")  have
     been   prepared   in  accordance  with  generally   accepted
     accounting  principles  for interim  financial  information.
     Accordingly, they do not include all of the information  and
     footnotes   required   by  generally   accepted   accounting
     principles  for a complete set of financial statements.   In
     the   opinion  of  management,  all  adjustments  considered
     necessary,  consisting only of normal recurring  adjustments
     are  included for fair presentation.  Operating results  for
     the  quarter  ended  March  31,  1994  are  not  necessarily
     indicative  of  results that may be expected  for  the  full
     year.    The   unaudited  Condensed  Consolidated  Financial
     Statements  for the quarters ended March 31, 1994  and  1993
     should  be read in conjunction with the audited Consolidated
     Financial  Statements  of the Company  for  the  year  ended
     December 31, 1993.

(2)  INVENTORIES

     Inventory consists of the following (in millions):

                                        March 31,     December 31,
                                          1994           1993
                                       -----------    ------------
                                       (Unaudited) 
                                              
                                        
                                                   
          Raw materials and supplies    $   56.4         $   57.3
          Work in process                   60.4             56.8
          Finished goods                    76.3             73.1
                                        ---------        ---------
                                        $  193.1         $  187.2
                                        =========        =========
(3)  LONG-TERM DEBT

     In  January 1994, the Company consummated a refinancing (the
     "Refinancing"),  involving the repayment and  redemption  of
     all  of  its  senior bank credit facilities, its 13%  Senior
     Subordinated  Notes  ("13% Notes")  and  its  13.75%  Senior
     Subordinated Notes ("13.75% Notes").  In January  1994,  the
     senior  bank  credit facilities were fully  repaid  and  the
     agreements  terminated.   The  13%  Notes  were  called  for
     redemption  on February 27, 1994 at 104% of their  principal
     amount  plus accrued interest.  The 13.75% Notes were called
     for  redemption  on  March  15,  1994  at  105.5%  of  their
     principal   amount  plus  accrued  interest.   The   Company
     recorded an extraordinary pretax charge of $26.0 million  in
     the   first   quarter  of  1994  in  connection   with   the
     Refinancing.   A  portion of the proceeds to consummate  the
     Refinancing  were  derived from a  new  senior  bank  credit
     facility   made  available  to  Eagle  Industrial   Products
     Corporation,  ("Eagle  Industrial") a  newly  formed wholly-
     owned  subsidiary  of  the Company which  owns  all  of  the
     operating subsidiaries of the Company.  Refer to Note 4  for
     a  further discussion of other sources of proceeds  for  the
     Refinancing.

     On  January  31, 1994, Eagle Industrial entered into  a  new
     $425  million senior credit facility with a group  of  banks
     (the  "Credit Facility").  The Credit Facility consists  of:
     (1)  a  $225 million term loan due in quarterly installments
     increasing from  $6.5 million per quarter during 1994 to $15
     million in 1999 commencing with the quarter ending June  30,
     1994;  (2)  a  $65 million term loan due in equal  quarterly
     installments aggregating $0.5 million per year in  1994  and
     1995,  $1  million  per year in 1996 through  1999  and  $60
     million  in  2000;  and (3) a $135 million revolving  credit
     facility  (subject  to  borrowing  base  availability)  that
     expires in 1999, which may be extended through 2000.
                                                                              
     Borrowings  under  the  Credit  Facility  bear  interest  at
     alternative floating rate structures, at management's option
     (5.3%  at  March 31, 1994), and are secured by substantially
     all  domestic  property,  plant,  equipment,  inventory  and
     certain   receivables   of   Eagle   Industrial   and    its
     subsidiaries.   The  Credit  Facility  requires  an   annual
     commitment fee of 0.5% on the average daily unused amount of
     the  revolving portion of the Credit Facility.  At March 31,
     1994,  $16  million and $290 million were outstanding  under
     the  revolving credit portion and term loan portion  of  the
     Credit  Facility,  respectively.  Additionally,  the  Credit
     Facility provides for a letter of credit facility of  up  to
     $50  million.   Borrowing availability under  the  revolving
     portion of the Credit Facility is reduced by the outstanding
     amount  of  letters  of  credit.   At  March  31,  1994,  an
     additional $44.5 million was available to borrow  under  the
     Credit Facility.

     The  Credit  Facility contains various financial  covenants,
     the more restrictive requirements being;  the maintenance of
     minimum  levels  of  net  worth;  limitations  on  incurring
     additional  indebtedness; restrictions  on  the  payment  of
     dividends or the making of loans to the Company; maintenance
     of  certain  ratios  of  cash flow to interest  expense  and
     indebtedness; maintenance of a minimum level of cash flow to
     fixed  charges; and a prohibition on payments to the Company
     for  management services in excess of $3 million  per  year.
     The Company has provided a guarantee as to the repayment  of
     amounts    outstanding   under    the    Credit    Facility.
     Additionally, the Credit Facility requires that  the  Samuel
     Zell  Group (as defined in the Credit Facility) directly or 
     indirectly maintain at least 30% of the voting power to elect 
     members of the board of directors of the Company and that the 
     Company  directly own 100% of Eagle Industrial.

     In  March  1994,  the  Company  entered  into  an  unsecured
     revolving credit agreement with GAMI whereby the Company may
     borrow  up  to  $20.0 million.  Advances under  this  credit
     facility  bear  interest at the London Eurodollar  Interbank
     Offered  Rate  plus  0.75% (4.3% at March  31,  1994).   The
     agreement  is  scheduled to mature in March  1999,  however,
     GAMI  may  request  partial  or full  repayment  of  amounts
     outstanding  by  giving  not less than  three  days  notice.
     Amounts  outstanding under this facility  ($8.0  million  at
     March  31, 1994) are reflected as a component of other long-
     term debt as advances from affiliates.




     Amounts  outstanding under the Company's Senior Subordinated
     Notes are as follows (in millions):

                                         March 31,      December 31,
                                           1994            1993
                                         -----------    ------------
                                         (Unaudited)     
                                        
                                                    
          Senior Deferred Coupon Notes     $  203.1        $  197.9
          13%  Notes                            -             149.0
          13.75% Notes                          -              75.0
                                           ---------       ---------
                                           $  203.1        $  421.9
                                           =========       =========            
                                
                                
     Components  of  other  long-term debt  are  as  follows  (in
     millions):

                                            March 31,     December 31,
                                              1994            1993
                                           -----------    ------------
                                           (Unaudited)     
                                        
                                                   
          Eagle Industrial Credit Facility   $  306.0        $    -
          Senior Bank Credit Facilities           _             224.0
          Industrial Revenue Bonds      
            and Debentures                        4.1             4.1
          Advances from affiliate                 8.0             -
          Other                                   6.8             9.7
                                             ---------       ---------
                                                324.9           237.8
               Less current portion             (24.4)          (18.5)
                                             ---------       ---------
          Total other long-term debt         $  300.5        $  219.3
                                             =========       =========
                                
                                
     The Company and its subsidiaries complied with all covenants
     of their respective debt agreements at March 31, 1994.

(4)  REFINANCING AND SECURITIZATION

     As  discussed  in  Note  3,  in  January  1994  the  Company
     consummated   the   Refinancing.    In   addition   to   the
     establishment  of  the  Credit Facility,  proceeds  for  the
     Refinancing   were  derived  from  a  $50  million   capital
     contribution  from GAMI and an asset securitization  program
     (the  "Securitization") whereby the Company sold certain  of
     its accounts receivable for proceeds of $110.3 million and a
     residual  interest in a trust to which the receivables  were
     transferred.   Total cash proceeds for the Refinancing  were
     $485 million.

     In  connection with the Securitization, the Company  entered
     into  a receivable sale agreement whereby it will sell, with
     limited  recourse,  on  a  continuous  basis,  an  undivided
     interest  in certain of its accounts receivable.  Under  the
     agreement, which expires in June 1999, the maximum amount of
     proceeds which may be accessed through this agreement at any
     one  time is $145 million and is subject to change based  on
     the  level  of  eligible  receivables  and  restrictions  on
     concentration   of   receivables.   At   March   31,   1994,
     uncollected receivables sold under the agreement  were  $160
     million.  The cash proceeds for the quarter ended March  31,
     1994  of  $265  million (including the initial  proceeds  of
     $110.3  million) were reported as a component of cash  flows
     from  operating  activities.   The  loss  on  the  sale   of
     receivables  under  this program was  $0.7  million  in  the
     quarter ended March 31, 1994, and is included in selling and
     administrative expenses.  The difference between the  amount
     of  receivables sold and proceeds received at March 31, 1994
     was  $48.1 million.  This residual interest in the trust  is
     reflected in other current assets.

(5)  SUBSEQUENT EVENTS

     On  May  13,  1994, Eagle's Board of Directors approved  the
     filing  of a registration statement with the Securities  and
     Exchange  Commission  in  May  1994  with  respect  to   the
     potential  sale  of  less than 50%  of  the  shares  of  its
     Building  Products  Group in the form of an  initial  public
     offering.  The consummation of the offering will be  subject  
     to consent of Eagle's Board of Directors, consent of lenders,
     market conditions, satisfactory valuations and other factors. 
     There can be no assurance  that the initial public  offering 
     will be consummated.
<PAGE>
            EAGLE INDUSTRIES, INC. AND SUBSIDIARIES
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                    AND RESULTS OF OPERATIONS
                                
                                
                                
     RESULTS OF OPERATIONS

     The  following is a discussion of the results of  operations
     of  Eagle  Industries, Inc. (the "Company") and subsidiaries
     for  the  quarter  ended March 31, 1994 as compared  to  the
     quarter  ended  March  31,  1993  and  should  be  read   in
     conjunction   with  the  Condensed  Consolidated   Financial
     Statements  included herein and the Company's Annual  Report
     on  Form  10-K for the year ended December 31, 1993 and  the
     audited Consolidated Financial Statements of the Company for
     the year ended December 31, 1993 included therein.


     The following table shows net sales and operating income  by
     business group (in millions):

                                         Net Sales       Operating Income
                                       -------------     ----------------
                                       Quarter Ended       Quarter Ended
                                         March 31,            March 31,
                                       -------------       --------------
                                       1994     1993       1994      1993
                                       ----     ----       ----      ----     
     Building Products Group        $ 100.5  $  75.9     $ 12.5   $   9.4
     Electrical Products Group         45.2     38.4        3.4       2.7
     Industrial Products Group         59.1     64.0        1.5       3.3
     Automotive Products Group         40.9     35.4        1.6       0.7
     Specialty Products Group          47.4     41.2       (0.6)     (0.4)
     Corporate Expenses                 _        _         (3.8)     (1.2)
                                    -------  -------    --------  --------
              Total                 $ 293.1  $ 254.9     $ 14.6   $  14.5  
                                    =======  =======     =======  ========
                                                                   
                     
     NET SALES

     Net  sales of $293.1 million for the first quarter  of  1994
     were  $38.2 million or 15.0% higher than net sales  for  the
     first  quarter of 1993.  This increase was primarily due  to
     increased   volume  in  most  of  the  Company's  businesses
     partially  offset  by  declines in the  Industrial  Products
     Group.

     Net  sales of $100.5 million for the Building Products Group
     were  $24.6 million or 32.3% higher than net sales  for  the
     1993 period.  This increase was due to increased volume as a
     result  of increased market penetration by Hart & Cooley  in
     its  flexible duct product line, increased sales  to  Sears,
     Roebuck  and Co. by DeVilbiss Air Power and increased  sales
     of  ultra-low-flush toilets by Mansfield.  Improved  pricing
     at Hart & Cooley also contributed to the increase.

     Net sales of $45.2 million for the Electrical Products Group
     were  $6.8  million or 17.7% higher than net sales  for  the
     1993  period.  This increase was primarily due to  increased
     sales  volume at IEP which had lower net sales in  the  1993
     period  as  a  result of the relocation of its manufacturing
     facilities in that period.  Elastimold had an improvement in
     volume  due  to  increased housing starts  as  well  as  the
     acquisition  of  a product line in 1993.  Hendrix  also  had
     increased volume and to a lesser extent, improved pricing in
     the quarter.

     Net sales of $59.1 million for the Industrial Products Group
     were  $4.9 million or 7.6% lower than net sales for the 1993
     period.  This decrease was primarily due to decreased volume
     at  Pfaudler's U.S. and European operations as a  result  of
     orders  in 1993 which were not repeated in 1994,  and  to  a
     lesser  extent decreased volume at Burns caused by  declines
     in the airline industry.                          
                                
     Net sales of $40.9 million for the Automotive Products Group
     were  $5.5  million or 15.4% higher than net sales  for  the
     1993  period.  This increase was primarily due to  increased
     volume at the automotive parts distribution businesses as  a
     result  of  increased market penetration as  well  as  lower
     sales  recorded  in 1993 due to inclement  weather.   Denman
     also  contributed  to this increase due to  price  increases
     established  in  January 1994 as well  as  increased  market
     penetration.

     Net  sales of $47.4 million for the Specialty Products Group
     were  $6.2  million or 15.2% higher than net sales  for  the
     1993  period.  This increase was primarily due to  increased
     volume  at  Hill  partially offset by  decreased  volume  at
     Caron.

     GROSS EARNINGS

     Gross  earnings of $59.0 million were $8.1 million or  15.9%
     higher  than  gross  earnings for  the  1993  period.   This
     increase was primarily due to the higher volume in the  1994
     period.  Gross margin was 20.1% in 1994 and 20.0% in 1993.

     OPERATING INCOME

     Operating  income of $14.6 million for the first quarter  of
     1994   was  essentially  unchanged  from  the  1993  period.
     Increases in the Building Products, Electrical Products  and
     Automotive  Products Group were offset by  declines  in  the
     Industrial Products Group and increased corporate expenses.

     Operating income of $12.5 million for the Building  Products
     Group  was  $3.1 million or 34.2% higher than  in  the  1993
     period.   This increase was due to the increased  volume  at
     all   of   the  Company's  businesses  within  this   group.
     Improved pricing at Hart & Cooley and the increased sales of
     higher  margin  ultra-low-flush toilets  at  Mansfield  also
     contributed to the increase in operating income.

     Operating income of $3.4 million for the Electrical Products
     Group  was  $0.7 million or 25.9% higher than  in  the  1993
     period.   This  increase was primarily due to the  increased
     volume and improved pricing at Hendrix.

     Operating income of $1.5 million for the Industrial Products
     Group  was  $1.8  million or 52.8% lower than  in  the  1993
     period.   This  decrease was primarily due to the  decreased
     volume at Pfaudler.

     Operating income of $1.6 million for the Automotive Products
     Group  was  $0.8 million or 117.9% higher than in  the  1993
     period.  This increase was primarily due to increased volume
     at  all  of  the businesses within this group  together with
     lower manufacturing costs at Denman.

     The  operating  loss  of  $0.6  million  for  the  Specialty
     Products  Group  was  essentially unchanged  from  the  1993
     period.   Decreased volume and unfavorable  product  mix  at
     Caron were partially offset by increased volume at Hill.

     Corporate expenses of $3.8 million were $2.6 million  higher
     than in the 1993 period.  This increase was primarily due to
     $0.7 million of expenses associated with the Company's asset
     securitization program in 1994.  In addition,  in  1993  the
     Company recorded a one time curtailment gain associated with
     a  pension  plan  as well as a gain on the  sale  of  equity
     securities.                                        
                                
     INTEREST EXPENSE

     Net interest expense was $12.0 million for the quarter ended
     March  31, 1994 compared to $16.6 million for the comparable
     1993  period,  a  decrease of $4.6 million or  27.0%.   This
     decrease  was primarily due to the overall decrease  in  the
     level  of  debt coupled with the decrease in interest  rates
     associated  with  the  Refinancing which  was  completed  on
     January 31, 1994.

     PROVISION FOR INCOME TAXES

     The  effective tax rate for the first quarter  of  1994  and
     1993  reflects  non-deductible expenses, primarily  goodwill
     amortization and state and non U.S. income taxes.

     LIQUIDITY AND CAPITAL RESOURCES

     The  Company has historically met its debt service,  capital
     expenditure  requirements  and  operating  needs  through  a
     combination  of operating cash flow and external  financing.
     Cash  flow  from continuing operating activities was  $104.1
     million  and $12.5 million for the three months ended  March
     31,  1994 and 1993, respectively.  The increase was  due  to
     proceeds  received from the sale of accounts  receivable  as
     part  of  the  Company's asset securitization  program  (the
     "Securitization").  Excluding the effects of these proceeds,
     cash  flow used by continuing operating activities was  $6.2
     million for the quarter ended March 31, 1994, compared to  a
     source of $12.5 million in the comparable 1993 period.  This
     decrease  was  primarily  the result  of  increased  working
     capital requirements.

     In  January 1994, the Company consummated a Refinancing (the
     "Refinancing"),  involving the repayment and  redemption  of
     all  of its subsidiaries senior bank credit facilities,  the
     remaining $149 million of its 13% Senior Subordinated  Notes
     ("13%  Notes")  and  its  13.75% Senior  Subordinated  Notes
     ("13.75%  Notes").   A  portion of  the  proceeds  from  the
     Refinancing  were  derived from a  new  senior  bank  credit
     facility   ("Credit  Facility")  made  available  to   Eagle
     Industrial  Products  Corporation, ("Eagle  Industrial"),  a
     newly  formed  wholly-owned subsidiary of the Company  which
     owns all of the operating subsidiaries of the Company.   The
     Company  also  entered into an asset securitization  program
     whereby  it  sold  certain  of its accounts  receivable  for
     $110.3 million.  In addition, the Company received a capital
     contribution from Great American Management and  Investment,
     Inc.  ("GAMI")  of  $50  million  in  connection  with   the
     Refinancing.   The  refinancing of  the  Company's  debt  is
     expected  to  generate a reduction of  interest  expense  in
     excess  of  $20  million  in  1994  compared  to  1993.   In
     connection  with  the Refinancing, the  Company  recorded  a
     pretax  extraordinary charge of $26.0 million in  the  first
     quarter of 1994.

     The  Credit  Facility consists of: (1) a $225  million  term
     loan  due  in  quarterly installments increasing  from  $6.5
     million  per  quarter  during 1994 to $15  million  in  1999
     commencing with the quarter ending June 30, 1994; (2) a  $65
     million  term  loan  due  in  equal  quarterly  installments
     aggregating  $0.5  million per year in  1994  and  1995,  $1
     million  per  year in 1996 through 1999 and $60  million  in
     2000;  and  (3)  a  $135 million revolving  Credit  Facility
     (subject  to  borrowing base availability) that  expires  in
     1999,  which may be extended through 2000.  Borrowings under
     the  Credit  Facility bear interest at alternative  floating
     rate  structures, at management's option (5.3% at March  31,
     1994),   and  are  secured  by  substantially  all  domestic
     property,   plant,   equipment,   inventory   and    certain
     receivables  of  Eagle Industrial and its subsidiaries.   At
     March  31,  1994,  $16.0  million and  $290.0  million  were
     outstanding under the revolving credit portion and term loan
     portion of the Credit Facility, respectively.  Additionally,
     the Credit Facility provides for a letter of credit facility
     of  up  to  $50 million.  Borrowing availability  under  the
     revolving portion of the Credit Facility is reduced  by  the
     outstanding amount of letters of credit.  At March 31, 1994,
     an  additional $44.5 million was available to  borrow  under
     the  Credit  Facility.   The Company  and  its  subsidiaries
     complied  with  all  covenants  of  their  respective   debt
     agreements at March 31, 1994.
                                                        
     In  connection with the Securitization, the Company  entered
     into  a receivable sale agreement whereby it will sell, with
     limited  recourse,  on  a  continuous  basis,  an  undivided
     interest  in its accounts receivable.  Under the  agreement,
     which  expires in June 1999, the maximum amount of  proceeds
     which may be accessed through this agreement at any one time
     is  $145 million and is subject to change based on the level
     of eligible receivables and restrictions on concentration of
     receivables.   At  March  31, 1994, uncollected  receivables
     sold  under  the  agreement were  $160  million.   The  cash
     proceeds  for  the  quarter ended March  31,  1994  of  $265
     million  (including the initial proceeds of $110.3  million)
     were  reported  as a component of cash flows from  operating
     activities.    The   difference  between   the   amount   of
     receivables sold and proceeds received at March 31, 1994 was
     $48.1  million.   This residual interest  in  the  trust  is
     reflected in other current assets.

     In  March  1994,  the  Company  entered  into  an  unsecured
     revolving credit agreement with its parent, GAMI whereby the
     Company may borrow up to $20.0 million.  Advances under this
     credit  facility  bear  interest at  the  London  Eurodollar
     Interbank Offered Rate plus 0.75% (4.3% at March 31,  1994).
     The agreement is scheduled to mature in March 1999, however,
     GAMI  may  request  partial  or full  repayment  of  amounts
     outstanding  by  giving  not less than  three  days  notice.
     Advances under this agreement were $8.0 million at March 31,
     1994.

     Management   believes   that  cash  flow   from   continuing
     operations along with availability under the Credit Facility
     will be sufficient to pay interest on outstanding debt, meet
     current   maturities,   pay  income  taxes,   fund   capital
     expenditures and meet other operating needs.
<PAGE>
Item 6.   Exhibits and Reports on Form 8-K

     a)   Exhibits:

          None

     b)   Reports on Form 8-K

          None
                           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.












                                        EAGLE INDUSTRIES, INC.




                                   By:  /s/ Sam A. Cottone
                                        ------------------------
                                        Sam A. Cottone
                                        Senior Vice President and
                                        Chief Financial Officer



Dated:  May 17, 1994




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