JPS TEXTILE GROUP INC /DE/
POS AM, 1995-04-13
BROADWOVEN FABRIC MILLS, COTTON
Previous: SCUDDER STEVENS & CLARK INC, SC 13G/A, 1995-04-13
Next: ROBERTS PHARMACEUTICAL CORP, 8-K, 1995-04-13





<PAGE>
   
   As filed with the Securities and Exchange Commission on April 13, 1995

                                                 Registration No. 33-58272 
    
                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549
                                               
                            -------------------
   
                       Post-Effective Amendment No. 2
                                     to

                                  FORM S-1
                           REGISTRATION STATEMENT
                                 UNDER THE
                           SECURITIES ACT OF 1933
                                                
                               -------------


                          JPS TEXTILE GROUP, INC.
           (Exact Name of Registrant as Specified in its Charter)

                Delaware                      2221           57-0868166
     (State or Other Jurisdiction of        (Primary      (I.R.S. Employer
     Incorporation or Organization)         Standard       Identification
                                           Industrial           No.)
                                         Classification
                                          Code Number)

                         555 N. Pleasantburg Drive
                                 Suite 202
                     Greenville, South Carolina  29607
                               (803) 239-3900
            (Address, Including Zip Code, and Telephone Number,
     including Area Code, of Registrant's Principal Executive Offices)

                              DAVID H. TAYLOR
                        c/o JPS Textile Group, Inc.
                         555 N. Pleasantburg Drive
                                 Suite 202
                     Greenville, South Carolina  29607
                               (803) 239-3900
                   (Name and Address, Including Zip Code,
      and Telephone Number, Including Area Code, of Agent For Service)
   
                                 Copies to:
                              SIMEON GOLD, ESQ.                 
                           Weil, Gotshal & Manges
                              767 Fifth Avenue
                          New York, New York 10153
                               (212) 310-8000
    
   
  Approximate date of commencement of proposed sale of the securities to
the public:  From time to time after this Registration Statement becomes
effective.
    
  If any of the securities being registered on this form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities
Act of 1933, check the following box.  [x]












                                        (Cover Page continued on next page)
<PAGE>

<PAGE>

                          JPS TEXTILE GROUP, INC.

                           CROSS-REFERENCE SHEET
   
            Furnished pursuant to Item 501(b) of Regulation S-K
           showing location in the Prospectus of the information
                       required by items of Form S-1
    

    Form S-1 Item Number             Caption or Location
       and Heading                      in Prospectus   
    -------------------              -------------------
1.  Forepart of the Registration
    Statement and Outside Front
    Cover Page of Prospectus  . .   Outside Front Cover Page of Prospectus

2.  Inside Front and Outside Back
    Cover Pages of Prospectus . .   Inside Front and Outside Back Cover
                                    Pages of Prospectus

3.  Summary Information, Risk
    Factors and Ratio of
    Earnings to Fixed Charges . .   Prospectus Summary; Risk Factors;
                                    Summary Historical Financial Data;
                                    Selected Historical Financial Data

4.  Use of Proceeds . . . . . . .   Not Applicable

5.  Determination of Offering
    Price . . . . . . . . . . . .   Not Applicable

6.  Dilution  . . . . . . . . . .   Not Applicable

7.  Selling Securityholders . . .   Selling Securityholders

8.  Plan of Distribution  . . . .   Outside Front Cover Page of Prospectus;
                                    Plan of Distribution

9.  Description of Securities to
    be Registered . . . . . . . .   Outside Front Cover Page of Prospectus;
                                    Prospectus Summary; Description of the
                                    Debt Securities; Description of the
                                    Senior Preferred Stock; Description of
                                    the Class A Common Stock

10. Interests of Named Experts and
    Counsel . . . . . . . . . . .   Legal Matters; Experts
<PAGE>

<PAGE>

11. Information with Respect to
    the Registrant  . . . . . . .   Outside Front Cover Page of Prospectus;
                                    Prospectus Summary; Risk Factors; The
                                    Company; Capitalization; Selected
                                    Historical Financial Data; Management's
                                    Discussion and Analysis of Financial
                                    Condition and Results of Operations;
                                    Business; Management; Security
                                    Ownership of Principal Stockholders and
                                    Management; Description of the Credit
                                    Facility; Financial Statements

12. Disclosure of Commission
    Position on Indemnification
    for Securities Act
    Liabilities . . . . . . . . .   Not Applicable
<PAGE>

<PAGE>



     PROSPECTUS

                             JPS TEXTILE GROUP, INC.

   
                   $109,247,318 Aggregate Principal Amount of
           10.85% Senior Subordinated Discount Notes due June 1, 1999
    
   
                    $76,773,000 Aggregate Principal Amount of
                10.25% Senior Subordinated Notes due June 1, 1999
    
   
                    $54,071,000 Aggregate Principal Amount of
                   7% Subordinated Debentures due May 15, 2000
    
   
    
                  600,000 Shares of Series A Senior Preferred 
                         Stock, $.01 par value per share

                    490,000 Shares of Class A Common Stock, 
                            $.01 per share par value 

                       __________________________________
   
               This Prospectus relates to the offering (the "Offering") by
     the selling securityholders (the "Selling Securityholders") of
     (i) $109,247,318 principal amount of 10.85% Senior Subordinated
     Discount Notes due June 1, 1999 (the "Discount Notes"),
     (ii) $76,773,000 principal amount of 10.25% Senior Subordinated Notes
     due June 1, 1999 (the "Subordinated Notes"), (iii) $54,071,000
     principal amount of 7% Subordinated Debentures due May 15, 2000 (the
     "Debentures," and collectively with the Discount Notes and the
     Subordinated Notes, the "Debt Securities"), (iv) 600,000 shares of
     Series A Senior Preferred Stock, $.01 par value per share (the "Senior
     Preferred Stock"), and (v) 490,000 shares of Class A Common Stock,
     $.01 par value per share (the "Class A Common Stock," and collectively
     with the Senior Preferred Stock and the Debt Securities, the
     "Securities"), all of which Securities were issued by JPS Textile
     Group, Inc., a Delaware corporation (the "Company" or "JPS").
    
   
               The shares of Senior Preferred Stock offered for resale
     hereby consist of 390,719 shares, which were originally issued on
     April 2, 1991, 101,414 shares which were issued in lieu of cash
     dividends on outstanding shares of Senior Preferred Stock through
     February 15, 1995, and an additional 107,867 shares that may be issued
     from time to time in lieu of cash dividends on the Senior Preferred
     Stock.  All of the Securities being offered for resale hereby were
     originally issued by the Company pursuant to Section 1145(a) of
     chapter 11, title 11 ("Chapter 11") of the United States Code (the
     "Bankruptcy Code"), on April 2, 1991, the 












                                       (Cover Page of Prospectus Continues)

     NYFS09...:\75\55175\0004\2540\REG42693.U2J
<PAGE>

<PAGE>
     
     effective date of the Company's "prepackaged" plan of reorganization 
     (the "Plan of Reorganization") under Chapter 11 of the Bankruptcy Code
     (the "Chapter 11 Case").  See "THE COMPANY -- The Restructuring."
    
               ALL OF THE SECURITIES BEING OFFERED FOR RESALE HEREBY ARE
     BEING SO OFFERED FOR THE ACCOUNTS OF THE SELLING SECURITYHOLDERS
     IDENTIFIED IN "SELLING SECURITYHOLDERS" AND THE COMPANY WILL NOT
     RECEIVE ANY PROCEEDS FROM THE SALE OF SECURITIES OFFERED OR SOLD
     PURSUANT HERETO.

               Prior to the Offering, there has been no public or secondary
     market for the Securities and there can be no assurance that such a
     market will develop and, therefore, holders of the Securities may be
     unable to resell the Securities due to the lack of such market.  The
     Company does not presently intend to list the Securities on any
     national securities exchange or include them for quotation on any U.S.
     automated inter-dealer quotation system.
   
    
   
               DISCOUNT NOTES.  The Discount Notes are general, unsecured
     obligations of the Company and accrue interest at a rate equal to the
     sum of (a) 9.85% per annum, payable in cash each June 1 and December 1
     through maturity and (b) an additional 1% per annum, payable at
     maturity.  The Discount Notes may be redeemed, at the option of the
     Company, in whole or in part, on or after June 1, 1994, initially at
     105.813% of the principal amount thereof and declining to 100% of the
     principal amount thereof on and after June 1, 1997, in each case
     together with accrued and unpaid interest to the redemption date.  In
     addition, the Company is required to redeem $37,776,829.50 principal
     amount of Discount Notes on each of June 1, 1997 and June 1, 1998, at
     a redemption price equal to 100% of the principal amount thereof, plus
     accrued interest to the redemption date.  See "DESCRIPTION OF THE DEBT
     SECURITIES -- Terms of the Discount Notes."
    
   
               SUBORDINATED NOTES.  The Subordinated Notes are general,
     unsecured obligations of the Company and accrue interest at a rate
     equal to the sum of (a) 9.25% per annum, payable each June 1 and
     December 1 through maturity and (b) an additional 1% per annum,
     payable at maturity.  The Subordinated Notes may be redeemed, at the
     option of the Company, in whole or in part, on or after June 1, 1994,
     initially at 105.813% of the principal amount thereof and declining to
     100% of the principal amount thereof on and after June 1, 1997, in
     each case together with accrued and unpaid interest to the redemption
     date.  In addition, the Company is required to redeem $31,250,000
     principal amount of Subordinated Notes on each of June 1, 1997 and
     June 1, 1998, at a redemption price equal to 100% of the principal
     amount thereof, 



















                                       (Cover Page of Prospectus Continues)

     
<PAGE>

<PAGE>
     
     plus accrued interest to the redemption date.  See "DESCRIPTION OF 
     THE DEBT SECURITIES -- Terms of the Subordinated Notes."
    
               DEBENTURES.  The Debentures are general, unsecured
     obligations of the Company and accrue interest at 7% per annum,
     payable each May 15 and November 15 through maturity.  The Debentures
     may be redeemed, at the option of the Company, in whole or in part, on
     and after May 15, 1993, initially at 107.77% of the principal amount
     thereof and declining to 100% of the principal amount thereof on and
     after May 15, 1999, in each case together with accrued and unpaid
     interest to the redemption date.  In addition, the Company is required
     to redeem $37,500,000 principal amount of Debentures on May 15, 1999,
     at a redemption price equal to 100% of the principal amount thereof,
     plus accrued interest to the redemption date.  See "DESCRIPTION OF THE
     DEBT SECURITIES -- Terms of the Debentures."
   
               SENIOR PREFERRED STOCK.  The holders of the Senior Preferred
     Stock have the right, voting as a single class with the holders of the
     Series B Junior Preferred Stock, $.01 par value per share, of the
     Company (the "Junior Preferred Stock"), to elect two Preferred Stock
     Directors (as described in "DESCRIPTION OF THE SENIOR PREFERRED STOCK
     -- Voting Rights").  Dividends on shares of the Senior Preferred Stock
     are payable quarterly at a rate of 6% per annum of the liquidation
     preference thereof.  Prior to May 15, 1998, the Company is permitted
     to pay (and, to date, has paid) such dividends by issuing additional
     shares of Senior Preferred Stock having a liquidation preference equal
     to the amount of the dividend.  The Senior Preferred Stock may be
     redeemed, at the Company's option, in whole or in part, at any time or
     from time to time, at 103% of the liquidation preference therefor,
     plus accrued and unpaid dividends thereon to the date of such
     redemption.  In addition, the Company is required to redeem the
     outstanding shares of Senior Preferred Stock on May 15, 2003 at a
     redemption price equal to 100% of the liquidation preference thereof,
     plus accrued dividends thereon to such redemption date.  The Restated
     Credit Agreement (as defined in "DESCRIPTION OF THE CREDIT FACILITY")
     and the Indentures (as defined in "AVAILABLE INFORMATION") prohibit
     the Company from paying cash dividends on the Senior Preferred Stock.
    
   
               CLASS A COMMON STOCK.  The holders of Class A Common Stock
     have voting rights with respect to the election of two Class A
     Directors and other matters properly submitted to the stockholders of
     the Company.  Dividends are payable on the Class A Common Stock,
     participating equally with the Class B Common Stock, $.01 par value
     per share, of the Company (the "Class B Common Stock"), out of funds
     legally available therefor, to the extent payment or provision for the
     payment of dividends on the Senior Preferred Stock has been first
     made; however, the Restated Credit Agreement currently restricts such
     dividend payments.
    




















                                       (Cover Page of Prospectus Continues)

     <PAGE>

<PAGE>
     

                                             
                         --------------------

               THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY
     THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
     COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
     SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
     PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                                             
                         --------------------

               SEE "RISK FACTORS" FOR A DISCUSSION OF CERTAIN MATERIAL
     FACTORS THAT SHOULD BE CONSIDERED IN CONNECTION WITH AN INVESTMENT IN
     THE SECURITIES OFFERED FOR RESALE HEREBY.

                         --------------------

               The Selling Securityholders directly, through agents
     designated from time to time, or through dealers or underwriters to be
     designated, may sell the Securities from time to time on terms to be
     determined at the time of sale.  To the extent required, the specific
     amount of Securities to be sold, the names of the Selling
     Securityholders, the respective purchase price and public offering
     price, the names of any such agent, dealer or underwriter, and any
     applicable commission or discount with respect to a particular offer
     will be set forth in a Prospectus Supplement.

               The Company has agreed to bear all expenses of registration
     of the Securities under federal and state securities laws and to
     indemnify the Selling Securityholders against certain liabilities,
     including liabilities under the Securities Act.  See "PLAN OF
     DISTRIBUTION."
   
               The Selling Securityholders and any broker-dealers, agents
     or underwriters that participate with the Selling Securityholders in
     the distribution of the Securities may be deemed to be "underwriters"
     within the meaning of the Securities Act, and any commissions received
     by them and any profit on the resale of the Securities purchased by
     them may be deemed to be underwriting commissions or discounts under
     the Securities Act.
    
                         --------------------
   
                 The date of this Prospectus is April 13, 1995.
    























                                          (End of Cover Page of Prospectus)

     
<PAGE>

<PAGE>
     

                              AVAILABLE INFORMATION

   
               The Company has filed with the Securities and Exchange
     Commission (the "Commission") a Registration Statement on Form S-1
     (Registration No. 33-58272) (which together with any amendments
     thereto is referred to herein as the "Registration Statement") under
     the Securities Act of 1933, as amended (the "Securities Act"), with
     respect to the Securities offered for resale hereby, which
     Registration Statement became effective on March 31, 1993, and which
     was amended by Post-Effective Amendment No. 1, filed with the
     Commission on July 23, 1993.  This Prospectus, which constitutes a
     part of the Registration Statement, does not contain all of the
     information set forth in the Registration Statement, certain portions
     of which have been omitted in accordance with the rules and regula-
     tions of the Commission.
    
   
               Copies of (i) the Indenture, dated as of April 2, 1991,
     between the Company and First Trust National Association, as trustee,
     pursuant to which the Discount Notes were issued (the "Discount Note
     Indenture"), (ii) the Indenture, dated as of April 2, 1991, between
     the Company and First Trust National Association, as trustee, pursuant
     to which the Subordinated Notes were issued (the "Subordinated Note
     Indenture"), (iii) the Indenture, dated as of April 2, 1991, between
     the Company and First Bank National Association, as trustee, pursuant
     to which the Debentures were issued (the "Debenture Indenture," and
     collectively with the Discount Note Indenture and the Subordinated
     Note Indenture, the "Indentures"), and (iv) the Certificate of
     Designations of the Senior Preferred Stock (the "Certificate of
     Designations"), pursuant to which the Senior Preferred Stock was
     issued, and other documents relating to the Securities that are not
     delivered herewith, are available for inspection at the principal
     executive offices of the Company.  Upon request, the Company will
     provide, without charge to each purchaser of Securities, a copy of any
     such document.  Requests for such copies should be directed to the
     principal executive offices of the Company at 555 North Pleasantburg
     Drive, Suite 202, Greenville, South Carolina 29607, Attention: 
     Secretary.  The Indentures also will be available for inspection at
     the corporate trust offices of the respective trustees thereunder. 
     See "DESCRIPTION OF THE DEBT SECURITIES."
    
   
               The Company presently is subject to the informational
     requirements of Section 15(d) of the Securities Exchange Act of 1934,
     as amended (the "Exchange Act"), and will remain so subject for the
     remainder of the Company's fiscal year ending October 28, 1995, and
     thereafter, until the earliest to occur of the date on























<PAGE>

<PAGE>
     

     which (i) any securities of the Company are registered pursuant to
     Section 12 of the Exchange Act, (ii) no class of securities included
     in the Registration Statement of which this Prospectus constitutes a
     part is held of record by 300 or more persons (or, if the Company's
     total assets measured on the last day of each of the Company's three
     fiscal years next preceding the date of determination have not
     exceeded $5 million, less than 500 persons), or (iii) the Registration
     Statement is no longer required to be updated pursuant to Section
     10(a)(3) of the Securities Act.  In accordance with such requirements,
     the Company files periodic and current reports and other information
     with the Commission.  Such reports and other information concerning
     the Company can be inspected and copied at the public reference
     facilities and regional offices of the Commission referred to below. 
     Pursuant to the Indentures, the Company is required to file with the
     respective trustees thereunder for forwarding to the holders of the
     respective Debt Securities annual audited consolidated financial
     statements of the Company and unaudited consolidated financial
     statements of the Company for each of the first three quarters of each
     fiscal year.
    
   
               The information omitted from this Prospectus but contained
     in the Registration Statement and the exhibits thereto can be
     inspected and copied at the public reference facilities maintained by
     the Commission at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W.,
     Washington, D.C. 20549, and at the Commission's regional offices
     located at:  7 World Trade Center, 13th Floor, New York, New York
     10048 and Citicorp Center, 500 West Madison Street, Suite 1400,
     Chicago, Illinois 60661-2511.  Copies of such material can also be
     obtained from the Public Reference Section of the Commission,
     Washington, D.C. 20549, at prescribed rates.
    
               If the Company is no longer subject to the requirements of
     Section 15(d) of the Exchange Act by reason of the circumstances
     described in clauses (ii) or (iii) above, financial and other
     information regarding the Company may not be publicly available.  


































     <PAGE>

<PAGE>


                               PROSPECTUS SUMMARY
   
               THIS SUMMARY IS QUALIFIED IN ITS ENTIRETY BY THE MORE
     DETAILED INFORMATION AND FINANCIAL STATEMENTS CONTAINED ELSEWHERE IN
     THIS PROSPECTUS.  ALL CAPITALIZED TERMS USED AND NOT DEFINED HEREIN
     HAVE THE RESPECTIVE MEANINGS ASSIGNED TO THEM ELSEWHERE IN THIS
     PROSPECTUS.  UNLESS THE CONTEXT OTHERWISE REQUIRES, THE TERMS "JPS"
     AND THE "COMPANY," AS USED IN THIS PROSPECTUS, MEAN JPS TEXTILE GROUP,
     INC. AND ITS SUBSIDIARIES.
    
                                   THE COMPANY
   
               JPS is one of the largest domestic manufacturers of textile
     and textile-related products for the apparel, industrial and home
     fashion markets.  JPS conducts its operations from fifteen
     manufacturing plants in five states and employs approximately 5,900
     people.
    
               Apparel Fabrics and Products.  The Company is a leading 
               ----------------------------
          manufacturer of greige goods (unfinished woven fabrics), yarn and
          elastic products.  The Company's products are used in the
          manufacture of a broad range of consumer apparel products
          including blouses, dresses, sportswear and undergarments.  In
          addition, the Company is one of the major suppliers of soft
          elastic products used in the manufacture of disposable diapers.

   
               Industrial Fabrics and Products.  The Company manufactures 
               -------------------------------
          products used by the building construction industry, and a broad
          range of woven fabrics with specialty applications.  Principal
          construction products include single-ply membrane roofing and
          fiberglass reinforcement fabrics.  In addition, the Company pro-
          duces membranes for use primarily in environmental containment
          systems and specialty urethane products for use in the
          manufacture of various products such as "bulletproof" glass,
          disposable intravenous bags, seamless welded drive belts and
          tubing.  Other fabrics produced in this segment are used in the
          manufacture of such products as flame retardant clothing,
          filtration products, tarpaulins, awnings, athletic tapes, printed
          circuit boards and advanced composites.
    
               Home Fashion Textiles.  The Home Fashion Textiles segment 
               ---------------------
          primarily manufactures residential and commercial carpet
          generally sold to retailers under the name Gulistan  and fabrics
          for use in the manufacture of draperies, curtains and lampshades.
   
               The Company was organized in December 1986 and, on May 9,
     1988, acquired the businesses and substantially all the assets of five
     divisions of J.P. Stevens & Co., Inc. ("J.P.



















     
<PAGE>

<PAGE>



     Stevens"):  Converter and Yarn, Industrial Fabrics, Carpet, Automotive
     Products and Elastomerics.  The indebtedness incurred to finance the
     acquisition, combined with a shortfall in revenues and a corresponding
     decrease in operating cash flow, impaired the Company's ability to
     service its debt obligations.  As a result, in late 1990, the Company
     determined that it needed to reorganize its debt and equity capital
     structure.  Therefore, to improve its financial condition and overall
     creditworthiness, and to enhance its ability to compete more
     effectively, the Company undertook various restructuring transactions
     which resulted in the Plan of Reorganization which became effective on
     April 2, 1991.  See "THE COMPANY -- The Restructuring."
    
   
               On June 28, 1994, as part of its plan to reduce its
     outstanding indebtedness, the Company completed the sale of its
     automotive products and synthetic industrial fabrics businesses (the
     "Automotive Asset Sale") to JPS Automotive Products Corp., an
     indirect, wholly-owned subsidiary of Foamex International Inc.  See
     "THE COMPANY -- The Automotive Asset Sale."  The net cash proceeds of
     the Automotive Asset Sale, after deductions for fees, other expenses
     and amounts designated by management to satisfy possible contingent
     tax liabilities, were used to pay all outstanding borrowings under its
     then-existing credit facility and to redeem $24,324,000 principal
     amount of Discount Notes and $20,121,000 principal amount of
     Subordinated Notes.  See "THE COMPANY -- The Automotive Asset Sale"
     and "THE COMPANY -- Redemption of Subordinated Notes and Discount
     Notes."
    
                                  THE OFFERING
   
     SECURITIES OFFERED  . . . . .  *  $109,247,318 principal amount of
                                       Discount Notes.

                                    *  $76,773,000 principal amount of
                                       Subordinated Notes.

                                    *  $54,071,000 principal amount of
                                       Debentures.

                                    *  600,000 shares of Senior Preferred
                                       Stock, including 390,719 shares
                                       originally issued on April 2, 1991,
                                       101,414 shares issued as dividends
                                       in lieu of cash dividends, and an
                                       additional 107,867 shares that may
                                       be issued by the Company from time
                                       to time in the future in lieu of
                                       cash dividends on the Senior
                                       Preferred Stock.























     
<PAGE>

<PAGE>



                                    *  490,000 shares of Class A Common
                                       Stock.
    
                                    For a more complete description of the
                                    Securities offered for resale hereby
                                    and certain related matters, reference
                                    is made to "DESCRIPTION OF THE DEBT
                                    SECURITIES," "DESCRIPTION OF THE SENIOR
                                    PREFERRED STOCK," "DESCRIPTION OF THE
                                    JUNIOR PREFERRED STOCK," "DESCRIPTION
                                    OF THE CLASS A COMMON STOCK,"
                                    "DESCRIPTION OF THE CLASS B COMMON
                                    STOCK" and "DESCRIPTION OF THE CREDIT
                                    FACILITY" appearing elsewhere in this
                                    Prospectus.

   
    
     THE DISCOUNT NOTES

        Maturity Date  . . . . . .  June 1, 1999.

        Interest Rate  . . . . . .  (a) 9.85% per annum, payable semi-
                                    annually on each June 1 and December 1
                                    and (b) 1% per annum, payable at
                                    maturity.

        Optional Redemption  . . .  Redeemable in whole or in part at the
                                    Company's option, on or after June 1,
                                    1994, initially at 105.813% of the
                                    principal amount thereof and declining
                                    to 100% of the principal amount thereof
                                    on and after June 1, 1997, in each case
                                    together with accrued and unpaid
                                    interest to the redemption date.
   
        Mandatory Redemption . . .  The Company is required to redeem
                                    $37,776,829.50 aggregate principal
                                    amount of the Discount Notes on each of
                                    June 1, 1997 and June 1, 1998 at 100%
                                    of the principal amount thereof, plus
                                    accrued interest to the redemption
                                    date.
    
   
        Ranking  . . . . . . . . .  Pari passu in right of payment with the
                                    Subordinated Notes, subordinated in
                                    right of payment to the prior payment
                                    in full of all Senior Indebtedness, and



















    <PAGE>

<PAGE>



                                    senior in right of payment to the
                                    Debentures.  In addition, the Discount
                                    Notes are effectively subordinated in
                                    right of payment to the prior payment
                                    in full of all indebtedness of the
                                    Company's subsidiaries.  See
                                    "DESCRIPTION OF THE DEBT SECURITIES --
                                    Ranking of the Discount Notes and the
                                    Subordinated Notes" and "RISK FACTORS -
                                    - Subordination."
    
        Certain Covenants  . . . .  The Discount Note Indenture contains
                                    certain covenants relating to, among
                                    other things, (i) limitations on
                                    restricted payments; (ii) limitations
                                    on dividends and other payment
                                    restrictions affecting subsidiaries;
                                    (iii) limitations on additional
                                    indebtedness; (iv) limitations on
                                    material acquisitions; (v) restrictions
                                    on sales of business segments; (vi)
                                    limitations on transactions with
                                    affiliates; (vii) limitations on liens;
                                    (viii) events which constitute a change
                                    of control of the Company; and
                                    (ix) maintenance of a minimum Adjusted
                                    Net Worth.  See "DESCRIPTION OF THE
                                    DEBT SECURITIES -- Certain Covenants of
                                    the Indentures."

        Change of Control  . . . .  Under the Discount Note Indenture, upon
                                    the occurrence of a Change of Control
                                    of the Company, the Company is required
                                    to offer to purchase the Discount Notes
                                    if holders of more than 50% in prin-
                                    cipal amount of the Discount Notes then
                                    outstanding tender their Discount Notes
                                    for repurchase.  In addition, certain
                                    affiliated transactions may not be
                                    deemed to be a Change of Control.  See
                                    "DESCRIPTION OF THE DEBT SECURITIES --
                                    Certain Covenants of the Indentures --
                                    Change of Control."






















<PAGE>

<PAGE>


     THE SUBORDINATED NOTES

        Maturity Date  . . . . . .  June 1, 1999.

        Interest Rate  . . . . . .  (a) 9.25% per annum, payable semi-
                                    annually each June 1 and December 1 and
                                    (b) 1% per annum, payable at maturity.

        Optional Redemption  . . .  Redeemable in whole or in part at the
                                    Company's option, on or after June 1,
                                    1994, initially at 105.813% of the
                                    principal amount thereof and declining
                                    to 100% of the principal amount thereof
                                    on and after June 1, 1997, in each case
                                    together with accrued and unpaid
                                    interest to the redemption date.

        Mandatory Redemption . . .  The Company is required to redeem
                                    $31,250,000 in aggregate principal
                                    amount of the Subordinated Notes on
                                    each of June 1, 1997 and June 1, 1998
                                    at 100% of the principal amount
                                    thereof, plus accrued interest to the
                                    redemption date.

   
        Ranking  . . . . . . . . .  Pari passu in right of payment with the
                                    Discount Notes, subordinated in right
                                    of payment to the prior payment in full
                                    of all Senior Indebtedness, and senior
                                    in right of payment to the Debentures. 
                                    In addition, the Subordinated Notes are
                                    effectively subordinated in right of
                                    payment to the prior payment in full of
                                    all indebtedness of the Company's
                                    subsidiaries.  See "DESCRIPTION OF THE
                                    DEBT SECURITIES -- Ranking of the
                                    Discount Notes and the Subordinated
                                    Notes" and "RISK FACTORS --
                                    Subordination."
    
        Certain Covenants  . . . .  The Subordinated Note Indenture
                                    contains certain covenants relating to,
                                    among other things, (i) limitations on
                                    restricted payments; (ii) limitations
                                    on dividends and other payment
                                    restrictions affecting




















     
<PAGE>

<PAGE>



                                    subsidiaries; (iii) limitations on
                                    additional indebtedness; (iv) limita-
                                    tions on material acquisitions;
                                    (v) restrictions on sales of business
                                    segments; (vi) limitations on trans-
                                    actions with affiliates;
                                    (vii) limitations on liens;
                                    (viii) events which constitute a change
                                    of control of the Company; and
                                    (ix) maintenance of a minimum Adjusted
                                    Net Worth.  See "DESCRIPTION OF THE
                                    DEBT SECURITIES -- Certain Covenants of
                                    the Indentures."

        Change of Control  . . . .  Under the Subordinated Note Indenture,
                                    upon the occurrence of a Change of
                                    Control of the Company, the Company is
                                    required to offer to purchase the
                                    Subordinated Notes if holders of more
                                    than 50% in principal amount of the
                                    Subordinated Notes then outstanding
                                    tender their Subordinated Notes for
                                    repurchase.  In addition, certain
                                    affiliated transactions may not be
                                    deemed to be a Change of Control.  See
                                    "DESCRIPTION OF THE DEBT SECURITIES --
                                    Certain Covenants of the Debt
                                    Securities -- Change of Control."

     THE DEBENTURES

        Maturity Date  . . . . . .  May 15, 2000.

        Interest Rate  . . . . . .  7% per annum, payable semi-annually on
                                    each May 15 and November 15.

        Optional Redemption  . . .  Redeemable in whole or in part at the
                                    Company's option, on or after May 15,
                                    1993, initially at 107.77% of the
                                    principal amount thereof and declining
                                    to 100% of the principal amount thereof
                                    on and after May 15, 1999, in each case
                                    together with accrued and unpaid
                                    interest to the redemption date.




















     
<PAGE>

<PAGE>



        Mandatory Redemption . . .  The Company is required to redeem
                                    $37,500,000 in aggregate principal
                                    amount of the Debentures on May 15,
                                    1999 at 100% of the principal amount
                                    thereof, plus accrued interest to the
                                    redemption date.
   
        Ranking  . . . . . . . . .  Subordinated in right of payment to the
                                    prior payment in full of Senior
                                    Indebtedness, the Discount Notes and
                                    the Subordinated Notes.  In addition,
                                    the Debentures are effectively
                                    subordinated in right of payment to the
                                    prior payment in full of all
                                    indebtedness of the Company's
                                    subsidiaries.  See "DESCRIPTION OF THE
                                    DEBT SECURITIES -- Ranking of the
                                    Debentures" and "RISK FACTORS --
                                    Subordination."
    
        Certain Covenants  . . . .  The Debenture Indenture contains
                                    certain covenants relating to, among
                                    other things, (i) limitations on
                                    restricted payments; (ii) limitations
                                    on dividends and other payment
                                    restrictions affecting subsidiaries;
                                    (iii) limitations on additional
                                    indebtedness; (iv) limitations on
                                    material acquisitions; (v) restrictions
                                    on sales of business segments;
                                    (vi) limitations on transactions with
                                    affiliates; (vii) limitations on liens;
                                    (viii) events which constitute a change
                                    of control of the Company; and
                                    (ix) maintenance of a minimum Adjusted
                                    Net Worth.  See "DESCRIPTION OF THE
                                    DEBT SECURITIES -- Certain Covenants of
                                    the Indentures."

        Change of Control  . . . .  Under the Debenture Indenture, upon the
                                    occurrence of a Change of Control of
                                    the Company, the Company is required to
                                    offer to purchase the Debentures if
                                    holders of more than 50% in principal
                                    amount of the Debentures then
                                    outstanding tender such Debentures for
                                    repurchase.  In addition,
























     
<PAGE>

<PAGE>



                                    certain affiliated transactions may not
                                    be deemed to be a Change of Control. 
                                    See "DESCRIPTION OF THE DEBT SECURITIES
                                    -- Certain Covenants of the Debt
                                    Securities -- Change of Control."

     THE SENIOR PREFERRED STOCK

        Maturity . . . . . . . . .  May 15, 2003.

        Dividends  . . . . . . . .  Dividends are payable quarterly on each
                                    May 15, August 15, November 15 and
                                    February 15 at the rate of 6% per annum
                                    of the liquidation preference of the
                                    Senior Preferred Stock.  Prior to
                                    May 15, 1998, the Company is permitted
                                    to pay (and, to date, has paid) such
                                    dividends by issuing additional shares
                                    of Senior Preferred Stock.

        Mandatory Redemption . . .  The Senior Preferred Stock must be
                                    redeemed on May 15, 2003 at a
                                    redemption price of 100% of its
                                    liquidation preference per share, plus
                                    accrued and unpaid dividends thereon.

        Optional Redemption  . . .  Redeemable at the option of the
                                    Company, in whole or in part, at any
                                    time or from time to time, at a
                                    redemption price of 103% of the
                                    liquidation preference, plus accrued
                                    and unpaid dividends.

        Liquidation Preference . .  $100 per share.

        Ranking  . . . . . . . . .  The Senior Preferred Stock ranks senior
                                    to all other equity securities of the
                                    Company.

        Exchangeability  . . . . .  None.

        Voting Rights  . . . . . .  Holders of Senior Preferred Stock and
                                    Junior Preferred Stock, voting together
                                    as a single class, have the right to
                                    elect two (2) directors to the Board of
                                    Directors of the Company.


























     <PAGE>

<PAGE>





     THE CLASS A COMMON STOCK

        Dividends  . . . . . . . .  After payment or provision for the
                                    payment of dividends on the Senior
                                    Preferred Stock, dividends may be paid
                                    on the Class A Common Stock and the
                                    Class B Common Stock, participating
                                    equally, out of funds legally available
                                    therefor and to the extent permitted by
                                    law.

        Voting Rights  . . . . . .  The holders of Class A Common Stock and
                                    Class B Common Stock, voting together
                                    as a single class, are entitled to one
                                    vote per share on all matters submitted
                                    to the stockholders of the Company,
                                    other than the election of directors. 
                                    The holders of Class A Common Stock,
                                    voting separately as a class, have the
                                    right to elect three (3) directors to
                                    the Board of Directors of the Company.

        Ranking  . . . . . . . . .  Pari passu in right of payment of
                                    dividends with the Class B Common Stock
                                    and the Junior Preferred Stock and
                                    junior in right of payment of dividends
                                    to all other equity securities of the
                                    Company.


                                  RISK FACTORS

               PURCHASERS OF THE SECURITIES OFFERED HEREBY SHOULD CAREFULLY
     CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS" AS WELL AS THE
     OTHER INFORMATION SET FORTH IN THIS PROSPECTUS.































     
<PAGE>
<PAGE>
   
                        SUMMARY HISTORICAL FINANCIAL DATA
                             (Dollars in Thousands)
    
   
               The following table presents summary consolidated historical
     financial data for the Company as of the dates and for the periods
     indicated.  Certain previously reported amounts have been reclassified
     to conform to the current presentation and to reflect discontinued
     operations of the Automotive Assets (as defined in "THE COMPANY -- The
     Automotive Asset Sale").  All data presented below should be read in
     conjunction with "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
     CONDITION AND RESULTS OF OPERATIONS" and the Consolidated Financial
     Statements of the Company and the Notes thereto included elsewhere in
     this Prospectus.
    
               The financial information for the three months ended January
     29, 1994 and January 28, 1995 are derived from the unaudited
     consolidated financial statements of the Company.  In the opinion of
     management, such unaudited financial statements include all material
     adjustments (which consist only of normal and recurring adjustments)
     necessary for a fair presentation.
    
<TABLE><CAPTION>
                                                         Fiscal Year Ended                         Three Months Ended 
                                   -------------------------------------------------------     ----------------------
                                    11/3/90     11/2/91     10/31/92    10/30/93    10/29/94     1/29/94     1/28/95
        INCOME STATEMENT DATA:     (53 Weeks)  (52 Weeks)  (52 Weeks)  (52 Weeks)  (52 Weeks)  (13 Weeks)   (13 Weeks)
                                    --------    --------    --------    --------    --------    --------     --------
    
   
        <S>                          <C>       <C>        <C>         <C>         <C>           <C>         <C>       
        Net sales                    $625,855   $577,182   $610,985    $597,753    $603,416      $134,066    $147,233
        Cost of sales (2)             518,921    486,916    514,321     510,994     516,875       116,244     126,278
                                     --------   --------   --------    --------    --------      --------    --------
        Gross profit                  106,934     90,266     96,664      86,759      86,541        17,822      20,955
        Selling, general and 
          administrative expenses (2)  63,553     58,453     59,472      60,937      62,448        15,371      15,894
                                     --------  ---------   --------    --------    --------      --------    --------
        Income from operations         43,381     31,813     37,192      25,822      24,093         2,451       5,061
        Interest expense               80,880     69,833     60,278      62,196      56,452        15,486      10,065
        Other income (expense), net    (3,814)       249     (2,100)     (1,221)     (2,962)           17        (394)
                                     --------  ---------   --------    --------    --------      --------    --------
        Loss before reorganization 
          items, income taxes, 
          income from discontinued
          operations, extraordinary
          gain (loss) and cumulative
          effects of accounting 
          changes (1)                 (41,313)   (37,771)   (25,186)    (37,595)    (35,321)      (13,018)     (5,398)
        Reorganization items -- 
          professional fees and
          expenses                       -        10,878       -           -           -             -           -   
                                     --------  ---------   --------    --------    --------      --------    --------
        Loss before income taxes, 
          income from discontinued 
          operations, extraordinary 
          gain (loss) and cumulative 
          effects of accounting
          changes                     (41,313)   (48,649)   (25,186)    (37,595)    (35,321)      (13,018)     (5,398)
        Income taxes                     -          -         1,446       1,782       2,800           282         300
                                     --------  ---------   --------    --------    --------      --------    --------
        Loss before income from 
          discontinued operations, 
          extraordinary gain (loss) 
          and cumulative effects of 
          accounting changes          (41,313)   (48,649)   (26,632)    (39,377)    (38,121)      (13,300)     (5,698)
        Discontinued operations, net 
          of taxes:
          Income from discontinued 
            operations                  7,709      4,746     15,779      23,262      25,651         5,939        -   
          Gain on sale of dis-
            continued operations         -          -          -           -        132,966          -            -  
        Extraordinary gain (loss)        -        35,265       -           -         (7,410)         -         17,520
        Cumulative effects of 
          accounting changes             -          -          -         (5,716)     (1,000)       (1,000)       -   
                                     --------  ---------   --------    --------    --------      --------    --------
        Net income (loss)            $(33,604)  $ (8,638)  $(10,853)   $(21,831)   $112,086      $ (8,361)    $11,822
                                     ========  =========   ========    ========    ========      ========    ========
    </TABLE>     <PAGE>

<PAGE>

<TABLE>
<CAPTION>
   
                                                               Fiscal Year Ended                        Three Months Ended  
                                          ---------------------------------------------------------   ---------------------
                                           11/03/90     11/02/91   10/31/92     10/30/93   10/29/94    01/29/94    01/28/95
                                          (53 Weeks)   (52 Weeks) (52 Weeks)   (52 Weeks) (52 Weeks)  (13 Weeks) (13 Weeks)
                                          ----------  ----------  ----------   ---------- ---------    --------   --------
    
   
       <S>                               <C>          <C>         <C>         <C>        <C>          <C>         <C>
       Balance Sheet Data:

       Working capital, excluding 
         net assets held for sale         $   97,799   $  88,242   $ 87,535    $  92,584  $  95,944     $ 94,501   $ 100,422
       Total assets                          578,463     545,906    525,047      548,843    467,990      535,148     462,207
       Total long-term debt, less 
         current portion                     532,384     499,452    488,280      522,947    335,472      532,003     326,365
       Senior redeemable preferred stock      35,267      15,685     18,144       21,007     24,340       21,816      25,270
       Shareholders' equity (deficit)        (98,746)    (73,097)   (86,409)    (111,103)    (2,350)    (120,273)      8,542
    
</TABLE>

   
     (1)  The following non-cash charges have been included in the
          determination of loss before reorganization items, income taxes,
          income from discontinued operations, extraordinary items and
          cumulative effects of accounting changes for the periods shown
          above.
    


<TABLE>
<CAPTION>
   
                                                               Fiscal Year Ended                        Three Months Ended  
                                          ---------------------------------------------------------   ---------------------
                                           11/03/90     11/02/91   10/31/92     10/30/93   10/29/94    01/29/94    01/28/95
                                          (53 Weeks)   (52 Weeks) (52 Weeks)   (52 Weeks) (52 Weeks)  (13 Weeks) (13 Weeks)
                                          ----------  ----------  ----------   ---------- ---------    --------   --------
    
    
      <S>                                 <C>        <C>         <C>         <C>        <C>           <C>        <C>  
       Income Statement Data:

       Certain non-cash charges to income:
         Depreciation                     $   19,886   $  21,504   $ 25,170    $  24,702  $  27,696     $  6,341   $   6,733
         Amortization of goodwill 
           and other                             993         975        975          969        964          254         241
         Other non-cash charges 
           to income                           2,812       1,622      1,000        2,253        131          160         100
         Non-cash interest                    24,431      25,111     18,805       12,208     11,450        2,922       2,422
                                          ----------   ---------   ---------   ---------  ---------     --------   ---------
                                          $   48,122   $  49,212   $ 45,950    $  40,132  $  40,241     $  9,677   $   9,496
                                          ==========   =========   =========   =========  =========     ========   =========
    
</TABLE>


   
     (2)  Certain previously reported amounts have been reclassified to
          conform to the current presentation.
    





   
<PAGE>

<PAGE>
     

                                  RISK FACTORS

               PROSPECTIVE PURCHASERS OF THE SECURITIES SHOULD CAREFULLY
     CONSIDER THE FOLLOWING RISK FACTORS, AS WELL AS OTHER INFORMATION SET
     FORTH IN THIS PROSPECTUS, PRIOR TO MAKING AN INVESTMENT DECISION WITH
     RESPECT TO THE SECURITIES.  UNLESS THE CONTEXT OTHERWISE REQUIRES,
     REFERENCES TO THE "COMPANY" SHALL MEAN THE COMPANY COLLECTIVELY WITH
     ITS SUBSIDIARIES ON A CONSOLIDATED BASIS.

     SUBSTANTIAL INDEBTEDNESS; ABILITY TO SERVICE DEBT
   
               The Company has substantial debt in relation to stock-
     holders' equity.  At the end of the three-month period ended January
     28, 1995 (the "1995 First Quarter"), the Company had approximately
     $329 million of debt, $25.3 million of Senior Preferred Stock and $8.5
     million in stockholders' equity, compared to $338 million, $24.3
     million and a deficit of $2.4 million, respectively, at the end of the
     Company's fiscal year ended October 29, 1994 ("Fiscal 1994") and $532
     million, $21.0 million and a deficit of $111 million at the end of the
     Company's fiscal year ended October 30, 1993 ("Fiscal 1993").  See
     "CAPITALIZATION."
    
   
               The Company's earnings before fixed charges for Fiscal 1993,
     Fiscal 1994, the three-month period ended January 29, 1994 (the "1994
     First Quarter") and the 1995 First Quarter were inadequate to cover
     fixed charges by $37.6 million, $35.3 million, $13.0 million and $5.4
     million, respectively.  The Company's earnings before fixed charges
     and dividends for Fiscal 1993, Fiscal 1994, the 1994 First Quarter and
     the 1995 First Quarter were inadequate to cover fixed charges and
     dividends by $40.5 million, $38.7 million,  $13.8 million and $6.3
     million, respectively.  The earnings before fixed charges for such
     periods, however, include total non-cash charges for depreciation,
     amortization, other non-cash charges to income and non-cash interest
     of $40.1 million, $40.2 million, $9.7 million and $9.5 million,
     respectively.  For additional information regarding the Company's cash
     flows from operating, investing and financing activities, see
     "FINANCIAL STATEMENTS -- Consolidated Statements of Cash Flows"
     included herein.
    
   
               If the Company's cash flow and capital resources are
     insufficient to service the Company's debt obligations under the
     Restated Credit Agreement (as defined in "DESCRIPTION OF THE CREDIT
     FACILITY"), the Company may be required to seek to refinance a portion
     of its outstanding indebtedness or sell assets.  There can be no
     assurance that any such refinancing or sale of assets would be
     available on commercially reasonable terms, if at all, or that such
     refinancing or sale would be
























     <PAGE>

<PAGE>
     

     permitted by holders of Senior Indebtedness or the Securities.  In
     addition, the Company's available cash flow is required to be applied
     to reduce borrowings outstanding under the Revolving Credit Facility
     (as defined in "DESCRIPTION OF THE CREDIT FACILITY).  Accordingly,
     such funds are not available to service the Debt Securities or to pay
     cash dividends on the Senior Preferred Stock or the Class A Common
     Stock.  See also " -- Subordination; Rights of Other Creditors;
     Holding Company Structure" below.
    
     HISTORICAL NET LOSSES
   
               The Company sustained net losses before income from
     discontinued operations, extraordinary items and cumulative effects of
     accounting changes of $39.4 million, $38.1 million, $13.3 million and
     $5.7 million, for Fiscal 1993, Fiscal 1994, the 1994 First Quarter and
     the 1995 First Quarter, respectively, due primarily to interest
     expense on outstanding indebtedness.  See "SELECTED HISTORICAL
     FINANCIAL DATA," "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
     CONDITION AND RESULTS OF OPERATIONS" and the Financial Statements of
     the Company and the Notes thereto included elsewhere in this
     Prospectus.
    
   
     SUBORDINATION; RIGHTS OF OTHER CREDITORS; HOLDING COMPANY STRUCTURE
    
   
               The Discount Notes and the Subordinated Notes are general,
     unsecured obligations of the Company and are subordinated in right of
     payment to the prior payment in full of all existing and future Senior
     Indebtedness.  The Debentures are general, unsecured obligations of
     the Company and are subordinated in right of payment to the prior
     payment in full of all Senior Indebtedness, the Discount Notes and the
     Subordinated Notes.  Payment of the Debt Securities has not been
     guaranteed by the Company's subsidiaries.  As a result of the
     application of the net proceeds of the Automotive Asset Sale (see "THE
     COMPANY -- The Automotive Asset Sale"), the Company's Senior
     Indebtedness has been reduced by approximately $169 million.  As of
     February 28, 1995, the Company had approximately $105 million of
     Senior Indebtedness outstanding.  The indebtedness under the Restated
     Credit Agreement, which matures on December 1, 1996 and ranks senior
     in right of payment to the Discount Notes, the Subordinated Notes and
     the Debentures, is secured by (i) a pledge of the capital stock of
     each of the Company's operating subsidiaries and (ii) a security
     interest in substantially all of the personal property and certain
     real property of the Company and its operating subsidiaries.  As of
     February 28, 1995, the aggregate amount available for borrowings by
     the Company under the Restated Credit Agreement was $39.2 million. 
     See "DESCRIPTION OF THE CREDIT FACILITY." 
    



















<PAGE>

<PAGE>
     

               Because the Company conducts its textile operations
     exclusively through its subsidiaries, the Company's ability to service
     its debt obligations (including its ability to pay principal of and
     interest on the Debt Securities) and to pay dividends on shares of its
     capital stock (including the Senior Preferred Stock and the Class A
     Common Stock) is strictly dependent upon the earnings and cash flows
     of its subsidiaries and the ability of its subsidiaries to make funds
     available to the Company for such purpose (whether in the form of
     dividends, intercompany loans or otherwise).

               As a consequence of the Company's holding company structure,
     the Debt Securities and each of the Senior Preferred Stock and Class A
     Common Stock effectively rank junior in right of payment to the prior
     payment in full of all liabilities and obligations of the Company's
     subsidiaries to their creditors, including indebtedness of such
     subsidiaries to trade creditors and employees.  Accordingly, the
     claims of creditors of the Company's subsidiaries, in respect of the
     assets of such subsidiaries, have priority over the claims of the
     Company's creditors (including holders of the Debt Securities) and the
     interests of the Company's equity holders (including holders of the
     Senior Preferred Stock and Class A Common Stock).  In the event of the
     Company's insolvency, dissolution, liquidation or winding-up, or upon
     the maturity of any Senior Indebtedness, whether when due, upon
     acceleration or otherwise, holders of Senior Indebtedness would be
     paid in full prior to any payment on account of or for the benefit of
     the holders of the Discount Notes, the Subordinated Notes and the
     Debentures.  Accordingly, in the event of such insolvency,
     dissolution, liquidation, winding-up or maturity, to the extent funds
     are available after payment in full to holders of Senior Indebtedness,
     holders of the Discount Notes, the Subordinated Notes and the
     Debentures may recover ratably less, if anything, than holders of
     Senior Indebtedness.  In addition, in the event of the Company's
     insolvency, dissolution, liquidation or winding-up, holders of Senior
     Indebtedness, Discount Notes and Subordinated Notes must be paid in
     full before the holders of Debentures can be paid.  As a result, in
     the event of the Company's insolvency, dissolution, liquidation or
     winding-up, to the extent funds are available after payment to holders
     of Senior Indebtedness, Discount Notes and Subordinated Notes, holders
     of Debentures may recover ratably less, if anything, than holders of
     Senior Indebtedness, Discount Notes and Subordinated Notes.  See
     "DESCRIPTION OF THE DEBT SECURITIES -- Ranking."

     ABSENCE OF PUBLIC MARKET

               There currently is no established trading market for the
     Securities and no dealer or "market maker" has expressed an



























<PAGE>

<PAGE>
     

     interest in making a market in and for any of the Securities. 
     Accordingly, the Company is unable to predict whether and when a
     market for such Securities would develop.  See "PLAN OF DISTRIBUTION."

     INFLUENCE OF PRINCIPAL STOCKHOLDER
   
               Since the Acquisition (as defined in "THE COMPANY -- The
     Acquisition"), Odyssey Partners, L.P., a Delaware limited partnership
     ("Odyssey Partners"), has been the Company's largest stockholder. 
     Odyssey Partners currently owns 340,000 shares of Class B Common
     Stock, which represents 34% of the Company's outstanding common equity
     securities (i.e., the Class A Common Stock and Class B Common Stock). 
     As a result of such ownership, certain voting, management and
     corporate governance arrangements presently in effect, and the fact
     that a majority of the members of the Company's Board of Directors
     (the "Board of Directors") are affiliates of Odyssey Partners, Odyssey
     Partners and such affiliates will continue to influence and be in a
     position to control the management, policies and affairs of the
     Company, including the approval of extraordinary corporate
     transactions such as business combination transactions and sales of
     Company assets substantially as an entirety.  In addition, Odyssey
     Partners, DLJ Capital Corp. ("DLJ") and Lincoln National Bank and
     Trust Company of Fort Wayne ("Lincoln National") have entered into a
     Stockholders' Agreement dated as of April 2, 1991 (the "Stockholders'
     Agreement") with respect to their shares of Class B Common Stock
     which, among other things, requires DLJ to use its best efforts to
     cause its director-nominee to vote in the same manner as the director-
     nominees of Odyssey Partners on all matters submitted to the Company's
     Board of Directors for approval.  See "MANAGEMENT" and "SECURITY
     OWNERSHIP OF PRINCIPAL STOCKHOLDERS AND MANAGEMENT."
    
     CASH DIVIDENDS PROHIBITED; DIVIDEND POLICY

               As a holding company, the Company's ability to pay cash
     dividends is dependent on the earnings and cash flows of its
     subsidiaries and the ability of its subsidiaries to make funds
     available to the Company for such purpose.  Under the Restated Credit
     Agreement and Indentures, the Company is currently prohibited from
     paying cash dividends on account of its capital stock (including
     shares of Senior Preferred Stock and Class A Common Stock).
   
               The Company presently intends to retain earnings to fund
     working capital and for general corporate purposes, and, therefore,
     does not intend to pay cash dividends on shares of the Senior
     Preferred Stock or the Class A Common Stock in the foreseeable future. 
     The payment of future cash dividends, if
























<PAGE>

<PAGE>
     

     any, would be made only from assets legally available therefor, and
     would also depend on the Company's financial condition, results of
     operations, current and anticipated capital requirements, restrictions
     under then existing indebtedness (including, without limitation,
     indebtedness evidenced by the Restated Credit Agreement, the Debt
     Securities and refundings and refinancings thereof) and other factors
     deemed relevant by the Company's Board of Directors.  See "DESCRIPTION
     OF THE DEBT SECURITIES -- Certain Covenants" and "DESCRIPTION OF THE
     CREDIT FACILITY."
    
     REQUIRED REDEMPTIONS AND REPAYMENTS UPON A CHANGE OF CONTROL

               Upon the occurrence of a Change of Control, subject to
     certain limitations, the holders of the Debt Securities have the right
     to require the Company to repurchase their securities.  Before the
     Company can offer to repurchase any of the Debt Securities, it must
     either (i) repay in full all Indebtedness under the Restated Credit
     Agreement, (ii) offer to repay in full all such Indebtedness and to
     repay the Indebtedness of each lender under the Restated Credit
     Agreement who has accepted such offer or (iii) obtain the requisite
     consent of such lenders to make such offer to holders of the Debt
     Securities.  Such repurchase right may thus be of limited value if the
     Company cannot obtain the requisite consent or sufficient funding to
     repay such Indebtedness.  Failure to offer to repurchase the Debt
     Securities under such circumstances, however, would constitute an
     Event of Default under each of the Indentures.  In addition, pursuant
     to the Indentures, to the extent holders of less than 50% of the
     outstanding Debt Securities tender their Debt Securities for
     repurchase, the Company is not required to purchase such Debt
     Securities.  See "DESCRIPTION OF THE DEBT SECURITIES -- Certain
     Covenants -- Change of Control."

     RESTRICTIONS ON CORPORATE ACTION
   
               The Indentures contain covenants that limit and restrict the
     Company's ability to, among other things, undertake mergers,
     consolidations, acquisitions, repurchases of capital stock, pay
     dividends or make other restricted payments, engage in transactions
     with affiliates or make asset sales.  In addition, the Company must
     maintain certain levels of "adjusted net worth" as defined in the
     Indentures.  Furthermore, the Indentures place limitations on the
     Company's ability to incur additional debt or grant a security inter-
     est in its assets, and require the Company to apply the proceeds from
     the sale of assets, outside the ordinary course of business, towards
     reducing outstanding debt.  See "DESCRIPTION OF THE DEBT SECURITIES --
     Certain Covenants."  The Restated Credit Agreement also contains
     covenants relating to the foregoing and additional covenants relating
     to minimum levels

























<PAGE>

<PAGE>
     

     of net worth, leverage, interest coverage and other financial ratios. 
     See "DESCRIPTION OF THE CREDIT FACILITY."  In addition, under each of
     the foregoing documents, the occurrence of certain events (including,
     without limitation, failure to pay principal or interest, failure to
     comply with covenants, certain defaults under or acceleration of other
     indebtedness and certain events of bankruptcy or insolvency), in
     certain cases after notice and grace periods, would constitute an
     event of default permitting acceleration of the indebtedness covered
     by such document.
    
     INFLATION
   
               The Company is subject to the effects of changing prices. 
     It has generally been able to pass along inflationary increases in its
     costs by increasing the prices for its products; however, market
     conditions may not allow the continuation of this practice in the
     future.  See "MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL
     CONDITION AND RESULTS OF OPERATIONS -- Inflation and Tax Matters."
    
     COMPETITION IN THE TEXTILE INDUSTRY
   
               The textile and textile-related products industry is highly
     competitive and fragmented.  The Company is one of the largest
     domestic manufacturers of textile and textile-related products for the
     apparel, industrial and home fashion markets.  However, there are many
     manufacturers and retailers of all types of textiles and textile-
     related products in the United States, some of which produce and sell
     categories of products not manufactured by the Company.  Certain of
     the companies which compete directly with JPS have greater financial
     and other resources than the Company.  See "BUSINESS -- Marketing and
     Competition."
    
     SIGNIFICANT CUSTOMERS
   
               Although no customer accounted for more than 7% of the
     Company's sales, there are certain customers the loss of which could
     have a material adverse effect on the Company's sales.  There can be
     no assurance that the Company's reliance on such customers, and
     consequently the importance of the loss of such customers, will not
     increase in the future.  See "BUSINESS -- Customers."
    
     POTENTIAL UNAVAILABILITY OF CERTAIN RAW MATERIALS
   
               Certain of the Company's products are manufactured using raw
     materials which, due to brand recognition or customer specification,
     are not available from more than one source.  If an interruption of
     supply of raw materials were to occur, there


























<PAGE>

<PAGE>
     

     could be no assurance that the Company could obtain alternate adequate
     supplies of raw materials which, in turn, could adversely affect the
     Company's ability to produce, on an economic basis, certain of its
     products.  See "BUSINESS -- Raw Materials."
    
     CERTAIN FEDERAL INCOME TAX CONSEQUENCES
   
               The Subordinated Notes, Discount Notes and Debentures were
     issued with original issue discount for federal income tax purposes. 
     The Senior Preferred Stock may be treated as having been issued with
     an unreasonable redemption premium for federal income tax purposes. 
     Accordingly, purchasers of these securities may be required to realize
     taxable income in advance of the receipt of cash distributions
     therefrom for federal income tax purposes.  See "CERTAIN FEDERAL
     INCOME TAX CONSEQUENCES -- Federal Income Tax Consequences Associated
     with the Debt Securities" and "-- Federal Income Tax Consequences of
     Ownership and Disposition of Class A Common Stock and Senior Preferred
     Stock."
    
   
               Were the Internal Revenue Service (the "Service") to assert
     successfully that any class of the Debt Securities were equity for
     federal income tax purposes, such class would be treated by a holder
     in a manner analogous to the Senior Preferred Stock (see "CERTAIN
     FEDERAL INCOME TAX CONSEQUENCES -- Ownership and Disposition of Class
     A Common Stock and Senior Preferred Stock") and the Company would not
     be allowed an interest deduction in respect of interest accrued on
     such class.
    
   
               The purchase of Senior Preferred Stock or Class A Common
     Stock pursuant to this Offering may result in an "ownership change"
     for federal income tax purposes, in which event the use of the
     Company's net operating losses attributable to periods prior to the
     occurrence of such ownership change, and possibly built-in losses of
     the Company (if any), may be severely limited (see "CERTAIN FEDERAL
     INCOME TAX CONSEQUENCES -- Certain Federal Income Tax Consequences to
     the Company").
    
     CYCLICAL NATURE OF CERTAIN INDUSTRIES
   
               The industries in which many of the Company's customers
     compete, such as the housing industry, are cyclical in nature and are
     subject to changes in general economic conditions which affect market
     demand, and a significant down turn in these industries would have an
     adverse effect on the Company's results of operations.  See
     "BUSINESS."
    






















<PAGE>

<PAGE>
     

                                   THE COMPANY


     GENERAL
   
               JPS is one of the largest domestic manufacturers of textile
     and textile-related products for the apparel, industrial and home
     fashion markets.  JPS conducts its operations from fifteen
     manufacturing plants in five states and employs approximately 5,900
     people.
    
   
               Apparel Fabrics and Products.  The Company is a leading 
               ----------------------------
          manufacturer of greige goods (unfinished woven fabrics), yarn and
          elastic products.  The Company's products are used in the
          manufacture of a broad range of consumer apparel products
          including blouses, dresses, sportswear and undergarments.  In
          addition, the Company is one of the major suppliers of soft
          elastic products used in the manufacture of disposable diapers.
    
   
               Industrial Fabrics and Products.  The Company manufactures 
               -------------------------------
          products used by the building construction industry and a broad
          range of woven fabrics with specialty applications.  Principal
          construction products include single-ply membrane roofing and
          fiberglass reinforcement fabrics.  In addition, the Company pro-
          duces membranes for use primarily in environmental containment
          systems and specialty urethane products for use in the
          manufacture of various products such as "bulletproof" glass,
          disposable intravenous bags, seamless welded drive belts and
          tubing.  Other fabrics produced in this segment are used in the
          manufacture of such products as flame retardant clothing,
          filtration products, tarpaulins, awnings, athletic tapes, printed
          circuit boards and advanced composites.
    
               Home Fashion Textiles.  The Home Fashion Textiles segment 
               ---------------------
          primarily manufactures residential and commercial carpet
          generally sold to retailers under the name Gulistan (trademark) and
          fabrics for use in the manufacture of draperies, curtains and 
          lampshades.

               The principal executive offices of the Company are located
     at 555 North Pleasantburg Drive, Suite 202, Greenville, South Carolina
     29607; telephone number (803) 239-3900.

     THE ACQUISITION
   
               On March 14, 1988, the Company executed a merger agreement
     providing for the acquisition of J.P. Stevens.  On March 15, 1988,
     pursuant to such merger agreement, the Company





















<PAGE>

<PAGE>
     

     commenced a tender offer for all of the outstanding capital stock of
     J.P. Stevens.  Subsequently, the Company terminated its tender offer
     and J.P. Stevens agreed to be acquired by another entity which had
     sought to effect its acquisition by means of a competing tender offer
     with the Company.  Pursuant to a negotiated settlement of the compet-
     ing tender offers, J.P. Stevens agreed to sell to the Company the
     business and substantially all of the assets of five of J.P. Stevens's
     operating divisions:  the Converter and Yarn division; the
     Automotive Products division; the Elastomerics division; the Carpet
     division; and the Industrial Fabrics division (the "Predecessor
     Stevens Divisions"), for approximately $527.0 million (the
     "Acquisition").
    
     THE RESTRUCTURING

               On March 28, 1990, the Company engaged certain financial
     advisors to advise the Company concerning a possible restructuring of
     its debt and equity capitalization.  In furtherance thereof, the
     Company, together with its legal and financial advisors, met with
     representatives of the Company's senior lenders and with the
     respective legal and financial representatives of certain large insti-
     tutional holders of the Company's then outstanding (i) Senior Variable
     Rate notes due June 1, 1996, (ii) Senior Subordinated Discount Notes
     due June 1, 1999, (iii) 15.25% Senior Subordinated Notes due June 1,
     1999, and (iv) 14.25% Subordinated Debentures due May 15, 2000
     (collectively, the "Old Debt Securities"), to discuss the Company's
     general business and financial status, and to explore various
     financial restructuring alternatives, including, without limitation,
     tender offers, exchange offers, redemptions, private purchases and
     other recapitalization and refinancing transactions.  As a result of
     these meetings, certain institutional holders of the Old Debt
     Securities formed a steering committee (the "Committee") to identify
     and to represent their interests on a unified basis.
   
               In November 1990, the Company and representatives of the
     Committee determined that a transaction involving the exchange of the
     Old Debt Securities for a significant percentage of "new" common stock
     and "new" debt securities of the Company having a fixed, lower per
     annum interest rate, together with the issuance to the holders of the
     Company's then-outstanding Series A Exchangeable Adjustable Rate
     Preferred Stock and Series B Junior Preferred Stock (together, the
     "Old Securities") of "new" preferred equity securities of the Company,
     would improve the Company's financial condition and overall
     creditworthiness and simplify its capital structure, and that such
     transactions would best be accomplished pursuant to a pre-petition
     solicitation of



























     <PAGE>

<PAGE>
     

     acceptances for a voluntary plan of reorganization under Chapter 11.
    
   
               After having formulated and negotiated the terms of a
     consensual bankruptcy restructuring, on December 21, 1990, the Company
     solicited votes from holders of impaired claims and impaired equity
     interests for the acceptance or rejection of the Plan of
     Reorganization.  The solicitation was conducted prior to the filing by
     the Company of the Chapter 11 Case so as to significantly shorten the
     pendency of the bankruptcy proceeding and to simplify the administra-
     tion of such proceeding and reduce the costs associated therewith.  As
     part of the Plan of Reorganization, the Company, together with its
     senior bank lenders, agreed to restructure the then-existing bank debt
     of the Company.  Pursuant to such Plan of Reorganization, the
     Company's subsidiaries assumed the term loans previously made by the
     banks to the Company, and, in addition, the senior bank lenders
     permitted the Company to grant to the holders of its Senior Secured
     Notes due June 1, 1995 (the "Senior Notes") a junior lien on the
     capital stock of the Company's subsidiaries.  
    
   
               The Company's solicitation was successfully completed and
     the Chapter 11 Case was commenced in early February 1991 in the United
     States Bankruptcy Court for the Southern District of New York (the
     "Bankruptcy Court").  The Plan of Reorganization was confirmed by the
     Bankruptcy Court pursuant to a court order signed on March 21, 1991
     and the Plan of Reorganization which, among other things, resulted in
     the issuance of the Debt Securities, the Senior Preferred Stock and
     the Class A Common Stock, became effective on April 2, 1991.
    
   
               Pursuant to the Plan of Reorganization, the holders of Old
     Debt Securities and Old Securities received the Securities, the Senior
     Notes and the securities described herein under "DESCRIPTION OF THE
     JUNIOR PREFERRED STOCK" and "DESCRIPTION OF THE CLASS B PREFERRED
     STOCK."
    
   
    
   
     THE AUTOMOTIVE ASSET SALE
    
   
     General

               On June 28, 1994, pursuant to the terms of the Asset
     Purchase Agreement (the "Asset Purchase Agreement"), dated as of May
     25, 1994, by and among the Company, JPS Auto Inc., a wholly-owned
     subsidiary of the Company ("Auto"), JPS Converter and Industrial
     Corp., a wholly-owned subsidiary of the Company ("C&I"), Foamex
     International Inc. ("Foamex") and JPS Automotive Products Corp., an
     indirect, wholly-owned subsidiary of Foamex (the "Purchaser"), the
     Company consummated the sale of its Automotive Assets (as described
     below) to the Purchaser.
    

















<PAGE>

<PAGE>
     
   
               The Automotive Assets consisted of (i) all of the business
     and assets of Auto and the synthetic industrial fabrics division of
     C&I and (ii) the Company's common stock in the managing general
     partner of Cramerton Automotive Products, L.P., a Delaware limited
     partnership.  In addition, the Purchaser agreed to assume
     substantially all of the liabilities and obligations associated with
     the Automotive Assets.
    
   
               The purchase price for the Automotive Assets was
     approximately $279 million, consisting of $264 million of cash paid at
     closing and $15 million of assumed debt (as of June 28, 1994), subject
     to certain post-closing adjustments which may result in a gain to be
     recognized in a future period.
    
   
     Use of Proceeds
    
   
               The net cash proceeds from the Automotive Asset Sale, after
     deductions of approximately $51 million for fees, other expenses and
     amounts designated by management to satisfy possible contingent tax
     liabilities (see "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
     CONDITION AND RESULTS OF OPERATIONS -- Inflation and Tax Matters"),
     were approximately $213 million.  In accordance with the terms of the
     Restated Credit Agreement (as defined in "DESCRIPTION OF THE CREDIT
     FACILITY") and the Indentures, the Company applied approximately $166
     million of the net cash proceeds to repay all outstanding borrowings
     and accrued interest under its then-existing credit facility.  In
     addition, the Company used approximately $47 million of such net cash
     proceeds to redeem Discount Notes and Subordinated Notes.  See
     "-- Redemption of Subordinated Notes and Discount Notes."
    
   
     REDEMPTION OF THE SENIOR NOTES
    
   
               On July 15, 1994, the remaining outstanding Senior Notes, in
     an aggregate principal amount of $93.47 million, were redeemed at a
     redemption price of 100% of the principal amount of such securities
     plus accrued interest thereon.  Pursuant to the terms of the Indenture
     with respect to the Senior Notes, Citibank, N.A. ("Citibank"), as
     Credit Agent, consented to such redemption.
    
   
     REDEMPTION OF SUBORDINATED NOTES AND DISCOUNT NOTES
    
   
               On September 15, 1994, the Company used a portion of the net
     cash proceeds of the Automotive Asset Sale to redeem $24,324,000
     principal amount of the Discount Notes and $20,121,000 principal
     amount of the Subordinated Notes.  Such redemptions were made pursuant
     to offers to redeem in accordance with the provisions of the Discount
     Note Indenture and the Subordinated Note Indenture with respect to
     certain asset sales.
    

















<PAGE>

<PAGE>
     
   
     OPEN-MARKET REPURCHASES OF DEBT SECURITIES
    
   
               The Restated Credit Agreement permits the Company, subject
     to the terms and conditions therein, to use up to $45 million of its
     revolving credit loan facility for the repurchase of the Debt
     Securities in open-market transactions.  During the three month period
     ended January 28, 1995, the Company expended $36,607,000 to repurchase
     $17,536,000 principal amount of Discount Notes, $28,106,000 principal
     amount of Subordinated Notes and $20,929,000 principal amount of
     Debentures pursuant to such transactions.  The Company has made no
     further open-market purchases of Debt Securities subsequent to January
     28, 1995 and is not currently seeking to make any such purchases.
    





















































<PAGE>
<PAGE>
    
                                 CAPITALIZATION
                             (Dollars In Thousands)

   
               The following table summarizes the consolidated
     capitalization of the Company as of January 28, 1995.  This table
     should be read in conjunction with the Financial Statements of the
     Company and related Notes thereto included elsewhere in this
     Prospectus.
    

<TABLE>
   
         <S>                                                                             <C>              <C>
         Current portion of long-term debt                                                                 $  2,875
                                                                                                           --------
         Long-term debt, less current portion(1):
             Credit Facility -- Revolving Loans(2) . . . . . . . . . . . . . . .                             93,966
             Equipment financing . . . . . . . . . . . . . . . . . . . . . . . .                              9,225
             Discount Notes(3):
                 Face value, including accrued interest due at maturity
                     of $3,277 . . . . . . . . . . . . . . . . . . . . . . . . .            $112,525
                 Less unamortized discount to present value(6) . . . . . . . . .               6,388
                                                                                            --------
                                                                                                            106,137
             Subordinated Notes(3):
                 Face value, including accrued interest
                     due at maturity of $3,497 . . . . . . . . . . . . . . . . .              80,270
                 Less unamortized discount to present value(6) . . . . . . . . .               5,569
                                                                                            --------
                                                                                                             74,701
             Debentures(3):
                 Face value  . . . . . . . . . . . . . . . . . . . . . . . . . .              54,071
                 Less unamortized discount to present value(6) . . . . . . . . .              11,735         42,336
                                                                                            --------       --------
                     Total long-term debt  . . . . . . . . . . . . . .                                      326,365 
                                                                                                           --------
         Senior Preferred Stock:  700,000 shares authorized and 484,848 shares
             issued and outstanding, including $599 of accrued dividends to be
             paid in additional shares(4)(5) . . . . . . . . . . . . . . . . . .              49,084
             Less unamortized discount to present value(6) . . . . . . . . . . .              23,814         25,270
                                                                                            --------       --------
         Stockholders' equity (deficit):
             Series B Junior Preferred Stock:  700,000 shares authorized and
                 10,000 shares issued and outstanding(4)(5)  . . . . . . . . . .                                250
             Class A Common Stock:  700,000 shares authorized and 490,000 shares
                 issued and outstanding at par(4)  . . . . . . . . . . . . . . .                                  5
             Class B Common Stock:  700,000 shares authorized and 510,000
                 shares issued and outstanding at par(4) . . . . . . . . . . . .                                  5
             Additional paid-in capital  . . . . . . . . . . . . . . . . . . . .                             32,514
             Deficit . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                            (24,232)
                                                                                                           --------

                 Total stockholders' equity  . . . . . . . . . . . . . . . . . .                              8,542
                                                                                                           --------

                   Total capitalization  . . . . . . . . . . . . . . . . . . . .                           $363,052
                                                                                                           ========
    
<FN>                                            
   
        ------------------------------------
        (1)  See Note 5 of the "NOTES TO CONSOLIDATED FINANCIAL STATEMENTS" included elsewhere in this Prospectus. 
        (2)  On June 24, 1994, the Company and its subsidiaries entered into the Restated Credit Agreement.  See
             "DESCRIPTION OF THE CREDIT FACILITY." 
        (3)  See "DESCRIPTION OF THE DEBT SECURITIES."
        (4)  See Note 6 of the "NOTES TO CONSOLIDATED FINANCIAL STATEMENTS" included elsewhere in this Prospectus.
        (5)  The aggregate number of authorized shares of preferred stock of the Company is 700,000, including both
             the Senior Preferred Stock and the Junior Preferred Stock.
        (6)  In connection with the Plan of Reorganization and the restructuring of the securities of the Company
             then outstanding, an adjustment to the carrying value of certain of such securities was recorded in
             accordance with American Institute of Certified Public Accountant's Statement of Position No. 90-7,
             "Financial Reporting By Entities in Reorganization Under the Bankruptcy Code" to state the securities at
             the present values of amounts to be paid as determined by appropriate interest rates as of that date
             (see Note 5 of the "NOTES TO CONSOLIDATED FINANCIAL STATEMENTS" included elsewhere in this Prospectus).
    
/TABLE
<PAGE>
<PAGE>
                            SELECTED HISTORICAL FINANCIAL DATA
                      (Dollars in Thousands except Per Share Data)
    
               The following table presents selected consolidated
     historical financial data for the Company as of the dates and for the
     periods indicated.  Certain previously reported amounts have been
     reclassified to conform to the current presentation and to reflect
     discontinued operations of the Automotive Assets.  All data presented
     below should be read in conjunction with "MANAGEMENT'S DISCUSSION AND
     ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" and the
     Consolidated Financial Statements of the Company and the Notes thereto
     included elsewhere in this Prospectus.
    
               The financial information for the three months ended January
     29, 1994 and January 28, 1995 are derived from the unaudited
     consolidated financial statements of the Company.  In the opinion of
     management, such unaudited financial statements include all material
     adjustments (which consist only of normal and recurring adjustments)
     necessary for a fair presentation.
    
<TABLE>
<CAPTION>
                                                     Fiscal Year Ended                          Three Months Ended   
                                   ---------------------------------------------------------   ----------------------
                                    11/3/90    11/2/91     10/31/92    10/30/93     10/29/94    1/29/94     1/28/95
INCOME STATEMENT DATA:             (53 Weeks) (52 Weeks)  (52 Weeks)  (52 Weeks)   (52 Weeks)  (13 Weeks)  (13 Weeks)
                                    --------   --------    --------    --------     --------    --------    --------
       
<S>                               <C>         <C>         <C>         <C>         <C>          <C>        <C> 
Net sales                          $ 625,855  $  577,182   $ 610,985   $ 597,753   $ 603,416    $ 134,066  $  147,233
Cost of sales (4)                    518,921     486,916     514,321     510,994     516,875      116,244     126,278
                                   ---------  ----------   ---------   ---------   ---------    ---------  ----------
Gross profit                         106,934      90,266      96,664      86,759      86,541       17,822      20,955
Selling, general and 
  administrative expenses(4)          63,553      58,453      59,472      60,937      62,448       15,371      15,894
                                   ---------  ----------   ---------   ---------   ---------    ---------  ----------
Income from operations                43,381      31,813      37,192      25,822      24,093        2,451       5,061
Interest expense                      80,880      69,833      60,278      62,196      56,452       15,486      10,065
Other income (expense), net           (3,814)        249      (2,100)     (1,221)     (2,962)          17        (394)
                                   ---------  ----------   ---------   ---------   ---------    ---------  ----------
Loss before reorganization 
  items, income taxes, income 
  from discontinued operations,
  extraordinary gain (loss) 
  and cumulative effects of 
  accounting changes (1)             (41,313)    (37,771)    (25,186)    (37,595)    (35,321)     (13,018)     (5,398)
Reorganization items -- 
  professional fees and
  expenses                             -          10,878       -           -            -           -           -    
                                   ---------  ----------   ---------   ---------   ---------    ---------  ----------
Loss before income taxes, 
  income from discontinued 
  operations, extraordinary 
  gain (loss) and cumulative 
  effects of accounting
  changes                            (41,313)    (48,649)    (25,186)    (37,595)    (35,321)     (13,018)     (5,398)
Income taxes                           -           -           1,446       1,782       2,800          282         300
                                   ---------  ----------   ---------   ---------   ---------    ---------  ----------
Loss before income from 
  discontinued operations, 
  extraordinary gain (loss) and
  cumulative effects of 
  accounting changes(2)              (41,313)    (48,649)    (26,632)    (39,377)    (38,121)     (13,300)     (5,698)
Discontinued operations, net 
  of taxes:(2)
  Income from discontinued 
    operations                         7,709       4,746      15,779      23,262      25,651        5,939       -    
  Gain on sale of discontinued 
    operations                         -           -           -           -         132,966        -           -    
Extraordinary gain (loss)(2)           -          35,265       -           -          (7,410)       -          17,520
Cumulative effects of 
  accounting changes                   -           -           -          (5,716)     (1,000)      (1,000)      -    
                                   ---------  ----------   ---------   ---------   ---------    ---------  ----------
Net income (loss)(2)               $ (33,604) $   (8,638)  $ (10,853)  $ (21,831)  $ 112,086    $  (8,361) $   11,822
                                   =========  ==========   =========   =========   =========    =========  ==========
Income (loss) applicable 
  to common stock                  $ (38,903) $  (12,407)  $ (13,312)  $ (24,694)  $ 108,753    $  (9,170) $   10,892
                                   =========  ==========   =========   =========   =========    =========  ==========
Ratio of earnings to fixed
  charges (3)                          -           -           -           -           -            -           -    
Ratio of earnings to fixed 
  charges and preferred 
  dividends (3)                        -           -           -           -           -            -           -    
    /TABLE
<PAGE>
<PAGE>
<TABLE>
<CAPTION>
                                                          Fiscal Year Ended                          Three Months Ended   
                                   ---------------------------------------------------------   ----------------------
                                    11/3/90    11/2/91     10/31/92    10/30/93     10/29/94    1/29/94     1/28/95
BALANCE SHEET DATA:                (53 Weeks) (52 Weeks)  (52 Weeks)  (52 Weeks)   (52 Weeks)  (13 Weeks)  (13 Weeks)
                                    --------   --------    --------    --------     --------    --------    --------
    
   
<S>                               <C>        <C>          <C>         <C>         <C>          <C>        <C>    
Working capital, excluding 
  net assets held for sale         $  97,799  $   88,242   $  87,535   $  92,584   $  95,944    $  94,501  $  100,422
Total assets                         578,463     545,906     525,047     548,843     467,990      535,148     462,207
Total long-term debt, less 
  current portion                    532,384     499,452     488,280     522,947     335,472      532,003     326,365
Senior redeemable preferred stock     35,267      15,685      18,144      21,007      24,340       21,816      25,270
Shareholders' equity (deficit)       (98,746)    (73,097)    (86,409)   (111,103)     (2,350)    (120,273)      8,542
    
</TABLE>
   
- --------------------------------------------
(1)  The following non-cash charges have been included in the determination of 
     loss before reorganization items, income taxes, discontinued operations,
     extraordinary items and cumulative effects of accounting changes for 
     the periods shown above.
    
<TABLE>
<CAPTION>
   
                                                     Fiscal Year Ended                          Three Months Ended   
                                   ---------------------------------------------------------   ----------------------
                                    11/3/90    11/2/91     10/31/92    10/30/93     10/29/94    1/29/94     1/28/95
                                   (53 Weeks) (52 Weeks)  (52 Weeks)  (52 Weeks)   (52 Weeks)  (13 Weeks)  (13 Weeks)
                                    --------   --------    --------    --------     --------    --------    --------
    
   
<S>                                <C>       <C>          <C>         <C>         <C>          <C>        <C>         
Certain non-cash charges to income:
  Depreciation                     $  19,886  $   21,504   $  25,170   $  24,702   $  27,696    $   6,341  $    6,733
  Amortization of goodwill 
    and other                            993         975         975         969         964          254         241
  Other non-cash charges 
    to income                          2,812       1,622       1,000       2,253         131          160         100
  Non-cash interest                   24,431      25,111      18,805      12,208      11,450        2,922       2,422
                                   ---------  ----------   ---------   ----------  ---------    ---------- ----------
                                   $  48,122  $   49,212   $  45,950   $  40,132   $  40,241    $   9,677  $    9,496
                                   =========  ==========   =========   ==========  =========    ========== ==========
    
</TABLE>
   
(2)  Earnings (loss) per share:
    
<TABLE>
<CAPTION>
                                                     Fiscal Year Ended                          Three Months Ended   
                                   ---------------------------------------------------------   ----------------------
                                    11/3/90    11/2/91     10/31/92    10/30/93     10/29/94    1/29/94     1/28/95
                                   (53 Weeks) (52 Weeks)  (52 Weeks)  (52 Weeks)   (52 Weeks)  (13 Weeks)  (13 Weeks)
                                    --------   --------    --------    --------     --------    --------    --------
    
   
<S>                               <C>        <C>          <C>         <C>         <C>          <C>         <C> 
Weighted average number of
  shares outstanding                     100     590,700   1,000,000   1,000,000   1,000,000    1,000,000   1,000,000
                                   =========  ==========   =========   =========   =========    =========   =========
Earnings (loss) per common share:
  Loss before income from 
    discontinued operations, 
    extraordinary items and
    cumulative effects of 
    accounting changes             $(466,120) $   (88.73)  $  (29.09)  $  (42.23)  $  (41.46)   $  (14.11) $    (6.63)
  Discontinued operations, 
    net of taxes:
    Income from discontinued 
      operations                      77,090        8.03       15.78       23.26       25.65         5.94        -   
    Gain on sale of discontinued
      operations                       -            -           -           -         132.97         -           -   
  Extraordinary gain (loss)            -           59.70        -           -          (7.41)        -          17.52
  Cumulative effects of accounting 
    changes                            -            -           -          (5.72)      (1.00)       (1.00)       -   
                                   ---------  ----------   ---------   ----------  ---------    ---------  ----------
     Net income (loss)             $(389,030) $   (21.00)  $  (13.31)  $  (24.69)  $  108.75    $   (9.17) $    10.89
                                   =========  ==========   =========   ==========  =========    =========  ==========
    
</TABLE>
   
(3)  Earnings consist of loss before income taxes, discontinued operations,
     extraordinary items, cumulative effects of accounting changes and fixed
     charges, and fixed charges consist of interest on indebtedness plus that
     portion of lease rentals representative of the interest factor (deemed
     to be one-third of lease rentals).  For the fiscal years ended November 3,
     1990, November 2, 1991, October 31, 1992, October 30, 1993 and October 29,
     1994 and the thirteen weeks ended January 29, 1994 and January 28, 1995,
     the deficiency of earnings to cover fixed charges was $41,313, $48,649, 
     $25,186, $37,595, $35,321, $13,018 and $5,398, respectively, and the 
     deficiency to cover fixed charges and preferred dividends was $46,612,
     $52,418, $27,645, $40,458, $38,654, $13,827 and $6,328, respectively.
    
   
(4)  Certain previously reported amounts have been reclassified to conform
     to the current presentation.
    <PAGE>
<PAGE>
     
   
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
    
   
               The following discussion should be read in conjunction with
     the Consolidated Financial Statements of the Company and the Notes
     thereto included elsewhere in this Prospectus.
    
<TABLE>
<CAPTION>
   

                                                        Fiscal Year Ended                     Three Months Ended     
                                            ------------------------------------------    ---------------------------
                                              10/31/92       10/30/93        10/29/94        1/29/94         1/28/95
                                              --------       --------        --------        -------         -------
                                                                         (In Thousands)
    
   
        <S>                                <C>            <C>            <C>             <C>             <C> 
        NET SALES
        Apparel fabrics and products        $   267,264    $    262,499   $    254,810    $     60,443    $    64,713
        Industrial fabrics and products         166,957         156,763        169,736          33,381         43,460
        Home fashion textiles                   176,764         178,491        178,870          40,242         39,060
                                            -----------    ------------   ------------    ------------    -----------
                                            $   610,985    $    597,753   $    603,416    $    134,066    $   147,233
                                            ===========    ============   ============    ============    ===========
        OPERATING PROFIT
        Apparel fabrics and products        $    27,205    $     21,791   $     18,487    $      4,068    $     5,091
        Industrial fabrics and products           9,014           3,582          7,618            (182)         1,392
        Home fashion textiles                     6,488           7,907          2,794             651           (420)
        Indirect corporate expenses, 
          net                                    (7,615)         (8,679)        (7,768)         (2,069)        (1,396)
                                            -----------    ------------   ------------    ------------    -----------
        Operating profit                         35,092          24,601         21,131           2,468          4,667
        Interest expense                         60,278          62,196         56,452          15,486         10,065
                                            -----------    ------------   ------------    ------------    -----------
        Loss before income taxes, 
          discontinued operations,
          extraordinary items and 
          cumulative effects of
          accounting changes(1)             $   (25,186)   $    (37,595)  $    (35,321)   $    (13,018)   $    (5,398)
                                            ===========    ============   ============    ============    ============
    
</TABLE>
   
        -----------------------------------
        (1)  The following non-cash charges have been included 
             in the determination of loss for the periods presented:
    
<TABLE>
<CAPTION>
   
                                                        Fiscal Year Ended                     Three Months Ended     
                                            ------------------------------------------    ---------------------------
                                              10/31/92       10/30/93        10/29/94        1/29/94         1/28/95
                                              --------       --------        --------        -------         -------
                                                                         (In Thousands)

    
   
       <S>                                 <C>            <C>            <C>             <C>             <C> 
        Depreciation                        $    25,170    $     24,702   $     27,696    $      6,341    $     6,733
        Amortization of goodwill 
          and other                                 975             969            964             254            241
        Other non-cash charges 
          to income                               1,000           2,253            131             160            100
        Interest accretion and debt 
          issuance cost amortization             18,805          12,208         11,450           2,922          2,422
                                            -----------    ------------   ------------    ------------    -----------
                                            $    45,950    $     40,132   $     40,241    $      9,677    $     9,496
                                            ===========    ============   ============    ============    ===========
    
</TABLE>



    <PAGE>

<PAGE>

     RESULTS OF OPERATIONS 

   
     1995 First Quarter Compared to 1994 First Quarter
    
   
               Consolidated net sales for the 1995 First Quarter increased
     9.8% to $147.2 million from $134.1 million in the 1994 First Quarter
     generally due to increased sales of industrial fabrics, construction
     products and apparel fabrics.  Apparel Fabrics and Products sales
     increased 7.1% to $64.7 million for the 1995 First Quarter from $60.4
     million for the 1994 First Quarter principally due to the Company's
     change in its product offering to emphasize specialty fabrics with
     more fashion and styling characteristics.  These specialty fabrics
     command a higher average selling price than commodity-type fabrics. 
     The 30.2% increase in Industrial Fabrics and Products sales to $43.5
     million for the 1995 First Quarter from $33.4 million for the 1994
     First Quarter is due to general increased demand for the Company's
     various products.  Fiberglass insulation and filtration fabrics and
     synthetic scrim fabrics increased $2.6 million due to increased demand
     for construction-related products and due to a supply shortage in the
     market for certain filtration fabrics.  Single-ply roofing product
     sales increased $2.1 million due to the continued increase in demand
     for a new roofing product introduced by the Company in late 1993. 
     Cotton industrial fabric sales increased $2.9 million due to higher
     selling prices and unit volume driven by improved product demand,
     particularly in the book-cloth market, and the pass through of
     increases in cotton raw material prices as a result of a worldwide
     cotton crop shortfall.  Improved demand also caused a $0.9 million
     increase in extruded urethane product sales.  Home Fashion Textiles
     sales decreased 2.9% to $39.1 million for the 1995 First Quarter from
     $40.2 million for the 1994 First Quarter due to a 5% decrease in
     carpet unit volume and average selling prices.  Carpet sales decreased
     $3.0 million to $28.7 million for the 1995 First Quarter compared to
     the 1994 First Quarter.  Partially offsetting the decline in carpet
     sales was a $1.9 million increase in sales of yarn to home fashion
     customers for use in the manufacture of carpets and fabrics.
    
   
               Operating profits in the 1995 First Quarter increased 89.1%
     to $4.7 million from $2.5 million for the 1994 First Quarter.  Profits
     from Apparel Fabrics and Products of $5.1 million for the 1995 First
     Quarter increased $1.0 million, or 25.1%, from the 1994 First Quarter
     due to more favorable margins for the Company's newer specialty
     fabrics than on commodity-type apparel fabrics.  Operating profits for
     Industrial Fabrics and Products increased $1.6 million to $1.4 million
     in the 1995 First Quarter from a $0.2 million loss in the 1994 First
     Quarter as a result of increased sales.  Home Fashion Textiles
     experienced a $1.1 million decrease in operating profits in the 1995
     First




















<PAGE>

<PAGE>
     

     Quarter to a loss of $0.4 million from a profit of $0.7 million in the
     1994 First Quarter due to weak demand for home furnishing fabrics and
     increased pricing pressures resulting in lower average selling prices
     for carpet.
    
   
               Indirect corporate expenses declined by $0.7 million to $1.4
     million for the 1995 First Quarter as compared to the 1994 First
     Quarter due to lower employee compensation, professional fees and
     amortization expense.
    
   
               Interest expense decreased 35.0% to $10.1 million for the
     1995 First Quarter from $15.5 million for the 1994 First Quarter due
     to the reduction in debt resulting from the application of a portion
     of the net proceeds from the Automotive Asset Sale.  Giving effect to
     this reduction of debt on a pro forma basis would reduce interest
     expense by $5.5 million in the 1994 First Quarter to $10.0 million. 
     Such pro forma reduction includes $0.5 million, representing interest
     accretion and debt issuance cost amortization.  After giving effect to
     the debt reduction described above, interest expense increased only
     $0.1 million in the 1995 First Quarter.  Higher average interest rates
     for the revolving credit facility were offset by reductions in
     outstanding principal amounts of the Company's notes and debentures as
     the Company purchased a portion of its debt securities in the 1995
     First Quarter on the open market.  These securities were purchased at
     prices less than their carrying values using loan proceeds from the
     revolving credit facility (see Note 5 of the Notes to Consolidated
     Financial Statements included elsewhere in this Prospectus).
    
   
     Fiscal 1994 Compared to Fiscal 1993
    
   
               Consolidated net sales from continuing operations increased
     $5.6 million (0.9%) from $597.8 million in Fiscal 1993 to $603.4
     million in Fiscal 1994.  Operating profit from continuing operations
     declined $3.5 million (14.1%) from $24.6 million in Fiscal 1993 to
     $21.1 million in Fiscal 1994.  In general, lower margins on sales of
     apparel fabrics and products and home fashion textiles were partially
     offset by increases in sales and margins for industrial fabrics and
     products.
    
   
               Net sales in Fiscal 1994 in the apparel fabrics and products
     segment, which includes unfinished woven apparel fabrics (greige
     goods) primarily for women's wear, yarn sales and elastic products for
     various apparel uses, declined by $7.7 million (2.9%) from $262.5
     million in Fiscal 1993 to $254.8 million.  Increased foreign competi-
     tion in the market for commodity apparel fabrics, primarily from
     Eastern European and Chinese sources, resulted in lower average
     selling prices and lower unit volumes in this market segment.  The
     recent passage of the General




















<PAGE>

<PAGE>
     

     Agreement on Tariffs and Trade (GATT) will likely foster such foreign
     competition in the commodity apparel fabrics market in the future. 
     During 1994, the Company responded to these changes in its business
     environment by changing its product offering dramatically, emphasizing
     specialty fabrics with more fashion and styling characteristics. 
     These changes involve enhancing the Company's manufacturing
     capabilities and responsiveness to its customers, and such changes
     will continue to be made into Fiscal 1995.  The markets for such
     specialty-styled fabrics, in which quality, product development,
     responsiveness and speed of delivery are more critical do not allow
     foreign competitors the type of cost advantage which they enjoy in
     commodity markets.
    
   
               Operating profit in Fiscal 1994 in the apparel fabrics and
     products segment declined by $3.3 million (15.2%) from Fiscal 1993
     primarily as a result of the lower average selling prices for much of
     the Company's apparel fabrics product line, as discussed above.  In
     addition, lower volume and a weaker product mix in sales of apparel
     elastic products accounted for $1.1 million of the decline in
     operating profit.  The Company expects its continuing efforts to
     enhance its manufacturing capabilities in higher margin, specialty
     apparel fabrics will result in improved levels of operating profits in
     the future.
    
   
               Net sales in Fiscal 1994 in the industrial fabrics and
     products segment, which includes single-ply roofing and environmental
     membrane, woven synthetic, cotton and fiberglass fabrics for
     insulation, filtration, and lamination applications, and extruded
     urethane products for industrial uses, increased $12.9 million (8.3%)
     to $169.7 million from $156.8 million in Fiscal 1993.  This increase
     was primarily the result of increased demand for fiberglass fabrics
     used in commercial construction and electronic circuit boards ($6.6
     million) and due to the introduction in late 1993 of the Company's new
     product for the single-ply roofing market ($4.3 million).  This new
     product's competitive price and improved performance characteristics
     have fueled its sales growth.  The Company expects that sales of
     roofing membrane will continue to increase as this product gains
     further market acceptance.
    
   
               Operating profit in Fiscal 1994 in the industrial fabrics
     and products segment increased $4.0 million (112.6%) to $7.6 million
     from $3.6 million in Fiscal 1993 due to the higher sales volume
     discussed above and improved product mix in Fiscal 1994.  The Company
     continuously evaluates its manufacturing methods and capabilities in
     an effort to improve its processes and performance.  These efforts in-
     clude modernizing plant and equipment and the optimum utilization of
     human resources.  Such efforts are expected to result in improved
     operating margins and greater value to customers in all segments of
     the Company's

















<PAGE>

<PAGE>
     

     operations, and particularly in the industrial segment in which a very
     broad array of product lines and customers is served.
    
   
               Net sales in Fiscal 1994 in the home fashion textiles
     segment, which includes residential and commercial carpeting and woven
     drapery fabric, increased $0.4 million to $178.9 million from $178.5
     million in Fiscal 1993.  Sales of carpet remained essentially flat
     compared with Fiscal 1993, while carpet industry shipments increased
     approximately 5% as a result of increases in industry sales of carpet
     at lower price points, a segment of the market in which the Company
     does not participate to a significant degree.  Demand for the
     Company's drapery and other home- furnishings fabrics, which has
     declined over the last several years, appears to have stabilized.
    
   
               Operating profit in Fiscal 1994 in the home fashion textiles
     segment declined $5.1 million (64.7%) to $2.8 million from $7.9
     million in Fiscal 1993 as a result of a less profitable product mix in
     home fashion fabrics, combined with a number of manufacturing-related
     difficulties in the carpet operations, including excessive off-quality
     production and raw material price increases which, due to market
     conditions, were not recoverable in price increases.  In addition,
     sample and promotional expenses associated with the introduction of
     woven rugs to the product line detracted from Fiscal 1994
     profitability.  Off-quality production declined during the last half
     of Fiscal 1994 and the benefits associated with the higher sample
     costs are expected to be realized in Fiscal 1995.
    
   
               Indirect corporate expenses in Fiscal 1994 declined $0.9
     million to $7.8 million from $8.7 million in Fiscal 1993 due primarily
     to lower professional fees and lower depreciation and amortization
     expense.
    
   
               Giving effect to the reduction of debt associated with the
     use of the net proceeds from the Automotive Asset Sale on a pro forma
     basis would reduce interest expense by $23.7 million in Fiscal 1992,
     $25.1 million in Fiscal 1993 and $16.2 million in Fiscal 1994.  Such
     pro forma reductions include $3.5 million, $3.1 million and $1.3
     million in Fiscal 1992, 1993 and 1994, respectively, representing
     interest accretion and debt issuance cost amortization.  After giving
     effect to the debt reduction described above, interest expense
     increased approximately $3.2 million in Fiscal 1994 from Fiscal 1993,
     due primarily to higher average interest rates and the compounding
     effect of accretion of debt discounts and non-cash interest.
    
   
               Results of operations of the Company's Automotive Assets are
     accounted for as discontinued operations and include twelve months in
     Fiscal 1992 and Fiscal 1993 and eight months



















<PAGE>

<PAGE>
     

     (through the date of sale) in Fiscal 1994.  In general, through the
     date of sale, net sales and operating income in Fiscal 1994 were
     substantially higher than comparable periods in Fiscal 1993 as a
     result of a stronger North American automotive market, increased sales
     of airbag fabric and improved productivity.
    
   
               On June 28, 1994, pursuant to the terms of the Asset
     Purchase Agreement, the Company consummated the Automotive Asset Sale. 
     In connection therewith, the Purchaser agreed to assume substantially
     all of the liabilities and obligations associated with the Automotive
     Assets.  The purchase price for the Automotive Assets was
     approximately $279 million, consisting of $264 million of cash paid at
     closing and $15 million of assumed debt as of June 28, 1994, subject
     to certain post-closing adjustments which may result in a gain to be
     recognized in a future period.  The net cash proceeds from the
     disposition of the Automotive Assets (after deductions for fees, other
     expenses and amounts designated by management to satisfy possible
     contingent tax liabilities) were approximately $213 million and such
     proceeds were used by the Company to reduce its outstanding
     indebtedness.
    
   
               Effective October 31, 1993, the Company adopted Statement of
     Financial Accounting Standards ("SFAS") No. 112, which requires that
     the cost of benefits provided to former or inactive employees after
     employment but before retirement be recognized on the accrual basis of
     accounting instead of when paid, as had been the Company's practice. 
     Such change resulted in a charge to earnings of $1.0 million after
     tax.  The effect of adopting SFAS No. 112 on income from operations in
     1994 was not significant.
    
   
     Fiscal 1993 Compared to Fiscal 1992

               Consolidated net sales from continuing operations decreased
     $13.2 million (2.2%) from $611.0 million in Fiscal 1992 to $597.8
     million in Fiscal 1993.  Operating profit from continuing operations
     declined $10.5 million (29.9%) from $35.1 million in Fiscal 1992 to
     $24.6 million in Fiscal 1993.  In general, increases in sales and
     operating profits in the home fashion textiles segment were offset by
     declines in sales and operating profits in the apparel fabrics and
     products segment and the industrial fabrics and products segment.
    
   
               Net sales in Fiscal 1993 in the apparel fabrics and products
     segment declined by $4.8 million (1.8%) from Fiscal 1992 levels. 
     Increased unit volume of greige goods of approximately 3%, as the
     Company sought to maintain or increase market share in its apparel
     markets, was offset by a decline of approximately 3% in average
     selling prices for the Company's greige goods




















<PAGE>

<PAGE>
     

     resulting from an oversupply of goods in the market and generally weak
     North American apparel markets.  Elastic apparel products sales
     declined by $4.4 million as the Company redirected certain productive
     capacity toward industrial elastic products in response to changing
     customer requirements for the manufacture of disposable diapers.
    
   
               Operating profit in Fiscal 1993 in the apparel fabrics and
     products segment declined by $5.4 million (19.9%) primarily as a
     result of the aforementioned decline in average selling prices of
     greige goods and decline in sales volume of elastic apparel products. 
     Substantially all of the Fiscal 1993 decline in net sales and
     operating income from Fiscal 1992 in the apparel fabrics and products
     segment occurred during the first two fiscal quarters of Fiscal 1993.
    
   
               Net sales in Fiscal 1993 in the industrial fabrics and
     products segment decreased $10.2 million (6.1%) to $156.8 million from
     $167.0 million in Fiscal 1992.  This sales decrease was attributable
     primarily to a decline in sales of roofing and environmental membrane
     liner by $6.9 million in Fiscal 1993 as a result of lower sales of its
     major product line.  The Company introduced a new product for the
     single-ply roofing market which is expected to increase roofing sales
     levels due to its competitive price and improved performance
     qualities.  Sales of other industrial fabrics and products declined
     approximately $2.9 million, primarily as a result of lower demand and
     selling prices for certain cotton fabrics.
    
   
               Operating profits in Fiscal 1993 in the industrial fabrics
     and products segment decreased $5.4 million (60.3%) to $3.6 million
     from $9.0 million in Fiscal 1992 due to lower sales volume and lower
     selling prices as described above.
    
   
               Net sales in Fiscal 1993 in the home fashion textiles
     segment, which includes residential and commercial carpeting and woven
     drapery fabric, increased $1.7 million to $178.5 million from $176.8
     million in Fiscal 1992.  Sales of carpet increased $5.5 million to
     $140.2 million in Fiscal 1993 from $134.7 million in Fiscal 1992 due
     to a continued improvement in the domestic carpet industry and the
     Company's continued success in new product introductions.  Sales of
     home-furnishings fabrics declined by $4.7 million due to softening
     market conditions.
    
   
               Operating profit in Fiscal 1993 in the home fashion textiles
     segment increased by $1.4 million due primarily to increased carpet
     volume and cost reduction programs.  The Company continued to increase
     its carpet yarn capacity and efficiency during Fiscal 1992 and Fiscal
     1993 through capital expenditures for modernization and expansion.
    



















<PAGE>

<PAGE>
     
   
               General corporate expenses in Fiscal 1993 increased $1.1
     million due primarily to higher salaries and benefit costs and
     professional fees.  Interest expense in Fiscal 1993 increased $1.9
     million to $62.2 million from $60.3 million in Fiscal 1992 due
     primarily to an increase in amortization of debt issuance costs of
     $1.2 million and the compounding effect of accretion of debt discounts
     and non-cash interest.  The effect of higher average borrowings under
     the Revolving Credit Facility (as defined in "DESCRIPTION OF THE
     CREDIT FACILITY") was entirely offset by lower average interest rates
     in Fiscal 1993.
    
   
               Effective November 1, 1992, the Company adopted SFAS No.
     106, "Employers' Accounting for Postretirement Benefits Other Than
     Pensions."  SFAS No. 106 requires that the projected future cost of
     providing postretirement benefits, such as healthcare and life
     insurance, be recognized as an expense as employees render service
     instead of when claims are incurred, as the Company historically had
     done.  Such change resulted in a charge to earnings of approximately
     $5.7 million after tax.  The effect of adopting SFAS No. 106 on income
     from operations in Fiscal 1993 was not significant.
    

     LIQUIDITY AND CAPITAL RESOURCES
   
               The Company's principal sources of liquidity for operations
     and expansion are funds generated internally and borrowings under its
     $135 million Revolving Credit Facility (as defined in "DESCRIPTION OF
     THE CREDIT FACILITY").  At January 28, 1995, the Company had $38.7
     million available for borrowing under the Revolving Credit Facility. 
     Borrowings under the Revolving Credit Facility are made or repaid on a
     daily basis in amounts equal to the net cash requirements or proceeds
     for that business day.  See "DESCRIPTION OF THE CREDIT FACILITY." 
     During the 1995 First Quarter, the Company obtained a $5 million
     equipment loan from a commercial lender to finance certain capital
     expenditures.
    
   
    
   
               Working capital increased approximately 4.7% to $100.4
     million at January 28, 1995 from $95.9 million at October 29, 1994.  A
     decline in accounts receivable reduced working capital $9.9 million
     (9.6%) due to the seasonally lower sales in the first quarter of the
     fiscal year than in the fourth quarter.  Inventories increased $2.9
     million (3.9%) from October 29, 1994 to January 28, 1995, principally
     due to higher costs associated with the specialty fabrics to which the
     Company has changed its focus in the Apparel Fabrics and Products
     segment and also due to an increase in yarn in work in process in
     anticipation of increased production needs during the next quarter. 
     Accrued interest, compensation and other liabilities decreased $10.4
     million during the 1995 First Quarter due to the scheduled timing of
     interest, annual incentive compensation and other payments.
    



















     <PAGE>

<PAGE>
     
   
               Net cash used in operations totalled $4.3 million for Fiscal
     1994 compared to $18.2 million for Fiscal 1993.  An increase in other
     assets resulting from contributions to the Company's defined benefit
     pension plan in excess of recorded expense totalled $3.5 million in
     Fiscal 1994.  In addition, increases in working capital and payments
     on long-term roofing liabilities totalled $4.6 million.  Net receipts
     from discontinued operations, which represents net cash flow from the
     Company's Automotive Assets, totalled $18.0 million for the period
     through June 28, 1994 compared to $15.4 million in Fiscal 1993. 
     Receipts from discontinued operations, and increased borrowings under
     the Revolving Credit Facility, funded capital expenditures of
     approximately $22.0 million.
    
   
    
   
               The Automotive Asset Sale resulted in aggregate cash
     proceeds of approximately $264 million.  The net cash proceeds, after
     deductions for fees and expenses and amounts designated by management
     to satisfy possible contingent tax liabilities, were approximately
     $213.1 million.  In connection with the Automotive Asset Sale, the
     Company's outstanding indebtedness, including accrued interest, was
     reduced as follows:  (i) bank debt by $71.2 million, (ii) Senior
     Secured Notes by $94.8 million, (iii) Senior Subordinated Discount
     Notes by $25.6 million, and (iv) Senior Subordinated Notes by $21.5
     million.  See Note 5 of the Notes to Consolidated Financial Statements
     included elsewhere in this Prospectus.
    
   
               The Company expended $36,607,000 during the 1995 First
     Quarter to purchase and retire certain of its outstanding notes and
     debentures with an aggregate face value of $66,571,000 and a carrying
     value (including interest due at maturity) of $59,225,000.  The
     Company recognized a gain from early extinguishment of debt of
     $17,520,000, net of expenses of $1,898,000 and income taxes of
     $3,200,000.  See "THE COMPANY -- Open-Market Repurchases of Debt
     Securities."
    
   
               Management continually reviews various options for enhancing
     liquidity and its cash flow to cash requirements coverage, both
     operationally and financially.  Such options include strategic
     dispositions and financing and refinancing activities aimed at
     increasing cash flow and reducing cash requirements, the principal
     items of which are interest and capital expenditures.
    
   
    
   
               Provisions of the Indentures place significant restrictions
     on certain corporate acts such as mergers, consolidations,
     acquisitions, repurchases of stock, the making of certain restricted
     payments, including the payment of cash dividends on the Company's
     capital stock, transactions with affiliates and the sale of assets. 
     The Company must maintain
















<PAGE>

<PAGE>
     

     minimum levels of "net worth," defined to be total assets minus
     liabilities plus the subordinated notes and debentures and other
     adjustments.  The Indentures place limitations on the Company's
     ability to incur additional debt, grant a security interest in its
     assets and require the Company to apply the proceeds from the sale of
     assets, outside the ordinary course of business, towards reducing
     outstanding debt.  Other customary covenants, conditions and default
     provisions are also present.  The Company was in compliance with the
     restrictions and financial covenants of its debt agreements at January
     28, 1995.
    
   
               Management believes that expected cash flows and capital
     resources, including any necessary refinancings, will be adequate to
     meet future debt service requirements and working capital needs.  The
     utilization of the Company's Revolving Credit Facility for purchases
     of the Company's notes and debentures in the open market has and will
     continue to reduce the amounts (up to the amount of such purchases)
     that would otherwise be available for borrowing had such purchases not
     been made.  The Company expects that its planned capital expenditures
     in Fiscal 1995 of approximately $26 million will be funded by cash
     from operations, bank and other equipment financing sources.  Should
     such capital resources be inadequate or unavailable, however,
     management would defer certain of its planned capital expenditures or
     take other appropriate actions to preserve liquidity.
    
   
     INFLATION AND TAX MATTERS
    
   
               The Company is subject to the effects of changing prices. 
     It has generally been able to pass along inflationary increases in its
     costs by increasing the prices for its products; however, market
     conditions sometimes preclude this practice.  The application of
     purchase accounting in connection with the Acquisition mitigates the
     effects of changing costs on the Company's Consolidated Financial
     Statements because assets and liabilities were adjusted to fair values
     at the date of the Acquisition, and costs of sales and depreciation
     have been adjusted accordingly.
    
   
               The Company provided $2.8 million for income taxes on
     continuing operations in Fiscal 1994.  No tax expense resulted from
     applying the statutory tax rate to the loss before income taxes. 
     However, the Company was not able to fully offset subsidiary income in
     all tax jurisdictions with net operating losses of the Company or
     other subsidiaries or operating loss carryovers and, as a result, a
     provision for state income taxes was required.  During the year, the
     Company utilized approximately $141 million of net operating loss
     carryforwards to offset the gain on sale of the Automotive Assets. 
     Income tax






















<PAGE>

<PAGE>
     

     expense incident to the sale has been reduced by approximately $49
     million as a result of such utilization.  Federal alternative minimum
     and state taxes of approximately $2.8 million were recognized as a
     result of the sale.  The Company has provided a 100% valuation
     allowance of $12 million for its remaining deferred tax asset, net of
     existing taxable "temporary differences."  This asset relates
     primarily to the benefit of the net operating loss carryforward.  In
     the Company's opinion, the valuation allowance is required as
     realization of the tax benefit is not assured based on prior operating
     history.  In addition, the Company's ability to utilize its net
     operating losses may be significantly limited under the income tax
     laws should there be future changes in the ownership of the Company's
     stock which constitute an ownership change for tax purposes.  The
     effect of such an ownership change would be to significantly limit the
     annual utilization of the remaining net operating loss to an amount
     equal to the value of the Company immediately prior to the time of the
     change (subject to certain adjustments) multiplied by the federal
     long-term tax exempt rate.  The Company believes that it is more
     likely than not that the net operating loss carryforwards, net of the
     related valuation allowance, recorded at October 29, 1994, will be
     fully realized.
    
   
    
   
               Although the Company believes the use of its net operating
     losses to offset the gain on the Automotive Asset Sale will more
     likely than not be sustained under existing tax laws, uncertainty
     exists primarily due to the fact that applicable regulations under
     Section 382 of the Internal Revenue Code of 1986, as amended (the
     "Code") have not been issued.  Therefore, in accordance with
     provisions of the Indentures, the Company has set aside, in a special-
     purpose, wholly owned subsidiary, a portion ($39.5 million) of the net
     proceeds from the Automotive Asset Sale to satisfy, if necessary,
     these possible contingent tax liabilities.  These funds have been
     invested in U.S. Government securities and are classified as other
     assets in the Company's Consolidated Financial Statements.
    
































     

<PAGE>

<PAGE>
     

                                    BUSINESS

     GENERAL
   
               The Company is one of the largest diversified domestic
     manufacturers of textile and textile-related products, principally for
     the apparel fabric, industrial and home fashion markets.  On May 9,
     1988, the Company acquired the Predecessor Stevens Divisions, which
     had accounted for approximately 50% of the total sales of J.P. Stevens
     for its fiscal year ended October 31, 1987.  The Company competes in
     three industry segments:  Apparel Fabrics and Products, Industrial
     Fabrics and Products and Home Fashion Textiles.  See "NOTES TO
     CONSOLIDATED FINANCIAL STATEMENTS."
    
     APPAREL FABRICS AND PRODUCTS
   
               The Company is a leading manufacturer of greige goods
     (unfinished woven fabrics), yarn and elastic products.  The Company's
     products are used in the manufacture of a broad range of consumer
     apparel products including blouses, dresses, sportswear, undergarments
     and disposable diapers.
    
   
               Greige Goods.  The Company produces fabrics from spun and
               ------------
     filament yarns that are used ultimately in the manufacture of apparel
     such as blouses, dresses and sportswear.  Greige goods are produced
     from rayon, acetate, polyester and cotton yarns, and are primarily
     sold to other textile manufacturers for use in producing printed and
     dyed fabrics.
    
   
               Yarn.  The Company produces a variety of rayon and polyester
               ----
     spun yarns for its own use and for sale to manufacturers of knitted
     apparel.
    
   
               Elastic Products.  The Company manufactures a number of
               ----------------
     elastic products from natural and synthetic rubber compounds.  Elastic
     thread is sold to manufacturers of undergarments for use in waistbands
     and similar applications, while other elastic products are used in the
     manufacture of disposable infant diapers.
    
     INDUSTRIAL FABRICS AND PRODUCTS
   
    
   
               Commercial Roofing Products.  The Company is a well
               ---------------------------
     -established manufacturer of single-ply membrane roofs that are made
     from woven synthetic fabrics and rubber-based or polypropylene
     specialty polymer compounds which are sold principally to roofing
     distributors for use in both the new and replacement commercial
     markets.
    

















    <PAGE>

<PAGE>
     
   
               Other Building Construction Products.  The Company is a
               ------------------------------------
     producer of fabrics made from glass and synthetic fibers that are used
     in a number of applications in the building construction industry. 
     Products include various scrims used for wallboard tapes and certain
     roofing applications, and reinforcement substrates used for the
     installation of internal and external tiles and synthetic wall
     surfaces.  The Company produces and sells membrane products (similar
     to commercial roofing products) for use in environmental containment
     applications such as reservoir liners and covers.
    
   
               Other Industrial Products.  The Company produces a wide
               -------------------------
     variety of other industrial textile products that are used in many
     industries for many different end uses.  Many of these products have
     characteristics that provide insulation or filtration properties. 
     These specialty fabrics are used in the manufacture of such products
     as flame-retardant clothing, filtration products, tarpaulins, awnings,
     athletic tapes, printed circuit boards and advanced composites.
     In addition, the Company produces urethane products for use in the
     manufacture of various products such as "bulletproof" glass, disposable
     intravenous bags, seamless welded drive belts and tubing.
    
     HOME FASHION TEXTILES
   
               Carpets.  The Company manufactures both residential and
               -------
     commercial carpet products.  The Company's tufted carpet for home use
     is sold under the name Gulistan  and competes in the moderate price
     range.  The Company is also a supplier of private-label carpets to
     major retail department stores, to cooperative retail buying groups
     and to independent retailers.  Residential carpet products are sold to
     retailers and distributors on a nationwide basis.  The Company's
     commercial carpet is sold primarily to builders, contractors and
     designers for use in offices, institutions, airports and hotels.  In
     addition, the Company purchases and resells woven rugs to its carpet
     customers.
    
               Fabrics.  The Company produces a variety of unfinished woven
               -------
     fabrics for use in the manufacture of draperies, curtains and
     lampshades and is a major producer of solution-dyed drapery fabrics.

     OPERATIONS
   
               Each operating unit of the Company has individual
     administrative, manufacturing and marketing capabilities and all
     material aspects of operations, including product design, customer
     service, purchasing, credit and collection are coordinated by each
     operating unit.  Corporate support services




















   <PAGE>

<PAGE>
     

     include finance, strategic planning, legal, tax and regulatory
     affairs.
    
   
               Following the Acquisition and through the date hereof,
     management's business plans have included many cost- reduction
     activities aimed at improving return on assets.  These activities
     included consolidating manufacturing operations, exiting unprofitable
     product lines, more aggressive capital spending programs to improve
     quality and productivity and reorganizing certain manufacturing
     operations.  The Company plans to continue its manufacturing
     modernization program to improve efficiency and productivity and
     further reduce its cost structure.

    
   
               The Company's corporate headquarters is located in
     Greenville, South Carolina.  The Company maintains a sales office in
     New York City for certain of its operations.  Seven additional
     regional sales offices and three distribution centers are maintained
     by the Company, principally for its carpet and building construction
     products.  See "-- Property."
    
     MANUFACTURING
   
               The Company's experienced work force and wide variety of
     yarn-making, fabric-forming and other manufacturing equipment allow
     the Company to rapidly and efficiently change its product mix to meet
     style and seasonal requirements.  The Company's activities generally
     encompass all phases of manufacturing its products.
    
   
               In the manufacture of woven textile products, the Company
     purchases synthetic and natural fibers and spins them into yarn or
     purchases filament yarn for processing.  In addition, the Company
     purchases certain spun yarns.  Yarns are then coated, sized or
     directly woven into unfinished fabric.  Upon completion of the weaving
     process, fabric is generally shipped to customers who dye, finish,
     coat and cut those fabrics for resale.
    
   
               In the manufacture of tufted carpet, the Company purchases
     various face fibers and then spins these fibers into yarn or purchases
     filament yarn for processing.  Yarn is then shipped to the Company's
     tufting facility where it is tufted into primary carpet backing,
     finished and dyed at a dyeing facility, and completed with an
     application of secondary carpet backing.
    
   
               The Company's elastic products are manufactured from natural
     and synthetic rubber compounds that are purchased from outside
     suppliers and are processed through a variety of production
     operations, including slitting and calendering.  Single-ply membrane
     roofing is made by processing a






















  
<PAGE>

<PAGE>
     

     Company-manufactured woven substrate with specialty polymers.  Other
     industrial fabric products are produced from either woven fiberglass
     or cotton and synthetic fibers, which fibers are processed into yarn,
     woven and finished into fabrics by the Company.  Other specialty
     industrial products are produced by extrusion of urethane resins.
    
   
               The Company believes that its manufacturing facilities are
     sufficient for its present, and reasonably foreseeable future,
     production requirements.
    
     RAW MATERIALS

               The Company generally has good relationships with its
     suppliers and has, where possible, diversified its supplier base so as
     to avoid a disruption of supply.  In most cases, the Company's raw
     materials are staple goods that are readily available from numerous
     domestic fiber and chemical manufacturers.  For several products,
     however, branded goods or other circumstances prevent such a diversi-
     fication, and an interruption of the supply of these raw materials
     could have a significant negative impact on the Company's ability to
     produce certain products.  The Company believes that its practice of
     purchasing such items from large, stable companies minimizes the risk
     of such an interruption in supply.

     MARKETING AND COMPETITION
   
               The textile industry is highly competitive and includes a
     number of participants with aggregate sales and financial resources
     greater than the Company's.  The Company generally competes on the
     basis of price, quality, design and customer service.  Many companies
     compete in limited segments of the textile market and the Company's
     operations are relatively broad-based.  The Company is well positioned
     due to its ability to respond quickly to changing styling and fashion
     trends.  This ability generally provides advantages for domestic
     textile manufacturers.  Although no single company dominates the
     industry, most market segments are dominated by a small number of
     competitors.  The Company believes it has a significant market share
     in the market for rayon and acetate apparel fabrics, rayon yarn,
     solution-dyed satin fabrics and quartz fabrics.
    
   
               The Company's marketing efforts include the development of
     new product designs and styles which meet customer needs.  Each of the
     Company's operating units has been an established supplier to each of
     its markets for many years and is taking advantage of well-established
     customer relationships to increase product development with its
     customers.  The "J.P. Stevens" trade name, which the Company has a
     non-exclusive, royalty-free license





















     
<PAGE>

<PAGE>
     

     to use (see "-- Patents, Licenses and Trademarks"), is widely
     recognized throughout the textile industry.  The Company believes that
     its relatively broad base of manufacturing operations provides it with
     a competitive advantage in developing new textile products.  In
     addition to its direct marketing capabilities, the Company markets
     certain of its products through distributors.
    
               The following is a discussion of marketing and competitive
     factors as they relate to each of the Company's segments.

     Apparel Fabrics and Products

               Greige Goods.  The Company markets its spun and filament
               ------------
     fabrics to converters who finish and/or dye these products prior to
     shipping to finished apparel manufacturers.  The Company has sought to
     maintain a relatively high proportion of such sales in product areas
     where its manufacturing flexibility can provide a competitive
     advantage.
   
               Yarn.  The Company competes with a large number of companies
               ----
     which sell yarn to woven and knit goods manufacturers.  Yarns are
     generally sold on a direct basis, and the Company believes that
     quality and price are the primary competitive factors.
    
   
               Elastic Products.  The Company's elastic products are sold
               ----------------
     on a direct basis primarily to diaper and undergarment manufacturers
     as well as to outerwear manufacturers.  The Company believes that
     price is the primary competitive factor in this market.  For certain
     of its elastic products, the Company believes it has a significant
     market share.
    
     Industrial Fabrics and Products
   
    
   
               Construction Products.  The Company markets its single-ply
               ---------------------
     roofing products on a direct basis to roofing distributors.  The
     Company competes with manufacturers of this and other types of roofing
     products.  The Company believes that its products' ease of
     installation and warranty are important competitive factors.
    
   
               Other Products.  Other industrial fabrics and products are
               --------------
     marketed directly to other manufacturers and distributors.  The
     Company believes that price and its ability to meet customer technical
     specifications are important competitive factors.
    


















     
<PAGE>

<PAGE>
     

     Home Fashion Textiles
   
               The Company's home fashion textile operations compete with a
     large number of manufacturers of similar carpet and woven fabric
     products.  In general, products are differentiated on the basis of
     price and quality.  The Company believes that in addition to price and
     quality, design and style features are important competitive factors.
    
     CUSTOMERS
   
    
   
               No customer accounts for more than 7% of the Company's
     sales.  There are customers the loss of which could have a material
     adverse effect on sales.
    
     PRODUCT DEVELOPMENT

               In general, the textile industry expends its efforts on
     design innovation and capital expenditures for process enhancements
     rather than on basic research, relying on fiber suppliers or machinery
     manufacturers for basic research.

               The Company's research and development activities are
     directed toward the development of new fabrics and styles which meet
     specific styling requirements (in the case of apparel and home-
     furnishing fabrics and products) or other specific properties such as
     insulation, weight, strength, filtration or laminate adherence (in the
     case of industrial fabrics and products).  Significant time is spent
     by employees in activities such as meeting with stylists, designers,
     customers, suppliers and machinery manufacturers, as well as producing
     samples and running trials in order to develop new products and
     markets.  These activities are performed at various levels and at
     various locations, and their specifically identifiable incremental
     costs are not material in relation to the Company's total operating
     costs.

     BACKLOG
   
               Unfilled open orders, which the Company believes are firm,
     were $89.0 million at October 29, 1994 and $73.9 million at
     October 30, 1993 (1993 amounts are adjusted to exclude the
     discontinued operations of the Automotive Assets sold in June 1994). 
     The Company generally fills its open orders in the following fiscal
     year and the Company expects that all of the open orders as of October
     29, 1994 will be filled in the 52-week period ending October 28, 1995
     ("Fiscal 1995").  The increase in open orders at October 29, 1994 is
     due to a general increase in customer demands across most business
     lines compared to October 30, 1993.  Unfilled open orders, which the
     Company believes are























    <PAGE>

<PAGE>
     

     firm, were $80.5 million at January 28, 1995 compared to $85.8 million
     at January 29, 1994.  The decrease in open orders at January 28, 1995
     as compared to January 29, 1994 is representative of a change in the
     timing of the acceptance of certain orders by the Company.  The
     Company believes that the amount of backlog provides some indication
     of the sales volume that can be expected in coming months, although
     changes in economic conditions may result in deferral or acceleration
     of orders which may affect sales volume for a period.
    

               No significant portion of the Company's business is subject
     to renegotiation of profits, or termination of contracts or
     subcontracts at the election of the government.

     PATENTS, LICENSES AND TRADEMARKS

               Certain of the Company's products are sold under registered
     trademarks which have been licensed royalty-free to the Company from
     J.P. Stevens until May 2013, including trademarks for certain products
     using the "J.P. Stevens" name.  Patented processes used in the
     manufacturing process are not a significant part of the Company's
     business.  The Company does not license its name or products to
     others.

     EMPLOYEES
   
               The Company currently has approximately 5,900 employees, of
     which approximately 5,000 are hourly and approximately 900 are
     salaried.  The Company's employees are not represented by unions.  The
     Company believes its relations with its employees are good and has not
     had any work stoppages or strikes.
    
     ENVIRONMENTAL AND REGULATORY MATTERS
   
               The Company is subject to various federal, state and local
     environmental laws and regulations concerning, among other things, the
     discharge, storage, handling and disposal of a variety of hazardous
     and non-hazardous substances and wastes.  The Company's plants
     generate small quantities of hazardous waste that are either recycled
     or disposed of off-site by or at licensed disposal or treatment
     facilities.
    
   
               The Company believes that it is in substantial compliance
     with all existing environmental laws and regulations to which it is
     subject.  In addition, the Company is subject to liability under
     environmental laws relating to the past release or disposal of
     hazardous materials.  To date, and in management's belief for the
     foreseeable future, liability under and compliance with existing
     environmental laws has not had and will not have a



















 
<PAGE>

<PAGE>
     

     material adverse effect on the Company's financial or competitive
     positions.  No representation or assurance can be made, however, that
     any change in federal, state or local requirements or the discovery of
     unknown problems or conditions will not require substantial
     expenditures by the Company.
    
     SEASONALITY
   
               Certain portions of the business of the Company are seasonal
     (principally construction products and carpet) and sales of these
     products tend to decline during winter months in correlation with
     construction activity.  These declines have historically tended to
     result in lower sales and operating profits in the first and second
     quarters than in the third and fourth quarters of the Company's fiscal
     year.
    
     PROPERTY

               The following table sets forth certain information relating
     to the Company's principal facilities (segment information relates to
     principal use).  All of the facilities owned or leased by the Company
     are used for manufacturing, except for the facility in New York, New
     York, which is used for sales offices.  Except as noted, all of the
     Company's facilities are owned:

<TABLE>
<CAPTION>
   
      Apparel Fabrics and                Industrial Fabrics
           Products                        and Products     
     ----------------------             --------------------
                      Square                           Square
     Location         Footage      Location            Footage
     --------         -------      --------            -------
    
   
     <S>              <C>         <S>                 <C>
     Greenville, SC   399,000      Kingsport, TN       625,000
     Laurens, SC      475,000      Slater, SC          433,000
     Greenville, SC   460,000      Westfield, NC       237,000
     Stanley, NC      338,000      Easthampton, MA      50,000
     S. Boston, VA    286,000
     Stuart, VA       133,000
     Rocky Mount, VA   81,000
    
<CAPTION>
   
     Home Fashion Textiles                All Segments
     ---------------------                ------------
                      Square                           Square
     Location         Footage      Location            Footage
     --------         -------      --------            -------
    
   
     <S>              <C>          <S>                 <C>
     Aberdeen, NC     658,000      New York, NY(2)      10,000
     Lincolnton, NC   387,000
     Turnersburg, NC  267,000
     Wagram, NC(1)     84,000
    









<PAGE>

<PAGE>
     

<FN>
                         
     -----------------
     (1)  The Company occupies a portion of the Wagram, North Carolina
          facility pursuant to a sharing agreement with J.P. Stevens.
     (2)  The New York, New York facility is leased by the Company under a
          lease agreement which was extended for two years on June 1, 1993
          and expires on May 30, 1995.
    
</TABLE>

               The Company also leases certain other warehouse facilities,
     various regional sales offices and its corporate headquarters.  The
     Company believes that all of its facilities are suitable and adequate
     for the current and anticipated conduct of its operations.

     LEGAL PROCEEDINGS

               The Company is involved in various legal proceedings which
     are routine litigations incidental to the conduct of its business. 
     Management believes that none of this litigation, if determined
     adversely to the Company, would have a material adverse effect on the
     financial condition or results of operations of the Company.


















































<PAGE>

<PAGE>
     

                                   MANAGEMENT


     DIRECTORS AND EXECUTIVE OFFICERS

               The following table sets forth certain information with
     respect to the persons who are members of the Board of Directors or
     executive officers of the Company.  Each director serves until a
     successor is elected and qualified.  Directors receive no compensation
     for their services.


      Name                  Age     Position(s) Held
      ----                  ---     ----------------
   
      Steven M. Friedman    40      Director and Chairman of the
                                    Board

      Jerry E. Hunter       58      Director, Chief Executive
                                    Officer and President

      David H. Taylor       40      Director, Executive Vice
                                    President - Finance and
                                    Secretary

      Muzzafar Mirza        37      Director

      Alain M. Oberrotman   44      Director 

      Marc C. Particelli    50      Director
    

               The business experience of each of the directors and
     executive officers during the past five years is as follows:
   
               Steven M. Friedman was elected as the Chairman of the Board
     and Chief Executive Officer of the Company in April 1991.  He resigned
     his position as Chief Executive Officer on November 29, 1994.  He has
     been a director of the Company since May 1988.  Mr. Friedman became a
     general partner of Eos Partners, L.P. (a private investment firm) on
     January 1, 1994.  Prior thereto, he was a general partner of Odyssey
     Partners, a private investment partnership with substantial capital
     invested in marketable securities and closely-held businesses, since
     April 1988.  He is also a director of Forstmann & Company, Inc., a
     manufacturer of textiles and textile-related products; Micom
     Communications, Corp., a supplier of data communications and
     networking products; Gundle Environmental Systems, Inc.; Eagle Food
     Centers, Inc., a chain of grocery stores; The Leslie Fay Companies,
     Inc., a women's wear designer and manufacturer; Black Box Corp., a
     supplier of data communications products; The Caldor Corporation, a
     chain of discount retail stores; and Rickel Home Centers, Inc., a home
     center retailer.
    
   
    
















     
<PAGE>

<PAGE>
     
   
               Jerry E. Hunter was appointed as a director of the Company
     on April 6, 1993 and as Chief Executive Officer of the Company on
     November 29, 1994.  Mr. Hunter has served as President of the Company
     since September 1988.  Prior to that time, from May 1988 to September
     1988, he was Executive Vice-President - Operations.  In addition, on
     January 18, 1994, Mr. Hunter was appointed as Chief Operating Officer
     of JPS Converter and Industrial Corp., a wholly owned subsidiary of
     the Company, and he also serves as a Vice-President of each of the
     Company's subsidiaries.  From April 1986 to May 1988, he was Vice-
     President - Technical Services at J.P. Stevens.  From March 1983 to
     March 1986, he was Senior Vice-President at Cannon Mills, Inc., a
     textile manufacturer.  Prior to March 1983, he was employed by Springs
     Industries, a textile manufacturer, for 21 years.
    
   
               David H. Taylor was appointed as a director of the Company
     on April 15, 1993.  Mr. Taylor has served as Executive Vice-President
     - Finance and Secretary of the Company since June 1991, and prior
     thereto he was Controller and Assistant Secretary of the Company since
     May 1988.  Prior to that time, he was a Senior Manager at Deloitte
     Haskins & Sells, a public accounting firm, by which he was employed
     from June 1977 through May 1988.  In addition, Mr. Taylor serves as a
     Vice-President and Assistant Secretary of each of the Company's
     subsidiaries.
    
   
    
   
               Muzzafar Mirza was appointed as a director of the Company on
     October 25, 1993.  He has been a principal of Odyssey Partners since
     July 1993.  From May 1988 to June 1993, he was employed by General
     Electric Capital Corporation ("GECC") as head of Merchant Banking for
     the GE Capital Corporate Finance Group.  From 1983 to 1988, he was a
     Vice President of Marine Midland Bank, N.A.  Mr. Mirza is also a
     director of The Scotsman Group, Inc., a lessor of mobile office units.
    
   
               Alain M. Oberrotman was appointed as a director of the
     Company on January 25, 1994.  He has been a principal of Odyssey
     Partners since October 1992.  From September 1990 to October 1992, he
     was a principal of Hambro International Equity Partners, a venture
     capital firm.  Prior thereto, Mr. Oberrotman was the President of TVI
     Group, Inc., an interim management and consulting firm.
    
   
               Marc C. Particelli was appointed as a director of the
     Company on November 29, 1994.  He has been a principal of Odyssey
     Partners since October 1, 1994.  Prior thereto, he was worldwide
     Practice Leader for the Consumer Products group at Booz, Allen &
     Hamilton, an international management consulting firm by which he was
     employed from 1974 to 1994.
    




















<PAGE>

<PAGE>
     
   
               The Company's directors serve until the next annual meeting
     of stockholders or until their successors have been elected and
     qualified.
    
               None of the directors or executive officers listed herein is
     related to any other such director or executive officer.

     COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
   
               The Company does not have a compensation committee or other
     board committee performing equivalent functions thereto.  However,
     Odyssey Investors, Inc., a Delaware corporation and an affiliate of
     Odyssey Partners ("Odyssey Investors"), as part of its duties under
     the Management Agreement (as defined below in "-- Management
     Agreement") from time to time during the past fiscal year has partici-
     pated in certain discussions with Jerry E. Hunter, the Chief Executive
     Officer, President and a director of the Company, and David H. Taylor,
     Executive Vice President - Finance, Secretary and a director of the
     Company, in determining certain business and financial objectives and
     other criteria to enable the Company to set compensation awards for
     the Company's executive officers.
    
   
     MANAGEMENT AGREEMENT

               Pursuant to a management agreement (the "Management
     Agreement"), dated as of April 2, 1991, between the Company and
     Odyssey Investors, the Company agreed to pay Odyssey Investors a $1.25
     million fee for Fiscal 1994 and $1.0 million annually for Fiscal 1995
     and for each fiscal year thereafter through April 2, 2001, in exchange
     for certain management services provided by Odyssey Investors.  Such
     services include continual financial advisory and business management
     services in order to maximize the efficiency of operations and to
     enhance profitability.
    
     EXECUTIVE COMPENSATION
   
     Summary of Compensation
    
   
               The following summary compensation table sets forth
     information concerning compensation for the last three fiscal years
     for services in all capacities awarded to, earned by or paid to (i)
     the Company's Chief Executive Officer, (ii) the four other most highly
     compensated executive officers of the Company who were serving in such
     capacities at the end of Fiscal 1994 and (iii) two additional
     executive officers who terminated their employment with the Company
     during Fiscal 1994 but whose compensation would place them among the
     four highest paid executive officers.
    
















     
<PAGE>

<PAGE>
     
<TABLE>
<CAPTION>
   
                                                  SUMMARY COMPENSATION TABLE
                                                  --------------------------
                                                                                      Long-Term
                                                        Annual Compensation           Incentive         All Other
        Name and                                        -------------------
        Principal Position                  Year         Salary        Bonus        Plan Payouts(2)   Compensation(3)
        ------------------                  ----         ------        -----        ------------      ------------
    
   
        <S>                                <C>        <C>          <C>              <C>                 <C>     
        Steven M. Friedman,                 1994       $     0      $     0          $    0              $    0   
          Chairman of the Board (1)         1993             0            0               0                   0   
                                            1992             0            0               0                   0   

        Jerry E. Hunter,                    1994          291,500      292,793            0                  5,219
          Chief Executive Officer and       1993          265,000      108,942            0                  8,823
             President                      1992          265,000      138,423            0                  8,585

        David H. Taylor,                    1994          187,000      162,631            0                  3,271
          Executive Vice President -        1993          170,000       48,921            0                  6,704
             Finance and Secretary          1992          170,000       62,160            0                  6,609

        Carl Rosen,                         1994          217,708       60,000            0                  4,354
          President of JPS Converter        1993          175,500       50,000            0                  7,076
             and Industrial Corp.(4)        1992          116,917       35,000            0                    351

        Bruce R. Wilby,                     1994          136,250       75,000            0                  2,500
          President of                      1993          123,369       15,000            0                  5,184
             JPS Elastomerics Corp.(4)      1992          103,226        4,500            0                     18

        Jerry A. Burns,                     1994          156,667      260,116          1,275,155            3,299
          Chief Executive Officer of        1993          191,250      370,000            0                  7,693
             JPS Auto Inc. (4)(5)           1992          170,000      184,374            0                  7,101

        Robert B. Sparks,                   1994          120,833      230,541            900,109            2,289
          President of                      1993          175,000      350,000            0                  6,833
             JPS Auto Inc.(4)(5)            1992          160,000      173,528            0                  6,405
    
<FN>
                                               
        ------------------------------------
        (1)    Steven M. Friedman served as Chief Executive Officer during all of Fiscal 1994 and resigned from such
               position on November 29, 1994.  He does not receive, and has no arrangement with respect to,
               compensation from the Company for services rendered by him for or on behalf of the Company.
        (2)    Payouts under the Company's long-term incentive plan (see below).
        (3)    Employer matching 401(k) plan contribution and employer-provided life insurance premiums.

        (4)    Such executive officers of the Company's subsidiaries perform certain policy-making functions for the
               Company and are therefore included herein pursuant to Item 402(a)(3) of Regulation S-K and Rule 3b-7
               under the Exchange Act.
        (5)    Jerry A. Burns and Robert B. Sparks terminated their employment with the Company on June 28, 1994, in
               connection with the Automotive Asset Sale.
    
</TABLE>

   
     LONG-TERM INCENTIVE PLANS
    
   
               In 1994, the Company made payouts to Jerry A. Burns and
     Robert B. Sparks under its prior Long-Term Incentive Plan.  No other
     employees earned an award under the plan and such plan expired in
     1994.  Payouts of awards were tied to the Company's subsidiaries
     achieving specified aggregate earnings levels during the period from
     Fiscal 1992 through its fiscal year ending in 1994.
    
   
               The Company and certain of its subsidiaries (the "Subsidiary
     Participants") have adopted a new Long-Term Incentive Plan for certain
     officers and key employees effective November 1, 1994.  The new plan
     provides for annual awards which are to be paid to employee
     participants in cash installments over a period of years commencing
     after the end of the Company's 1996 fiscal
<PAGE>

<PAGE>
     

     year.  Awards are based on the achievement of certain financial
     performance targets by the Company and the Subsidiary Participants. 
     Such financial performance targets are established on a rolling 3-year
     basis and are subject to change at the discretion of the Boards of
     Directors of the Company and the Subsidiary Participants.  
    
   
               The following employees named in the Summary Compensation
     Table are currently employee participants in the new Long-Term
     Incentive Plan:  Jerry E. Hunter, David H. Taylor, Carl Rosen and
     Bruce R. Wilby.  As of January 28, 1995, there have been no awards
     granted under the new plan.
    
     RETIREMENT PENSION PLAN

               The Company maintains a Retirement Pension Plan for all
     employees (the "Pension Plan"), including its salaried employees.  The
     Pension Plan is a defined benefit pension plan providing a formula
     benefit with contributions determined on an actuarial basis.  The
     Pension Plan generally covers all employees 21 years of age or older
     who have completed one year of service with the Company.  The Pension
     Plan generally takes into account annual compensation earned under
     certain predecessor plans of J.P. Stevens.
   
               The following table indicates the approximate amounts of
     annual retirement income that would be payable to a salaried employee
     under the Pension Plan based on the compensation levels and years of
     credited service shown.  There would be no social security or other
     offset deducted from the amounts shown.
    
   
                               PENSION PLAN TABLE*
    
<TABLE>
<CAPTION>
                                           Years of Service          
                      -----------------------------------------------
     Remuneration     15 Years  20 Years  25 Years  30 Years  35 Years
     ------------     --------  --------  --------  --------  --------
   
     <S>              <C>       <C>       <C>       <C>       <C>
     $125,000          $20,456   $27,274   $34,093   $40,911   $47,730
     150,000            24,956    33,274    41,593    49,911    58,230
     175,000            29,456    39,274    49,093    58,911    68,730
     200,000            33,956    45,274    56,593    67,911    79,230
     225,000            38,456    51,274    64,093    76,911    89,730
     250,000            40,407    53,876    67,345    80,814    94,282
     300,000            40,407    53,876    67,345    80,814    94,282
     400,000            40,407    53,876    67,345    80,814    94,282
     450,000            40,407    53,876    67,345    80,814    94,282
     500,000            40,407    53,876    67,345    80,814    94,282
    
</TABLE>
                       
     ---------------
     * Assumes individual retires at age 65 in 1994 with the indicated
       years of service and compensation.  The social security














<PAGE>

<PAGE>
     

       integration level of such individuals would be $24,312.  The social
       security integration level is adjusted annually.
    
   
               Credited years of service for benefit accrual under the
     Pension Plan, as of October 29, 1994, for the following executive
     officers are:
    
   
               Steven M. Friedman  . . . . . .      0 years
               Jerry E. Hunter . . . . . . . .      8 years
               David H. Taylor . . . . . . . .      5 years
               Carl Rosen  . . . . . . . . . .      3 years
               Bruce R. Wilby  . . . . . . . .     19 years
               Jerry A. Burns  . . . . . . . .      5 years
               Robert B. Sparks  . . . . . . .     19 years
    
   
    
   
               Annual retirement benefits for salaried employees are
     generally computed as the sum of 0.6% of a participant's average
     compensation (the annual average of five consecutive, complete plan
     years of highest compensation during the last 10 plan years of
     service) multiplied by the years of benefit service plus 0.6% of a
     participant's compensation which exceeds the Participant's Social
     Security Integration Level (equal to $24,312 in 1994) multiplied by
     the participant's years of benefit service.  The Pension Plan provides
     that participants' benefits fully vest after five years of service or
     the attainment of age 65.
    
   
               The above table may understate the benefits available to
     certain participants because salaried employees who were covered by
     the Pension Plan before July 1, 1989 are entitled to the greater of
     the benefit formula noted above or the prior benefit formula, plus
     additional accrued benefits under the new formula since July 1, 1989. 
     Under the prior formula, a participant's annual pension payable as of
     normal retirement age was equal to 1% of the portion of "final average
     compensation" which was equal to the "social security integration
     level" in effect for the year of retirement, plus 1.5% of the portion
     of the participant's final average compensation in excess of the
     social security integration level, the sum of which was multiplied by
     the number of years of credited service not exceeding 35.
    
   
               Compensation covered by the Pension Plan consists of all
     payments made to a participant for personal services rendered as an
     employee of the Company which are subject to federal income tax
     withholding, excluding imputed income attributable to certain fringe-
     benefit programs.  With respect to salaried employees, plan
     compensation covers up to a maximum of $235,840 per individual for the
     plan year, beginning November 1, 1993.  In accordance with the Revenue
     Reconciliation Act of 1993, plan compensation will be limited to
     $150,000, as adjusted effective


















     
<PAGE>

<PAGE>
     

     November 1, 1994.  The amounts shown are also subject to possible
     maximum limitations under Section 415 of the Code and are subject to
     possible reduction for amounts payable under other JPS qualified
     plans.
    
   
    
   
     COMPENSATION OF DIRECTORS
    
   
               Members of the Board of Directors receive no compensation
     for their services.
    





















































     
<PAGE>
<PAGE>
                  SECURITY OWNERSHIP OF PRINCIPAL STOCKHOLDERS
                                 AND MANAGEMENT
   
               The following table sets forth information as of March 1,
     1995 with respect to the beneficial ownership of shares of (i) Senior
     Preferred Stock, (ii) Junior Preferred Stock, (iii) Class A Common
     Stock, and (iv) Class B Common Stock by (a) each person or group that
     is known to the Company to be the beneficial owner of more than 5% of
     the outstanding shares, (b) each director of the Company, and (c) all
     directors and executive officers of the Company as a group.
    
<TABLE>
<CAPTION>
   
                        Senior Preferred Stock     Junior Preferred Stock       Class A Common Stock       Class B Common Stock
                        ----------------------     ----------------------      --------------------        --------------------
Name of 5%               Number of Percent of       Number of  Percent of      Number of  Percent of       Number of Percent of
Beneficial Owner           Shares     Class           Shares      Class          Shares    Class(1)          Shares   Class(1) 
- ----------------         --------- ----------       --------- ----------       ---------  ----------       --------- ----------
    
<S>                      <C>        <C>             <C>       <C>              <C>        <C>               <C>       <C>
   
Lewco Securities          76,099     15.46%
  Corporation (4)
P.O. Box 999
Bowling Green Station
New York, NY  10024

Presidential Life         55,022     11.18%
  Insurance Company
c/o The Bank of New York
Post Office Box 16203
New York, NY  10249

Citibank, N.A. (4)        53,867     10.94%
PO Box 1530, Grand 
   Central
111 Wall Street, 
20th FL, Zone 9
New York, NY  10043

Franklin Funds            49,211     10.00%
c/o Smog & Co.
P.O. Box 910
Wall Street Station
New York, NY  10005

Executive Life Ins. Co.   49,211     10.00%                                       73,605     7.36%
   Base Assets Trust
11444 Olympic Blvd.
Los Angeles, CA  90064

State Street Research
   and Management 
   Company(4)             48,885      9.93%
One Financial Center
30th Fl.
Boston, MA  02111

Prudential Bache (4)      44,463      9.03%
111 Eighth Avenue
New York, NY  10011

Bear Stearns Securities 
   Corp.(4)               41,221      8.37%
c/o ADP Proxy Services
51 Mercedes Way
Edgewood, NY  11717
<PAGE>
<PAGE>

Lehman Brothers (4)       25,000      5.08%
c/o ADP Proxy Services
51 Mercedes Way
Edgewood, NY  11717

Odyssey Partners, L.P.(2)                             5,000      50.00%                                     340,000      34.00%
31 West 52nd Street
New York, NY  10019

DLJ Capital Corp.(3)                                                                                        170,000      17.00%
140 Broadway
New York, NY  10005-1285

Messrs. Grant M. Wilson,                              5,000      50.00%
   William J. DeBrule
   and Yehochai Schneider

Everest Capital Fund, L.P.                                                        51,223     5.12%                 
c/o Morgan Stanley & Co.,
   Inc.
One Pierrepont Plaza
Brooklyn, NY  11201

Lutheran Brotherhood                                                              70,180     7.02%
   Research Corp.
625 Fourth Avenue South
Minneapolis, MN  55415

Directors and executive                                                                                     510,000      51.00%
   officers as a group(5)
   (7 persons)
    
- -------------------------------------------
   
(1) Percentages represented hereunder are based on the combined Class A Common Stock and Class B Common Stock issued and
    outstanding.
(2) Represents shares of Class B Common Stock and Junior Preferred Stock owned by Odyssey Partners.  In addition, Odyssey
    Partners has voting control with respect to the 5,000 shares of Junior Preferred Stock held by Grant M. Wilson, William J.
    DeBrule and Yehochai Schneider.  The Class B Common Stock shares are subject to a Stockholders' Agreement, which provides,
    among other things, for certain restrictions on the voting and transfer of such shares.  Leon Levy, Jack Nash, Stephen
    Berger, Joshua Nash and the Nash Family Partnership, by virtue of being general partners of Odyssey Partners, share voting
    and dispositive power with respect to the Class B Common Stock and Junior Preferred Stock owned by Odyssey Partners and,
    accordingly, may each be deemed to own beneficially such stock owned by Odyssey Partners.  Each of such persons has
    expressly disclaimed any such beneficial ownership (within the meaning of Rule 13d-3(a) under the Exchange Act) which
    exceeds the proportionate interest in the Class B Common Stock and Junior Preferred Stock which he or it may be deemed to
    own as a general partner of Odyssey Partners.  Mr. Friedman has an indirect fractional financial interest in the shares of
    Class B Common Stock owned by Odyssey Partners; however, he has no voting or dispositive power over any shares owned by
    Odyssey Partners.
(3) Such shares are subject to the Stockholders' Agreement, which provides, among other things, for certain restrictions on
    the voting and transfer of such shares.  In addition, pursuant to the Voting Trust Agreement, dated as of April 2, 1991,
    between DLJ and Lincoln National, DLJ conferred the right to vote 120,000 of such shares of Class B Common Stock to
    Lincoln National, as voting trustee.  Such shares include shares held by DLJ First ESC L.L.C., which is an "employee
    securities corporation" formed to hold securities on behalf of participants in certain DLJ incentive compensation plans.
(4) Shown is the custodian of such shares.  With respect to Lewco Securities Corporation and State Street Research and
    Management Company, such custodians hold shares for more than one beneficial owner, but such owners have not been
    identified.  With respect to each other custodian listed herein, it is not known if each such custodian holds shares for
    more than one beneficial owner, as each such custodian has not provided ownership information.
(5) None of Jerry E. Hunter, David H. Taylor, Carl Rosen, Bruce Wilby, Jerry A. Burns or Robert B. Sparks, the executive
    officers listed above in " -- Executive Compensation -- Summary Compensation Table," beneficially own, or may be deemed to
    own, any shares of capital stock of the Company, and therefore are not listed in this table.
    
/TABLE
<PAGE>

<PAGE>
     

                       DESCRIPTION OF THE DEBT SECURITIES

   
               The terms of the Debt Securities include those stated in the
     Indentures and those made part of the  Indentures by reference to the
     Trust Indenture Act of 1939, as amended (the "Trust Indenture Act"),
     as in effect on the date of the Indentures.  The Debt Securities are
     subject to all such terms, and holders of the Debt Securities are
     referred to the Indentures and the Trust Indenture Act for a statement
     thereof.  The following summary of certain provisions of the
     Indentures does not purport to be complete and is qualified in its
     entirety by reference to the respective Indentures, including the
     definitions therein of certain terms used below, and the respective
     Debt Securities.  Copies of the Indentures will also be made
     available, at the Company's expense, upon request to the Company at
     its principal executive offices located at 555 North Pleasantburg
     Drive, Suite 202, Greenville, South Carolina 29607.  Except where
     otherwise noted, capitalized terms used in this section and not
     otherwise defined below under "-- Certain Definitions" shall have the
     respective meanings assigned to them elsewhere in this Prospectus, or
     if not defined in the Prospectus, the meanings given such terms in the
     Indentures.
    
     PAYING AGENTS AND REGISTRARS
   
               Principal, premium, if any, and interest on the Debt
     Securities are payable, and the Debt Securities may be presented for
     registration of transfer or exchange, at the offices or agencies of
     the respective Paying Agents and Registrars in New York City, New
     York.  Holders must surrender the Debt Securities to a Paying Agent to
     collect principal payments.  The Company may pay principal and
     interest by issuing its check and may mail interest checks to the
     registered holders of the Debt Securities.  The Company may require
     payment of a sum sufficient to cover any transfer tax or similar
     governmental charge payable in connection with certain transfers or
     exchanges.  The Company or any of its subsidiaries may act as Paying
     Agent or Registrar and the Company may change the Paying Agent or
     Registrar without prior notice to holders.
    
   
    
     TERMS OF THE DISCOUNT NOTES
   
               The Discount Notes are general unsecured obligations of the
     Company limited to an aggregate principal amount of $151,107,318. 
     Interest on the Accreted Value of the Discount Notes accrues at a rate
     equal to the sum of (a) 9.85% per annum, payable in cash each June 1
     and December 1, to holders of record of the Discount Notes at the
     close of business on the May 15 or November 15 next preceding the
     interest payment date, and (b) 1%
























     
<PAGE>

<PAGE>
     

     per annum, payable on June 1, 1999.  Interest on the accrued but
     unpaid interest described in clause (b) above compounds semi-annually
     at the rate of 10.85% per annum each June 1 and December 1, and is
     payable at maturity.  Interest is computed on the basis of a 360-day
     year of twelve 30-day months.  The Discount Notes will mature on June
     1, 1999 and are issued in denominations of $1,000 and integral
     multiples thereof.
    
     Optional Redemption
   
               On or after June 1, 1994, the Discount Notes are redeemable,
     at the option of the Company, in whole or in part, on at least 15 but
     not more than 60 days' notice to each holder of Discount Notes to be
     redeemed, at the redemption prices (expressed as percentages of the
     principal amount) set forth below, plus accrued and unpaid interest to
     the redemption date, if redeemed during the 12-month period beginning
     June 1 of the years indicated below.
    

<TABLE>
<CAPTION>

                        YEAR                               PERCENTAGE
                        ----                               ----------
                        <S>                                 <C>
                        1994  . . . . . . . . . . . .       105.813%
                        1995  . . . . . . . . . . . .       103.875%
                        1996  . . . . . . . . . . . .       101.938%
                        1997 and thereafter . . . . .       100.000%

</TABLE>


     Mandatory Redemption
   
               The Company is required to redeem, on each of June 1, 1997
     and June 1, 1998, pursuant to a sinking fund, $37,776,829.50 aggregate
     principal amount of Discount Notes, at a redemption price equal to
     100% of the principal amount thereof, plus accrued interest to the
     redemption date.  The Company, at its option, may reduce the principal
     amount of Discount Notes required to be redeemed on any mandatory
     redemption date by subtracting 100% of the principal amount of
     Discount Notes that the Company has delivered to the trustee under the
     Discount Note Indenture for cancellation (other than those Discount
     Notes purchased by the Company or any of its Subsidiaries with
     borrowed money at prices determined by the Board of Directors in its
     sole discretion) or that the Company has redeemed (other than pursuant
     to any mandatory redemptions and certain mandatory repurchases) on or
     prior to the applicable mandatory redemption date and which have not
     previously been used as a credit against a mandatory redemption
     payment or repurchase.
    
   
               The Company may be required under certain circumstances to
     offer to redeem (a) a portion of the Discount Notes if (i) the
     Company's Adjusted Net Worth falls below a certain specified level or
     (ii) the Company or any Subsidiary consummates an Asset












     
<PAGE>

<PAGE>
     

     Sale or (b) all of the Discount Notes, if a Change of Control occurs. 
     See
     "-- Certain Covenants of the Indentures" and "THE COMPANY --
     Redemption of Subordinated Notes and Discount Notes."
    
     TERMS OF THE SUBORDINATED NOTES
   
               The Subordinated Notes are general unsecured obligations of
     the Company limited to an aggregate principal amount of $125 million. 
     The Subordinated Notes accrue interest at a rate equal to the sum of
     (a) 9.25% per annum, payable each June 1 and December 1 in cash to
     holders of record of the Subordinated Notes at the close of business
     on the May 15 or November 15 next preceding the interest payment date,
     and (b) 1% per annum, payable at maturity.  Interest on the accrued
     but unpaid interest described in clause (b) above compounds
     semiannually at the rate of 10.25% per annum each June 1 and December
     1, and is payable at maturity.  Interest is computed on the basis of a
     360-day year of twelve 30-day months.  The Subordinated Notes will
     mature on June 1, 1999 and are issued in denominations of $1,000 and
     integral multiples thereof.
    
     Optional Redemption

               On or after June 1, 1994, the Subordinated Notes are
     redeemable, at the option of the Company, in whole or in part, on at
     least 15 but not more than 60 days' notice to each holder of Subordi-
     nated Notes to be redeemed, at the redemption prices (expressed as
     percentages of the principal amount) set forth below, plus accrued and
     unpaid interest to the redemption date, if redeemed during the 12-
     month period beginning June 1 of the years indicated below.


<TABLE>
<CAPTION>

                        YEAR                               PERCENTAGE
                        ----                               ----------
                        <S>                                <C>
                        1994  . . . . . . . . . . . .       105.813%
                        1995  . . . . . . . . . . . .       103.875%
                        1996  . . . . . . . . . . . .       101.938%
                        1997 and thereafter . . . . .       100.000%
</TABLE>


     Mandatory Redemption
   
               The Company is required to redeem on each of June 1, 1997
     and June 1, 1998, pursuant to a sinking fund, $31.25 million aggregate
     principal amount of Subordinated Notes, at a redemption price equal to
     100% of the principal amount thereof, plus accrued interest to the
     redemption date.  The Company, at its option, may reduce the principal
     amount of Subordinated Notes required to be redeemed on any mandatory
     redemption date by subtracting 100% of the principal amount of
     Subordinated Notes that the Company has














     
<PAGE>

<PAGE>
     

     delivered to the Subordinated Note Trustee for cancellation (other
     than those Subordinated Notes purchased by the Company or any of its
     Subsidiaries with borrowed money at prices determined by the Board of
     Directors in its sole discretion) or that the Company has redeemed
     (other than pursuant to any mandatory redemptions and certain
     mandatory repurchases) on or prior to the applicable mandatory
     redemption date and which have not previously been used as a credit
     against a mandatory redemption payment or repurchase.
    
   
               The Company may be required under certain circumstances to
     offer to redeem (a) a portion of the Subordinated Notes if (i) the
     Company's Adjusted Net Worth falls below a certain specified level or
     (ii) the Company or any Subsidiary consummates an Asset Sale or (b)
     all of the Subordinated Notes, if a Change of Control occurs.  See
     "-- Certain Covenants of the Indentures" and "THE COMPANY -- Redemp-
     tion of Subordinated Notes and Discount Notes."
    
     TERMS OF THE DEBENTURES

               The Debentures are general unsecured obligations of the
     Company limited to an aggregate principal amount of $75 million.  The
     Debentures accrue interest at the rate per annum of 7%, payable semi-
     annually in cash on each May 15 and November 15 to holders of record
     of Debentures at the close of business on the May 1 or November 1 next
     preceding the interest payment date.  Interest is computed on the
     basis of a 360-day year of twelve 30-day months.  The Debentures will
     mature on May 15, 2000 and are issued in denominations of $1,000 and
     integral multiples thereof.

     Optional Redemption
   
               On or after May 15, 1993, the Debentures are redeemable, at
     the option of the Company, in whole or in part, on at least 15 but not
     more than 60 days' notice to each holder of Debentures to be redeemed,
     at the redemption prices (expressed as percentages of the principal
     amount) set forth below, plus accrued and unpaid interest to the
     redemption date, if redeemed during the 12-month period beginning May
     15 of the years indicated below.
    

<TABLE>
<CAPTION>

                        YEAR                              PERCENTAGE
                        ----                              ----------
                        <S>                                <C>
                        1993  . . . . . . . . . . . .       107.77%
                        1994  . . . . . . . . . . . .       106.47%
                        1995  . . . . . . . . . . . .       105.18%
                        1996  . . . . . . . . . . . .       103.88%
                        1997  . . . . . . . . . . . .       102.59%
                        1998  . . . . . . . . . . . .       101.29%
                        1999  . . . . . . . . . . . .       100.00%
</TABLE>















     
<PAGE>

<PAGE>
     

     Mandatory Redemption
   
               The Company is required to redeem on May 15, 1999, pursuant
     to a sinking fund, $37.5 million aggregate principal amount of
     Debentures at a redemption price equal to 100% of the principal amount
     thereof, plus accrued interest to the redemption date.  The Company,
     at its option, may reduce the principal amount of Debentures required
     to be redeemed on any mandatory redemption date by subtracting 100% of
     the principal amount of Debentures that the Company has delivered to
     the Debenture Trustee for cancellation (other than those Debentures
     purchased by the Company or any of its Subsidiaries with borrowed
     money at prices determined by the Board of Directors in its sole
     discretion) or that the Company has redeemed (other than pursuant to
     any mandatory redemptions and certain mandatory repurchases) on or
     prior to the applicable mandatory redemption date and which have not
     previously been used as a credit against a mandatory redemption
     payment or repurchase.
    

               The Company may be required under certain circumstances to
     offer to redeem (a) a portion of the Debentures if (i) the Company's
     Adjusted Net Worth falls below a certain specified level, or (ii) the
     Company or any Subsidiary consummates an Asset Sale or (b) all of the
     Debentures, if a Change of Control occurs.  See "-- Certain Covenants
     of the Indentures."

     CERTAIN COMMON PROVISIONS OF THE DEBT SECURITIES

     Selection and Notice

               In the event of a redemption of less than all of the
     outstanding face amount of any class of the Debt Securities, the
     respective Debt Securities will be chosen for redemption by the
     applicable Trustee pro rata or by any other method that the applicable
     Trustee considers fair and appropriate that complies with applicable
     legal requirements and, if the Debt Securities are listed on any
     securities exchange, by a method that complies with the requirements
     of such exchange.  The Indentures provide that the notice of
     redemption shall specify, among other things, the redemption date, the
     redemption price, the name and address of the Paying Agent, and the
     section of the respective Indenture pursuant to which such redemption
     shall occur.  Also, in the event that any Debt Security is to be
     redeemed in part only, the notice of redemption relating to such Debt
     Security will state the portion of the principal amount (in integral
     multiples of $1,000) to be redeemed and that on or after the date
     fixed for redemption upon surrender of such Debt Security, a new Debt
     Security or Debt Securities in principal amount equal to the
     unredeemed portion thereof will be issued in the name of the holder
     thereof.























     
<PAGE>

<PAGE>
     

               On and after the redemption date, interest will cease to
     accrue on the Debt Securities or portions thereof called for
     redemption.
   
    

     RANKING OF THE DISCOUNT NOTES AND THE SUBORDINATED NOTES

               The Discount Notes rank pari passu in right of payment,
     including a payment made in accordance with the terms of the mandatory
     redemption provisions of the Discount Note Indenture and the
     Subordinated Note Indenture, respectively, with the Subordinated
     Notes.  The payment of the principal of, premium, if any, and interest
     on the Discount Notes and the Subordinated Notes is subordinated in
     right of payment, as set forth in the Discount Note Indenture and the
     Subordinated Note Indenture, to the prior payment in full of all
     Senior Indebtedness (including any mandatory redemption payments),
     whether outstanding on the date of the Discount Note Indenture or the
     Subordinated Note Indenture, as the case may be, or thereafter
     created, and all permissible renewals, extensions, refundings or
     refinancings thereof.

               Upon (i) the final maturity of any Senior Indebtedness,
     including by lapse of time, acceleration or otherwise, (ii) a default
     in the payment of principal or interest on or the payments of other
     amounts due under or in connection with any Senior Indebtedness,
     whether at maturity, upon redemption or otherwise (a "Payment
     Default") or (iii) any distribution of assets of the Company in any
     liquidation or dissolution or in a bankruptcy, reorganization or
     similar proceeding relating to the Company or its properties, holders
     of Senior Indebtedness will be entitled to receive payment in full of
     all amounts due in respect of such indebtedness before the Company may
     make any payment to holders of Discount Notes or Subordinated Notes.

               Upon receipt by the Company and the Discount Note Trustee
     and the Subordinated Note Trustee of written notice from the Agent of
     any default (including an unmatured event of default) under any Senior
     Indebtedness, other than a Payment Default, and unless such default
     will have been cured or waived in writing in accordance with the terms
     of such Senior Indebtedness, no direct or indirect payment or
     distribution will be made by or on behalf of the Company for or on
     account of the Obligations with respect to the Discount Notes or the
     Subordinated Notes, as the case may be, and neither the respective
     Trustee nor any holder of Discount Notes or Subordinated Notes, as the
     case may be, will receive from the Company, directly or indirectly,
     any payment or distribution in respect of the Obligations with respect
     to the Discount Notes or the Subordinated Notes, as the case may be,
     during a period (the "Payment Blockage Period") commencing on the
     receipt of such























     
<PAGE>

<PAGE>
     

     notice and ending on the earlier of (i) 179 days thereafter or (ii)
     until such default will have been cured or waived.  Any number of such
     notices of default may be given; provided, however, that during any
     360-day period, the aggregate number of days during which a Payment
     Blockage Period will be in effect will not exceed 179 days and there
     will be a period of at least 181 consecutive days in each 360-day
     period when no Payment Blockage Period is in effect.  For the purpose
     of this provision, no default which, to the knowledge of the person
     giving such notice, existed or was continuing on the date of
     commencement of any Payment Blockage Period will be the basis for the
     commencement of a second Payment Blockage Period, whether or not
     within a period of 360 consecutive days unless such default will have
     been cured or waived for a period of not less than 90 consecutive
     days.

               If payment of the Discount Notes or the Subordinated Notes
     has been accelerated because of an Event of Default (as defined), the
     Company will promptly notify holders of Senior Indebtedness of such
     acceleration.

               As a result of these subordination provisions, in the event
     of the Company's insolvency, holders of Discount Notes and
     Subordinated Notes may recover ratably less than holders of Senior
     Indebtedness and other general creditors of the Company.

               The Discount Note Indenture and the Subordinated Note
     Indenture limit, subject to certain financial tests, the amount of
     additional Indebtedness, including Senior Indebtedness, that the
     Company or any of its subsidiaries can create, incur, assume or
     guarantee and prohibit the Company from creating, incurring, assuming
     or guaranteeing any Indebtedness that is subordinate to Senior
     Indebtedness but senior in right of payment to Discount Notes and the
     Subordinated Notes.
   
               In certain specified circumstances, the Company can incur
     additional Indebtedness that may rank senior to the Discount Notes and
     the Subordinated Notes.  See "-- Certain Covenants of the Indentures
     -- Restrictions on Additional Indebtedness and Liens" below for a
     description of the provisions that would permit such additional
     Indebtedness.
    
     RANKING OF THE DEBENTURES

               The payment of the principal of, premium, if any, and
     interest on the Debentures is subordinated in right of payment,
     including any payments made in accordance with the terms of the
     mandatory redemption provisions of the Discount Note Indenture and the
     Subordinated Note Indenture, as set forth in the Debenture Indenture,
     to the prior payment in full of all Senior

























<PAGE>

<PAGE>
     

     Indebtedness (as defined in the Debenture Indenture), whether
     outstanding on the date of the Debenture Indenture or thereafter
     created, and all permissible renewals, extensions, refundings or
     refinancings thereof.
   
               The terms of the subordination set forth in the Debenture
     Indenture are virtually identical to those described above with
     respect to the Discount Notes and the Subordinated Notes, except that
     the Discount Notes and the Subordinated Notes constitute "Senior
     Indebtedness" for purposes of the Debenture Indenture.  As of
     January 28, 1995, there was approximately $287 million of Senior
     Indebtedness (as defined in the Debenture Indenture) of the Company
     outstanding.
    
               As a result of these subordination provisions, in the event
     of the Company's insolvency, holders of Debentures may recover ratably
     less than holders of Senior Indebtedness (as defined in the Debenture
     Indenture) and other general creditors of the Company.

               The Debenture Indenture will limit, subject to certain
     financial tests, the amount of additional Indebtedness, including
     Senior Indebtedness (as defined in the Debenture Indenture), that the
     Company or any of its subsidiaries can create, incur, assume or
     guarantee and will prohibit the Company from creating, incurring,
     assuming or guaranteeing any Indebtedness that is subordinate to
     Senior Indebtedness (as defined in the Debenture Indenture) but senior
     in right of payment to the Debentures.

               In certain specified circumstances, the Company can incur
     additional Indebtedness that may rank senior to the Debentures.  See
     "-- Certain Covenants of the Indentures -- Restrictions on Additional
     Indebtedness and Liens" for a description of the provisions that would
     permit such additional Indebtedness.

     CERTAIN DEFINITIONS

               Set forth below is a summary of certain terms used in this
     Section and defined in the Indentures.  Reference is made to the
     Indentures for the full definition of all of such terms as well as any
     other capitalized terms used herein for which no definition is
     provided.

               "Accreted Value" of the Discount Notes means on any given
     date the sum of (i) the Initial Price of the Discount Notes, (ii) the
     aggregate of the portion of the original issue discount that shall be
     added cumulatively on each Semiannual Accrual Date for each semiannual
     period terminated prior to the date of the transaction or event giving
     rise to the need to





















     
<PAGE>

<PAGE>
     

     calculate the Accreted Value (the "Date of Transaction") and (iii)
     accrued amortization of the original issue discount (in accordance
     with the effective interest method on a basis consistent with clause
     (ii) above) from the preceding Semiannual Accrual Date to the Date of
     Transaction.  The portion of the original issue discount added on each
     Semiannual Accrual Date in respect of each such semiannual period
     shall be one-half the yield to maturity multiplied by the Accreted
     Value at the immediately preceding Semiannual Accrual Date.  Accrued
     amortization of the original discount on any Discount Note since any
     Semiannual Accrual Date and to any Date of Transaction shall be
     calculated based on the yield to maturity, the actual number of days
     elapsed since such Semiannual Accrual Date and a 360-day year.  As of
     the Final Accrual Date, the Accreted Value of the Discount Notes shall
     be equal to the principal amount (excluding premiums) thereof.

               "Acquisition" means the acquisition by the Company or its
     designees of the Predecessor Stevens Divisions pursuant to the Asset
     Purchase Agreement.

               "Adjusted Net Worth" with respect to the Company means, as
     of any date, the Tangible Net Worth of the Company (A) plus the sum
                                                            ----
     of:  (i) the amount of all Intangible Assets (as defined in the
     definition of Tangible Net Worth); (ii) the respective amounts
     reported on the Company's most recent balance sheet with respect to
     any preferred stock (other than Disqualified Stock); (iii) the amount
     of any Senior Preferred Stock and any Junior Preferred Stock as
     reflected on the Company's most recent balance sheet; (iv) the amount
     of any loss realized upon the sale or other disposition of any
     Business Segment, to the extent such loss was included in the
     calculation of Tangible Net Worth and Tangible Net Worth is less than
     it would otherwise be as a result of such inclusion; (v) the amount of
     any gain realized upon the sale or other disposition of any Business
     Segment, to the extent such gain was not included in the calculation
     of Tangible Net Worth; (vi) the amount of any dividends or
     distributions on account of the capital stock (preferred or common) of
     the Company paid (or declared but unpaid) other than in cash, to the
     extent not otherwise included in the calculation of Adjusted Net
     Worth; (vii) amortized closing costs to the extent not already
     included in the calculation of Adjusted Net Worth, including bond
     discount amortization; (viii) any charges to expense from significant
     items which were based on conditions existing prior to the
     Acquisition; (ix) any consolidated depreciation and amortization
     (including amortization of intangibles and depreciation and amortiza-
     tion resulting from write-ups in the book value of assets required or
     permitted by APB Opinion Nos. 16 or 17), but only to the extent that
     any such depreciation or amortization was included in the calculation
     of Tangible Net Worth and Tangible
























     
<PAGE>

<PAGE>
     

     Net Worth was lower as a result of such inclusion; and (x) any write-
     up of assets (tangible or intangible), including accumulated
     amortization, required or permitted by APB Opinion Nos. 16 or 17, but
     only to the extent that any such write-up was not included in the
     calculation of Tangible Net Worth; and (B) excluding any amount
                                                ---------
     reflecting any changes in the amount which, in accordance with
     generally accepted accounting principles, would constitute an equity
     adjustment resulting from a foreign currency translation on a balance
     sheet.

               "Affiliate" means any person who directly, or indirectly
     through one or more intermediaries, controls, is controlled by, or is
     under direct or indirect common control with, the Company.
   
               "Asset Purchase Agreement" means the Asset Purchase
     Agreement, dated April 24, 1988, among the Company, JPS Holding Corp.,
     Grant M. Wilson, William J. DeBrule, Yohochai Schneider, Odyssey
     Partners, West Point-Pepperell, Inc., Magnolia Partners, L.P., STN
     Holding Inc. and J.P. Stevens & Co., Inc.
    
   
               "Asset Sale" means (x) the sale, lease, conveyance or other
     disposition by the Company or a subsidiary of any Business Segment or
     (y) the receipt of all proceeds of insurance paid on account of the
     loss of or damage to any Business Segment and awards of compensation
     for any such Business Segment taken by condemnation or eminent domain
     which results in Net Proceeds to the Company of $10 million or more,
     in each case, excluding proceeds to be used for replacement of such
     Business Segment (provided the Trustee has received notice from the
     Company, within 90 days of such receipt, of its intention to use such
     proceeds for such purpose).
    
               "Business Segment" means each of the Company's Significant
     Subsidiaries or any group of assets acquired by the Company or any
     subsidiary subsequent to the date of the Indentures which constitutes
     a Material Acquisition, or any group of assets within each such
     business or group of assets the sale (other than the sale of inventory
     in the ordinary course of business), lease, conveyance or other
     disposition of which in a single transaction or group of related
     transactions results in, or which the Board of Directors, in good
     faith, determines will result in, Net Proceeds to the Company of $10
     million or more; provided, however, that in the event that all of the
     Class A Directors disagree with the determination of the Board of
     Directors, the Class A Directors may require the Company to obtain an
     opinion of an independent investment banking firm, public accounting
     firm or other person or entity expert in the valuation or appraisal of
     assets or securities, chosen by the Company, to determine the value of
     the Net Proceeds to be






















     
<PAGE>

<PAGE>
     

     received by the Company pursuant to such sale, lease, conveyance or
     other disposition.

               "Class A Director" means any member of the Board of
     Directors elected by the holders of the Class A Common Stock.

               "Consolidated Net Income" with respect to any person means,
     for any period, the aggregate of the Net Income of such person and its
     subsidiaries for such period, on a consolidated basis, determined in
     accordance with generally accepted accounting principles, provided
     that (i) the Net Income of any person which is not a subsidiary or is
     accounted for by such person by the equity method of accounting will
     be included only to the extent of the amount of dividends or
     distributions paid to the referent person or a subsidiary, (ii) the
     Net Income of any person which is a subsidiary (other than a
     subsidiary of which at least 80% of the capital stock having ordinary
     voting power for the election of directors or other governing body of
     such subsidiary is owned by the referent person directly or indirectly
     through one or more subsidiaries) shall be included only to the extent
     of the lesser of (a) the amount of dividends or distributions paid to
     the relevant person or a subsidiary of the referent person or (b) the
     Net Income of such person, and (iii) the Net Income of any person
     acquired in a pooling of interests transaction for any period prior to
     the date of such acquisition shall be excluded.

               "Contributions" means any loans, cash advances, capital
     contributions or other transfers of assets from the Company to any
     Affiliate or any subsidiary (other than to a wholly owned subsidiary)
     and any guarantee and the assumption of any liability (primary or
     contingent) by the Company with respect to any obligations of any kind
     of any Affiliate or any subsidiary (other than of a wholly owned
     subsidiary).
   
               "Credit Agreement" means the Credit Agreement dated as of
     May 6, 1988, among the Company, the Borrowing Subsidiaries named
     therein, Citibank, as Agent, and the other banks named therein or
     which become parties from time to time thereto, as amended and
     restated by the Restated Credit Agreement (as defined in "DESCRIPTION
     OF THE CREDIT FACILITY"), and as it may be further amended (in whole
     or in part, and without limitation as to terms, conditions or
     covenants), modified, renewed or extended from time to time, any other
     agreement with any party which is a successor or replacement thereto
     or relating to any refunding or refinancing of all or any portion
     thereof as any such agreement may be further amended (in whole or in
     part, and without limitation as to terms, conditions or covenants),
     modified, renewed or extended from time to time, and any related
     notes, collateral documents, instruments and agreements executed in



























<PAGE>

<PAGE>
     

     connection with any of the foregoing, as any such notes, collateral
     documents, instruments and agreements may be amended, modified or
     supplemented from time to time; provided, however, that all refundings
                                     --------  -------
     or refinancings thereof shall be in aggregate principal amounts which
     would be permitted to be outstanding or incurred under the Credit
     Agreement as if the same were not refunded or refinanced, any related
     notes, collateral documents, instruments and agreements executed in
     connection therewith, and all Obligations of the Company incurred
     thereunder.
    
               "Default" means any event that is, or after notice or
     passage of time or both would be, an Event of Default.

               "Disqualified Stock" means any capital stock that, by its
     terms (or by the terms of any security into which it is convertible or
     for which it is exchangeable), or upon the happening of any event,
     matures or is mandatorily redeemable, pursuant to a sinking fund
     obligation or otherwise, or redeemable at the option of the holder
     thereof, in whole or in part, on or prior to the maturity date of the
     applicable Debt Security.

               "Equity Interests" means capital stock or warrants, options
     or other rights to acquire capital stock (but excluding any debt
     security that is convertible into, or exchangeable for, capital
     stock).

               "Fixed Charge Coverage Ratio" means, with respect to any
     person, for a given period, the ratio of (x) Consolidated Net Income
     of such person (A) plus the sum of:  (i) an amount equal to any net
                        ----
     loss realized upon the sale or other disposition of any Business
     Segment (to the extent such loss was deducted in computing
     Consolidated Net Income); (ii) provision for taxes based on income or
     profits to the extent such income or profits were included in comput-
     ing Consolidated Net Income and any provision for taxes utilized in
     computing net loss under clause (i) hereof; (iii) consolidated cash
     interest expense; and (iv) depreciation and amortization (including
     amortization of goodwill and other intangibles) to the extent required
     under generally accepted accounting principles, (B) less (i) capital
                                                         ----
     expenditures to the extent such expenditures are paid in cash and (ii)
     roofing liabilities to the extent such expenditures are paid in cash,
     all on a consolidated basis, to (y) consolidated cash interest
     expense.

               "Indebtedness" with respect to any person, means any
     indebtedness, whether or not contingent, in respect of borrowed money
     or evidenced by bonds, notes, debentures or similar instruments or
     letters of credit (or reimbursement agreements in respect thereof) or
     representing the balance deferred and unpaid of the purchase price of
     any property (including pursuant to




















     
<PAGE>

<PAGE>
     

     capital leases), except any such balance that constitutes an accrued
     expense or a trade payable, if and to the extent such indebtedness
     would appear as a liability upon a balance sheet of such person
     prepared on a consolidated basis in accordance with generally accepted
     accounting principles, and also includes, to the extent not otherwise
     included, the guarantee of items which would be included within this
     definition.

               "Interest Charge Coverage Ratio" means, with respect to any
     person, for a given period, the ratio of (x) Consolidated Net Income
     of such person plus (a) an amount equal to any net loss realized upon
     the sale or other disposition of any Business Segment (to the extent
     such loss was deducted in computing Consolidated Net Income), plus (b)
     provision for taxes based on income or profits to the extent such
     income or profits were included in computing Consolidated Net Income
     and any provision in computing net loss under clause (a) hereof, plus
     (c) consolidated interest expense (including amortization of any
     original issue discount and non-cash interest payment and the interest
     component of capital leases, but excluding the amortization of
     original issue discount pursuant to the application of the AICPA
     Statement of Position No. 90-7, "Financial Reporting by Entities in
     Reorganization Under the Bankruptcy Code"), plus (d) depreciation and
     amortization (including amortization of goodwill and other
     intangibles) to the extent required under generally accepted
     accounting principles, less (e) capital expenditures to the extent
     such expenditures are paid in cash, less (f) roofing liability to the
     extent such expenditures are paid in cash, all on a consolidated
     basis, to (y) consolidated interest expense (including amortization of
     any original issue discount and non-cash interest payments and the
     interest component of capital leases, but excluding the amortization
     of original issue discount pursuant to the application of the AICPA's
     Statement of Position No. 90-7, "Financial Reporting by Entities in
     Reorganization Under the Bankruptcy Code").

               "Junior Preferred Stock" means the shares of Series B Junior
     Preferred Stock of the Company, $.01 par value per share.

               "Lien" means, with respect to any asset, any mortgage, lien,
     pledge, charge, security interest or encumbrance of any kind in
     respect of such asset, whether or not filed, recorded or otherwise
     perfected under applicable law (including any conditional sale or
     other title retention agreement, any lease in the nature thereof, any
     option or other agreement to sell and any filing of or agreement to
     give any financing statement under the Uniform Commercial Code (or
     equivalent statutes) of any jurisdiction).

























     
<PAGE>

<PAGE>
     

               "Material Acquisition" means any merger, consolidation,
     acquisition or lease of assets, acquisition of securities or other
     business combination or acquisition, or any two or more such
     transactions if part of a common plan to acquire a business or group
     of related businesses, if the assets thus acquired in the aggregate
     would constitute a Significant Subsidiary of the Company immediately
     preceding such transaction.

               "Net Income" of any person means the net income (loss) of
     such person, determined in accordance with generally accepted
     accounting principles, excluding, however, any gain (but not loss),
     together with any related provision for taxes on such gain (but not
     loss), realized upon the sale or other disposition (including, without
     limitation, dispositions pursuant to sale and leaseback transactions)
     of any Business Segment and any gain (but not loss) realized upon the
     sale or other disposition by such person of any capital stock or
     marketable securities.
   
               "Net Proceeds" with respect to any sale or other disposition
     of a Business Segment, means (i) cash (freely convertible into U.S
     dollars) received by the Company or any subsidiary from such sale or
     other disposition, after (a) provision for all income or other taxes
     measured by or resulting from such sale or other disposition, (b)
     payment of all brokerage commissions and other fees and expenses
     related to such sale or other disposition and (c) deduction of
     appropriate amounts to be provided by the Company as a reserve, in
     accordance with generally accepted accounting principles, against any
     liabilities associated with such Business Segment and retained by the
     Company after such sale or other disposition thereof, including,
     without limitation, pension and other post-employment benefit
     liabilities and liabilities related to environmental matters or
     against any indemnification obligations associated with the sale or
     other disposition of such Business Segment, (ii) interest, principal
     or other cash proceeds from any promissory notes received by the
     Company or any subsidiary from such sale or other disposition and
     (iii) cash distributions or other cash proceeds from any equity or
     other interests in earnings from the Business Segment for up to seven
     years following the closing of the Asset Sale.
    
   
               "Net Worth" with respect to the Company means, as of any
     date, the Tangible Net Worth of the Company plus the sum of:  (i) the
     amount of all Intangible Assets (as defined in the definition of
     Tangible Net Worth); (ii) the respective amounts reported on the
     Company's most recent balance sheet with respect to any preferred
     stock (other than Disqualified Stock); (iii) the amount of any Senior
     Preferred Stock and any Junior Preferred Stock as reflected on the
     Company's most recent balance sheet; (iv) amortized closing costs to
     the extent not already included in the calculation of Net Worth,
     including bond discount





















     
<PAGE>

<PAGE>
     

     amortization; (v) any consolidated depreciation and amortization
     (including amortization of intangibles and depreciation and
     amortization resulting from write-ups in the book value of assets
     required or permitted by APB Opinion No. 16 or 17), but only to the
     extent that any such depreciation or amortization was included in the
     calculation of Tangible Net Worth and Tangible Net Worth was lower as
     a result of such inclusion; and (vi) any write-up of assets (tangible
     or intangible), including accumulated amortization, required or
     permitted by APB Opinion No. 16 or 17, but only to the extent that any
     such write-up was not included in the calculation of Tangible Net
     Worth.
    
               "Obligations" means, with respect to any Indebtedness, any
     principal, interest, penalties, fees, indemnifications,
     reimbursements, damages and other liabilities payable under the
     documentation governing such Indebtedness.
   
               "Permitted Joint Venture" means a joint venture (i) which is
     in the same or similar line of business as then being conducted by the
     Company, (ii) in which the Company or any subsidiary has at least a
     33-1/3% equity interest and (iii) where the equity interest in the
     joint venture held by the Company or any subsidiary has, in the
     reasonable judgment of the Board of Directors, a value which
     represents the fair value of the assets contributed by the Company or
     any subsidiary to the joint venture; provided, however, that in the
     event that all of the Class A Directors disagree with the
     determination of the Board of Directors, all of the Class A Directors
     may require the Company to obtain an opinion of an independent invest-
     ment banking firm, public accounting firm or other person or entity
     expert in the valuation or appraisal of assets and securities chosen
     by the Company to determine that the equity interest held by the
     Company or such subsidiary has a value which represents the fair value
     of the assets contributed by the Company or such subsidiary to the
     joint venture.
    
   
               "Permitted Transferees" means (i) Odyssey Partners, or any
     corporation, partnership or other entity controlled by, controlling or
     under common control with Odyssey Partners (collectively, the "Odyssey
     Affiliates") (the term "control" being the same as that term is
     defined under Rule 12b-2 of the Exchange Act), (ii) any managing
     director, general partner, director, limited partner, officer or
     employee of Odyssey (collectively, "Odyssey Associates"), (iii) any of
     the Investors, or any combination of two or more of them, or any
     corporation, partnership or other entity controlled by, controlling or
     under common control with any one or more of any of the Investors
     (collectively, "Investor Affiliates"), (iv) the heirs, executors,
     administrators, testamentary trustees, legatees or beneficiaries of
     any Odyssey Associate or Investor, (v) a trust, the























     
<PAGE>

<PAGE>
     

     beneficiaries of which, or a corporation or partnership, the
     stockholders or general or limited partners of which, include only an
     Odyssey Associate or an Investor, his spouse or his lineal
     descendants, to whom Odyssey Partners, an Odyssey Affiliate, an
     Odyssey Associate, an Investor or an Investor Affiliate has
     transferred securities of the Company, and (vi) any person or entity,
     as pledgee, from whom Odyssey Partners, any Odyssey Affiliate, any
     Odyssey Associate, an Investor or an Investor Affiliate has borrowed
     funds to make his or its investment in securities of the Company (or
     any refinancing thereof).
    
               "Registration Rights Agreement" means the Registration
     Rights Agreement dated as of April 2, 1991, by and among the Company
     and the holders of the Senior Notes, the Discount Notes, the
     Subordinated Notes, the Debentures, the Senior Preferred Stock and the
     Class A Common Stock.

               "Restructuring" means the transfer by the Company or any
     subsidiary of the Company of all or any portion of its assets or
     properties to one or more wholly-owned subsidiaries, it being
     understood that such transfer may occur in one, two or more phases.
   
               "Senior Indebtedness" under the Discount Note Indenture and
     the Subordinated Note Indenture means (i) all Indebtedness outstanding
     pursuant to the Credit Agreement and all Obligations of the Company
     with respect thereto, (ii) all other Indebtedness of the Company
     permitted pursuant to the covenant restricting the incurrence of
     additional Indebtedness (as described below) that is not expressly
     pari passu with or subordinated to the Discount Notes and the
     Subordinated Notes, and all permissible renewals, extensions or
     refundings thereof; provided, however, that any Indebtedness not
     permitted to be incurred pursuant to the covenant restricting the
     incurrence of additional Indebtedness will not constitute Senior
     Indebtedness; provided, further, however, that with respect to any
     Indebtedness incurred under the revolving loan facilities of the
     Credit Agreement, such Indebtedness will continue to constitute Senior
     Indebtedness if such Indebtedness was permissible pursuant to such
     covenant as of the date such Indebtedness was incurred, without regard
     to any subsequent events and (iii) all obligations of the Company with
     respect to foreign currency contracts and interest rate hedging
     agreements.  Notwithstanding anything to the contrary in the
     foregoing, Senior Indebtedness will not include (x) any Indebtedness
     of the Company to any of its subsidiaries, (y) Indebtedness incurred
     for the purchase of goods or materials or for services (other than
     services provided by the Agent or any other financial institution that
     is a party to the Existing Credit Agreement) obtained in the ordinary
     course of business and
























     
<PAGE>

<PAGE>
     

     (z) Indebtedness represented by the Debentures.  Senior Indebtedness
     outstanding under the Credit Agreement will continue to constitute
     Senior Indebtedness for all purposes of the Discount Note Indenture
     and the Subordinated Note Indenture, and the subordination provisions
     will continue to apply to such Senior Indebtedness, notwithstanding
     that such Senior Indebtedness or any claim in respect thereof may be
     disallowed, avoided or subordinated pursuant to any Bankruptcy Law or
     other applicable insolvency law or equitable principles (i) as a claim
     for unmatured interest, or (ii) as a fraudulent transfer or conveyance
     arising in connection with the Plan of Reorganization.  As of
     January 28, 1995 there was approximately $106.1 million of Senior
     Indebtedness of the Company outstanding.
    
               "Significant Subsidiary" means any subsidiary of the Company
     which is a "significant subsidiary" as defined in Rule 1-02(v) of
     Regulation S-X under the Securities Act and the Exchange Act (as such
     Regulation is amended from time to time).

               "Stockholder Letter" means the letter, dated as of April 2,
     1991, from Odyssey Partners, L.P. and DLJ to the holders of the Class
     A Common Stock providing for, among other things, certain rights of
     inclusion in resales of Securities.
   
               "Tangible Net Worth" with respect to any person means, as of
     any date, the consolidated equity of the common stockholders of such
     person (excluding the cumulated foreign currency translation
     adjustment) less their consolidated Intangible Assets, all determined
     on a consolidated basis in accordance with generally accepted
     accounting principles.  For purposes of this definition "Intangible
     Assets" means the amount (to the extent reflected in determining such
     consolidated equity of the common stockholders) of (i) all write-ups,
     deferred expenses and transaction fees (other than write-ups, deferred
     expenses and transaction fees (x) resulting from foreign currency
     translations and (y) incurred in connection with the purchase
     accounting treatment of the Acquisition and other than write-ups of
     tangible assets of a going concern business made within 12 months
     after the acquisition of such business), subsequent to the date hereof
     in the book value of any asset owned by such person or a consolidated
     subsidiary, (ii) all investments in unconsolidated subsidiaries and in
     persons which are not subsidiaries (other than marketable securities
     and other assets held for sale outside of the ordinary course of
     business and long-term receivables resulting from the sale of assets
     or businesses), and (iii) all unamortized debt discount and expense,
     unamortized deferred charges (excluding deferred income taxes),
     goodwill, patents, trademarks, service marks, trade names, copyrights,
     organization and developmental expenses and other intangible items,
     all of the foregoing as determined in

























     
<PAGE>

<PAGE>
     

     accordance with generally accepted accounting principles; provided,
     however, that with respect to the Company, (a) "Tangible Net Worth"
     shall not include the amounts reported on the Company's most recent
     balance sheet (or the date of calculation) with respect to the
     Company's Preferred Stock, and (b) "Intangible Assets" shall not
     include any write-up of Intangible Assets (including, without
     limitation, patents, goodwill, deferred expenses and transactions
     fees) in connection with the purchase accounting treatment of the
     Acquisition and shall not include any unamortized debt discount and
     expense created in connection with the offering of the Senior Notes,
     the Discount Notes, the Subordinated Notes and the Debentures.
    
   
               "Weighted Average Life to Maturity" means, when applied to
     any Indebtedness at any date, the number of years obtained by dividing
     (i) the then-outstanding aggregate principal amount of such
     Indebtedness into (ii) the total of the product obtained by
     multiplying (a) the amount of each then remaining installment, sinking
     fund, serial maturity or other required payment of principal,
     including payment at final maturity, in respect thereof, by (b) the
     number of years (calculated to the nearest one-twelfth) which will
     elapse between such date and the making of such payment.
    
     CERTAIN COVENANTS OF THE INDENTURES

     Dividend, Stock Purchase and Debt Repayment Restrictions
   
               Each of the Indentures provides that the Company will not,
     and will not permit any of its subsidiaries to, directly or
     indirectly, (i) declare or pay any dividend or make any distribution
     on account of the capital stock or other Equity Interests of the
     Company or of any of the subsidiaries (other than dividends or
     distributions payable in Equity Interests (other than Disqualified
     Stock) of the Company or a subsidiary or dividends or distributions
     payable to the Company, or a wholly owned subsidiary of the Company),
     (ii) purchase, redeem or otherwise acquire or retire for value any
     Equity Interests of the Company, any subsidiary or other Affiliate of
     the Company (other than any such Equity Interests owned by any
     subsidiary of the Company), (iii) voluntarily purchase, redeem or
     otherwise acquire or retire for value any Indebtedness that is pari
     passu with, or subordinated to, such issue of Debt Securities, other
     than as specifically permitted by the terms of the respective
     Indentures or (iv) make any Contributions (all such dividends,
     distributions, purchases, redemptions or other acquisitions,
     retirements, prepayments or contributions being collectively referred
     to as "Restricted Payments"), if, at the time of such Restricted
     Payment:
    























     
<PAGE>

<PAGE>
     
   
               (a)  a Default or Event of Default will have occurred and be
          continuing or will occur as a consequence thereof;
    
               (b)  immediately after such Restricted Payment and after
          giving effect thereto on a pro forma basis, Net Worth of the
          Company will not exceed $150 million; or

               (c)  such Restricted Payment, together with the aggregate of
          all other Restricted Payments (valued as set forth below) made
          after the Company's Net Worth exceeded $150 million, exceeds (x)
          25% of the amount of the Consolidated Net Income of the Company
          for the period (taken as one accounting period) from the
          beginning of the first quarter immediately after the first date
          on which the Company's Net Worth exceeded $150 million to the end
          of the Company's most recently ended fiscal quarter at the time
          of such Restricted Payment, plus (y) 100% of the aggregate net
          cash proceeds and the fair market value of marketable securities
          received by the Company from the issue or sale, after the date of
          the Indentures, of capital stock of the Company (other than
          capital stock issued or sold to a subsidiary of the Company and
          other than Disqualified Stock), or any Indebtedness or other
          security convertible into any such capital stock that has been so
          converted.
   
               Notwithstanding the foregoing, each of the Indentures
     permits (i) the payment of any dividend within 60 days after the date
     of declaration thereof, if at said date of declaration such payment
     would comply with the provisions thereof; (ii) the retirement of any
     shares of the Company's capital stock in exchange for, or out of the
     net proceeds of the substantially concurrent sale (other than to a
     subsidiary of the Company) of, other shares of the Company's capital
     stock (other than any Disqualified Stock); (iii) the payment by the
     Company of a management fee to Odyssey Investors, Inc. and/or their
     Affiliates during the fourth quarter of each fiscal year in an annual
     amount not to exceed $1,250,000 for the fiscal years ending 1993 and
     1994 and $1,000,000 for each fiscal year thereafter; provided,
     however, that no management fees may accrue or be paid to Odyssey
     Investors, Inc. and/or their Affiliates in any fiscal year in which a
     payment default has occurred under the Credit Agreement or an Event of
     Default has occurred under Section 6.01(1) or 6.01(2) of the
     respective Indentures; provided, further, however, that the payment of
     such fees will, be subordinated in right of payment to the payment of
     the respective Debt Securities in the manner set forth in the
     respective Indentures; (iv) the payment of dividends on the Company's
     Senior Preferred Stock (A) on or prior to the end of May 15, 1998 only
     in additional shares of Senior Preferred Stock and (B) after May 15,
     1998 in cash; and (v) the purchase by the Company or any subsidiary of
     the Senior























     
<PAGE>

<PAGE>
     

     Notes, the Discount Notes, the Subordinated Notes or the Debentures at
     prices determined by the Board of Directors in its sole discretion;
     provided, however, that the Company may make such repurchases only if
     the Interest Coverage Ratio for its four full fiscal quarters next
     preceding the date such repurchase occurs (determined on a pro forma
     basis, taking into account the incurrence of additional Indebtedness
     and the application of the proceeds of such Indebtedness) is greater
     than the actual Interest Coverage Ratio for such period.
    
     Restrictions on Additional Indebtedness and Liens
   
               Each of the Indentures provides that, subject to the other
     provisions of the applicable Indenture, (x) the Company will not, and
     will not permit any of its subsidiaries, directly or indirectly, to
     create, incur, issue, assume, guarantee or otherwise become directly
     or indirectly liable with respect to any Indebtedness (other than
     Indebtedness between the Company and a subsidiary or between
     subsidiaries of the Company), (y) the Company will not issue any
     Disqualified Stock, and (z) the Company will not permit any of its
     subsidiaries to issue any capital stock having a preference in
     liquidation or with respect to the payment of dividends, unless:  (A)
     the Company's Fixed Charge Coverage Ratio for its four full fiscal
     quarters next preceding the date such additional Indebtedness is
     created, incurred, assumed or guaranteed would have been at least (a)
     1.45 to 1, if such date is between the date of the Indenture and
     October 31, 1991, (b) 1.5 to 1, if such date is between November 1,
     1991 and October 31, 1992, (c) 1.55 to 1, if such date is between
     November 1, 1992 and October 31, 1993, and (d) 1.65 to 1, if such date
     is on or after November 1, 1993, in each case determined on a pro
     forma basis (including a pro forma application of the proceeds of such
     Indebtedness or such issuance of stock) as if the additional
     Indebtedness had been created, incurred, assumed or guaranteed at the
     beginning of such four-quarter period; (B) such Indebtedness is
     expressly subordinated in right of payment to the Debt Securities, as
     the case may be, unless the Company's Fixed Charge Coverage Ratio,
     determined as set forth in clause (A) above, would have been at least
     1.75 to 1; and (C) the Weighted Average Life to Maturity of such
     Indebtedness is greater than the Weighted Average Life to Maturity of
     the Debt Securities, respectively.
    
               The foregoing limitations notwithstanding, the Company or
     any of its subsidiaries may incur (x) any Indebtedness incurred
     pursuant to the Credit Agreement (including any permissible refunding
     or refinancing thereof); provided, however, that the principal amount
     of such Indebtedness incurred pursuant to the Credit Agreement for the
     purposes of this clause (x) will not exceed (A) term loans in an
     aggregate principal amount not to

























     
<PAGE>

<PAGE>
     

     exceed $50.5 million, less the amount of all repayments of such term
     loans after the date thereof; (B) revolving loans in an aggregate
     principal amount not to exceed the greater of (i) the aggregate amount
     of revolving loans, not to exceed $100 million, which amount will be
     reduced from time to time by the amount of all mandatory revolving
     loan prepayments made pursuant to the  sale of assets covenant (the
     "Initial Revolving Loan Base") or (ii) the aggregate amount of "the
     Borrowing Base" (as defined in the Credit Agreement as of the date of
     the Indentures and without giving effect to any amendments or
     modifications thereto) of the Company and its subsidiaries at the date
     such Indebtedness is incurred (the "Initial Borrowing Base");
     provided, however, that in the event the aggregate principal amount of
     --------  -------
     Indebtedness outstanding under the revolving loan facilities and
     permitted to be incurred pursuant to this clause (ii) exceeds the
     aggregate amount of a subsequent "Borrowing Base" by 20% of the
     Initial Borrowing Base, the Company shall, within 90 days, reduce the
     amount of outstanding revolving loans to an amount which is less than
     the greater of (a) the Initial Revolving Loan Base or (b) the sum of
     (i) 20% of the Initial Borrowing Base and (ii) the aggregate amount of
     the subsequent "Borrowing Base"; and (y) any Indebtedness represented
     by the Senior Notes, the Discount Notes, the Subordinated Notes or the
     Debentures or the Obligations with respect to such Indebtedness set
     forth in the Indentures; and (z) the Indebtedness in an aggregate
     principal amount of up to $20 million assumed pursuant to the Asset
     Purchase Agreement.
   
               The foregoing limitations notwithstanding, the Company and
     its subsidiaries may create, incur, assume or guarantee additional
     Indebtedness pursuant to the Credit Agreement or otherwise (i) in
     connection with or arising out of sale and lease-back transactions,
     capital lease obligations, purchase money obligations for property
     acquired in the ordinary course of business or other similar financing
     transactions or in connection with capital expenditures of up to an
     aggregate of $40 million at any one time outstanding,
     (ii) constituting reimbursement obligations with respect to letters of
     credit issued for the account of the Company or any subsidiary in the
     ordinary course of its business, (iii) constituting additional
     Indebtedness in an aggregate principal amount not to exceed $50
     million for purposes of repurchasing the Senior Notes, the Discount
     Notes, the Subordinated Notes or the Debentures at prices determined
     by the Board of Directors in its sole discretion, and (iv) that serves
     to refund or refinance the Debt Securities or any other Indebtedness
     that is not subordinated to the Debt Securities, subject to the
     limitations set forth in the Indentures.
    
   
               The foregoing limitations notwithstanding, any
     unconsolidated subsidiary of the Company created after the date of the
     Indentures, may create, incur, issue, assume, guarantee or























     
<PAGE>

<PAGE>
     

     otherwise become liable with respect to any additional Indebtedness,
     provided that such Indebtedness is expressly non-recourse to the
     Company and its consolidated subsidiaries, and the Company and its
     consolidated subsidiaries have no liability with respect thereto.
    
   
               Each of the Indentures provides that, subject to certain
     exceptions, the Company shall not, and shall not permit any
     subsidiaries to, directly or indirectly, create, incur, assume or
     suffer to exist any Lien upon any asset now owned or hereafter
     acquired, except with respect to Liens existing on the date of the
     applicable Indenture, Liens permitted pursuant to the Credit
     Agreement, Liens relating to judgments to the extent permitted under
     the Indentures, and Liens arising in connection with certain other
     circumstances provided for in the Indentures.
    
     Restrictions on Dividends and Other Payment Restrictions Affecting
     Subsidiaries
   
               Each of the Indentures provides that the Company will not,
     and will not permit any of its subsidiaries to, directly or
     indirectly, create or otherwise cause or suffer to exist or become
     effective any encumbrance or restriction on the ability of any
     subsidiary to (i) pay dividends or make any other distributions on its
     capital stock or any other interest or participation in, or measured
     by, its profits, owned by the Company or any subsidiary of the
     Company, or pay any Indebtedness owed to the Company or any subsidiary
     or the Company, (ii) make loans or advances to the Company or any
     subsidiary of the Company, or (iii) transfer any of its properties or
     assets to the Company, except for such encumbrances or restrictions
     existing under or by reasons of (a) applicable law, (b) the
     Indentures, (c) the Credit Agreement, (d) customary provisions
     restricting subletting or assignment of any lease governing a
     leasehold interest of the Company or any subsidiary of the Company,
     (e) any instrument governing Indebtedness of a person acquired by the
     Company or any subsidiary of the Company at the time of such
     acquisition, which encumbrance or restriction is not applicable to any
     person, or the properties or assets of any person, other than the
     person, or the property or assets of the person, so acquired, (f) with
     respect to clause (iii) above, purchase money obligations for property
     acquired in the ordinary course of business or (g) Indebtedness
     existing on the date of the Indentures.
    
     Restrictions on Sale of Business Segments
   
               Each of the Indentures provides that neither the Company nor
     any subsidiary will consummate an Asset Sale unless at least (i) 80%
     of the consideration therefor received by the
























     
<PAGE>

<PAGE>
     

     Company or such subsidiary is in the form of cash, notes or an equity
     or other interest in the earnings of the Business Segment for a period
     no longer than seven years following the closing of the Asset Sale and
     (ii) at least 25% of the consideration therefor received by the
     Company or such subsidiary is in the form of cash; provided, however,
                                                        --------  -------
      that the amount of any liabilities (as shown on the Company's or such
     subsidiary's most recent balance sheet or in the notes thereto), of
     the Company or any subsidiary that are assumed by the transferee of
     any Business Segment will be deemed to be cash for purposes of this
     provision; provided, further, however, that the limitations referred
                --------  -------  -------
     to in clauses (i) and (ii) above will not apply to (x) any Asset Sale
     in which the cash portion of the consideration received therefor is
     equal to or greater than what the net after-tax proceeds would have
     been had such Asset Sale complied with the aforementioned limitations
     and (y) any Asset Sale which consists of the transfer of any Business
     Segment to a Permitted Joint Venture or wholly-owned subsidiary.  The
     Board of Directors will determine in good faith the total value of the
     consideration to be received by the Company or any subsidiary for the
     purpose of determining whether the requirements of this covenant have
     been complied with; provided, however, that in the event that all of
                         --------  -------
     the Class A Directors disagree with the determination of the Board of
     Directors, the Class A Directors may require the Company to obtain an
     opinion of an independent investment banking firm, public accounting
     firm or other person or entity expert in the valuation or appraisal of
     assets or securities, chosen by the Company, to determine the value of
     the Net Proceeds to be received by the Company pursuant to such sale,
     lease, conveyance or other disposition chosen by the Company to
     determine that the total value of consideration to be received by the
     Company or any subsidiary complies with this covenant.
    
   
               The Company will apply 100% of the Net Proceeds from an
     Asset Sale received at the closing of such Asset Sale first to the
     prepayment of any Indebtedness outstanding pursuant to the Credit
     Agreement as of the time of the consummation of such Asset Sale.  If
     at the time of the consummation of an Asset Sale no Indebtedness is
     outstanding pursuant to the Credit Agreement or the application of Net
     Proceeds from such sale or other disposition results in the complete
     prepayment of all Indebtedness outstanding pursuant to the Credit
     Agreement, then such Net Proceeds or any remaining portion thereof
     shall be applied by the Company to an Offer to Redeem (i) any
     outstanding Discount Notes and Subordinated Notes, on a pro rata
                                                             --------
     basis, and thereafter (ii) any outstanding Debentures, in the manner
     set forth in the applicable Indenture.  An application of Net Proceeds
     to repay or prepay Indebtedness outstanding pursuant to the Credit
     Agreement shall be applied either (x) to repay or prepay the term loan
     facility under the Credit Agreement and





















     
<PAGE>

<PAGE>
     

     permanently reduce the amount that may be borrowed thereunder or (y)
     to repay or prepay the revolving loan facilities thereunder and
     permanently reduce the amount of the Initial Revolving Loan Base for
     revolving loans thereunder; provided, that after the amount of the
                                 --------
     Initial Revolving Loan Base has been reduced to zero, such Net
     Proceeds, together with any other available funds, shall be applied,
     within 30 days of such Asset Sale, to reduce the aggregate principal
     amount of Indebtedness represented by such revolving loans to an
     amount not in excess of the amount of the sum of (i) 20% of the
     Initial Borrowing Base, plus (ii) the aggregate amount of the
     subsequent "Borrowing Base" (as defined in the Credit Agreement as of
     the date hereof and without giving effect to any amendments or
     modifications thereto) of the Company and its subsidiaries at such
     time.  The Company will apply 100% of the Net Proceeds received
     subsequent to the closing of an Asset Sale in the same manner as
     provided in the preceding sentence; provided, however, that the
                                         --------  -------
     Company shall only be required to make an Offer to redeem the Debt
     Securities at such time as the Company or any subsidiary is in receipt
     of Net Proceeds in an amount at least equal to $10 million.  The
     foregoing provisions will not apply if the Net Proceeds from an Asset
     Sale are reinvested in another asset or business in the same or
     similar line of business as the Company, and such reinvestment occurs
     within 180 days after the Asset Sale.
    
     Restrictions on Transactions with Affiliates
   
               Each of the Indentures provides that, except as otherwise
     set forth therein, neither the Company nor its subsidiaries may sell,
     lease, transfer or dispose of any properties or assets to, or purchase
     any property or asset from, or enter into any contract, agreement,
     understanding, loan, advance or guarantee with, or for the benefit of,
     an Affiliate (an "Affiliate Transaction"), except on terms that are no
     less favorable to the Company or the relevant subsidiary than those
     that would have been obtained in a comparable transaction by the
     Company or such subsidiary with an unrelated person; provided,
                                                          --------
     however, that (i) any transaction between the Company and any wholly
     -------
     owned subsidiary or between wholly owned subsidiaries of the Company,
     (ii) any employment agreements that provide for annual aggregate
     consideration not in excess of $500,000, (iii) the payment by the
     Company of management fees to Odyssey Investors and the Investors
     and/or their Affiliates during the fourth quarter of each fiscal year
     in an annual amount not to exceed $1,250,000 in the aggregate;
     provided, however, that no management fees may be paid to Odyssey
     --------  -------
     Investors and the Investors and/or their affiliates in any fiscal year
     in which a payment default has occurred under the Credit Agreement or
     an Event of Default has occurred under Section 6.01(1) or 6.01(2) of
     the Indentures, (iv) any transaction or series of transactions in


















     
<PAGE>

<PAGE>
     

     any twelve-month period that do not exceed an aggregate value of
     $500,000 and (v) any transactions permitted pursuant to the covenant
     governing Restricted Payments, shall not be deemed to be an Affiliate
     Transaction.
    
   
               The Indentures further provide that all Affiliate
     Transactions involving or having a potential value of more than
     $500,000 must be approved by 66-2/3% of the Board of Directors;
     provided, however, that if there are less than three Class A
     --------  -------
     Directors, such transaction must be also approved by all of the Class
     A Directors.
    
     Restrictions on Material Acquisitions

               Each of the Indentures provides that neither the Company nor
     any subsidiary of the Company may participate as the acquiring party
     in a Material Acquisition unless, immediately after the consummation
     of the Material Acquisition, the following conditions are met:  (i) no
     Default or Event of Default exists as a result of giving effect to the
     Material Acquisition; and (ii) after giving effect to the Material
     Acquisition and immediately thereafter, the Company shall be permitted
     to incur at least $1.00 of additional Indebtedness pursuant to the
     Fixed Charge Coverage Ratio tests set forth in the Indentures.

     Maintenance of Adjusted Net Worth
   
               Each of the Indentures provides that, if the Company's
     Adjusted Net Worth at the end of each of any two consecutive fiscal
     quarters (the last day of the second such fiscal quarter being
     referred to as a "Deficiency Date") is less than $15 million (the
     "Minimum Equity"), the Company will be required to, no later than 80
     days after a Deficiency Date (or 140 days if a Deficiency Date is also
     the end of the Company's fiscal year), offer to purchase (the "Offer")
     an amount of Debt Securities equal to 20% of the aggregate principal
     amount of Debt Securities originally issued under the respective
     Indentures (or such lesser amount as may be outstanding at the time
     the Offer is made) (the "Offer Amount"), at a purchase price equal to
     (i) 100% of the principal amount of the Debt Securities, plus accrued
     interest to the date of purchase.  The Company's Adjusted Net Worth,
     as defined, was $297 million as of January 28, 1995.  The Offer will
     remain open for a period of 20 Business Days, unless a longer period
     is required by law.  Within five Business Days after the termination
     of such 20 Business Day period, the Company will purchase the Offer
     Amount of Debt Securities tendered or, if less than the Offer Amount
     has been tendered, all Debt Securities tendered in response to the
     Offer, and shall mail or deliver payment therefor within five days
     after the date of purchase.  There can be no assurances, however, that
     at such time as the





















     
<PAGE>

<PAGE>
     

     Company is required to offer to purchase such Debt Securities, it will
     have the funds necessary to enable it to purchase such amount of Debt
     Securities.  As a result of the Offer, a Holder will be entitled to
     his share of the Offer Amount (to the extent funds are available)
     approximately 115 days after a Deficiency Date (or 175 days if a
     Deficiency Date is also the end of the Company's fiscal year).  In no
     event will the Company's failure to meet the Minimum Equity at the end
     of any fiscal quarter be counted towards the making of more than one
     Offer.  Subject to certain limitations set forth in the Indentures,
     the principal amount of Debt Securities to be purchased pursuant to an
     Offer may be reduced by the principal amount of Debt Securities
     previously delivered to the applicable Trustee for cancellation or
     otherwise purchased or redeemed after the making of the Offer (other
     than pursuant to a mandatory redemption or an Offer).  Any payments
     under this provision will be restricted pursuant to the Credit
     Agreement.  Under each of the Indentures, a failure by the Company to
     make any required purchases pursuant to the Offer will result in an
     Event of Default.  See " -- Events of Default and Remedies."
    
     Merger, Consolidation, or Sale of Assets
   
               Each of the Indentures provides that the Company will not
     consolidate or merge with or into or sell, lease, convey or otherwise
     dispose of all or substantially all of its assets, in one or more
     related transactions, to any person unless:  (i) the successor entity
     or the person to which such sale or conveyance shall have been made is
     a corporation organized or existing under the laws of the United
     States, any state thereof or the District of Columbia; (ii) the
     successor entity or the person to which such sale or conveyance is
     made assumes the obligations of the Company, pursuant to a
     supplemental indenture in a form reasonably satisfactory to the
     applicable Trustee, under the respective Debt Securities and the
     respective Indentures; (iii) immediately after such transaction no
     Default or Event of Default exists; and (iv) (a) the entity formed by
     or surviving any such consolidation or merger, or to which such sale
     or conveyance shall have been made shall have Tangible Net Worth
     (immediately after the transaction but prior to any purchase
     accounting adjustments resulting from the transaction) equal to or
     greater than the Tangible Net Worth of the Company immediately
     preceding the transaction and (b) the Consolidated Net Income of such
     corporation and the Company for its four full fiscal quarters
     immediately preceding such transactions (on a pro forma basis) as if
     such transaction had occurred at the beginning of the applicable four-
     quarter period shall be equal to or greater than the Consolidated Net
     Income of the Company for such four quarter period.
    























     
<PAGE>

<PAGE>
     

     Change of Control

               Under the Indentures, as set forth in more detail in the
     immediately following paragraph, a Change of Control of the Company
     will be deemed to have occurred, subject to certain exceptions and
     other limitations, if any of (i) the assets of the Company are sold or
     otherwise transferred, (ii) the Company is merged into or with another
     corporation such that the then stockholders of the Company hold less
     than 50% of the resulting corporation's stock after the merger, (iii)
     a person acquires a majority of the stock or voting power of the
     Company or (iv) a person acquires stock in the Company and holds more
     total voting power than Odyssey Partners.
   
               Each of the Indentures provides that, if at any time (the
     "Change of Control Date") (i) all or substantially all of the
     Company's assets are sold as an entirety to any person or related
     group of persons other than an Odyssey Affiliate (or Odyssey
     Affiliates), an Affiliate (or Affiliates) of the Company, an Odyssey
     Associate (or Odyssey Associates) or an Investor Affiliate (or
     Investor Affiliates); (ii) the Company is merged with or into another
     corporation or another corporation is merged into the Company with the
     effect that immediately after such transaction the stockholders of the
     Company immediately prior to such transaction hold less than a
     majority in interest of the total voting power entitled to vote in the
     election of directors, managers or trustees of the person surviving
     such transaction; (iii) any person or related group of persons
     acquires a majority in interest of the total voting power or voting
     stock of the Company; (iv) any person or related group of persons
     other than Odyssey Partners, Odyssey Associates, Odyssey Affiliates or
     Investor Affiliates, collectively, acquires by way of merger,
     consolidation or other business combination, greater than 50% of the
     total voting power entitled to vote in the election of directors,
     managers or trustees of the Company or such other person surviving the
     transaction; or (v) any person or related group of persons will at any
     time, prior to the time any shares of voting stock of the Company are
     registered under the Securities Act (other than pursuant to the
     Registration Rights Agreement or pursuant to an employee benefit
     plan), be the beneficial owner of a greater percentage of the total
     voting power entitled to vote in the election of directors, managers
     or trustees of the Company than Odyssey, DLJ and their Permitted
     Transferees, collectively, but in no event, will Odyssey, Odyssey
     Affiliates, Odyssey Associates, DLJ, DLJ Associates or DLJ Affiliates,
     collectively, be the beneficial owner of less than 20% of such total
     voting power (each, a "Change of Control"), then the Company will
     notify the Holders in writing of such occurrence and will make an
     offer to purchase all of the Debt Securities, in the manner set forth
     in the Indentures, at a






















     
<PAGE>

<PAGE>
     

     purchase price equal to (i) 100% of the principal amount of the Debt
     Securities, plus accrued interest to the purchase date; provided,
                                                             --------
      however, that the Company will not be obligated to purchase any issue
      -------
     of Debt Securities unless holders of greater than 50% of the principal
     amount of such issue of Debt Securities outstanding at the Change of
     Control Date will have tendered such Senior Notes, Discount Notes,
     Subordinated Notes or Debentures for repurchase, as the case may be;
     provided, further, however, that there has been no acceleration by the
     --------  -------  -------
     Agent pursuant to the Credit Agreement prior to the time of notice of
     an offer to purchase Debt Securities or as a result of a Change of
     Control.  Prior to the mailing of the notice to Securityholders
     provided for above, the Company covenants to (i) repay in full all
     Indebtedness under the Credit Agreement or to offer to repay in full
     all such Indebtedness and to repay the Indebtedness of each lender who
     has accepted such offer or (ii) obtain the requisite consent under the
     Credit Agreement to permit the repurchase of the Debt Securities.
    
   
               There can be no assurances, however, that after the payment
     of the amounts required to be paid in the immediately preceding
     paragraph there will be sufficient funds available to the Company to
     make the required repurchase payments to such holders who have
     tendered their Debt Securities for payment.  To the extent the Company
     fails to make any required repurchases under the Indentures in the
     event of a Change of Control, such failure to repurchase will not
     become an Event of Default until holders of at least 25% of the Debt
     Securities notify the Company and the Company does not cure such
     default within 30 days of such notice.
    
   
               In addition, prior to mailing of the notice to holders of
     the Debentures, the Company shall offer to redeem the Discount Notes
     and the Subordinated Notes outstanding at the time of the Change of
     Control event until all the Discount Notes and the Subordinated Notes
     sought to be redeemed by the holders thereof have been redeemed.  The
     Company will first comply with the covenants in the preceding sentence
     before it will be permitted to repurchase the Discount Notes, the
     Subordinated Notes or the Debentures, as the case may be, pursuant to
     this provision.  In the event a Change of Control occurs and the
     holders of the Debt Securities exercise their right to require the
     Company to repurchase the Debt Securities, and assuming that such a
     repurchase constitutes a "tender offer" for purposes of Rule 14e-1
     under the Exchange Act at the time it is required, the Company will
     comply with the procedural requirements of Rule 14e-1 as then in
     effect with respect to such repurchase.  Securityholders should be
     aware, however, that whether or not a Change of Control has occurred
     may depend on certain facts and circumstances and in certain instances
     may be subject to the interpretation of the






















     
<PAGE>

<PAGE>
     

     Company.  Prior to receiving a notice of Change of Control pursuant to
     which the Company would be required to purchase a Holder's Debt
     Securities, the Company has certain obligations with respect to the
     lenders under the Restated Credit Agreement.  Until such obligations
     by the Company are satisfied Holders may not know whether a repurchase
     of their securities may occur.  Notwithstanding the foregoing, the
     occurrence of the events set forth in subsections (iii), (iv), or (v)
     of this covenant will not constitute a Change of Control (a) from and
     after the date that (x) 25% of the outstanding common stock of the
     Company has been publicly registered pursuant to one or more effective
     registration statements under the Securities Act (excluding shares
     registered pursuant to an employee benefit plan); provided, that at
     least 15% of such common stock is registered pursuant to one or more
     underwritten primary public offerings of the common stock by the
     Company and (y) as a result of such registration or registrations, the
     Company meets the criteria set forth in Section 12(g)(1)(A) or Section
     12(g)(1)(B) of the Exchange Act for a period of 60 consecutive days or
     (B) in the event that holders of the Class A Common Stock are given
     rights of inclusion in accordance with the terms of the Stockholder
     Letter upon the occurrence of such events.
    
     EVENTS OF DEFAULT AND REMEDIES
   
               Each of the Indentures provides that an Event of Default is: 
     default for 30 days in payment of interest on any of the Debt
     Securities, as the case may be; default in payment when due of
     principal; failure by the Company to comply with certain provisions of
     the applicable Indenture; failure by the Company for 30 days after
     notice to comply with any of its other agreements in the applicable
     Indenture; default under any other indebtedness of the Company
     aggregating in excess of $10 million if either (i) such default
     results from the failure to pay principal upon the expressed maturity
     of such indebtedness (after giving effect to any applicable grace
     periods) or (ii) as a result of such default the maturity of such
     indebtedness has been accelerated prior to its expressed maturity;
     failure by the Company or a subsidiary to pay certain final judgments
     aggregating in excess of $10 million which judgments are not
     rescinded, annulled or stayed within 60 days after the entry by a
     competent tribunal; and certain events of bankruptcy or insolvency.
    
   
               If an Event of Default occurs and is continuing with respect
     to (a) the Subordinated Notes or the Debentures, the Trustee under the
     Subordinated Note Indenture or the Trustee under the Debenture
     Indenture, as the case may be, or the holders of at least 25% in
     principal amount of the Subordinated Notes or the Debentures then out-
     standing may declare 100% of the principal
























     
<PAGE>

<PAGE>
     

     amount of the Subordinated Notes or the Debentures, as the case may
     be, to be due and payable immediately, or (b) the Discount Notes, the
     Discount Note Trustee or the holders of at least 25% in principal
     amount of the Discount Notes then outstanding may declare a principal
     amount of the Discount Notes to be due and payable equal to 100% of
     the Accreted Value of the Discount Notes, provided, however, that if
                                               --------  -------
     any Indebtedness is outstanding pursuant to the Credit Agreement, all
     the Securities will be due and payable upon the earlier of (x) the day
     which is five Business Days after the provision to the Company and the
     Agent of such written notice of acceleration and (y) the date of
     acceleration of any Indebtedness under the Credit Agreement.  In the
     event of a declaration of acceleration because an Event of Default
     under any mortgage, indenture or instrument has occurred and is
     continuing, such declaration of acceleration will be automatically
     annulled if such payment default is cured or waived or the holders of
     the Indebtedness which is the subject of such Event of Default have
     rescinded their declaration of acceleration in respect of such
     Indebtedness within 90 days thereof and the applicable Indenture
     Trustee has received written notice of such cure, waiver or rescission
     and no other Event of Default has occurred during such 90-day period
     that has not been cured or waived.  In the event of a declaration of
     acceleration solely on account of an Event of Default arising from
     certain events of bankruptcy or insolvency, such amounts become due
     and payable without further action or notice.  Holders of the Debt
     Securities may not enforce the Indentures or the Debt Securities
     except as provided in the Indentures.  Subject to certain limitations,
     holders of a majority in aggregate principal amount of any issue of
     Debt Securities then outstanding may direct the respective Trustee in
     its exercise of any trust or power.  The Trustees may withhold from
     holders of the Debt Securities notice of any continuing Default or
     Event of Default (except a Default or Event of Default in payment of
     principal or interest) if it determines that withholding notice is in
     their interest.
    
   
               The holders of a majority in aggregate principal amount of
     any issue of the Debt Securities then outstanding may on behalf of the
     holders of all of such issue, waive any past Default or Event of
     Default under the Indentures and its consequences, except a continuing
     Default in the payment of interest on, or the principal of, such issue
     of the Debt Securities.
    
               The Company is required to deliver to the respective
     Trustees an annual statement regarding compliance with the respective
     Indentures, and, upon an officer of the Company becoming aware of any
     Default or Event of Default, a statement specifying such Default or
     Event of Default.
























     
<PAGE>

<PAGE>
     

     NO PERSONAL LIABILITY OF OFFICERS, DIRECTORS, EMPLOYEES, AND
     STOCKHOLDERS
   
               An officer, employee, director or stockholder, as such, of
     the Company will not have any liability for any obligations of the
     Company or the Trustee under the Debt Securities or the Indentures, or
     for any claim based on, in respect of, or by reason of such
     obligations or their creation.  Each holder of the Debt Securities by
     accepting a Debt Security will be deemed to have waived and released
     all such liability.  Such waiver and release will be deemed to
     constitute part of the consideration for issuance of the Debt
     Securities.
    
     SATISFACTION AND DISCHARGE OF THE INDENTURES
   
               Each of the Indentures provides that the Company may
     terminate its obligations under the respective Indenture at any time
     by delivering all outstanding Debt Securities issued under any such
     Indenture to the respective Trustee for cancellation and paying all
     sums owed pursuant to the terms of such Indenture.  The Company may
     terminate all of its obligations under any Indenture, other than its
     obligations to pay the principal of, and interest on, the Debt
     Securities issued under such Indenture and certain other obligations,
     at any time, by irrevocably depositing with the respective Trustee
     money or non-callable U.S. Government Obligations sufficient to pay
     all remaining indebtedness on such Debt Securities and all other sums
     payable pursuant to the terms of such Indenture and after complying
     with certain other procedures set forth in such Indenture.
    
     TRANSFER AND EXCHANGE
   
               Each of the Indentures provides that a holder may transfer
     or exchange Debt Securities in accordance with the terms of the
     respective Indenture.  The Registrar may require a holder, among other
     things, to furnish appropriate endorsements and transfer documents,
     and to pay any taxes and fees required by law or permitted by the
     Indenture.  The Registrar is not required to transfer or exchange any
     Debt Security selected for redemption in whole or in part, except the
     unredeemed portion of any Debt Security being redeemed in part.  Also,
     the Registrar is not required to transfer or exchange any Debt
     Security for a period of 15 days before a selection of Debt Securities
     to be redeemed or between a record date and the next succeeding
     interest payment date.
    
               The registered holder of a Debt Security will be treated as
     its owner for all purposes.

























     
<PAGE>

<PAGE>
     

     AMENDMENT, SUPPLEMENT AND WAIVER

               Subject to certain exceptions, the Indentures and the Debt
     Securities may be amended or supplemented with the consent of the
     holders of at least a majority in principal amount of the respective
     issue of Debt Securities then outstanding, and any existing Default or
     compliance with any provision may be waived (other than a continuing
     Default or Event of Default, in the payment of principal or interest
     on any Debt Security) with the consent of any holder of the Debt
     Securities, the Company and the Trustee may amend or supplement the
     Indentures or the Debt Securities to cure any ambiguity, defect or
     inconsistency, to provide for uncertificated Debt Securities in
     addition to or in place of certificated securities, to provide for the
     assumption of the Company's obligations in the case of a merger or
     acquisition, to comply with the Trust Indenture Act, or to make any
     change that does not adversely affect the rights of any holder of the
     Debt Securities.

               Without the consent of each Securityholder affected, the
     Company may not reduce the principal amount of Debt Securities whose
     holders are necessary to consent to an amendment of the Indentures;
     reduce the rate or change the interest payment time of any Debt
     Security or alter the redemption provision with respect thereto;
     reduce the principal of or change the fixed maturity of any Debt
     Security; make any change in the provisions concerning waiver of
     Defaults or Events of Default by holders of the Debt Securities, or
     rights of holders to receive payment of principal or interest; waive a
     Default in the payment of principal or interest on any Debt
     Securities; or make any change that adversely affects certain
     subordination rights for the holders of the Discount Notes, the
     Subordinated Notes or the Debentures.

     CONCERNING THE TRUSTEES
   
               The Trustee under the Discount Note Indenture and the
     Subordinated Note Indenture is First Trust National Association and
     the Trustee under the Debenture Indenture is First Bank National
     Association.  Each of the Indentures contains certain limitations on
     the rights of the applicable Trustee, should they, or any of them,
     become a creditor of the Company, to obtain payment of claims in
     certain cases, or to realize on certain property received in respect
     of any such claim as security or otherwise.  Each Trustee will be
     permitted to engage in other transactions; however, if it acquires any
     conflicting interest (as defined) it must eliminate such conflict or
     resign.
    
               The holders of a majority in principal amount of any issue
     of Debt Securities then outstanding will have the right to

























     
<PAGE>

<PAGE>
     

     direct the time, method and place of conducting any proceeding for
     exercising any remedy available to the Trustee of such Debt
     Securities, subject to certain exceptions.  The Indentures provide
     that in case an Event of Default shall occur (which shall not be
     cured), the respective Trustee thereunder will be required, in the
     exercise of its power, to use the degree of care of a prudent person
     in similar circumstances in the conduct of his own affairs.  Subject
     to such provisions, such Trustee will be under no obligation to
     exercise any of its rights or powers under the respective Indenture at
     the request of any of the holders of the Debt Securities, unless they
     shall have offered to the Trustee security and indemnity satisfactory
     to such Trustee.


                    DESCRIPTION OF THE SENIOR PREFERRED STOCK

               The following description of the terms of the Senior
     Preferred Stock does not purport to be complete and is subject to and
     is qualified in its entirety by reference to the Certificate of
     Designations for the Senior Preferred Stock, which is filed as Exhibit
     3.3 to the Registration Statement of which this Prospectus is a part.

     DIVIDENDS  

               Dividends are paid to the holders of the shares of Senior
     Preferred Stock as declared by the Board from any assets legally
     available therefor.  The holders of the Senior Preferred Stock are
     entitled to receive cumulative dividends payable quarterly (on May 15,
     August 15, November 15 and February 15 of each year) at a rate per
     annum equal to 6% of the liquidation preference of the Senior
     Preferred Stock.  The Company must pay dividends on the Senior
     Preferred Stock, through and including May 15, 1998, only by means of
     the issuance of additional shares of Senior Preferred Stock, which
     shares will have a liquidation preference equal to the aggregate
     dollar value of dividends to be paid on such dividend payment date. 
     Thereafter, dividends, if declared, will be payable in cash.  Holders
     of shares of the Senior Preferred Stock will be entitled to receive
     dividends in preference to and in priority over holders of the Class A
     Common Stock, the Class B Common Stock and the Junior Preferred Stock.
   
               The Restated Credit Agreement (as defined in "DESCRIPTION OF
     THE CREDIT FACILITY") and the Indentures restrict the Company's
     ability to pay dividends on its capital stock except for dividends
     payable-in-kind on the Senior Preferred Stock, and after May 15, 1998,
     the Indenture permits the payment of cash dividends on the Senior
     Preferred Stock.  See "DESCRIPTION OF THE CREDIT FACILITY" and
     "DESCRIPTION OF THE DEBT























     
<PAGE>

<PAGE>
     

     SECURITIES -- Certain Covenants of the Indentures -- Dividend, Stock
     Purchase and Debt Repayment Restrictions."
    
     LIQUIDATION, DISSOLUTION, ETC.

               In the event of any liquidation, dissolution or winding up
     of the Company, the holders of shares of Senior Preferred Stock will
     be entitled to a liquidation preference of $100 per share, plus an
     amount in cash equal to the sum of all accrued but unpaid dividends
     thereon to the date fixed for liquidation, dissolution or winding-up,
     before any payment shall be made or any assets distributed to the
     holders of any Class A Common Stock or Junior Preferred Stock.

     VOTING RIGHTS

               The holders of the Senior Preferred Stock will not have any
     voting rights except as described in the Certificate of Designations
     or as otherwise provided by law.  Pursuant to the Certificate of
     Designations, the holders of the Senior Preferred Stock will have the
     right, voting as a single class with the holders of the Junior
     Preferred Stock (with each holder of Senior Preferred Stock and Junior
     Preferred Stock having one vote per share), to elect two directors
     (the "Preferred Stock Directors").  Pursuant to the terms of the By-
     laws, the category of persons that will be eligible to serve as a
     Preferred Stock Director will be limited to (i) then current holders
     of record of Junior Preferred Stock who are natural persons, (ii) any
     director or executive officer of any then current holder of record of
     Junior Preferred Stock that is a corporation, (iii) any general
     partner of any then current holder of record of Junior Preferred Stock
     that is a partnership, and (iv) any general partner, principal or
     associate of Odyssey Partners, if Odyssey Partners is then a current
     holder of record of Junior Preferred Stock.

               In addition to the election of the Preferred Stock
     Directors, if and whenever (i) dividends payable on the Senior
     Preferred Stock have been in arrears and unpaid in an aggregate amount
     equal to or exceeding the amount of dividends payable thereon for four
     quarterly periods or (ii) the Company fails to meet any mandatory
     redemption obligation thereon, then the number of directors
     constituting the Board will be increased by one (not including the
     additional director to be separately elected by the holders of the
     Junior Preferred Stock) and the holders of Senior Preferred Stock will
     have the exclusive right, voting separately as a series, to elect one
     director of the Company to fill the newly created directorship.  Such
     additional voting rights will continue until all dividends accumulated
     on the Senior Preferred Stock have been paid in full and any mandatory
     redemption obligation has been satisfied, at which time such
     additional

























     
<PAGE>

<PAGE>
     

     voting rights of the holders of the Senior Preferred Stock will
     terminate.

     REDEMPTION

               On May 15, 2003, to the extent the Company has Legally
     Available Funds (as defined in the Certificate of Designations)
     therefor, the Company is required to redeem the remaining outstanding
     shares of Senior Preferred Stock, at a cash redemption price of 100%
     of its liquidation preference per share, plus an amount equal to the
     sum of accrued and unpaid dividends thereon.  The Senior Preferred
     Stock is redeemable at the option of the Company, in whole or in part,
     at any time or from time to time, at a redemption price of 103% of the
     liquidation preference of such stock, plus an amount equal to the sum
     of accrued and unpaid dividends thereon to the date fixed for
     redemption.


                    DESCRIPTION OF THE JUNIOR PREFERRED STOCK

               The following description of the terms of the Junior
     Preferred Stock does not purport to be complete and is subject to and
     is qualified in its entirety by reference to the Certificate of
     Designations for the Junior Preferred Stock, which is filed as Exhibit
     3.4 to the Registration Statement of which this Prospectus is a part. 
     The shares of Junior Preferred Stock are not being registered
     hereunder.

     DIVIDENDS
   
               The Junior Preferred Stock ranks pari passu with the Class A
     Common Stock and Class B Common Stock with respect to dividends.  In
     the event that the Board declares a dividend of any kind on either the
     Class A Common Stock or the Class B Common Stock, the holders of
     Junior Preferred Stock are entitled to receive dividends in an equal
     per share amount, except that, in the case of stock dividends, the
     holders of Junior Preferred Stock are entitled to receive dividends in
     kind in a ratable amount.  Dividends on the Junior Preferred Stock are
     subject to the prior rights of holders of the Senior Preferred Stock
     and to any dividend preferences which may be granted to any series of
     new securities that may be authorized and issued by the Company in the
     future.  In addition, payment of dividends to holders of the Junior
     Preferred Stock are restricted under the Restated Credit Agreement and
     the Indentures.
    
     LIQUIDATION, DISSOLUTION, ETC.
   
               In the event of any liquidation, dissolution or winding up
     of the Company, the holders of shares of the Junior Preferred























     
<PAGE>

<PAGE>
     

     Stock are entitled to a liquidation preference of $100 per share;
     provided, however, that such liquidation preference per share may not
     --------  -------
     exceed the sum of (i) $25.00 and (ii) $15.00 for each of the first
     five fiscal years of the Company ending after April 2, 1991 with
     respect to which the Company shall have satisfied the following
     financial performance criteria:  earnings before depreciation,
     amortization of goodwill and certain acquisition-related and financing
     fees and expenses, interest and taxes ("EBITDA") of $54.8 million for
     the seven-month period ending November 2, 1991; EBITDA of $90.5
     million for the fiscal year ending 1992; EBITDA of $95.4 million for
     the fiscal year ending 1993; EBITDA of $57.7 million for the fiscal
     year ending 1994; and EBITDA of $60.2 million for the fiscal year
     ending 1995; and provided, further, that EBITDA will be adjusted as
                      --------  -------
     necessary for any fiscal year to reflect sales of assets in such year
     or a preceding fiscal year.
    
     VOTING RIGHTS

               The holders of the Junior Preferred Stock have the identical
     voting rights as, and vote together with, the holders of the Senior
     Preferred Stock.  See "DESCRIPTION OF THE SENIOR PREFERRED STOCK --
     Voting Rights."  Odyssey Partners owns 5,000 shares of Junior
     Preferred Stock and, pursuant to a letter agreement dated March 21,
     1991 among Odyssey Partners, Grant M. Wilson, William J. DeBrule and
     Yehochai Schneider, has been granted an irrevocable proxy to vote the
     remaining 5,000 shares of Junior Preferred Stock held by Messrs.
     Wilson, DeBrule and Schneider.


                     DESCRIPTION OF THE CLASS A COMMON STOCK

               The Company's Restated Certificate of Incorporation
     authorizes the issuance of 700,000 shares of Class A Common Stock, par
     value $.01 per share, of which 490,000 shares are issued and
     outstanding as of the date hereof.

     VOTING RIGHTS

               Except as described below with respect to the election of
     directors of the Company or otherwise required by law, the holders of
     the Class A Common Stock and the Company's Class B Common Stock, par
     value $.01 per share (the "Class B Common Stock"), voting together as
     a single class, are entitled to one vote per share on all matters
     properly submitted to the stockholders of the Company.  The holders of
     the Class A Common Stock, voting separately as a class (with each such
     holder having the right to one vote per share), have the right to
     elect three

























<PAGE>

<PAGE>
     

     (3) directors (the "Class A Directors") to the Board of Directors of
     the Company.

     LIQUIDATION, DISSOLUTION, ETC.

               Each share of Class A Common Stock is entitled to share
     ratably, with the Class B Common Stock, in the net worth of the
     Company upon dissolution.

     DIVIDENDS

               After payment or provision for the payment of dividends on
     the Senior Preferred Stock, the Board of Directors of the Company may
     declare and the Company may pay dividends on the Class A Common Stock
     out of funds legally available therefor as and to the extent permitted
     by law.  Each share of Class A Common Stock and Class B Common Stock
     is entitled to participate equally in any dividend declared by the
     Board of Directors and paid by the Company.  The Class A Common Stock
     along with the Class B Common Stock rank pari passu in right of
                                              ---- -----
     payment of dividends with the Junior Preferred Stock.  As of the date
     hereof, the Company has not declared any dividends on the Class A
     Common Stock.
   
               In addition to the foregoing, the Restated Credit Agreement
     (as defined in "DESCRIPTION OF THE CREDIT FACILITY") and the
     Indentures restrict the payment of dividends on the Common Stock.
    

                     DESCRIPTION OF THE CLASS B COMMON STOCK

               The Company's Restated Certificate of Incorporation
     authorizes the issuance of 700,000 shares of Class B Common Stock, par
     value $.01 per share, of which 510,000 shares are issued and
     outstanding as of the date hereof.  The shares of Class B Common Stock
     are not being registered hereunder.

               The terms of the Class B Common Stock are identical to the
     terms of the Class A Common Stock other than with respect to the
     election of directors.  The holders of the Class B Common Stock,
     voting separately as a class (with each such holder having the right
     to one vote per share), have the right to elect two (2) directors (the
     "Class B Directors") to the Board of Directors of the Company.



























     
<PAGE>

<PAGE>
     

                  CONTRACTUAL CORPORATE GOVERNANCE ARRANGEMENTS

     INTER-CLASS AGREEMENT

               Pursuant to the terms of a certain letter agreement (the
     "Inter-class Agreement") dated April 2, 1991 entered into by Odyssey
     Partners, DLJ and Lincoln National, as voting trustee for DLJ, in
     favor of the holders of Class A Common Stock, such parties have agreed
     not to limit, restrict or otherwise interfere with the rights of the
     holders of Class A Common Stock to elect a number of directors of the
     Company equal to (n-1)/2, where "n" equals the total number of
     directors of the Company (other than additional directors elected by
     the holders of Preferred Stock by reason of a dividend arrearage or
     redemption default).  In addition, each of Odyssey Partners, DLJ and
     Lincoln National has agreed to provide the holders of Class A Common
     Stock with a right of co-sale (or "tag-along") in the event it enters
     into an agreement for the sale of its Class B Common Stock, if, upon
     consummation of any such sale, Odyssey Partners, DLJ and Lincoln
     National would, in the aggregate, own less than 25% of the outstanding
     Class B Common Stock.

               The foregoing arrangements terminate from and after the time
     that (a) 25% or more of the Common Stock (excluding shares registered
     as part of an employee benefit plan) has been registered under the
     Securities Act, (b) at least 15% of the Common Stock has been sold in
     one or more underwritten, primary public offerings, and (c) for a
     period of at least 60 days, the Company meets both the size of person
     and record holders criteria specified in Section 12(g)(1)(B) of the
     Securities Exchange Act of 1934, as amended.

     CLASS B STOCKHOLDERS' AGREEMENT

               Pursuant to the terms of a certain stockholders' agreement
     dated April 2, 1991, between Odyssey Partners, DLJ and Lincoln
     National (the "Stockholders Agreement"), the foregoing parties have
     agreed to certain arrangements regarding the voting, disposition and
     ownership of their respective shares of Class B Common Stock.

               Generally, the parties have agreed that DLJ is entitled to
     elect one Class B Director and Odyssey Partners is entitled to elect
     all remaining Class B Directors; provided, however, if DLJ fails to
                                      --------  -------
     designate a Class B Director nominee (as has been the case since
     April 2, 1991), Odyssey Partners is entitled to designate and elect
     all Class B Directors.  Odyssey Partners and DLJ have further agreed
     to vote their shares of Class B Common Stock for the election of the
     other's directors (and to similarly vote to fill Class B Directorship
     vacancies).























     
<PAGE>

<PAGE>
     

               Moreover, DLJ and Lincoln National have each agreed to vote
     (or abstain from voting) in the manner Odyssey Partners votes (or so
     abstains) with respect to matters submitted to a vote of the holders
     of Class B Common Stock.

               With respect to the sale, transfer or other disposition of
     their shares of Class B Common Stock, DLJ and Lincoln National have
     agreed to provide Odyssey Partners with a 15-Business Day right of
     first refusal to purchase all or any portion of such shares.  If
     Odyssey Partners does not exercise its right within such time period,
     DLJ and Lincoln National may dispose of their shares on terms no more
     favorable to them than those originally contemplated, but must
     complete such disposition within 30 days after the 15-Business Day
     period expires.

               Odyssey Partners has granted DLJ and Lincoln National a 15-
     Business Day right of co-sale (or "tag-along") in the event it seeks
     to sell its shares of Class B Common Stock to a non-affiliate.  If the
     foregoing right is not timely exercised by DLJ and/or Lincoln
     National, Odyssey Partners has 30 days (commencing on the first day
     after the expiration of the 15-Business Day period) within which to
     complete its intended disposition, provided such disposition is on
     terms no more favorable to Odyssey Partners than those originally
     contemplated.  Also, should Odyssey Partners seek to sell its entire
     Class B Common Stock position, DLJ and Lincoln National have agreed to
     be subject to a "bring-along" right in favor of Odyssey Partners.

     REGISTRATION RIGHTS AGREEMENT

               Pursuant to the terms of a certain shelf registration rights
     agreement dated April 2, 1991 (the "Registration Rights Agreement"),
     among the Company and holders of the Debt Securities, the Senior
     Preferred Stock and the Class A Common Stock (collectively, the
     "Registrable Securities"), the Company has agreed to provide such
     stockholders with a one-time demand registration right.

               Generally, any holder (or holders) of not less than $15
     million in aggregate value of the Registrable Securities is entitled
     to make a one-time request to the Company for the Securities Act
     registration of all or part of his or its Registrable Securities. 
     Within 10 Business Days after receipt of such request, the Company
     must provide written notice thereof to all holders of Registrable
     Securities and the Company must include in such registration all
     additional Registrable Securities as to which the Company has received
     written requests for inclusion within 15 Business Days after the date
     of the Company's notice.  The Company may delay registration under
     certain circumstances, but generally must prepare and file with

























     
<PAGE>

<PAGE>
     

     the Commission, as soon as practicable after receipt of the written
     registration requests, a registration statement relating to the
     Registrable Securities.  The Company must also keep the registration
     statement current for a period of two years after effectiveness.

               In addition, each holder whose Registrable Securities are
     covered by the registration statement would (if requested by a
     managing underwriter) not be permitted to effect a public sale or
     distribution of Registrable Securities of the same class of securities
     included in the registration statement during the 10-day period prior
     to, and during the 45-day period commencing on, the closing date of
     the offering made pursuant to such registration statement.  The
     Company is similarly restricted from selling any class of its capital
     stock or debt securities during (i) the 10-day period prior to, and
     during the 45-day period commencing on, the effective date of a
     registration statement and (ii) the 20-day period next following
     receipt by the Company of written notice from a holder to sell his or
     its Registrable Securities pursuant to an effective registration
     statement.


                       DESCRIPTION OF THE CREDIT FACILITY
   
               As described below, the Company and its three operating
     subsidiaries, JPS Carpet Corp. ("JCC"), JPS Converter and Industrial
     Corp. ("JCIC"), and JPS Elastomerics Corp. ("JEC," and JEC, together
     with JCC and JCIC, being hereinafter collectively referred to as the
     "Borrowing Subsidiaries"), are parties to a Fourth Amended and
     Restated Credit Agreement (the "Restated Credit Agreement"), dated as
     of June 24, 1994 (the "Effective Date"), as amended, among the
     financial institutions party thereto (the "Senior Lenders"), Citibank,
     as administrative agent and co-agent (in such capacities, the
     "Agent"), and GECC, as collateral agent and co-agent (in such
     capacities, the "Collateral Agent").
    
   
    
   
               Pursuant to the terms of the Restated Credit Agreement, the
     Senior Lenders have provided the Borrowing Subsidiaries with (i) a
     revolving credit loan facility (the "Revolving Credit Facility")
     providing for revolving credit loans (the "Revolving Loans") in an
     amount up to the lesser of (i) $135 million (with a $20 million
     sublimit for fixed asset purchases and financings) and (ii) the sum of
     a specified borrowing base, which is based upon eligible receivables
     and inventory of the Borrowing Subsidiaries (the "Borrowing Base") and
     an additional amount of $25 million, except that no Borrowing
     Subsidiary may borrow an amount greater than the Borrowing Base
     attributable to it.  All Revolving Loans have a final maturity date of
     December 1, 1996.  The interest rate for the Revolving Loans, at the
     Company's
























     <PAGE>

<PAGE>
     

     election, is either (i) the Base Rate (as defined in the Restated
     Credit Agreement) plus 1.50% per annum, or (ii) the Eurodollar Rate
     (as defined in the Restated Credit Agreement) plus 3.00% per annum. 
     If certain events of default have occurred and are continuing under
     the Restated Credit Agreement, then the applicable interest rate for
     the Revolving Loans will increase by 2%.
    
   
               Pursuant to the terms of the Restated Credit Agreement and
     related loan documents, (i) the Company has guaranteed all of the
     obligations thereunder of the Borrowing Subsidiaries and (ii) each
     Borrowing Subsidiary has guaranteed all of the obligations thereunder
     of each other Borrowing Subsidiary.  The obligations of the Company in
     respect of the Restated Credit Agreement are secured by (i) a first
     priority pledge of the capital stock of each of the Borrowing
     Subsidiaries and (ii) a lien on all of the assets of the Company.  The
     obligations of each Borrowing Subsidiary in respect of the Restated
     Credit Agreement are secured by a lien on substantially all of the
     personal property, including inventory and receivables, and certain
     real property, of such Borrowing Subsidiary.
    
   
               The Restated Credit Agreement requires the Company and its
     subsidiaries to satisfy, among other things, certain minimum
     consolidated net worth levels, ratios of total consolidated earnings
     to fixed charges, leverage ratios, maximum capital expenditure levels
     and maximum consolidated liability levels for warranty costs
     associated with certain products.  In addition, the Company and its
     subsidiaries are restricted from, among other things, the incurrence
     of indebtedness or guarantees by the Company and its subsidiaries, the
     sale of assets, the incurrence of liens, the making of junior
     payments, the making of certain specified investments, the making of
     certain fundamental corporate changes, and the amendment of their
     Certificate of Incorporation and By-laws, subject to certain
     exceptions specified therein, including (a) an exception for asset
     sales (including in a sale and leaseback transaction) and indebtedness
     incurred to finance or refinance fixed assets, in an aggregate amount
     up to $35 million, since March 18, 1993, for all such sales and
     indebtedness, subject to specified sublimits for each Borrowing
     Subsidiary, and subject (1) in the case of any such sale (other than
     in a sale and leaseback transaction) resulting in more than $10
     million in net cash proceeds, to the consent of the requisite lenders
     to the terms thereof, (2) in the case of any such indebtedness, to
     compliance with a specified minimum loan to value test and a specified
     maturity date requirement, and (3) in any such case, to the continued
     compliance with all covenants and the accuracy of all representations;
     and (b) an exception for additional capital expenditure and capital
     lease indebtedness, subject to certain limitations set forth in the

























     
<PAGE>

<PAGE>
     

     capital expenditure financial covenant in the Restated Credit
     Agreement.  The Restated Credit Agreement also specifies certain
     events of default, including any breach of the covenants contained
     therein, which if not waived by the Requisite Senior Lenders (as
     defined in the Restated Credit Agreement), would give rise to a right
     of acceleration of the Revolving Loans by the Senior Lenders.
    
   
    
   
               The Restated Credit Agreement was amended on November 4,
     1994, and further amended on December 21, 1994, in order to allow the
     Company to use a portion of the Revolving Credit Facility for the
     repurchase of Debt Securities in the open market.  See "THE COMPANY --
     Open-Market Repurchases of Debt Securities."
    

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES
   
               The following discussion, except as it relates to the
     calculation and accrual of original issue discount on the Debt
     Securities, the calculation and accrual of redemption premium on the
     Senior Preferred Stock and the treatment of the Debt Securities as
     indebtedness for federal income tax purposes, represents the opinion
     of Weil, Gotshal & Manges (a partnership including professional
     corporations), counsel to the Company ("Counsel"), as to the material
     federal income tax consequences of the ownership and disposition of
     the Debt Securities, the Class A Common Stock and the Senior Preferred
     Stock.  No opinion is expressed as to (a) the calculation and accrual
     of original issue discount on the Debt Securities because the final
     Treasury Regulations interpreting and implementing the original issue
     discount provisions of the Code, do not, by their terms, apply to debt
     instruments such as the Debt Securities, that were issued before April
     4, 1994 and may not be relied upon in respect of debt instruments such
     as the Debt Securities that were issued before December 22, 1992, or
     (b) the treatment of the Debt Securities as indebtedness for federal
     income tax purposes because of the inherently factual nature of the
     issues and the absence of Treasury Regulations under the applicable
     Code provision.  Further, no opinion is expressed as to the
     calculation and accrual of redemption premium on the Senior Preferred
     Stock because such premium is taken into account under principles
     similar to those applicable to original issue discount.  In addition,
     in the discussion below under the caption "Certain Federal Income Tax
     Consequences to the Company," no opinion is expressed with respect to
     the federal income tax consequences of the consummation of the Plan of
     Reorganization because of the inherently factual nature of certain of
     the related issues and the absence of final Treasury regulations under
     the applicable Code provisions.
    


























     <PAGE>

<PAGE>
     
   
               The following discussion is based upon the provisions of the
     Code, the applicable Treasury Regulations promulgated and proposed
     thereunder, judicial authority and current administrative rulings and
     practice.  Legislative, judicial or administrative changes or
     interpretations may be forthcoming that could alter or modify the
     statements and conclusions set forth below, possibly on a retroactive
     basis.  This discussion does not purport to deal with all aspects of
     federal income taxation that may be relevant to particular holders in
     light of their personal circumstances, or to certain types of holders
     subject to special treatment under the federal income tax laws (for
     example, life insurance companies, tax-exempt organizations, banks,
     dealers in securities, foreign corporations, nonresident alien indi-
     viduals and holders of Securities held as part of a straddle with
     other investments or a "conversion transaction" within the meaning of
     Section 1258 of the Code), nor does it discuss the effect of any
     applicable state, local or foreign tax laws.  This discussion also
     assumes that the Debt Securities, Class A Common Stock and Senior
     Preferred Stock are held as capital assets (as defined in Section 1221
     of the Code) by the holders thereof.
    
   
               Further, although their treatment is not free from doubt,
     the Company has treated each series of Debt Securities as indebtedness
     for federal income tax purposes, and the balance of this discussion is
     based on the assumption that such treatment will be respected.  Were
     any series of the Debt Securities deemed to be equity for federal
     income tax purposes, such series likely would be treated in a manner
     analogous to the Senior Preferred Stock (although the Service might
     assert that a holder would not be allowed a dividends-received
     deduction), and the Company would not be allowed a deduction for
     federal income tax purposes for interest expense in respect of such
     series.  Moreover, although all of the Debt Securities were issued
     simultaneously in connection with the same transaction, the Company
     has treated each such series as a separate series of debt instruments,
     rather than treat the Debt Securities as a single class of debt
     instruments, for purposes of the calculation and accrual of original
     issue discount; such treatment was based on the fact that each series
     of Debt Securities originally was issued in exchange for a separate
     series of debt securities held to a significant extent by different
     holders.  
    
   
               The Service published two successive sets of proposed
     Treasury Regulations under the original issue discount provisions of
     the Code, one in 1986 and the other in 1992, and published final
     regulations (the "Final Regulations") in February 1994.  The Final
     Regulations are effective for debt instruments issued on or after
     April 4, 1994; accordingly, by their terms they do not apply to the
     Debt Securities.  Further, prior to issuance in temporary or final
     form, proposed regulations have no binding























<PAGE>
<PAGE>
     

     effect and may be withdrawn or revised at any time on a retroactive
     basis.  Proposed regulations are, however, indicative of the initial
     position of the Service at the time of their issuance with regard to
     their subject matter and the 1986 proposed regulations,
     notwithstanding their withdrawal, provide authority for avoiding
     certain penalties imposed by the Code for debt instruments, such as
     the Debt Securities, which were issued before the date of their
     withdrawal.  The following discussion of the Debt Securities is based
     in part upon the principles contained in the foregoing proposed
     regulations and the Final Regulations.  No assurance can be given,
     however, that the treatment described below of the Debt Securities
     will be accepted by the Service.
    
               Because the Selling Securityholders acquired the Debt
     Securities and the Senior Preferred Stock for their own account and
     not as agents of the Company, the sale of the Debt Securities and
     Senior Preferred Stock should be treated as a resale thereof, and not
     as a continuation of their original issuance.  Accordingly, no
     additional "original issue discount" (within the meaning of Section
     1273 of the Code) or "redemption premium" (within the meaning of
     Section 305 of the Code), respectively, should be created as a result
     of any purchase of the Debt Securities or Senior Preferred Stock
     registered hereunder from the Selling Securityholders at a price which
     is less than their issue price.  See the discussions below under the
     captions "Federal Income Tax Consequences Associated with the Debt
     Securities -- Interest and Original Issue Discount -- In General,"
     "Federal Income Tax Consequences Associated with the Debt Securities -
     - Market Discount" and "Federal Income Tax Consequences of Ownership
     and Disposition of Class A Common Stock and Senior Preferred Stock -- 
     Redemption Premium."

     FEDERAL INCOME TAX CONSEQUENCES ASSOCIATED WITH THE DEBT SECURITIES

     Interest and Original Issue Discount -- In General  
   
               As discussed below, the Company has treated the Subordinated
     Notes, the Discount Notes and the Debentures as having been issued
     with original issue discount.  The amount of original issue discount
     on a Debt Security will equal the excess, if any, of (i) its "stated
     redemption price at maturity" over (ii) its "issue price," provided
     such excess is not less than a statutorily-defined de minimis amount
     (i.e., the product of (i) 0.25% of the stated redemption price at
     maturity of such Debt Security and (ii) the number of complete years
     to maturity of such Debt Security).
    




























<PAGE>

<PAGE>
     

     Stated Redemption Price at Maturity  
   
               Under the 1986 proposed regulations, the "stated redemption
     price at maturity" of a Debt Security includes all payments to be made
     in respect of such Debt Security other than "qualified periodic
     interest payments" (i.e., payments of interest which are actually and
     unconditionally payable at fixed, periodic intervals of one year or
     less at a single fixed rate of interest, or a variable rate tied to a
     single objective index of market interest rates, applied to the
     outstanding principal amount of the debt during the entire term of the
     debt instrument).
    
   
    
               A portion of the stated interest on the Subordinated Notes
     and the Discount Notes accrues without being paid in cash.  The
     portion of the interest on the Subordinated Notes paid currently in
     cash should constitute "qualified periodic interest payments" under
     the 1986 proposed regulations.  Accordingly, the stated redemption
     price at maturity of a Subordinated Note should equal the sum of (i)
     its stated principal amount and (ii) all interest payments that may be
     made thereon other than the currently paid cash interest.  Because
     interest on the Discount Notes accrued without being paid for the
     period before May 31, 1992, the stated redemption price at maturity of
     a Discount Note should equal the sum of all cash payments required to
     be made on such Discount Note, whether denominated as interest or
     principal.

     Issue Price  
   
               The Company has taken the position that neither the Old Debt
     Securities nor the Debt Securities were traded on an established
     securities market at the time of the issuance of the Debt Securities. 
     Based on such position, and because all the Debt Securities other than
     the Debentures bore an interest rate at least equal to the applicable
     federal rate then in effect, the Company has treated the Subordinated
     Notes and Discount Notes as having an issue price equal to their
     respective stated principal amounts, and the Debentures as having an
     issue price equal to their imputed principal amount, which is less
     than their stated principal amount.  (If any series of the Old Debt
     Securities or of the Debt Securities received in exchange therefor
     were traded on an established securities market at the time of
     issuance, the issue price of such series of the Debt Securities would
     be their fair market value thereof on the date of issuance.)
    
   
    
     Inclusion of Interest and Original Issue Discount in Income 

               Pursuant to Section 1272 of the Code, the holder of a debt
     obligation issued with original issue discount must include in gross
     income for federal income tax purposes the amount of






















     
<PAGE>

<PAGE>
     

     original issue discount using the constant interest method and the
     debt instrument's yield to maturity, subject to adjustments for any
     acquisition premium as discussed below.
   
    
   
               As discussed above, the Discount Notes, the Subordinated
     Notes and the Debentures were issued with original issue discount. 
     Accordingly, a holder must include such original issue discount in
     gross income for federal income tax purposes in the manner described
     above in advance of the receipt of cash in respect of such income.  In
     addition to original issue discount, a holder of a Subordinated Note
     or a Debenture will be required to include in its gross income for
     federal income tax purposes in accordance with the holder's method of
     tax accounting those cash interest payments which constitute qualified
     periodic interest payments on such Subordinated Note or Debenture.
    
   
               The Company has taken the position that none of the
     mandatory, optional or contingent redemption provisions applicable to
     the Debt Securities affect the calculation of original issue discount
     on the Debt Securities.  There can be no assurance, however, that the
     Service will not take a contrary position.  Were the Service to do so
     (e.g., by asserting, contrary to the rule in the Final Regulations,
     that the mandatory redemption provisions cause the Debt Securities to
     be regarded as maturing serially), a holder would be required to
     include in income greater amounts of original issue discount in the
     earlier years and smaller amounts in later years than described above.
    
   
               The optional redemption provisions likewise may affect the
     calculation of the yield to maturity on the Discount Notes and the
     Subordinated Notes.  Under the 1986 proposed regulations, an issuer
     was presumed to exercise a call option in respect of a debt obligation
     if the "testing amount" of such debt obligation on the date of
     issuance, assuming that the call option were exercised, was less than
     the testing amount of such debt obligation assuming that the call
     option were not exercised.  The testing amount for a debt obligation
     is the sum of the present values of all payments (including interest)
     due under the debt obligation, discounted at the appropriate
     applicable federal rate.  (A similar rule is provided by the Final
     Regulations). 
    
   
               The testing amount of the Discount Notes and the
     Subordinated Notes on the date of issuance, assuming the call options
     were exercised, was less than the testing amount assuming that the
     call options were not exercised.  Accordingly, under a literal
     application of the 1986 proposed regulations, the Company would be
     deemed to have exercised its options to redeem the Discount Notes and
     the Subordinated Notes on the first date on which such options could
     be exercised.  Because, however, exercising such options would require
     the Company to pay call























     
<PAGE>

<PAGE>
     

     premiums and, were the options not exercised, the interest rates on
     the Discount and Subordinated Notes would not increase, the Company
     has taken the position that the call options should not be treated as
     so exercised and, accordingly, that the optional redemption provisions
     of the Discount Notes and the Subordinated Notes will have no effect
     on the computation of the amount or accrual of original issue
     discount.  The Service, however, may assert that a literal application
     of the rules set forth in the 1986 proposed regulations and the Final
     Regulations is required for such purposes.  Were such view to prevail,
     the maturity dates of the Discount Notes and the Subordinated Notes
     would be the dates of the deemed exercises of the call options and
     their stated redemption prices would be the deemed call prices
     (including the call premium).  In such case, original issue discount
     would accrue more quickly and, to the extent of the call premium, in a
     greater amount than otherwise would be the case.  Further, were the
     call options in fact never exercised, the Company would be deemed to
     have issued new debt obligations on the dates of the deemed exercise
     for an amount of cash equal to the deemed call prices, which deemed
     new debt obligations would mature at the stated maturity dates of the
     Discount Notes and the Subordinated Notes and probably would be deemed
     issued with bond premium.
    
   
               Further, although the 1986 proposed regulations do not
     expressly address the computation of original issue discount in the
     case of debt instruments issued subject to contingent redemption
     provisions (such as the obligation of the Company, under certain
     instances, to offer to purchase a certain percentage of Debt
     Securities prior to maturity), such provisions also could be viewed as
     affecting the computation of the yield to maturity on each of the Debt
     Securities.  If so viewed, the amount of original issue discount which
     must be included in income might be accelerated.  Under the Final
     Regulations, however, such provisions would not have such effect.  Any
     actual redemption under these provisions also would not affect the
     calculation of original issue discount.  See "--Sale or Redemption."
    
     Acquisition Premium
   
               The amount of original issue discount required to be
     included in gross income by a holder that acquired a Debt Security
     other than upon its original issuance would be reduced under the
     "acquisition premium" rules if such holder's purchase price of the
     Debt Security exceeds the "adjusted issue price" of the Debt Security
     but does not exceed the stated redemption price at maturity of the
     Debt Security (reduced by the amount of any payment made on the Debt
     Security prior to the date of purchase, other than a payment of
     qualified periodic interest).  The

























     
<PAGE>

<PAGE>
     

     "adjusted issue price" of a debt obligation generally equals the sum
     of its issue price and the total amount of original issue discount
     includible in the gross income of all holders (without regard to any
     reduction in such income resulting from any prior purchase at a price
     higher than the original issue price plus previously accrued original
     issue discount) and, as clarified in the Final Regulations, less any
     cash payments in respect of such debt obligation other than payments
     of qualified periodic interest.  Under the 1986 proposed regulations,
     but not under the Final Regulations, a donee or other holder whose
     basis in a Debt Security is determined by reference to the basis in
     the hands of the person from whom the Debt Security was acquired would
     not be considered to have acquired the Debt Security by purchase for
     purposes of this rule.  
    
   
               The amount of the reduction in original issue discount would
     be equal to the amount of the daily portion of original issue discount
     multiplied by a fraction, the numerator of which is the amount of
     acquisition premium on the date of purchase and the denominator of
     which is the excess of the stated redemption price at maturity of the
     Debt Security (reduced by the amount of any payment made on the Debt
     Security prior to the date of purchase, other than a payment of
     qualified periodic interest) over the adjusted issue price on the date
     of purchase.  If the subsequent holder acquired the Debt Security for
     a price lower than the adjusted issue price, such holder's original
     issue discount would not exceed that of the original holder.  See,
     however, the discussion below under the caption "Market Discount."
    
     Tax Basis
   
               Generally, a holder's tax basis in a Debt Security will be
     increased by the amount of original issue discount and of any market
     discount (if the election discussed below has been made) that is
     included in such holder's income through the day preceding the day of
     disposition and will be decreased by the amount of any cash payments
     received, other than payments of qualified periodic interest, and the
     amount, if any, of amortizable bond premium allowable to such holders
     as deductions (if the election discussed below has been made).
    
     Information Reporting 
   
               The Company will furnish annually to the Service and to
     record holders of Debt Securities (to whom it is required to furnish
     such information) information relating to the original issue discount
     accruing during the calendar year.  Holders will be required to
     determine for themselves whether, by reason of the acquisition premium
     rules described above, they are eligible to
























     
<PAGE>

<PAGE>
     

     report a reduced amount of original issue discount for federal income
     tax purposes.
    
     Sales or Redemption  
   
               Unless otherwise governed by a nonrecognition provision, the
     sale, exchange, redemption (including pursuant to an offer by the
     Company) or other disposition of a Debt Security generally will be a
     taxable event for federal income tax purposes.  A holder generally
     will recognize gain or loss for federal income tax purposes equal to
     the difference between (i) the amount of cash plus the fair market
     value of any property received upon such sale, exchange, redemption or
     other taxable disposition of a Debt Security (other than in respect of
     accrued and unpaid qualified periodic interest thereon) and (ii) the
     holder's adjusted tax basis in such Debt Security (other than any tax
     basis attributable to accrued and unpaid qualified periodic interest). 
     Provided that no intention to call prior to maturity existed at the
     time of original issue of a Debt Security, and subject to the
     discussion below under the caption "Market Discount", such gain or
     loss will be long-term capital gain or loss if the Debt Security has
     then been held by the holder for more than one year.
    
   
               The provisions requiring the Company to offer to purchase
     Debt Securities upon certain contingent events could be considered
     evidence of an intention at the time of their original issue to call
     the Debt Securities before maturity.  Further, although the Company is
     not obligated to call the Debt Securities before maturity, the
     requirement that the Company redeem a portion of the Debt Securities
     under the mandatory redemption provision could be considered evidence
     of such intention.  Finally, the provision allowing the Company to
     redeem the Debt Securities prior to maturity also could be considered
     evidence of an intention at the time of the original issue to call the
     Debt Securities before maturity.  Although in the 1986 proposed
     regulations the Treasury Department expressly reserved issuing regula-
     tions concerning the existence of an "intention to call before
     maturity," the Final Regulations provide that such provisions will not
     be considered evidence of an intention to call before maturity.  Other
     than what might be imputed from the contingent redemption provisions,
     the optional call provisions and the mandatory redemption provisions,
     none of which has been viewed as an intention to call in the Final
     Regulations, the Company has not had (and continues not to have) any
     present intention to call the Debt Securities before their maturity.
    
   
               If an intention to call prior to maturity were found to have
     existed at the time of the original issue of any Debt Security, any
     gain on the sale, exchange, redemption or other

























     
<PAGE>

<PAGE>
     

     taxable disposition of such Debt Security would be considered ordinary
     income to the extent that the entire amount of original issue discount
     (which might, in that instance, include any call premium) with respect
     to the Debt Security exceeded the amount of original issue discount
     previously includible in the income of all holders of such Debt
     Security.  For this purpose, the original issue discount includible in
     the income of all holders of the Debt Security would be determined
     without regard to any reduction thereof by reason of the purchase rule
     discussed above under the caption "Acquisition Premium."
    
     Market Discount  
   
               "Market discount" is defined generally as the excess (if
     any) of (i) in the case of a debt obligation, such as the Debt
     Securities, issued with original issue discount, its "adjusted issue
     price," as defined above, over (ii) the tax basis of the debt
     obligation in the hands of the holder immediately after its
     acquisition.  Gain recognized on the disposition of a Debt Security
     that has accrued market discount will be treated as ordinary income,
     and not capital gain, to the extent of the accrued market discount,
     provided the amount of market discount thereon exceeds a statutorily-
     defined de minimis amount.
    
   
               Under the de minimis exception, there would be no market
     discount if the excess of the adjusted issue price of the obligation
     over the holder's tax basis in the obligation is less than 0.25% of
     the adjusted issue price multiplied by the number of complete years
     after the acquisition date to the obligation's date of maturity. 
     Unless the holder elects otherwise, the accrued market discount
     generally would be the amount calculated by multiplying the market
     discount by a fraction, the numerator of which is the number of days
     the Debt Security has been held by the taxpayer and the denominator of
     which is the number of days after the holder's acquisition of the Debt
     Security up to and including its maturity date.
    
   
               If a holder of a Debt Security acquired at market discount
     disposes of such Debt Security in any transaction other than a sale,
     exchange or involuntary conversion, such holder nevertheless generally
     will be deemed to have realized an amount equal to the fair market
     value of the Debt Security and will be required to recognize as
     ordinary income any accrued market discount.  See the discussion under
     the caption "Sale or Redemption" above for a description of the
     consequences of a sale, exchange or involuntary conversion.  Partial
     principal payments (if any) on a Debt Security also will be includible
     as ordinary income upon receipt to the extent of any accrued market
     discount thereon.  A holder of a Debt Security acquired at market
     discount additionally may be required to defer the deduction of























     
<PAGE>

<PAGE>
     

     all or a portion of the interest on any indebtedness incurred or
     maintained to purchase or carry the Debt Security until it is disposed
     of in a taxable transaction.
    
   
               A holder of a Debt Security acquired at a market discount
     may elect to include the market discount in income as it accrues. 
     This election would apply to all market discount obligations acquired
     on or after the first day of the first taxable year to which the
     election applies and may be revoked only with the consent of the
     Service.  If a holder of a Debt Security elects to include market
     discount in income currently in accordance with the preceding
     sentences, the above-discussed rules with respect to ordinary income
     recognition resulting from sale and certain other disposition
     transactions and to deferral of interest deductions would not apply.
    
     Bond Premium
   
               If a subsequent holder's initial tax basis in a Debt
     Security exceeds the "amount payable on maturity" (such excess being
     the "bond premium"), the holder may elect, under Section 171 of the
     Code, to amortize the bond premium over the period from its
     acquisition date to the maturity date of such Debt Security.  If a
     holder purchases a Debt Security at a price greater than its adjusted
     issue price but less than or equal to its stated redemption price at
     maturity (reduced by certain payments as discussed above under the
     caption "Acquisition Premium"), the acquisition premium rules
     (discussed above), and not the bond premium rules, should apply to
     such purchase.  
    
   
               Except as may otherwise be provided in any Treasury
     Regulations ultimately promulgated, amortizable bond premium may be
     offset against interest realized in respect of the taxable year of the
     holder in an amount that is based upon the holder's yield to maturity
     determined by using the holder's basis in the Debt Security and
     compounding at the close of each "accrual period" within the meaning
     of Section 1272(a)(5) of the Code.  The "amount payable on maturity"
     is determined as of an earlier call date, using the call price payable
     at the call date, rather than the maturity date, if the amount payable
     at such date results in smaller bond premium than the amount payable
     at the maturity date.  If an earlier call date is used and the debt
     instrument is not called, such debt instrument will be treated as
     having matured on such call date for the amount so payable and then as
     having been reissued on such date for such amount.
    
               A holder who elects to amortize bond premium must reduce its
     adjusted basis in the Debt Security by the amount of such allowable
     amortization.  An election to amortize bond premium would apply to
     amortizable bond premium on all taxable




















     
<PAGE>

<PAGE>
     

     bonds held at or acquired after the beginning of the holder's taxable
     year as to which the election is made, and may be revoked only with
     the consent of the Service.

     FEDERAL INCOME TAX CONSEQUENCES OF OWNERSHIP AND DISPOSITION OF CLASS
     A COMMON STOCK AND SENIOR PREFERRED STOCK

     Distributions -- In General  
   
               The amount of a distribution (if any) by the Company in
     respect of the Class A Common Stock or Senior Preferred Stock
     ordinarily would be equal to the amount of cash and the fair market
     value as of the date of distribution of any property distributed,
     except to the extent of possible alternative treatment under Section
     305 of the Code of distributions paid in shares of Senior Preferred
     Stock.  Subject to the discussion below under the caption
     "Redemption," distributions generally will be treated for federal
     income tax purposes first as a dividend to the extent the Company has
     current or accumulated earnings and profits (as determined for federal
     income tax purposes), and then as a tax-free return of capital which
     reduces the holder's tax basis in the Class A Common Stock or Senior
     Preferred Stock (to the extent thereof), with any excess treated as
     gain from the sale or exchange of such stock.
    
     Dividends to Corporate Stockholders  
   
               In general, a distribution to a corporate stockholder which
     is treated as a dividend will qualify for the 70% dividends-received
     deduction that is available to corporate stockholders that own less
     than 20% of the voting power or value of the outstanding stock of the
     distributing corporation (other than certain non-voting, non-
     convertible, non-participating preferred stock).  (A corporate stock-
     holder holding 20% or more of the voting power and value of the
     outstanding stock of the distributing corporation (other than certain
     non-voting, nonconvertible, non-participating preferred stock) may be
     eligible for an 80% dividends-received deduction.)  No assurance can
     be given that the Company will have sufficient earnings and profits
     (as determined for federal income tax purposes) to cause distributions
     to be eligible for a dividends-received deduction.  Additionally, the
     availability of the dividends-received deduction is subject to certain
     holding period and taxable income requirements imposed by the Code. 
     Furthermore, to the extent that a corporation incurs indebtedness that
     is directly attributable to an investment in the stock on which the
     dividend is paid, all or a portion of the dividends-received deduction
     may be disallowed.  In addition, dividend income that is not subject
     to regular federal income tax as a consequence of the dividends-





















     
<PAGE>

<PAGE>
     

     received deduction may be subject to the federal alternative minimum
     tax.
    
   
               Under Section 1059 of the Code, the tax basis of stock that
     has been held by a corporate stockholder for two years or less (ending
     on the earliest of the date on which the issuer declares, announces or
     agrees to the payment of the dividend) is reduced (but not below zero)
     by the non-taxed portion of any "extraordinary dividend" received with
     respect to such stock (generally, the dividends-received deduction
     portion of an "extraordinary dividend").  To the extent a corporate
     holder's tax basis would have been reduced below zero but for the
     foregoing limitation, such holder must increase the amount of gain
     recognized on the ultimate sale or exchange of such stock for the
     taxable year in which such sale or exchange occurs.  Generally, an
     "extraordinary dividend" is a dividend that (i) equals or exceeds 10%
     of the holder's adjusted basis in common stock (or, with respect to
     preferred stock, 5% of the holder's adjusted basis therein) (treating
     all dividends having ex-dividend dates within an 85-day period as a
     single dividend) or (ii) exceeds 20% of the holder's adjusted basis in
     the stock (treating all dividends having ex-dividend dates within a
     365-day period as a single dividend).  If an election is made by the
     holder, under certain circumstances the fair market value of the stock
     as of the day before the ex-dividend date may be substituted for the
     holder's basis in applying these tests.
    
     Sale or Exchange  
   
               Upon a sale or exchange of Class A Common Stock or Senior
     Preferred Stock, a holder generally will recognize gain or loss for
     federal income tax purposes in an amount equal to the difference
     between (i) the amount of cash plus the fair market value of any
     property received upon such sale or exchange and (ii) the holder's
     adjusted tax basis in the stock being sold.  Such gain or loss will be
     long-term capital gain or loss if the stock then has been held by the
     holder for more than one year.  
    
     Redemption  

               In general, a redemption of Class A Common Stock or Senior
     Preferred Stock for cash will be a taxable transaction.  The federal
     income tax treatment of a redemption to a stockholder depends on the
     particular facts relating to such holder at the time of redemption. 
     Under Section 302 of the Code, if the redemption (i) is "not
     essentially equivalent to a dividend" with respect to a holder, (ii)
     results in a "substantially disproportionate" redemption, or (iii)
     results in a "complete termination" of all of such holder's equity
     interest in the corporation, then the receipt of cash or other
     property by such




















     
<PAGE>

<PAGE>
     

     holder will be treated as an exchange of its stock on which gain or
     loss will be recognized and taxed in substantially the same manner as
     the sale or exchange of such stock (as discussed in the preceding
     paragraph).  In applying those tests, certain attribution and option
     rules apply to determine stock ownership.
   
               If none of the tests under Section 302 of the Code giving
     rise to exchange treatment is satisfied in respect of a redemption of
     Class A Common Stock or Senior Preferred Stock, the holder will be
     treated as having received a taxable distribution with respect to its
     stock.  Such distribution will be taxable first as a dividend, in an
     amount that generally will be equal to the amount of cash and the fair
     market value of the property received in the redemption, to the extent
     of the holder's allocable share of the Company's then-current and
     accumulated earnings and profits, and then as a tax-free return of
     capital which reduces the holder's basis in such stock, with any
     excess treated as gain from the sale or exchange of such stock.  If
     such distribution is taxable as a dividend to a corporate stockholder,
     it will be subject to the "extraordinary dividend" provisions of the
     Code discussed above under the caption "Dividends to Corporate
     Stockholders" and, if such a redemption is non pro-rata or is in
     partial liquidation of the Company, the "extraordinary dividend"
     provisions will apply irrespective of whether the holder held the
     stock for more than two years.
    
     Redemption Premium
   
               Under Section 305 of the Code and Treasury Regulations
     authorized thereunder, to the extent that the redemption price of
     preferred stock exceeds its issue price (i.e., its fair market value
                                              ----
     at its date of issue) by an amount which is greater than a reasonable
     redemption premium (determined under the statutorily-defined de
     minimis exception to the original issue discount rules discussed
     above), the holder is deemed to receive such excess amount as
     distributions on the preferred stock.  Such constructive distributions
     are treated as dividends to the extent of current and accumulated
     earnings and profits of the issuing corporation (as determined for
     federal income tax purposes) in accordance with the discussion above
     and would be includible in the income of the holder in a manner
     similar to original issue discount (as discussed above).  The Company
     has taken the position that the Senior Preferred Stock, as well as the
     additional shares of Senior Preferred Stock distributed in respect
     thereof (if treated as part of a single instrument with the Senior
     Preferred Stock in respect of which they were issued), were issued
     with a redemption premium for purposes of Section 305 of the Code.
    




















     
<PAGE>

<PAGE>
     

     TAX WITHHOLDING
   
               Under the Code, a holder of Debt Securities, Class A Common
     Stock or Senior Preferred Stock may be subject, under certain
     circumstances, to "backup withholding" at a 31% rate with respect to
     cash payments in respect of original issue discount, interest or
     dividends thereon or the gross proceeds thereof.  This withholding
     generally applies only if the holder (i) fails to furnish its social
     security or other taxpayer identification number ("TIN") within a
     reasonable time after the request therefor, (ii) furnishes an
     incorrect TIN, (iii) fails to report properly interest or dividends,
     or (iv) fails, under certain circumstances, to provide a certified
     statement, signed under penalty of perjury, that the TIN provided is
     its correct number and that it is not subject to backup withholding. 
     Any amount withheld from a payment to a holder under the backup
     withholding rules is allowable as a credit against such holder's
     federal income tax liability, provided that the required information
     is furnished to the Service.  Corporations and certain other entities
     described in the Code and Treasury Regulations are exempt from such
     withholding if their exempt status is properly established.  Holders
     of Debt Securities, Class A Common Stock and Senior Preferred Stock
     should consult their tax advisors as to their qualification for
     exemption from withholding and the procedure for obtaining such an
     exemption.
    
     CERTAIN FEDERAL INCOME TAX CONSEQUENCES TO THE COMPANY
   
               The Company believes that the consummation of the Plan of
     Reorganization resulted in an "ownership change" within the meaning of
     Section 382 of the Code.  In general, following an ownership change,
     the use of a corporation's net operating losses ("NOLs"), NOL
     carryforwards, net unrealized built-in losses (if any) and certain
     other favorable tax attributes (collectively, "losses") is limited, in
     general, to an annual amount (the "section 382 limitation") equal to
     the product of the then-applicable long-term tax-exempt rate
     (prescribed monthly by the Service) and the value of the loss
     corporation's outstanding stock immediately before the ownership
     change (excluding certain capital contributions).  The Company has
     taken the position, however, that the Title 11 exception to the
     section 382 limitation applies to its ownership change, and, if such
     position is respected, the Company would not be subject to the section
     382 limitation on the use of its losses arising before such ownership
     change.  Were a second ownership change to have occurred within two
     years of the effective date of the Plan of Reorganization, the section
     382 limitation in respect of losses arising before the date of such
     change would be zero.  The Company has taken the position that a
     second ownership change did not occur during such two-year period. 
     There can be no assurance, however, that the























     
<PAGE>

<PAGE>
     

     Service will agree with the Company's positions.  For a discussion of
     the federal income tax consequences of the Automotive Asset Sale, see
     "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
     RESULTS OF OPERATIONS -- Inflation and Tax Matters."
    
   
               If an ownership change occurs after the expiration of the
     two years following the effective date of the Plan of Reorganization,
     the use by the Company of pre-change losses following the date of such
     ownership change will be subject to the section 382 limitation
     described above, determined at the time of such ownership change. 
     Whether another ownership change will occur by reason of sales of
     Senior Preferred Stock and Common Stock will depend on a number of
     factors, including the percentage of stock owned by the seller and the
     purchaser and the occurrence of transactions beyond the control of the
     Company.  Accordingly, the Company is unable to determine whether an
     ownership change will occur by reason of such future sales.   Were an
     ownership change to occur, the amount of the limitation on the use by
     the Company of losses arising before such change would depend on,
     among other things, the value of the stock of the Company at the time
     of the ownership change.  The occurrence of such an ownership change
     may severely limit the utilization by the Company of its pre-change
     losses.
    
               THE FOREGOING SUMMARY IS INCLUDED HEREIN FOR GENERAL
     INFORMATION ONLY.  ACCORDINGLY, EACH HOLDER OF DEBT SECURITIES, CLASS
     A COMMON STOCK, AND SENIOR PREFERRED STOCK SHOULD CONSULT WITH ITS OWN
     TAX ADVISOR AS TO THE SPECIFIC TAX CONSEQUENCES TO SUCH HOLDER
     ASSOCIATED WITH THE OWNERSHIP AND DISPOSITION OF THE DEBT SECURITIES,
     THE CLASS A COMMON STOCK AND THE SENIOR PREFERRED STOCK, INCLUDING THE
     APPLICATION AND EFFECT OF STATE, LOCAL AND FOREIGN INCOME AND OTHER
     TAX LAWS.








































<PAGE>

<PAGE>
     

                             SELLING SECURITYHOLDERS

   
               The following tables provide certain information with
     respect to the Securities held by each Selling Securityholder as of
     March 1, 1995.  Except as otherwise noted elsewhere in this
     Prospectus, none of the Selling Securityholders has held any position,
     office, or other material relationship with the Company or any of its
     predecessors or affiliates within the past three years other than as a
     result of the ownership of the Securities.  The Securities registered
     under the Registration Statement of which this Prospectus is a part
     may be offered from time to time by the Selling Securityholders named
     below:
    
   
      THE DISCOUNT NOTES
    
<TABLE>
<CAPTION>
   

                                                                       PRINCIPAL
                                                                         AMOUNT
                                                                       OWNED AND
                                                                       REGISTERED
       SELLING SECURITYHOLDER                                         HEREUNDER 
       ----------------------                                         -----------
    
   
       <S>                                                            <C>
       Dean Witter High Yield Fund                                     $ 14,669,000

       Northeast Investors Trust                                         14,592,000

       Franklin Resources/Custodian Income Fund                           8,390,000

       First National Bank of Chicago*                                    8,390,000

       Allstate Insurance                                                 8,000,000

       High Income Advantage Trust II                                     7,313,000

       High Income Advantage Trust                                        5,034,000

       TCW Asset Management (corporate pension account)                   4,195,000

       Franklin Resources/Income Securities Fund                          4,195,000

       Bank of New York*                                                  4,194,000

       High Income Fund                                                   3,356,000

       Dean Witter Mutual Fund                                            3,034,000

       Universal Trust Fund                                               2,567,000

       High Income Shares, Inc.                                           2,517,000

       First Boston Income Fund                                           1,049,000

       Franklin Resources/Multi Income Trust                                957,000

       Everest Capital                                                      839,000
    
<FN>
   
- --------------------------                    
*    Shown is the custodian of such shares.  It is not known if all shares
are held for one beneficial owner, as the custodian has not provided
ownership information.
    
</TABLE>
<PAGE>

<PAGE>
     
<TABLE>
<CAPTION>
   

                                                                       PRINCIPAL
                                                                         AMOUNT
                                                                       OWNED AND
                                                                       REGISTERED
       SELLING SECURITYHOLDER                                          HEREUNDER 
       ----------------------                                         -----------
       <S>                                                                 <C>
    
   
       PNC Bank/Trust Account                                               839,000

       Allstate Insurance                                                   810,000

       Bank of New York*                                                    419,000

       Amir Development Pension Plan                                        168,000

       Lewco Securities High Yield Trading #1                                99,810

       Adelson, Andrew                                                       84,000

       Alifia Limited                                                        84,000

       Bainbridge Partners                                                   84,000

       Pattiz, Norman                                                        84,000

       Moore, Tallulah                                                       71,000

       Alesia, Frank                                                         52,000

       Kirk, Joseph (IRA)                                                    52,000

       Miller, Fred (IRA)                                                    50,000

       Davies, John                                                          49,000

       King, Leslie (IRA)                                                    48,000

       Adelson, Andrew                                                       45,000

       Carosella, Joseph                                                     42,000

       Grodin, Charles (IRA)                                                 42,000

       Florea, Alan                                                          38,000

       Mazirow, Arthur                                                       35,000

       Burbank Airport Industrial Center                                     34,000

       Bessell, Ted                                                          30,000

       Feuerstein, Howard                                                    30,000

       Mangels, Robert                                                       28,000

       Phillips, Joseph                                                      26,000

       Lambert, Dennis                                                       25,000

       McCabe, Judy                                                          25,000

       Struthers, Sally (IRA)                                                25,000

    
<FN>
   
- --------------------------- 
*    Shown is the custodian of such shares.  It is not known if all shares
are held for one beneficial owner, as the custodian has not provided
ownership information.
    
</TABLE>


     <PAGE>

<PAGE>
     
<TABLE>
<CAPTION>
   

                                                                       PRINCIPAL
                                                                         AMOUNT
                                                                       OWNED AND
                                                                       REGISTERED
       SELLING SECURITYHOLDER                                          HEREUNDER 
       ----------------------                                         -----------
    
   
       <S>                                                                  <C>
       Kelly, John (IRA)                                                     24,000

       DeCarlo, Joe                                                          22,000

       Knee, Howard                                                          21,000

       Sheldon Family Trust                                                  21,000

       Transworld Bank                                                       21,000

       Waddell & Reed Mutual Fund                                            21,000

       Harris, Hida (IRA)                                                    20,000

       Johnson, Edith                                                        20,000

       Siegal, Jacob                                                         13,000
    
</TABLE>




































     
<PAGE>

<PAGE>
     

   
      THE SUBORDINATED NOTES
    
<TABLE>
<CAPTION>
   
                                                                       PRINCIPAL
                                                                        AMOUNT
                                                                       OWNED AND
                                                                      REGISTERED
       SELLING SECURITYHOLDER                                          HEREUNDER
       ----------------------                                         ----------
    
   
       <S>                                                           <C>       
       Franklin Income Fund                                           $  25,141,000

       Franklin High Income Fund                                         10,056,000

       Northeast Investors Trust                                          6,143,000

       Citibank*                                                          5,000,000

       Allstate Insurance                                                 5,000,000

       Franklin Income Securities Fund                                    3,981,000

       Eaton Vance Income Fund                                            3,596,000

       Grace Brothers LTD                                                 2,514,000

       Chase Manhattan Bank*                                              2,017,000

       Bear Stearns Securities Corp.*                                     1,250,000

       CBG Partners L.P.                                                  1,000,000

       Mellon Bank Corporation                                              670,000

       Prudential High Yield                                                484,000

       Smith Barney Mutual Funds                                            419,000

       First Union Bank*                                                    419,000

       Mellon Bank*                                                         168,000

       Andrews, Coleman T.                                                  101,000

       Sims, Donald S.                                                      100,000

       Safeco High Yield Bond Fund                                           84,000

       Fields, Ralph                                                         76,000

       TFI Retail Sales                                                      50,000

       Vocon Account                                                         42,000

       Jespersen, Carl                                                       38,000

       Bell, Thomas                                                          29,000

       Habib, Edmund                                                         26,000

       Loel Hein Profit Sharing Trust                                        25,000

       Hein, Joel DDS Pension Plan                                           25,000

       Wolfe, Frederick                                                      23,000
    
<FN>
   
- ---------------------------                    
*     Shown is the custodian of such shares.  It is not known if all shares
are held for one beneficial owner, as the custodian has not provided
ownership information.
    
</TABLE>     
<PAGE>
<PAGE>
     
<TABLE>
<CAPTION>
   
                                                                       PRINCIPAL
                                                                        AMOUNT
                                                                       OWNED AND
                                                                      REGISTERED
       SELLING SECURITYHOLDER                                          HEREUNDER
       ----------------------                                         ----------
    
    
       <S>                                                                 <C>
       Naflulin, Donald                                                      22,000

       Fields, Patricia                                                      19,000

       Santaniello, Felix                                                    11,000

       Santaniello Carmel                                                    10,000

       Foreign Correspondent Bank                                             8,000

       Anthony, Harriel                                                       3,000
    
</TABLE>











































     
<PAGE>
<PAGE>
   
      THE DEBENTURES
    
<TABLE>
<CAPTION>
   

                                                                       PRINCIPAL
                                                                        AMOUNT
                                                                       OWNED AND
                                                                      REGISTERED
       SELLING SECURITYHOLDER                                          HEREUNDER
       ----------------------                                         ----------
    
   
       <S>                                                           <C>
       Franklin Resources/Custodian Income Fund                       $  30,000,000

       Franklin Resources/Income Securities Fund                          5,000,000

       Lewco Securities Corporation*                                      3,000,000

       Security Mutual Life Insurance Company                             2,000,000

       WSGP International Diversified Funding Plan                        2,000,000

       Romulus Holdings Inc.                                              1,500,000

       TransAmerica Investment Services                                   1,200,000

       Bank of America                                                    1,000,000

       Prudential Insurance Co. of America                                1,000,000

       Paresco, Inc. Pension Fund                                         1,000,000

       General American Life Insurance (investment account)                 500,000

       Prudential High Yield                                                500,000

       Tobey, William                                                       300,000

       Romulus Holdings Corporation                                         200,000

       DLJ*                                                                 150,000

       Elsie, George                                                        125,000

       Sims, Donald                                                         100,000

       Stoddart, Nancy                                                      100,000

       Ratliff, William                                                     100,000

       Davidow, Diana                                                       100,000

       Davidow Foundation                                                   100,000

       Green, Bert                                                           83,000

       Drazich, Joseph                                                       77,000

       Glory Heart Corporation                                               75,000

       Paine Webber*                                                         70,000

       Citibank*                                                             50,000

       Laden, Steven                                                         50,000
    
<FN>
   
- ---------------------------                    
*     Shown is the custodian of such shares.  It is not known if all shares
are held for one beneficial owner, as the custodian has not provided
ownership information.
    
/TABLE
<PAGE>

<PAGE>
     
<TABLE>
<CAPTION>
   

                                                                       PRINCIPAL
                                                                        AMOUNT
                                                                       OWNED AND
                                                                      REGISTERED
       SELLING SECURITYHOLDER                                          HEREUNDER
       ----------------------                                         ----------
    
   
       <S>                                                                  <C>
       John F. Kennedy High School                                           50,000

       Skomaroske, Jo Ann                                                    50,000

       Bustad, Leo                                                           45,000

       Mohundro, Lavone                                                      45,000

       Phillips, Joseph                                                      40,000

       Kaminsky, Mario                                                       40,000

       Peterson, Ruth                                                        36,000

       Ellstrom, Kerstin                                                     36,000

       Nicholas, Michael                                                     30,000

       Peonio, Joseph                                                        30,000

       Wickham, Laura                                                        30,000

       Lionel Bell (IRA)                                                     25,000

       Bourdon, Melany                                                       25,000

       Davidow, Meredith                                                     25,000

       Drazich, Lynn                                                         24,000

       High Yield Trading #1                                                 20,000

       Joseph B. Garron (IRA)                                                20,000

       John F. Kennedy Development Account #1                                19,000

       Marijke Vanbodengrave (IRA)                                           15,000

       Peter Melillo                                                         15,000

       Ecology & Environment Inc.                                            15,000

       Rosemarie McKelvey                                                    12,000

       Gelband, Scott                                                        10,000

       Harriet Anthony (Profit Sharing)                                      10,000

       Charles A. Winans (IRA)                                               10,000

       Ruwe Albin                                                            10,000

       Catherine Birks (IRA)                                                 10,000

       Tova Aminoff (IRA)                                                     7,000
    
</TABLE>
     
<PAGE>

<PAGE>
     


   
      THE SENIOR PREFERRED STOCK
    
<TABLE>
<CAPTION>
   
                                                                        NUMBER OF
                                                                          SHARES
                                                                        OWNED AND
                                                                        REGISTERED
       SELLING SECURITYHOLDER                                            HEREUNDER
       ----------------------                                           ----------
    
   
       <S>                                                                 <C>
       Lewco Securities Corporation*                                         76,099

       Presidential Life Insurance                                           55,022

       Citibank*                                                             53,867

       Executive Life Insurance Co.                                          49,211

       Franklin Funds                                                        49,211

       State Street Research and Management Company*                         48,885

       Prudential Bache*                                                     44,463

       Bear Stearns Securities Corp.*                                        41,221

       Lehman Brothers*                                                      25,000

       Bank of New York*                                                      7,964

       CSL Investments                                                        2,610

       Crescent Shared Opportunity Fund, L.P.                                   127
    
























<FN>
   
- ---------------------------                    
*      Shown is the custodian of such shares.  With respect to Lewco
Securities Corporation and State Street Research and Management Company,
such custodians hold shares for more than one beneficial owner, but such
owners have not been identified.  With respect to each other custodian
listed herein, it is not known if each such custodian holds shares for more
than one beneficial owner, as each such custodian has not provided
ownership information.
    
/TABLE
<PAGE>
<PAGE>

   
      THE CLASS A COMMON STOCK
    

<TABLE>
<CAPTION>
   
                                                                        NUMBER OF
                                                                          SHARES
                                                                        OWNED AND
                                                                        REGISTERED
       SELLING SECURITYHOLDER                                            HEREUNDER
       ----------------------                                           ----------
    
   
       <S>                                                                 <C>
       Executive Life Insurance Co.                                          73,605

       Lutheran Brotherhood                                                  70,180

       Everest Capital Fund, L.P.                                            51,223

       Northeast Investors Trust                                             48,877

       Lewco Securities Corp.*                                               39,330

       Dina Partners                                                         17,000

       Oppenheimer & Company                                                 13,713

       Loews Corporation - Tisch Family                                      13,200

       Bear Stearns Securities Corp.*                                        12,051

       Dean Witter High Yield Fund                                           12,000

       Heeschen, Paul                                                         8,004

       Libra Wilshire Partners L.P.                                           6,000

       J&W Seligman Mutual Fund                                               5,067

       Security Mutual Life Insurance Company                                 5,066

       Guaranty Reassurance Corporation                                       5,066

       Greenstreet Partners                                                   4,061

       Welsh, Patrick                                                         4,000

       Fidelity Bankers Life Insurance Company                                3,546

       Bubrosky, Harrison                                                     3,544

       Green Family                                                           2,406

       Greenblatt, Joel                                                       2,133

       Strauss, Neil                                                          2,060

       Ginsberg, Gerald                                                       2,000

       Solomon, Robert                                                        1,974

       Gelber Investment Properties                                           1,650

       H.S. Divine                                                            1,633

       H.S. Divine                                                            1,626
    
<FN>
   
- --------------------------                    
*     Shown is the custodian of such shares.  It is not known if all shares
are held for one beneficial owner, as the custodian has not provided
ownership information.
    
/TABLE
<PAGE>

<PAGE>
<TABLE>
<CAPTION>
   
                                                                        NUMBER OF
                                                                          SHARES
                                                                        OWNED AND
                                                                        REGISTERED
       SELLING SECURITYHOLDER                                            HEREUNDER
       ----------------------                                           ----------
    
   
       <S>                                                                   <C>
       Ross Trust                                                             1,565

       Marroni, Lisa J.                                                       1,500

       General American Life Insurance                                        1,267

       ASK Company                                                            1,200

       CBG Partners L.P.                                                      1,200

       Morris Ostin                                                           1,122

       Karen Carpenter Testamentary Trust                                     1,122

       Freedman Communications Inc.                                           1,114

       Joseph Phillips (IRA)                                                  1,009

       Wells Fargo Index Fund                                                   760

    
</TABLE>

































     
<PAGE>

<PAGE>
     

                            PLAN OF DISTRIBUTION


               The Company will not receive any proceeds from the
     Offering.  The Securities may be sold from time to time to
     purchasers directly by any of the Selling Securityholders. 
     Alternatively, any of the Selling Securityholders may from time
     to time offer the Securities through underwriters, dealers or
     agents who may receive compensation in the form of underwriting
     discounts, concessions or commissions from the Selling
     Securityholders and/or the purchasers of Securities for whom they
     may act as agent.  The Selling Securityholders and any such
     underwriters, dealers or agents who participate in the
     distribution of the Securities may be deemed to be underwriters,
     and any profits on the sale of the Securities by them and any
     discounts, commissions or concessions received by any such under-
     writers, dealers or agents might be deemed to be underwriting
     discounts and commissions under the Securities Act.  To the
     extent Selling Securityholders may be deemed to be underwriters,
     such Selling Securityholders may be subject to certain statutory
     liabilities of the Securities Act, including, but not limited to,
     Sections 11, 12 and 17 of the Securities Act and Rule 10b-5 under
     the Exchange Act.  At any time a particular offer of the
     Securities is made, if required, a Prospectus Supplement will be
     distributed that will set forth the aggregate amount of the
     Securities being offered and the terms of the offering, including
     the name or names of any underwriters, dealers or agents, any
     discounts, commissions and other items constituting compensation
     from the Selling Securityholders and any discounts, commissions
     or concessions allowed or reallowed or paid to dealers.  Under
     guidelines adopted by the National Association of Securities
     Dealers, Inc. ("NASD"), the maximum commission that any NASD
     member firm can receive in connection with a distribution of the
     Securities, without further approval from the NASD, is 8%.  Such
     Prospectus Supplement and, if necessary, a post-effective
     amendment to the Registration Statement of which this Prospectus
     is a part will be filed with the Commission to reflect the
     disclosure of additional information with respect to the
     distribution of the Securities.

               The Securities may be sold from time to time in one or
     more transactions at a fixed offering price, which may be
     changed, or at varying prices determined at the time of sale or
     at negotiated prices.  Such prices will be determined by the
     Selling Securityholders or by agreement between the Selling
     Securityholders and underwriters or dealers.  The Securities are
     not, and it is not anticipated that they will be, listed on any
     exchange or quoted on NASDAQ or any other quotation system.


























<PAGE>

<PAGE>
     

               The Selling Securityholders and any other person par-
     ticipating in such distribution will be subject to applicable
     provisions of the Exchange Act and the rules and regulations
     thereunder, including without limitation Rules 10b-2, 10b-3,
     10b-6, 10b-7 and 10b-21(T), which provisions may limit the timing
     of purchases and sales of any of the Securities by the Selling
     Securityholders and any other such person.  Furthermore, under
     Rule 10b-6 under the Exchange Act, any person engaged in a
     distribution of the Securities may not simultaneously engage in
     market making activities with respect to the particular Securi-
     ties being distributed for a period of nine business days prior
     to the commencement of such distribution.  All of the foregoing
     may affect the marketability of the Securities and the ability of
     any person or entity to engage in market-making activities with
     respect to the Securities.

               To the Company's knowledge, no firm presently intends
     to make a market in the Securities.  Prior to this offering,
     there has been no public or secondary market for the Securities,
     and there can be no assurance that an active public or secondary
     market will develop for any of the Securities.

               Pursuant to the Registration Rights Agreement, the
     Company will pay substantially all of the expenses incident to
     the registration, offering and sale of the Securities to the
     public other than commissions, fees and discounts of
     underwriters, dealers or agents.  Under the Registration Rights
     Agreement, the Selling Securityholders and any underwriter they
     may utilize will be indemnified by the Company against certain
     civil liabilities, including liabilities under the Securities
     Act.


                               LEGAL MATTERS

               Certain legal matters in connection with this offering
     will be passed upon for the Company by Weil, Gotshal & Manges (a
     partnership including professional corporations), 767 Fifth
     Avenue, New York, New York 10153.














 
<PAGE>

<PAGE>
     

                                  EXPERTS
   
               The Consolidated Financial Statements for each of the
     three years in the period ended October 29, 1994, included in
     this Prospectus and the related financial statement schedule
     included elsewhere in the Registration Statement have been
     audited by Deloitte & Touche LLP, independent public accountants,
     as stated in their report appearing herein, and have been so
     included in reliance upon the report of such firm given upon
     their authority as experts in accounting and auditing.
    












































     
<PAGE>

<PAGE>
     

                 INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                          JPS TEXTILE GROUP, INC.


                                                                       Page
                                                                       ----

     Independent Auditors' Report  . . . . . . . . . . . . . . . . . .  F-2

     Consolidated Balance Sheets as of October 30, 1993,
       October 29, 1994 and January 28, 1995 (unaudited) . . . . . . .  F-3

     Consolidated Statements of Operations for the fifty-two weeks
       ended October 31 1992, October 30, 1993 and October 29, 1994,
       and the unaudited three months ended January 29, 1994 and
       January 28, 1995  . . . . . . . . . . . . . . . . . . . . . . .  F-5

     Consolidated Statements of Senior Redeemable Preferred Stock and
       Shareholders' Equity (Deficit) for the fifty-two weeks ended
       October 31, 1992, October 30, 1993, October 29, 1994 and
       the unaudited three months ended January 29, 1995 . . . . . . .  F-6

     Consolidated Statements of Cash Flows for the fifty-two weeks 
       ended October 31, 1992, October 30, 1993 and October 29, 1994
       and the unaudited three months ended January 29, 1994 and
       January 28, 1995  . . . . . . . . . . . . . . . . . . . . . . .  F-7

     Notes to Consolidated Financial Statements  . . . . . . . . . . .  F-8









































                                     F-1
<PAGE>

<PAGE>
     

     INDEPENDENT AUDITORS' REPORT

     JPS Textile Group, Inc.:

     We have audited the accompanying consolidated balance sheets of
     JPS Textile Group, Inc. and subsidiaries (the "Company") as of
     October 30, 1993 and October 29, 1994, and the related
     consolidated statements of operations, senior redeemable
     preferred stock and shareholders' equity (deficit), and cash
     flows for each of the three years in the period ended October 29,
     1994.  Our audits also included the financial statement schedule
     listed in the index at page S-1.  These financial statements and
     financial statement schedule are the responsibility of the
     Company's management.  Our responsibility is to express an
     opinion on these financial statements and financial statement
     schedule based on our audits.

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

     In our opinion, such consolidated financial statements present
     fairly, in all material respects, the financial position of the
     Company at October 30, 1993 and October 29, 1994, and the results
     of its operations and its cash flows for each of the three years
     in the period ended October 29, 1994 in conformity with generally
     accepted accounting principles.  Also, in our opinion, such
     financial statement schedule, when considered in relation to the
     basic consolidated financial statements taken as a whole,
     presents fairly in all material respects the information set
     forth therein.

     As discussed in Note 9 to the consolidated financial statements,
     the Company changed its method of accounting for other
     postretirement benefits, effective November 1, 1992, to conform
     with Statement of Financial Accounting Standards ("SFAS") No. 106
     and also changed its method of accounting for other
     postemployment benefits, effective October 31, 1993, to conform
     with SFAS No. 112.

     DELOITTE & TOUCHE LLP

     Greenville, South Carolina
     January 4, 1995

















                                     F-2

     
<PAGE>
<PAGE>

      JPS TEXTILE GROUP, INC.

      CONSOLIDATED BALANCE SHEETS
      (In Thousands Except Share Data)

<TABLE>
<CAPTION>

                                                October 30,  October 29,  January 28,
                                                   1993         1994         1995    
                                                -----------  -----------  -----------
                                                                          (Unaudited)
      <S>                                      <C>          <C>         <C>
      ASSETS      

      CURRENT ASSETS:
        Cash                                    $  2,080     $   2,873   $   3,576
        Accounts receivable, less allowance of
          $5,759 in 1993, $6,223 in 1994 and 
          $6,082 in 1995 (Note 5)                104,834       102,804      92,902
        Inventories (Notes 4 and 5)               73,628        74,966      77,897
        Prepaid expenses and other                 1,718         1,783       3,267
        Net assets held for sale (Note 3)        114,981         -           -    
                                                ---------    ---------   ---------
          Total current assets                   297,241       182,426     177,642

      PROPERTY, PLANT AND EQUIPMENT, 
        net (Notes 4 and 5)                      210,784       204,094     203,737

      EXCESS OF COST OVER FAIR VALUE 
        OF NET ASSETS ACQUIRED, less 
        accumulated amortization of 
        $4,947 in 1993, $5,912 in 1994
        and $6,154 in 1995                        33,419        32,454      32,213

      OTHER ASSETS (Notes 4, 8 and 9)              7,399        49,016      48,615
                                                --------     ---------   ---------
          Total                                 $548,843     $ 467,990   $ 462,207
                                                ========     =========   =========

</TABLE>
































                                     F-3

     
<PAGE>

<PAGE>
     


<TABLE>
<CAPTION>

                                                   October 30,  October 29,  January 28,
                                                      1993          1994         1995   
                                                   ----------    ----------   ----------
                                                                              (Unaudited)
      <S>                                          <C>          <C>          <C>
      LIABILITIES AND SHAREHOLDERS'                                           
        EQUITY (DEFICIT)

      CURRENT LIABILITIES:
        Accounts payable                            $ 40,477     $ 41,013     $ 41,574
        Accrued interest                              16,258       12,448        5,328
        Accrued salaries, benefits and 
         withholdings (Note 8)                        13,784       15,271       13,953
        Other accrued expenses
         (Notes 4, 7, 8 and 10)                       10,154       15,403       13,490
        Current portion of long-term debt (Note 5)     9,003        2,347        2,875
                                                    --------    --------    --------
           Total current liabilities                  89,676       86,482       77,220

      LONG-TERM DEBT (Note 5)                        522,947      335,472      326,365

      DEFERRED INCOME TAXES (Note 7)                   2,585        3,565        4,865

      OTHER LONG-TERM LIABILITIES 
        (Notes 4, 8 and 9)                            23,731       20,481       19,945
                                                    --------     --------     --------
           Total liabilities                         638,939      446,000      428,395
                                                    --------     --------     -------- 
      COMMITMENTS AND CONTINGENCIES 
        (Notes 3, 5, 7 and 8)

      SENIOR REDEEMABLE PREFERRED STOCK, 
        redemption value of $45,567 
        in 1993, $48,374 in 1994
        and $49,084 in 1995 (Note 6)                  21,007       24,340       25,270
                                                    --------     --------     --------
      SHAREHOLDERS' EQUITY (DEFICIT) (Note 6):
        Junior preferred stock                           250          250          250
        Common stock:
         Class A, 490,000 shares issued                    5            5            5
         Class B, 510,000 shares issued                    5            5            5
        Additional paid-in capital                    36,777       33,444       32,514
        Deficit                                     (148,140)     (36,054)     (24,232)
                                                    --------     --------     --------
           Total shareholders' equity (deficit)     (111,103)      (2,350)       8,542
                                                    --------     --------     --------
            Total                                   $548,843     $467,990     $462,207
                                                    ========     ========     ========

</TABLE>

      See notes to consolidated financial statements.















                                     F-4

<PAGE>

<PAGE>
     



JPS TEXTILE GROUP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in Thousands Except Per Share Data)

<TABLE>
<CAPTION>

                                                                          Year Ended                   Three Months Ended   
                                                              ----------------------------------    ------------------------
                                                               October 31,  October 30, October 29,  January 29,  January 28,
                                                                   1992         1993        1994         1994         1995  
                                                               ----------- -----------  -----------  -----------  ----------
                                                                                                              (Unaudited)
<S>                                                          <C>          <C>         <C>             <C>         <C>     
Net sales                                                     $  610,985   $ 597,753   $   603,416     $ 134,066   $  147,233
Cost of sales                                                    514,321     510,994       516,875       116,244      126,278
                                                              ----------   ---------   -----------     ---------   ----------
Gross profit                                                      96,664      86,759        86,541        17,822       20,955
Selling, general and administrative expenses (Note 10)            59,472      60,937        62,448        15,371       15,894
                                                              ----------   ---------   -----------     ---------   ----------
Income from operations                                            37,192      25,822        24,093         2,451        5,061
Interest expense (Note 5)                                         60,278      62,196        56,452        15,486       10,065
Other income (expense), net                                       (2,100)     (1,221)       (2,962)           17         (394)
                                                              ----------   ---------   -----------     ---------   ----------
Loss before income taxes, income from discontinued
   operations, extraordinary loss and cumulative effects
   of accounting changes                                         (25,186)    (37,595)      (35,321)      (13,018)      (5,398)
Income taxes (Note 7)                                              1,446       1,782         2,800           282          300
                                                              ----------   ---------   -----------     ---------   ----------
Loss before income from discontinued operations,
   extraordinary loss and cumulative effects of 
   accounting changes                                            (26,632)    (39,377)      (38,121)      (13,300)      (5,698)
Discontinued operations:
   Income from discontinued operations, net of taxes              15,779      23,262        25,651         5,939        -    
   Gain on sale of discontinued operations,
      net of taxes of $2,800 (Note 3)                              -           -           132,966         -            -    
Extraordinary gain (loss) on early extinguishment of debt,
   net of taxes (Note 5)                                           -           -            (7,410)        -           17,520
Cumulative effects of accounting changes,
   net of taxes (Note 9)                                           -          (5,716)       (1,000)       (1,000)       -    
                                                              ----------   ---------   -----------     ---------   ----------
Net income (loss)                                                (10,853)    (21,831)      112,086        (8,361)      11,822
Senior redeemable preferred stock in-kind
   dividends and discount accretion (Note 6)                      (2,459)     (2,863)       (3,333)         (809)        (930)
                                                              ----------   ---------   -----------     ---------   ----------
Income (loss) applicable to common stock                      $  (13,312)  $ (24,694)  $   108,753     $  (9,170)  $   10,892
                                                              ==========   =========   ===========     =========   ==========
Weighted average number of common shares
   outstanding                                                 1,000,000   1,000,000     1,000,000     1,000,000    1,000,000
                                                              ==========   =========   ===========     =========   ==========
Earnings (loss) per common share:
   Loss before income from discontinued operations,
     extraordinary loss and cumulative effects of 
     accounting changes                                       $   (29.09)  $  (42.23)  $    (41.46)    $  (14.11)  $    (6.63)
   Discontinued operations, net of taxes:
     Income from discontinued operations                           15.78       23.26         25.65          5.94         -   
     Gain on sale of discontinued operations                        -           -           132.97          -            -   
   Extraordinary gain (loss) on early extinguishment of debt        -           -            (7.41)         -           17.52
   Cumulative effects of accounting changes                         -          (5.72)        (1.00)        (1.00)        -   
                                                              ----------   ---------   -----------     ---------   ----------
   Net income (loss)                                          $   (13.31)  $  (24.69)  $    108.75     $   (9.17)  $    10.89
                                                              ==========   =========   ===========     =========   ==========
</TABLE>


See notes to consolidated financial statements.





                                     F-5<PAGE>

<PAGE>
     

JPS TEXTILE GROUP, INC.

CONSOLIDATED STATEMENTS OF SENIOR REDEEMABLE PREFERRED STOCK
AND SHAREHOLDERS' EQUITY (DEFICIT)
(In Thousands)


<TABLE>
<CAPTION>

                                                                  Shareholders' Equity (Deficit)          
                                                       --------------------------------------------------
                                          Senior 
                                        Redeemable      Junior                   Additional
                                         Preferred      Common      Preferred     Paid-In
                                           Stock        Stock         Stock       Capital         Deficit 
                                        -----------    ----------   ----------    ----------   ------------
<S>                                       <C>            <C>          <C>           <C>        <C>        
Balance - November 2, 1991                 $ 15,685        $10         $   250       $ 42,099   $   (115,456)

Net loss for 52 weeks                                                                                (10,853)
Preferred stock in-kind dividends
  and discount accretion                      2,459                                    (2,459)              
                                           --------        ---         -------       --------   ------------
Balance - October 31, 1992                   18,144         10             250         39,640       (126,309)

Net loss for 52 weeks                                                                                (21,831)
Preferred stock in-kind dividends
  and discount accretion                      2,863                                    (2,863)              
                                           --------        ---         -------       --------   ------------
Balance - October 30, 1993                   21,007         10             250         36,777       (148,140)

Net income for 52 weeks                                                                              112,086
Preferred stock in-kind dividends
  and discount accretion                      3,333                                    (3,333)              
                                           --------        ---         -------       --------   ------------
Balance - October 29, 1994                   24,340         10             250         33,444        (36,054)

Net income for 13 weeks (unaudited)                                                                   11,822
Preferred stock in-kind dividends 
  and discount accretion (unaudited)            930                                      (930)              
                                           --------        ---         -------       --------   ------------

Balance - January 28, 1995 (unaudited)     $ 25,270        $10         $   250       $ 32,514   $    (24,232)
                                           ========        ===         =======       ========   ============

</TABLE>

        See notes to consolidated financial statements.



















                                     F-6


     
<PAGE>
<PAGE>
JPS TEXTILE GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
<TABLE>
<CAPTION>
                                                                    Year Ended                         Three Months Ended    
                                                    ----------------------------------------      ---------------------------
                                                      October 31,  October 30,    October 29,      January 29,     January 28,
                                                         1992          1993           1994             1994           1995   
                                                    ------------    ----------   ------------     ------------   ------------
                                                                                                           (Unaudited)
<S>                                                <C>             <C>          <C>              <C>            <C>        
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)                                   $    (10,853)   $  (21,831)  $    112,086     $     (8,361)  $     11,822
                                                    ------------    ----------   ------------     ------------   ------------
 Adjustments to reconcile net income (loss) 
   to net cash provided by (used in) operating 
   activities:
     Income from discontinued operations                 (15,779)      (23,262)       (25,651)          (5,939)        -     
     Gain on sale of discontinued operations               -             -           (132,966)           -             -     
     Extraordinary (gain) loss on early
      extinguishment of debt                               -             -              7,410            -            (17,520)
     Cumulative effects of accounting changes              -             5,716          1,000            1,000         -     
     Depreciation and amortization, except 
      amounts included in interest expense                26,145        25,671         28,660            6,595          6,974
     Interest accretion and debt issuance cost
      amortization                                        18,805        12,208         11,450            2,922          2,422
     Deferred income taxes                                   846         1,082          1,227               99            100
     Other, net                                            1,259         2,701         (2,953)           1,389           (282)
     Changes in assets and liabilities:
      Accounts receivable                                 (3,257)       (3,389)         2,030           18,347          9,902
      Inventories                                            942       (10,325)        (1,338)          (3,912)        (2,931)
      Prepaid expenses and other assets                      624        (1,714)        (1,220)            (532)          (907)
      Accounts payable                                    (5,660)          459         (1,084)          (4,867)           561
      Accrued expenses and other liabilities               4,766        (5,563)        (2,987)         (10,988)        (9,822)
                                                    ------------    ----------   ------------     ------------   ------------
   Total adjustments                                      28,691         3,584       (116,422)           4,114        (11,503)
                                                    ------------    ----------   ------------     ------------   ------------
 Net cash provided by (used in) 
   operating activities                                   17,838       (18,247)        (4,336)          (4,247)           319
                                                    ------------    ----------   ------------     ------------   ------------
CASH FLOWS FROM INVESTING ACTIVITIES
 Property and equipment additions                        (21,063)      (24,445)       (22,025)          (7,228)        (6,375)
 Receipts from discontinued operations, net               30,914        15,362         17,978            6,006          -    
 Proceeds from sale of discontinued 
   operations, net                                         -             -            259,044            -              - 
 Purchase of long-term investments                         -             -            (39,500)           -              -    
                                                    ------------    ----------   ------------     ------------   ------------
 Net cash provided by (used in) 
   investing activities                                    9,851        (9,083)       215,497           (1,222)        (6,375)
                                                    ------------    ----------   ------------     ------------   ------------
CASH FLOWS FROM FINANCING ACTIVITIES
 Financing costs incurred                                   (735)       (6,016)        (2,943)             (61)           (25)
 Proceeds from issuance of long-term debt                  3,406         5,898            285            -              5,000
 Revolving credit facility borrowings 
   (repayments), net                                     (17,613)       30,463        (41,666)           7,194         44,048
 Repayment of other long-term debt                       (11,901)       (2,569)      (166,044)            (585)       (42,264)
                                                    ------------    ----------   ------------     ------------   ------------
 Net cash provided by (used in) 
   financing activities                                  (26,843)       27,776       (210,368)           6,548          6,759
                                                    ------------    ----------   ------------     ------------   ------------
NET INCREASE IN CASH                                         846           446            793            1,079            703
Cash at beginning of year                                    788         1,634          2,080            2,080          2,873
                                                    ------------    ----------   ------------     ------------   ------------
Cash at end of year                                 $      1,634    $    2,080   $      2,873     $      3,159   $      3,576
                                                    ============    ==========   ============     ============   ============
SUPPLEMENTAL CASH 
FLOW INFORMATION FROM
CONTINUING OPERATIONS:
 Interest paid                                      $     34,278    $   50,649   $     49,783     $     20,435   $     15,428
 Income taxes paid                                            51           480            376              421            830
 Reorganization items paid                                 1,636           162          -                -              -    
 Non-cash financing activities:
   Senior redeemable preferred 
   stock dividends-in-kind                                 2,454         2,604          2,765              676            718

</TABLE>
See notes to consolidated financial statements.

                                     F-7<PAGE>

<PAGE>
     
        JPS TEXTILE GROUP, INC. 

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
     ------------------------------------------

       1. BUSINESS AND BASIS OF PRESENTATION

          JPS Textile Group, Inc. (the "Company") purchased from J.P.
          Stevens & Co., Inc. ("J.P. Stevens")  substantially all of
          the property, plant and equipment, inventories, certain
          other assets and the business of five former divisions of
          J.P. Stevens (the "Predecessor Stevens Divisions") on May 9,
          1988 (the "Acquisition").  The purchase was financed through
          long-term borrowings and the sale of preferred and common
          stock.  The Company operates principally as a manufacturer
          of apparel fabrics and products, industrial fabrics and
          products and home fashion textiles.

          A Plan of Reorganization (the "Plan") which was distributed
          to the Company's bondholders and preferred stockholders (the
          "Securityholders") on December 21, 1990, was approved by the
          securityholders in early February 1991 and in accordance
          with the Plan, the Company filed a voluntary petition for
          reorganization under Chapter 11 of the United States
          Bankruptcy Code.  Subsequently, in March 1991, the
          bankruptcy court confirmed the Plan and it became effective
          April 2, 1991.  The Plan provided for, among other things,
          the cancellation of certain existing debt and preferred
          stock securities in exchange for 490,000 shares of new Class
          A common stock along with new debt instruments and new
          preferred stock with lower interest and dividend rates. 
          Since the Company's reorganization did not meet the criteria
          for "fresh-start" accounting, the primary adjustment to
          historical carrying values as a result of the reorganization
          was to state the new long-term debt and senior redeemable
          preferred stock at present values of amounts to be paid
          determined at appropriate current interest rates as of April
          2, 1991, the effective date of the Plan.  The resulting
          present value discount is amortized as interest expense or
          dividends over the life of the related debt or senior
          redeemable preferred stock instrument using the interest
          method.

          As described in Note 3, on June 28, 1994, the Company sold
          the businesses and assets of its wholly-owned subsidiary,
          JPS Auto Inc., and its 80% owned joint venture and the
          synthetic industrial fabrics division of JPS Converter &
          Industrial Corp. (another of the Company's wholly-owned
          subsidiaries).












                                     F-8
<PAGE>

     

       2. SIGNIFICANT ACCOUNTING POLICIES

          Principles of Consolidation - The consolidated financial 
          ---------------------------
          statements include JPS Textile Group, Inc. and its
          subsidiaries, all of which are wholly owned.  Significant
          intercompany transactions and accounts have been eliminated.

          Inventories - Inventories are stated at the lower of cost or
          -----------
          market.  Cost, which includes labor, material and factory
          overhead, is determined on the first-in, first-out basis.

          Property, Plant and Equipment - Property, plant and 
          -----------------------------
          equipment is recorded at cost and depreciation is recorded
          using the straight-line method for financial reporting
          purposes.  The estimated useful lives used in the
          computation of depreciation are as follows:

             Land improvements               10 to 45 years
             Buildings and improvements      25 to 45 years
             Machinery and equipment          3 to 15 years
             Furniture, fixtures and other    5 to 10 years

          For tax reporting purposes, the Company uses the Modified
          Accelerated Cost Recovery System to compute depreciation.

          Excess of Cost Over Fair Value of Net Assets Acquired - 
          -----------------------------------------------------
          Excess of cost over fair value of net assets acquired is
          being amortized on a straight-line basis over a period of
          forty years.  Periodically, the Company evaluates the
          realizability of the excess of cost over fair value of net
          assets acquired based upon expectations of nondiscounted
          cash flows.

          Debt Issuance Costs - Costs incurred in securing and issuing
          -------------------
          long-term debt are deferred and amortized over the terms of
          the related debt in amounts which approximate the interest
          method of amortization.

          Product Warranties - On certain of its products, the Company
          ------------------
          provides a warranty against defects in materials and
          workmanship under separately priced extended warranty
          contracts generally for a period of ten years.  Revenue from
          such extended warranty contracts is deferred and recognized
          as income on a straight-line basis over the contract period. 
          The cost of servicing such product warranties is charged to
          expense as incurred.

          Postretirement Benefits - Effective November 1, 1992, the 
          -----------------------
          Company adopted Statement of Financial Accounting Standards
















                                     F-9
<PAGE>

<PAGE>
     

          ("SFAS") No. 106, "Employers' Accounting for Postretirement
          Benefits Other Than Pensions."  SFAS No. 106 requires that
          the projected future cost of providing postretirement
          benefits, such as health care and life insurance, be
          recognized as an expense as employees render service instead
          of when claims are incurred, as had been the Company's
          practice.  See Note 9 for a further description of the
          accounting for postretirement benefits.

          Postemployment Benefits - Effective October 31, 1993, the 
          -----------------------
          Company adopted SFAS No. 112, "Employers' Accounting for
          Postemployment Benefits."  SFAS No. 112 requires that the
          cost of benefits provided to former or inactive employees
          after employment but before retirement be recognized on the
          accrual basis of accounting instead of when paid, as had
          been the Company's practice.  See Note 9 for a further
          description of the accounting for postemployment benefits.


          Revenue Recognition - The Company recognizes revenue from 
          -------------------
          product sales when it has shipped the goods or ownership has
          been transferred to the customer for goods to be held for
          future shipment at the customer's request.

          Income Taxes - The Company accounts for income taxes using 
          ------------
          the principles of SFAS No. 109, "Accounting for Income
          Taxes."  Under SFAS No. 109, deferred taxes represent the
          future income tax effect of temporary differences between
          the book and tax bases of the Company's assets and
          liabilities, assuming they will be realized and settled at
          the amount reported in the Company's financial statements.

          Earnings Per Share - Earnings per share is computed by 
          ------------------
          dividing earnings applicable to common stock (net income or
          loss adjusted by senior redeemable preferred stock
          dividends) by the weighted average number of shares of
          common stock outstanding during the period.

          Cash Flows - For purposes of reporting cash flows, cash 
          ----------
          includes cash on hand and in banks.  The Company has no
          investments that are deemed to be cash equivalents.

          Interim Financial Information -  The consolidated balance 
          -----------------------------
          sheet as of January 28, 1995 and the consolidated statements
          of operations and cash flows for the three months ended
          January 29, 1994 and January 28, 1995 and the consolidated
          statement of senior redeemable preferred stock and
          shareholders' equity (deficit) for the three months ended
          January 28, 1995 are unaudited.  In the opinion of















                                     F-10
<PAGE>

<PAGE>
     

          management, these statements contain all adjustments
          necessary to present fairly the financial position of the
          Company as of January 28, 1995 and the results of its
          operations and its cash flows for the three months ended
          January 29, 1994 and January 28, 1995.  All such adjustments
          are of a normal recurring nature.  The results of operations
          for interim periods are not necessarily indicative of the
          results to be expected for its fiscal year.

          Fiscal Year - The Company's operations are based on a fifty
          -----------
          two or fifty-three week fiscal year ending on the Saturday
          closest to October 31.  The 1992, 1993 and 1994 fiscal years
          each consisted of 52 weeks.

          Reclassifications - Certain previously reported amounts have
          -----------------
          been reclassified to conform to the current presentation. 
          In addition, see Note 3 regarding reclassifications of 1992
          and 1993 amounts for discontinued operations.

       3. SALE OF DISCONTINUED OPERATIONS

          On June 28, 1994, pursuant to the terms of an Asset Purchase
          Agreement dated May 25, 1994 (the "Asset Purchase
          Agreement"), by and among the Company, JPS Auto Inc., a
          wholly-owned subsidiary of the Company ("Auto"), JPS
          Converter and Industrial Corp., a wholly-owned subsidiary of
          the Company ("C&I"), Foamex International Inc. ("Foamex")
          and JPS Automotive Products Corp., an indirect, wholly-owned
          subsidiary of Foamex ("Purchaser"), the Company consummated
          the disposition of its Automotive Assets (as described
          below) to the Purchaser.  The Consolidated Balance Sheet and
          Statements of Operations and Cash Flows for 1992 and 1993
          have been reclassified to reflect the Automotive Assets and
          the related automotive operations as discontinued
          operations.

          The Automotive Assets consisted of the businesses and assets
          of Auto and the synthetic industrial fabrics division of
          C&I, and the Company's investment in common stock of the
          managing general partner of Cramerton Automotive Products,
          L.P. (an 80% owned joint venture).  Net sales from
          discontinued operations were $241.3 million and $287.9
          million in fiscal years 1992 and 1993, respectively, and
          $224.9 million for the eight months ended June 28, 1994. 
          Pursuant to the terms of the Asset Purchase Agreement, the
          Purchaser agreed to assume substantially all of the
          liabilities and obligations associated with the Automotive
          Assets.  In addition, the Company and its affiliates agreed,
          for a period of four years, not to directly or indirectly





















                                     F-11<PAGE>

<PAGE>
     

          compete with the sold businesses in North, Central and South
          America.

          The purchase price for the Automotive Assets was
          approximately $279 million, consisting of $264 million of
          cash paid at closing and $15 million of assumed debt as of
          June 28, 1994, subject to certain post-closing adjustments
          which may result in a gain to be recognized in a future
          period.  The sale of the Automotive Assets resulted in an
          approximate gain of $133 million, net of income taxes of
          $2.8 million.

          The net cash proceeds from the disposition of the Automotive
          Assets (after deductions for fees, other expenses and
          amounts designated by management to satisfy possible
          contingent tax liabilities) were approximately $213 million
          and such proceeds were used by the Company to reduce its
          outstanding indebtedness.  See Note 5 herein.

          The Company has allocated to the discontinued operations a
          pro rata portion of the interest expense of its senior
          credit facility, which pro rata portions were approximately
          $2.5 million, $2.5 million and $1.8 million for the years
          1992, 1993 and 1994, respectively.
















































                                     F-12<PAGE>

<PAGE>
     

       4. BALANCE SHEET COMPONENTS

          The components of certain balance sheets accounts are (in
          thousands):


<TABLE>
<CAPTION>

                                                 October 30,   October 29,   January 28,
                                                   1993          1994           1995    
                                                -----------   -----------    -----------
            <S>                                 <C>            <C>           <C>  
            Inventories:
              Raw materials and supplies         $   12,523     $  17,104     $   16,482
              Work-in-process                        29,287        29,060         32,113
              Finished goods                         31,818        28,802         29,302
                                                 ----------     ----------    ----------
                                                 $   73,628     $  74,966     $   77,897
                                                 ==========     ==========    ==========
            Property, plant and equipment, net: 
              Land and improvements              $   11,058     $  11,581     $   11,581
              Buildings and improvements             64,107        67,676         67,676
              Machinery and equipment               224,845       243,366        242,923
              Furniture, fixtures and other           7,317         7,958          7,446
                                                 ----------     ----------    ----------
                                                    307,327       330,581        329,626
              Less accumulated depreciation        (111,177)     (129,750)      (135,510)
                                                 ----------     ----------    ----------
                                                    196,150       200,831        194,116
              Construction in progress               14,634         3,263          9,621
                                                 ----------     ----------    ----------
                                                 $  210,784     $ 204,094     $  203,737
                                                 ==========     ==========    ==========
            Other noncurrent assets:
              Unamortized debt issuance costs    $    4,779     $   2,012     $    1,803
              Prepaid pension costs                   1,233         5,100          5,483
              Investments (see Note 8)                -            40,238         40,887
              Other                                   1,387         1,666            442
                                                 ----------     ----------    ----------
                                                 $    7,399     $  49,016     $   48,615
                                                 ==========     ==========    ==========
            Other accrued expenses:
              Roofing product liability costs    $    4,300     $   4,300     $    4,000
              Taxes payable other than income         1,684         1,907          1,009
                taxes
              Income taxes                              569         4,816          4,115
              Other                                   3,601         4,380          4,366
                                                 ----------     ----------    ----------
                                                 $   10,154     $  15,403     $   13,490
                                                 ==========     ==========    ==========
            Other long-term liabilities:
              Roofing product liability costs
                and deferred warranty income     $   17,373     $  13,987     $   13,550
              Accrued other postretirement and 
                postemployment benefits               5,936         6,494          6,395
              Other                                     422           -             -   
                                                 ----------     ----------    ----------
                                                 $   23,731     $  20,481     $   19,945
                                                 ==========     ==========    ==========

</TABLE>












                                     F-13<PAGE>

<PAGE>
     

     5.   LONG-TERM DEBT

          Long-term debt consists of (in thousands):

<TABLE>
<CAPTION>

                                                                        October 30,      October 29,      January 28,
                                                                           1993              1994             1995   
                                                                        ------------     -----------       ----------
                 <S>                                                    <C>              <C>              <C>
                 Senior credit facilities:
                   Bank term loan                                        $  17,700            -                -     
                   Revolving line of credit                                 91,584        $   49,918       $   93,966
                 Senior secured notes                                      100,000            -                -     
                 Senior subordinated discount notes (including
                   interest due at maturity of $2,250, 
                   $3,395 and $3,277, respectively)                        153,357           130,179          112,525
                 Senior subordinated notes (including 
                   interest due at maturity of $3,594, 
                   $4,404 and $3,497, respectively)                        128,594           109,283           80,270
                 Subordinated debentures                                    75,000            75,000           54,071
                 Equipment financing                                         9,847             7,658           12,100
                                                                         ---------        ----------       ----------
                   Total                                                   576,082           372,038          352,932
                 Less reorganization discount:
                   Senior subordinated discount notes                      (11,764)           (8,109)          (6,388)
                   Senior subordinated notes                               (12,688)           (8,723)          (5,569)
                   Subordinated debentures                                 (19,680)          (17,387)         (11,735)
                                                                         ---------        ----------       ----------
                   Total long-term debt                                    531,950           337,819          329,240
                 Less current portion                                       (9,003)           (2,347)          (2,875)
                                                                         ---------        ----------       ----------
                   Long-term portion                                     $ 522,947        $  335,472       $  326,365
                                                                         =========        ==========       ==========

</TABLE>


          Senior Credit Facilities - In connection with the sale of 
          ------------------------
          the Automotive Assets (see Note 3) in June 1994, the Company
          repaid the $17.7 million term loan and amended its senior
          credit facility to provide for a $135 million revolving line
          of credit and modify existing restrictive covenants.  The
          senior credit facility, as amended, is scheduled to
          terminate on December 1, 1996.  The Company pays a fee of
          1/2 of 1% per annum of the average unused line of credit. 
          All senior borrowings bear interest at a Base Rate (as
          defined) plus 1-1/2% per annum (9.25% at October 29, 1994)
          or at the Eurodollar Rate (as defined) plus 3.0% per annum
          (approximately 8.3% at October 29, 1994).  Borrowings under
          the revolving line of credit are limited to specified
          percentages of eligible accounts receivable and inventories,
          as defined, plus an additional amount of $25,000,000.  As of
          October 29, 1994, unused letters of credit issued and
          outstanding totalled $2,311,000.  The outstanding unused
          letters of credit reduce the funds available under the
          revolving line of credit.  At October 29, 1994 and January
          28, 1995, the Company had $82,771,000 and $38,700,000,
          respectively, available for borrowing under the revolving
          credit agreement.

          In November 1994, the Company's bank credit agreement was
          amended to permit expenditures of up to $45 million for
          purchases of the Company's notes and debentures in the open
          market.  During the first quarter of fiscal 1995, the
          Company expended $36,607,000 to make open market purchases




                                     F-14
<PAGE>

<PAGE>
     

          of certain of its outstanding notes and debentures with an
          aggregate face value of $66,571,000 and a carrying value
          (including interest due at maturity) of $59,225,000.  The
          Company recognized a gain from early extinguishment of debt
          of $17,520,000, net of expenses of $1,898,000 and income
          taxes of $3,200,000.  The effect of such transactions on the
          debt maturities is to increase the bank debt which matures
          in December 1996 and reduce note and debenture indebtedness
          due in 1999 and thereafter.

          The credit agreement also provides that net cash proceeds
          from the sale of assets (as defined and excluding the sale
          of the Automotive Assets) will be used to permanently repay
          obligations thereunder to the extent such proceeds from
          March 1993 forward cumulatively exceed $35 million.  No such
          asset sales occurred during fiscal 1994.

          Senior Secured Notes - The senior secured notes (the 
          --------------------
          "Notes") bore interest at 11.75% and were issued in the 1991
          reorganization.  Notes totalling $6,530,000 matured on June
          1, 1994 and were redeemed on that date.  In connection with
          the sale of the Automotive Assets, the Company redeemed the
          remaining $93,470,000 outstanding balance of the Notes on
          July 15, 1994.

          Senior Subordinated Discount Notes - The Company issued the
          ----------------------------------
          discount notes in the 1991 reorganization.  The $151,107,000
          of discount notes began accruing interest on June 1, 1992 at
          10.85% with 9.85% paid semi-annually and 1% payable at
          maturity.  Interest payable at maturity compounds semi-
          annually at the annual rate of 10.85%.  In connection with
          the 1991 reorganization, the carrying value of the discount
          notes was reduced by $15,182,000 to its estimated net
          present value using an effective interest rate of 13%.

          Mandatory redemption payments equal to $37,777,000, plus
          accrued interest, are due on each of June 1, 1997 and June
          1, 1998 prior to maturity on June 1, 1999 with optional
          early redemption available on or after June 1, 1994.  On
          September 15, 1994, the Company redeemed $24,938,000 of
          principal and interest due at maturity with a portion of the
          proceeds received from the Automotive Assets sale.

          Senior Subordinated Notes - The senior subordinated notes 
          -------------------------
          bear interest at 10-1/4% with 9-1/4% paid semi-annually and
          1% payable at maturity and were issued in the 1991
          reorganization.  Interest payable at maturity compounds
          semi-annually at the annual rate of 10.25%.  In connection
          with the 1991 reorganization, the notes were adjusted to




















                                     F-15

<PAGE>

<PAGE>
     

          their estimated net present value by recording a discount of
          $16,596,000 resulting in an effective interest rate of 13%. 
          Mandatory redemption payments equal to $31,250,000, plus
          accrued interest, are due on each of June 1, 1997 and June
          1, 1998 with optional early redemption available on or after
          June 1, 1994.  On September 15, 1994, the Company redeemed
          $20,932,000 of principal and interest due at maturity with a
          portion of the proceeds received from the Automotive Assets
          sale.

          Subordinated Debentures - The subordinated debentures bear 
          -----------------------
          interest at 7%, payable semi-annually, with a mandatory
          redemption payment of principal of $37,500,000 due May 15,
          1999, prior to maturity on May 15, 2000, with optional early
          redemption available after May 15, 1993.  The subordinated
          debentures were issued in the 1991 reorganization.  In
          connection with the 1991 reorganization, the debentures were
          adjusted to an estimated net present value by recording a
          discount of $24,390,000 resulting in an effective interest
          rate of 13.5%.

          Equipment Financing - The Company has financed a portion of
          -------------------
          its equipment purchases with loans from a finance company
          and certain equipment vendors at fixed interest rates
          ranging from 7.6% to 9.7%.  Monthly principal payments are
          due in various amounts as determined by the terms of the
          loans which have final maturity dates ranging from July 1995
          through December 1998.

          Restrictive Covenants - Provisions of the senior credit 
          ---------------------
          agreement and the Company's other debt indentures place
          significant restrictions on certain corporate acts such as
          mergers, consolidations, acquisitions, repurchases of stock,
          the making of certain other restricted payments,
          transactions with affiliates and the sale of assets and
          prohibit the payment of cash dividends.  The Company must
          maintain minimum levels of "net worth," defined to be total
          assets (excluding investments designated by management to
          satisfy possible contingent tax liabilities) minus total
          liabilities plus the subordinated notes and debentures and
          other adjustments, which vary quarterly from $268 million at
          October 29, 1994 to $205 million in the fourth quarter of
          1996.  In addition, the senior credit agreement contains
          requirements to meet certain financial ratios which vary
          quarterly or annually and place limitations on the Company's
          ability to incur additional debt or grant a security
          interest in its assets.  Other customary covenants,
          conditions and default provisions are also present in the
          agreement and indentures.  The Company was in compliance

















                                     F-16


     
<PAGE>

<PAGE>
     

          with the restrictions and financial covenants of its senior
          credit agreement and its long-term debt indentures at
          October 29, 1994.

          Fair Value - The fair value of the Company's long-term debt
          ----------
          based on estimated quoted prices, compared to the carrying
          values (at discounted amounts), is as follows (in
          thousands):


<TABLE>
<CAPTION>

                                            October 30, 1993      October 29, 1994  
                                          --------------------  --------------------
                                           Carrying      Fair     Carrying    Fair
                                            Value        Value     Value      Value 
                                          ---------    --------  ---------  --------
              <S>                         <C>        <C>        <C>        <C> 
              11.75% Senior Secured Notes $100,000    $100,500      -          -    
              10.85% Senior Subordinated 
                Discount Notes             141,593     144,922   $122,070   $ 93,186
              10.25% Senior Subordinated 
                Notes                      115,906     120,235    100,560     77,086
              7% Subordinated Debentures    55,320      56,250     57,613     33,750

</TABLE>


          Other - Substantially all of the Company's assets are 
          -----
          pledged as collateral for the senior credit facilities or
          the equipment financing.

          Interest expense includes $18,805,000 in 1992, $12,208,000
          in 1993, and $11,450,000 in 1994 representing amortization
          of debt issuance expenses and accretion of interest on the
          discounted notes and accrued product liability costs (see
          Note 8).

          The Company recorded a $7,410,000 loss on early
          extinguishment of debt in connection with the retirement of
          certain debt with a portion of the proceeds of the
          Automotive Assets sale as discussed above.  The loss
          represents deferred financing fees and reorganization
          discounts associated with the retired debt along with
          expenses of the transactions.

          Maturities - Aggregate principal maturities of all long-term
          ----------
          debt at October 29, 1994 are as follows (in thousands):


<TABLE>
<CAPTION>

                        Fiscal Year Ending
                        ------------------
                        <S>                         <C>
                        1995                         $   2,347
                        1996                             2,143
                        1997                           123,467
                        1998                            72,269
                        1999                           134,312
                        Thereafter                      37,500
                                                     ---------
                                                     $ 372,038
                                                     =========

</TABLE>


                                     F-17
<PAGE>

<PAGE>
     

       6. SENIOR REDEEMABLE PREFERRED STOCK AND EQUITY SECURITIES

          Certain information on senior redeemable preferred stock and
          equity securities at October 29, 1994 is as follows:


<TABLE>
<CAPTION>

                                                                       Shares
                                              Par Value              Issued and
                                              Per Share  Authorized  Outstanding
                                              ---------  ----------  -----------
             <S>                               <C>       <C>          <C>      
              Series A Senior Redeemable
                 Preferred Stock                $.01      700,000(1)   477,673
              Series B Junior Preferred Stock    .01      700,000(1)    10,000
              Class A Common Stock               .01      700,000      490,000
              Class B Common Stock               .01      700,000      510,000

</TABLE>


          (1)  The aggregate number of authorized shares of preferred
               stock is 700,000, including both the senior redeemable
               preferred stock and the junior preferred stock.

          The senior redeemable preferred stock must be redeemed on
          May 15, 2003. Its holders vote with the junior preferred
          stockholders as a single class to elect two directors,
          otherwise, except in the event of default, the senior
          redeemable preferred stock is non-voting.  The senior
          redeemable preferred stock is redeemable at the option of
          the Company prior to maturity at 103% of the liquidation
          preference of $100 per share.  Dividends are cumulative and
          are calculated based on an annual rate of 6% of the
          liquidation preference and are paid quarterly.  Under the
          terms of various credit agreements, dividends must be in the
          form of additional shares until 1998.  In connection with
          the 1991 reorganization, the senior redeemable preferred
          stock was discounted to its estimated net present value with
          the net discount of $23,351,000 reflected as an adjustment
          of additional paid-in capital.  The difference between the
          net carrying value of the senior redeemable preferred stock
          and its mandatory redemption value is being amortized using
          the interest method of amortization over the life of the
          shares by charges to additional paid-in capital or, if
          available, by charges to retained earnings.  The effective
          dividend rate on the senior redeemable preferred stock is
          15.0%.  The unamortized discount was approximately
          $24,560,000 at October 30, 1993 and $24,034,000 at October
          29, 1994.  The estimated fair value of senior redeemable
          preferred stock was $42.50 per share, or approximately
          $19,126,000, at October 30, 1993 based on trading
          information available as of that date.  Because of the lack
          of recent trading activity and disparities in potential
          valuation methodologies, determination of the fair value of
















                                     F-18


     
<PAGE>

<PAGE>
     

          the Company's senior redeemable preferred stock is
          impractical at October 29, 1994.

          The junior preferred stock has a liquidation preference of
          $25 per share.  Its holders vote with the senior redeemable
          preferred stockholders as a single class to elect two
          directors, otherwise, except in the event of default, the
          junior preferred stock is non-voting.  The liquidation
          preference increases $15 per share for each year that the
          Company attains certain specified earnings levels for each
          of the first five fiscal years ending after April 2, 1991. 
          No increase in the liquidation preference has yet occurred
          because actual earnings have been less than the specified
          earnings levels in each of the years.  Dividends are non-
          cumulative and are payable at the same rate as is paid on
          the common stock, if any.  As of October 29, 1994, no
          dividends had been paid.  The Company's senior credit
          agreement prohibits the payment of cash dividends.

          The Class A and Class B common stocks have substantially the
          same voting rights except in the election of directors.  The
          Class A common stockholders, voting separately as a class,
          have the right to elect three out of the seven Company
          directors.

       7. INCOME TAXES

          The provision for income taxes on continuing operations
          included in the consolidated statements of operations
          consists of the following (in thousands):

<TABLE>
<CAPTION>

                                                                     Three Months
                                                   Year                 Ended      
                                          -----------------------    ---------------
                                            1992   1993    1994      1/29/94 1/28/95
                                            ----   ----    ----      ---------------
            <S>                          <C>      <C>     <C>        <C>     <C>
            Current:
              Federal                     $   79  $   34
              State                          521     666   $1,573     $ 183   $ 200
            Deferred state                   846   1,082    1,227        99     100
                                          ------  ------   ------     -----   -----
            Provision for income taxes    $1,446  $1,782   $2,800     $ 282   $ 300
                                          ======  ======   ======     =====   =====

</TABLE>

          The 1992 and 1993 current Federal income tax provisions
          relate to alternative minimum taxes and these amounts can be
          carried forward indefinitely and be claimed as credits
          against Federal income taxes in subsequent years.

          A reconciliation between income taxes at the statutory
          Federal income tax rate (34% for 1992, 34.83% for 1993 and
          35% for 1994) and the provision for income taxes for the
          years ended 1992, 1993 and 1994 is as follows (in
          thousands):












                                     F-19


     <PAGE>

<PAGE>
     


<TABLE>
<CAPTION>

                                                                             1992             1993            1994
                                                                             ----             ----            ----
                   <S>                                                     <C>            <C>
                   Income tax benefit at Federal statutory rate             $   (8,563)    $ (13,096)     $ (12,362)
                   Increase in income taxes arising from effect of:
                     State and local income taxes                                1,367         1,748          2,800
                     Amortization of goodwill                                      328           314            316
                     Other                                                         138           308            250
                     Losses not resulting in tax benefits                        8,176        12,508         11,796
                                                                            ----------     ---------      ---------
                   Provision for income taxes                               $    1,446     $   1,782      $   2,800
                                                                            ==========     =========      =========

</TABLE>
          Presented below are the elements which comprise deferred tax
          assets and liabilities (in thousands):
<TABLE>
<CAPTION>

                                                                                                1993           1994
                                                                                                ----           ----
                 <S>                                                                        <C>            <C>
                 Gross deferred assets:
                   Estimated allowance for doubtful accounts                                 $    1,051     $   1,505
                   Excess of tax over financial statement basis of inventory                      1,210         1,197
                   Accruals deductible for tax purposes when paid                                 2,724         2,910
                   Deferred compensation deductible for tax purposes when paid                      575           178
                   Postretirement benefits deductible for tax purposes when paid                  2,121         1,927
                   Miscellaneous                                                                     22            50
                   Alternative minimum tax credit carryforward available                           -            2,100
                   Deferred financial statement income recognized for tax purposes
                     when received                                                                7,063         6,757
                   Excess of tax basis of intangibles over financial statement basis             10,570         9,372
                   Net operating loss carryover                                                  79,164        22,928
                   Less valuation allowance                                                     (58,346)      (12,097)
                                                                                             ----------     ---------
                     Gross deferred assets                                                       46,154        36,827
                                                                                             ----------     ---------

                 Gross deferred liabilities:
                   Pension asset recognized for book purposes                                      (450)       (1,641)
                   Excess of financial statement over tax basis of property, plant,
                     and equipment                                                              (28,298)      (29,105)
                   Excess of tax over financial statement basis of debt instruments
                     (net of deferred financing fees)                                           (13,087)       (6,266)
                   Excess of financial statement over tax basis of discontinued
                     operations                                                                  (4,304)         -   
                   Alternative minimum tax deferred                                                (400)         -   
                   Deferred state taxes resulting from filing separate subsidiary 
                     returns in some jurisdictions                                               (2,200)       (3,165)
                   Miscellaneous                                                                  -              (215)
                                                                                             ----------     ---------
                     Gross deferred liabilities                                                 (48,739)      (40,392)
                                                                                             ----------     ---------
                     Net deferred tax liability                                              $   (2,585)    $  (3,565)
                                                                                             ==========     =========

</TABLE>

          The net deferred tax liability is included in the accompany-
          ing consolidated balance sheet as a non-current liability.

          At October 29, 1994, the Company had net operating loss
          carryforwards for tax purposes of approximately $62,000,000. 
          The net operating losses expire $27,000,000 in 2006,
          $25,400,000 in 2007 and $9,600,000 in 2008.  The Company
          also has alternative minimum tax net operating losses of
          approximately $10,500,000 which expire in 2006.  During the
          year, the Company utilized approximately $141,000,000 and
          $95,500,000 of regular tax and alternative minimum tax net
          operating loss carryovers, respectively, to offset income
          from the disposition of discontinued operations.  The
          Company incurred approximately $2,800,000 in Federal
          alternative minimum and state taxes on the sale.  As
          previously noted, alternative minimum taxes can be carried

                                     F-20<PAGE>
<PAGE>
     

          forward indefinitely and used as a credit against regular
          federal taxes.  Due to the Company's operating history, it
          is uncertain that it will be able to utilize all deferred
          tax benefits.  Therefore, a valuation allowance has been
          provided.

          The Company's ability to utilize its net operating losses
          may be significantly limited under the income tax laws
          should there be future changes in the ownership of the
          Company's stock which constitute an ownership change for tax
          purposes.  Transactions in the Company's stock have
          significantly increased the possibility that there could be
          an ownership change for tax purposes if certain future
          transactions in the Company's stock occur.  The effect of
          such an ownership change would be to significantly limit the
          annual utilization of the net operating loss carryforwards
          to an amount equal to the value of the Company immediately
          prior to the time of the change (subject to certain
          adjustments) multiplied by the Federal long-term tax exempt
          rate.  Despite this potential restriction on utilization of
          the net operating loss carryforwards, the Company believes
          that it is more likely than not that the net operating loss
          carryforwards, net of the related valuation allowance,
          recorded at October 29, 1994 will be fully realized.

       8. COMMITMENTS AND CONTINGENCIES

          The Company leases office facilities, machinery and computer
          equipment under noncancellable operating leases.  Rent
          expense was approximately $3,961,000 in 1992, $3,593,000 in
          1993 and $4,040,000 in 1994.

          Future minimum payments, by year and in the aggregate, under
          the noncancellable operating leases with terms of one year
          or more consist of the following at October 29, 1994 (in
          thousands):


<TABLE>
<CAPTION>
                     <S>                               <C>
                     1995                               $  2,452
                     1996                                  1,623
                     1997                                    742
                     1998                                    349
                     1999                                      5
                                                        --------
                                                        $  5,171
                                                        ========
</TABLE>

          The Company has planned expenditures of approximately $26
          million for property, plant and equipment additions in
          fiscal 1995.

          The Company has established incentive compensation plans for
          certain of its key executives.  One plan provides for











                                     F-21
     <PAGE>

<PAGE>
     

          payments to participants at retirement or termination based
          on the increase of the fair value, as defined, of the common
          stock of the Company over certain established levels, as
          determined by the Company's Board of Directors.  No amounts
          have been earned under the provisions of this plan, except
          for termination and death benefits accrued and paid of
          $99,000 and $203,000 in fiscal 1993 and 1994, respectively. 
          A second plan provides for payments to participants, who are
          not covered by the previously described plan, based on the
          achievement of specified levels of cumulative operating
          earnings for the three years ending in 1994.  The Company's
          policy is to accrue the cost of the plans as the fair value
          of the common stock increases over the established levels or
          as actual earnings occur if the earnings for the three year
          period are expected to reach the specified levels.  At
          October 30, 1993, approximately $1,556,000 was accrued for
          this plan.  No amount has been earned or accrued under this
          plan for employees of the Company's continuing operations as
          of October 29, 1994.

          The Company has provided for all estimated future costs
          associated with certain defective roofing products sold by
          the Predecessor Stevens Division operations.  The liability
          for such defective products was $11,743,000 at October 30,
          1993 and $8,207,000 at October 29, 1994, which represents
          the estimated future costs.  The estimated future costs
          include providing services and materials over a period
          extending into 1997.  The Company records the costs of
          meeting these obligations as a reduction of the balance of
          the recorded liability and, accordingly, such costs are not
          reflected in results of operations.  Payments on accrued
          product liability claims were $4,429,000, $5,240,000 and
          $3,870,000 in the fiscal years 1992, 1993 and 1994,
          respectively.  The Company periodically reevaluates the
          estimates used to determine the liability based on recent
          experience.  Variances from the current estimates, which may
          occur, will be considered in determining if an adjustment of
          the liability is necessary in the future.

          In connection with the sale of the Automotive Assets in June
          1994, the Company invested $39.5 million of the sale
          proceeds in long-term securities (principally United States
          Treasury Securities maturing in 1997) designated by
          management to be available to satisfy possible contingent
          tax liabilities.  The investments are classified as "held-
          to-maturity" and recorded at amortized cost.  As of October
          29, 1994, their aggregate fair value was approximately
          $39,600,000 and gross unrealized holding losses were
          approximately $600,000.























                                     F-22

    <PAGE>
<PAGE>
     
          The Company is exposed to a number of asserted and
          unasserted potential claims encountered in the normal course
          of business.  In the opinion of management, the resolution
          of these matters will not have a material adverse effect on
          the Company's financial position or future results of
          operations.

       9. RETIREMENT PLANS

          Defined Benefit Pension Plan - Substantially all of the 
          ----------------------------
          Company's employees are covered by a company-sponsored
          defined benefit pension plan.  The plan also provides
          benefits to individuals employed by the Automotive
          businesses which were sold by the Company on June 28, 1994. 
          The benefits of these former employees were "frozen" at the
          date of sale.  Accordingly, these former employees will
          retain benefits earned through June 28, 1994; however, they
          will not accrue additional benefits.  The plan provides
          pension benefits that are based on the employees'
          compensation during the last ten years of employment.  The
          Company's policy is to fund the annual contribution required
          by applicable regulations.

          Assets of the pension plan are invested in common and
          preferred stocks, government and corporate bonds, real
          estate and various short-term investments.

          A reconciliation as of the most recent measurement date
          (November 1, 1993) of the funded status of the plan with
          amounts reported in the Company's consolidated balance
          sheets follows (in thousands):

<TABLE>
<CAPTION>

                                                                                      October 30,      October 29,
                                                                                         1993             1994   
                                                                                      ----------       ----------
        <S>                                                                           <C>              <C>
        Actuarial present value of benefit obligations:
           Vested                                                                      $ 79,803         $ 79,185
           Non-vested                                                                     1,003              710
                                                                                       --------         --------
        Accumulated benefit obligation                                                   80,806           79,895
        Provision for future pay increases                                                7,763            8,926
                                                                                       --------         --------
           Total projected benefit obligation                                            88,569           88,821
        Plan assets at fair value                                                        83,729           80,072
                                                                                       --------         --------
        Projected benefit obligation greater than plan assets                            (4,840)          (8,749)
        Unrecognized net loss                                                             1,860            7,611
        Prior service cost not yet recognized in net periodic
           pension cost                                                                   4,213            6,238
                                                                                       --------         --------
        Pension asset in accompanying financial statements                             $  1,233         $  5,100
                                                                                       ========         ========
</TABLE>
<TABLE>
<CAPTION>
                                                                                      
                                                                         1992             1993             1994
                                                                         ----             ----             ----
           <S>                                                      <C>               <C>              <C> 
           Components of net periodic pension cost:
                 Service cost-benefits earned during the period      $   1,620         $  2,123         $  2,925
                 Interest cost on projected benefit obligation           6,874            7,135            6,987
                 Return on plan assets                                  (7,403)          (9,998)           3,802
                 Net amortization and deferral                             549            3,317          (10,291)
                                                                     ---------         --------         --------
                 Net periodic pension cost                               1,640            2,577            3,423
                 Cost allocated to discontinued operations                 191              484              664
                                                                     ---------         --------         --------
                 Net periodic pension cost for continuing 
                    operations                                       $   1,449         $  2,093         $  2,759
                                                                     =========         ========         ========
</TABLE>
                                     F-23<PAGE>

<PAGE>

          The weighted-average discount rate used in determining the
          actuarial present value of the projected benefit obligation
          at October 30, 1993 was 7.8% and at October 29, 1994 was
          8.4%.  The expected long-term rate of return on assets was
          9% at October 30, 1993 and October 29, 1994.  The assumed
          rate of increase in compensation levels was based on an age-
          related table at October 30, 1993 and October 29, 1994. 
          Effective November 1, 1993, the Company amended the benefit
          formula for salaried employees to provide for an additional
          benefit on compensation in excess of the average social
          security wage base.

          401(k) Savings Plan - The Company also has a savings, 
          -------------------
          investment and profit-sharing plan available to employees
          meeting eligibility requirements.  Effective January 1,
          1994, the Company amended the plan to include coverage of
          hourly wage employees (previously the plan covered
          substantially only salaried employees).  The plan is a tax
          qualified plan under Section 401(k) of the Internal Revenue
          Code.  The Company makes a matching contribution of 25% of
          each participant's contribution with a maximum matching
          contribution of 1-1/2% of the participant's base
          compensation.  Company contributions were approximately
          $329,000 in 1992, $332,000 in 1993 and $705,000 in 1994.

          Postretirement Benefits - Effective November 1, 1992, the 
          -----------------------
          Company adopted SFAS No. 106, which requires that the
          projected future cost of providing postretirement benefits,
          such as health care and life insurance, be recognized as an
          expense as employees render service instead of when claims
          are incurred, as had been the Company's practice.  The
          cumulative effects as of November 1, 1992 of adopting SFAS
          No. 106 were to increase accrued postretirement benefit
          costs by approximately $5,936,000 and charge income in 1993
          for approximately $5,716,000 after  income taxes.  The
          effect of adopting SFAS No. 106 on income from operations in
          1993 was not significant.

          The Company has several unfunded defined benefit
          postretirement plans that provide certain health care and
          life insurance benefits to eligible retirees.  The plans are
          contributory, with retiree contributions adjusted
          periodically, and contain cost-sharing features such as
          deductibles and coinsurance.  The Company's life insurance
          plan provides benefits to both active employees and
          retirees.  Active employee contributions in excess of the
          cost of providing active employee benefits are applied to
          reduce the cost of retirees' life insurance benefits.  The
          following table sets forth the status of the company's
















                                     F-24


     <PAGE>

<PAGE>
     

          postretirement plans as recorded in the accompanying
          financial statements (in thousands):

          Accumulated postretirement benefit obligation (APBO):


<TABLE>
<CAPTION>

                                                         October 30,     October 29,
                                                            1993            1994   
                                                         ----------      ----------
            <S>                                           <C>            <C>
            Retirees                                       $ 3,452        $  3,160
            Fully eligible active plan participants          1,897           1,703
            Other active plan participants                     445             743
            Unrecognized gain                                  609             579
                                                           -------        --------
              Accrued postretirement benefit plan cost     $ 6,403        $  6,185
                                                           =======        ========

</TABLE>

            Net periodic postretirement benefit expense included the following
            components (in thousands):

<TABLE>
<CAPTION>

                                                            1993            1994
                                                            ----            ----
            <S>                                            <C>             <C>   
            Service cost for benefits earned                $ (15)          $  6
            Interest cost on APBO                             413            420
                                                            -----           ----
            Net periodic postretirement cost                $ 398           $426
                                                            =====           ====

</TABLE>

            Since the Company has capped its annual liability per person
          and all future cost increases will be passed on to retirees,
          the annual rate of increase in health care costs does not
          affect the postretirement benefit obligation.

          The weighted-average discount rate used in determining the
          accumulated postretirement benefit obligation was 7.2% and
          8.0% as of October 30, 1993 and October 29, 1994,
          respectively.

          Prior to November 1, 1992, the net cost of providing health
          care and life insurance benefits to retired employees was
          recognized as costs were paid.  These costs totalled
          approximately $550,000 in 1992.

          Postemployment Benefits - Effective October 31, 1993, the 
          -----------------------
          Company adopted SFAS No. 112, which requires that the cost
          of benefits provided to former or inactive employees after
          employment but before retirement be recognized on the
          accrual basis of accounting instead of when paid, as had
          been the Company's practice.

          The cumulative effects as of October 31, 1993 of adopting
          SFAS No. 112 were to increase accrued postemployment benefit
          costs by approximately $1,000,000 and charge income for
          approximately $1,000,000 after income taxes.  The effect of
          adopting SFAS No. 112 on income from operations in 1994 was
          not significant.


                                     F-25
<PAGE>

<PAGE>
     

     10.  RELATED PARTIES

          The Company incurred fees of $1,500,000 in 1992 and
          $1,250,000 each year in 1993 and 1994 for management
          services provided by certain shareholders pursuant to a
          management services agreement.  The balance sheets as of
          October 30, 1993 and October 29, 1994 include accrued fees
          of $1,250,000 in other accrued expenses.  The agreement
          provides for payments of fees to a shareholder of $1,000,000
          in 1995 and annually thereafter through the year 2001.

          An investment banking company that owns common stock of the
          Company charged the Company approximately $361,000 in 1993
          for various services.  

     11.  BUSINESS SEGMENTS

          The Company competes in three industry segments:  Apparel
          Fabrics and Products, Industrial Fabrics and Products and
          Home Fashion Textiles.  The apparel fabrics and products
          segment manufactures a broad range of apparel fabrics and
          apparel related products, including unfinished woven apparel
          fabrics (greige goods) for men's, women's and children's
          wear, and spun yarns for use in apparel and elastic products
          for use in undergarments and diapers.  The industrial
          fabrics and products segment manufactures commercial roofing
          products made from woven synthetic fabrics and rubber-based
          specialty polymer compounds, other building construction
          products made from glass and synthetic fibers, various
          industrial products which generally have insulation or
          filtration characteristics, and other rubber products and
          various extruded polyurethane products.  The home fashion
          textiles segment manufactures both residential and
          commercial carpet products and a variety of unfinished woven
          fabrics for use in the manufacturing of draperies, curtains
          and lampshades and is a major producer of solution-dyed
          drapery fabrics.

          Export sales are an immaterial percentage of net sales and
          the Company has no significant foreign operations.  Earnings
          by business segment represent operating profit, excluding
          net unallocated corporate operating expenses.  Identifiable
          segment assets are those assets used in the operations of
          the segment.  Corporate assets are cash and other assets.




























                                     F-26
<PAGE>

<PAGE>
     

          Industry segment information (in thousands):


<TABLE>
<CAPTION>

                                                                                 1992          1993           1994
                                                                                 ----          ----           ----
                 <S>                                                         <C>            <C>            <C> 
                 Net sales:
                   Apparel fabrics and products                               $ 267,264     $ 262,499       $254,810
                   Industrial fabrics and products                              166,957       156,763        169,736
                   Home fashion textiles                                        176,764       178,491        178,870
                                                                              ---------     ---------       --------
                                                                              $ 610,985     $ 597,753       $603,416
                                                                              =========     =========       ========
                 Operating profit:
                   Apparel fabrics and products                               $  27,205      $ 21,791       $ 18,487
                   Industrial fabrics and products                                9,014         3,582          7,618
                   Home fashion textiles                                          6,488         7,907          2,794
                                                                              ---------      ---------      --------
                     Total operating profit of segments                          42,707        33,280         28,899
                 Interest expense                                                60,278        62,196         56,452
                 Indirect corporate expenses and other                            7,615         8,679          7,768
                                                                              ---------      ---------      --------
                 Loss before income taxes, discontinued operations,
                   extraordinary items, and cumulative effects of
                   accounting changes                                         $ (25,186)     $(37,595)      $(35,321)
                                                                              =========      ========       ========
                 Identifiable assets:
                   Apparel fabrics and products                               $ 165,543      $173,304       $171,164
                   Industrial fabrics and products                              103,197       103,323        106,124
                   Home fashion textiles                                        108,298       117,127        109,615
                                                                              ---------      --------       --------
                     Total segments                                             377,038       393,754        386,903
                   Corporate and other                                           42,834        40,108         81,087
                                                                              ---------      --------       --------
                                                                                419,872       433,862        467,990
                   Net assets held for sale                                     105,175       114,981         -     
                                                                              ---------      --------       --------
                                                                              $ 525,047      $548,843       $467,990
                                                                              =========      ========       ========
                 Depreciation and amortization expense:
                   Apparel fabrics and products                               $  10,951      $ 11,357       $ 13,329
                   Industrial fabrics and products                                5,339         4,939          6,103
                   Home fashion textiles                                          7,734         7,270          7,813
                                                                              ---------      ---------      --------
                     Total segments                                              24,024        23,566         27,245
                   Corporate and other                                            2,121         2,105          1,415
                                                                              ---------      ---------      --------
                                                                              $  26,145      $ 25,671       $ 28,660
                                                                              =========      =========      ========
                 Capital expenditures:
                   Apparel fabrics and products                               $  10,720      $  9,966       $  8,120
                   Industrial fabrics and products                                3,082         5,556          6,171
                   Home fashion textiles                                          7,255         8,904          7,724
                                                                              ---------      ---------      --------
                     Total segments                                              21,057        24,426         22,015
                   Corporate and other                                                6             19            10
                                                                              ---------      ---------      --------
                                                                              $  21,063      $ 24,445       $ 22,025
                                                                              =========      =========      ========

</TABLE>









                                     F-27
<PAGE>

<PAGE>
     






                                            
                                        ---------------------------------------
             TABLE OF CONTENTS                  JPS TEXTILE GROUP, INC.
                                 Page   ---------------------------------------

Available Information . . . . . . .5
Prospectus Summary . . . . . . . . 7    $109,247,318 AGGREGATE PRINCIPAL AMOUNT
Risk Factors  . . . . . . . . . . .18   OF 10.85% SENIOR SUBORDINATED DISCOUNT 
The Company . . . . . . . . . . . .25            NOTES DUE JUNE 1, 1999
Capitalization  . . . . . . . . . .30   
Selected Historical Financial Data 31   $76,773,000 AGGREGATE PRINCIPAL AMOUNT
Management's Discussion and             OF 10.25% SENIOR SUBORDINATED NOTES DUE
 Analysis of Financial Condition                     JUNE 1, 1999
 and Results of Operations  . . . .33  
Business  . . . . . . . . . . . . .44   $54,071,000 AGGREGATE PRINCIPAL AMOUNT
Management  . . . . . . . . . . . .53     OF 7%  SUBORDINATED DEBENTURES DUE 
Security Ownership of Principal                      MAY 15, 2000
 Stockholders and Management . . . 60   
Description of the Debt Securities 62     600,000 SHARES OF SERIES A SENIOR 
Description of the Senior                PREFERRED STOCK, $.01 PAR VALUE PER
 Preferred Stock . . . . . . . . . 94                   SHARE 
Description of the Junior 
 Preferred Stock . . . . . . . . . 96   490,000 SHARES OF CLASS A COMMON STOCK,
Description of the Class A                      $.01 PAR VALUE PER SHARE 
 Common Stock . . . . . . . . . . .97  
Description of the Class B              ---------------------------------------
 Common Stock . . . . . . . . . . .98                 PROSPECTUS
Contractual Corporate Governance        ---------------------------------------
 Arrangements . . . . . . . . . . .99
Description of the Credit Facility 101 
Certain Federal Income Tax
 Consequences  . . . . . . . . . . 103              
Selling Securityholders . . . . . .118  
Plan of Distribution  . . . . . . .128           
Legal Matters . . . . . . . . . . .129               
Experts . . . . . . . . . . . . . .130
                                                   April 13, 1995
    


















<PAGE>

<PAGE>
     

                                  PART II
                                      
                 INFORMATION NOT REQUIRED IN THE PROSPECTUS


     Item 13.  Other Expenses of Distribution.
               ------------------------------
               The following table sets forth an estimate of the
     expenses that will be incurred by the Registrant in connection
     with the distribution of the securities being registered hereby:

<TABLE>
   
               <S>                           <C>
               SEC registration fee  . . . .  $161,927.60 
               NASD filing fees  . . . . . .          .00 
               Legal fees and expenses . . .   240,000.00 
               Accounting fees and expenses     80,000.00 
               Miscellaneous . . . . . . . .    53,000.00 
                                              -----------
                    Total  . . . . . . . . .  $534,927.60*
                                              ===========
    
<FN>
                      
     ----------------
     * 476,927.60 has been previously paid.
    
</TABLE>

     Item 14.  Indemnification and Limitation of Liability of
               ----------------------------------------------
     Directors and Officers.
     ----------------------
               Generally, Section 145 of the General Corporation Law
     of the State of Delaware (the "GCL") permits a corporation to
     indemnify certain persons made a party to an action, by reason of
     the fact that such person is or was a director, officer, employee
     or agent of the corporation or is or was serving at the request
     of the corporation as a director, officer, employee or agent of
     another corporation or enterprise.  In the case of an action by
     or in the right of the corporation, no indemnification may be
     made in respect of any matter as to which such person was
     adjudged liable for negligence or misconduct in the performance
     of such person's duty to the corporation unless the Delaware
     Court of Chancery or the court in which such action was brought
     determines that despite the adjudication of liability such person
     is fairly and reasonably entitled to indemnity for proper
     expenses.  To the extent such person has been successful in the
     defense of any matter, such person shall be indemnified against
     expenses actually and reasonably incurred by him.

               Section 102(b)(7) of the GCL enables a Delaware
     corporation to include a provision in its certificate of
     incorporation limiting a director's liability to the corporation
     or its stockholders for monetary damages for breaches of

















                                    II-1<PAGE>

<PAGE>
     

     fiduciary duty as a director.  The Company has adopted a
     provision in its Restated Certificate of Incorporation which
     provides for indemnification of its officers and directors to the
     full extent permitted under Delaware law.

     Item 15.  Recent Sales of Unregistered Securities.
               ---------------------------------------
               None.

     Item 16.  Exhibits and Financial Statement Schedule.
               -----------------------------------------
               (a)  Exhibits  
                    --------
               The following is a complete list of Exhibits filed as
               part of this Registration Statement, which are incorpo-
               rated herein:



     Exhibit
     Number                        Description
     -------                       -----------
     2.1(i)    Plan of Reorganization of JPS Textile Group, Inc., a
               Delaware corporation (the "Company"), filed pursuant to
               Chapter 11 of the United States Bankruptcy Code, dated
               February 7, 1991 (the "Plan").*

     2.1(ii)   Revised Technical and Conforming Amendment to the
               Company's Plan, dated March 20, 1991.*

     3.1       Restated Certificate of Incorporation of the Company,
               filed with the Secretary of State of the State of
               Delaware on April 1, 1991.*

     3.2       By-laws of the Company.*

     3.3       Certificate of Designations of the Company's Series A
               Senior Preferred Stock (the "Senior Preferred Stock").*

     3.4       Certificate of Designations of the Company's Series B
               Junior Preferred Stock.* 
   
     4.1       Indenture, dated as of April 2, 1991 (the "Discount
               Note Indenture"), between the Company and First Trust
               National Association ("First Trust"), as Trustee,
               relating to the Company's Senior Subordinated Discount
               Notes due June 1, 1999 (the "Discount Notes").*
    























                                    II-2<PAGE>

<PAGE>
     
   
     4.2       Form of Discount Note, incorporated by reference to
               Exhibit A to the Discount Note Indenture.*
    
   
     4.3       Indenture, dated as of April 2, 1991 (the "Subordinated
               Note Indenture"), between the Company and First Trust,
               as Trustee, relating to the Company's 10.25% Senior
               Subordinated Notes due June 1, 1999 (the "Subordinated
               Notes").*
    
   
     4.4       Form of Subordinated Note, incorporated by reference to
               Exhibit A to the Subordinated Note Indenture.*
    
   
     4.5       Indenture, dated as of April 2, 1991 (the "Debenture
               Indenture"), between the Company and First Bank
               National Association, as Trustee, relating to the
               Company's 7% Subordinated Debentures due May 15, 2000
               (the "Debentures").*
    
   
     4.6       Form of Debenture, incorporated by reference to Exhibit
               A to the Debenture Indenture.*
    
   
     4.7       Stockholders' Agreement, dated as of April 2, 1991,
               among Odyssey Partners, L.P. ("Odyssey Partners"), DLJ
               Capital Corp. ("DLJ Capital") and Lincoln National Bank
               and Trust Company of Fort Wayne ("Lincoln National").*
    
   
     4.8       Letter Agreement, dated April 2, 1991, regarding
               certain rights of "co-sale" granted by Odyssey
               Partners, DLJ Capital and Lincoln National to the
               holders of the Company's Class A Common Stock.*
    
   
     4.9       Letter Agreement, dated April 2, 1991, among Odyssey
               Partners, Grant M. Wilson, William J. DeBrule and
               Yehochai Schneider.*
    
   
    
     5.1       Opinion of Weil, Gotshal & Manges with respect to the
               legality of the Securities (as defined below).*

     7.1       Opinion of Weil, Gotshal & Manges with respect to the
               liquidation preference of the Senior Preferred Stock.*
   
     8.1       Opinion of Weil, Gotshal & Manges with respect to
               Federal Income Tax Consequences.********
    
     9.1       Voting Trust Agreement, dated as of April 2, 1991,
               between DLJ Capital and Lincoln National.*

     10.1      Management Agreement, dated as of April 2, 1991,
               between the Company and Odyssey Investors, Inc.*



                                    II-3
<PAGE>

<PAGE>
     

     10.2      Registration Rights Agreement, dated as of April 2,
               1991, by and among the Company and the holders of the
               Company's Senior Notes, Discount Notes, Subordinated
               Notes, Senior Preferred Stock and Class A Common Stock
               (collectively, the "Securities").*
   
     10.3      Loan and Security Agreement, dated as of October 30,
               1991 (the "CIT Loan Agreement"), between JPS Converter
               and Industrial Corp., a Delaware corporation ("JCIC")
               and The CIT Group/Equipment Financing, Inc. ("CIT").*
    
   
     10.4      First Amendment to the CIT Loan Agreement, dated as of
               June 26, 1992, by and between JCIC and CIT.*
    
   
     10.5      Second Amendment to the CIT Loan Agreement, dated as of
               December 22, 1992, by and between JCIC and CIT.*
    
   
     10.6      Agreement of Lease, dated as of June 1, 1988, by and
               between 1185 Avenue of the Americas Associates ("1185
               Associates") and JCIC.*
    
   
     10.7      Lease Modification and Extension Agreement, dated as of
               April 2, 1991, by and between 1185 Associates and
               JCIC.*
    
   
     10.8      Third Amendment to the CIT Loan Agreement, dated as of
               August 6, 1993, by and between JCIC and CIT.***
    
   
     10.9      Trademark License Agreement, dated as of May 9, 1988,
               by and between J.P. Stevens and JPS Acquisition Corp.
               (predecessor to the Company).***
    
   
     10.10     Omnibus Real Estate Closing Agreement, dated as of May
               9, 1988, by and among J.P. Stevens, JPS Acquisition
               Corp., JPS Acquisition Automotive Products Corp., JPS
               Acquisition Carpet Corp., JPS Acquisition Industrial
               Fabrics Corp., JPS Acquisition Converter and Yarn Corp.
               and JPS Acquisition Elastomerics Corp.***
    
   
     10.11     Purchase Agreement, dated as of April 24, 1988, by and
               among JPS Holding Corp., the Company, Odyssey Partners,
               West Point-Pepperell, Inc., STN Holdings Inc., Magnolia
               Partners, L.P. and J.P. Stevens.***
    
   
     10.12     Asset Purchase Agreement, dated as of May 25, 1994, by
               and among the Company, JAPC, JCIC, JPS Auto Inc., a
               Delaware corporation, and Foamex International Inc., a
               Delaware corporation.****
    
















                                    II-4<PAGE>

<PAGE>
     
   
     10.13     Fourth Amended and Restated Credit Agreement (the
               "Existing Credit Agreement"), dated as of June 24,
               1994, by and among the Company, JCIC, JPS Elastomerics
               Corp., a Delaware corporation ("JEC"), JPS Carpet
               Corp., a Delaware corporation ("JCC"), the financial
               institutions listed on the signature pages thereof,
               Citibank, N.A. ("Citibank"), as Agent and
               Administrative Agent, and General Electric Capital
               Corporation ("GECC"), as Co-Agent and Collateral Agent.*****
    
   
     10.14     First Amendment to the Existing Credit Agreement, dated
               as of November 4, 1994, by and among the Company, JCIC,
               JEC, JCC, the financial institutions listed on the
               signature pages thereof, Citibank, as Agent and
               Administrative Agent, and GECC, as Co-Agent and
               Collateral Agent. ******
    
   
     10.15     Second Amendment to the Existing Credit Agreement,
               dated as of December 21, 1994, by and among the
               Company, JCIC, JEC, JCC, the financial institutions
               listed on the signature pages thereof, Citibank, as
               Agent and Administrative Agent, and GECC, as Co-Agent
               and Collateral Agent. ******
    
   
     10.16     Fourth Amendment to CIT Loan Agreement, dated as of
               December 29, 1994, by and between JCIC and CIT.******
    
   
     10.17     Lease Modification and Extension Agreement, dated as of
               April 30, 1993, by and between 1585 Associates and
               JCIC.******
    
   
     10.18     Long-Term Incentive Plan of the Company effective
               November 1, 1994.*******
    
   
    
     12.1      Computation of Ratio of Earnings to Fixed Charges.**

     12.2      Computation of Ratio of Earnings to Combined Fixed
               Charges and Preferred Stock Dividends.**
   
     21.1      List of Subsidiaries of the Company.******
    
     23.1      Consent of Deloitte & Touche LLP.**

     24.1      Power of Attorney relating to the Company
               (included as part of the signature page hereof).

     25.1      Statement of Eligibility and Qualification, on Form
               T-1, of CNB as Trustee (initially filed with the















                                     II-5<PAGE>

<PAGE>
     

               Securities and Exchange Commission (the "SEC") on
               January 2, 1991, and amended by Amendment No. 1 thereto
               filed with the SEC on March 15, 1991, each in
               connection with the Company's Form T-3, and each
               incorporated herein by reference).

     25.2      Statement of Eligibility and Qualification, on Form
               T-1, of First Trust as Trustee (re:  Discount Note
               Indenture) (initially filed with the SEC on January 2,
               1991, and amended by Amendment No. 1 thereto filed with
               the SEC on March 15, 1991, each in connection with the
               Company's Form T-3, and each incorporated herein by
               reference).

     25.3      Statement of Eligibility and Qualification, on Form
               T-1, of First Trust as Trustee (re:  Subordinated Note
               Indenture) (initially filed with the SEC on January 2,
               1991, and amended by Amendment No. 1 thereto filed with
               the SEC on March 15, 1991, each in connection with the
               Company's Form T-3, and each incorporated herein by
               reference).

     25.4      Statement of Eligibility and Qualification, on Form
               T-1, of First Bank National Association as Trustee
               (initially filed with the SEC on January 2, 1991, and
               amended by Amendment No. 1 thereto filed with the SEC
               on March 15, 1991, each in connection with the
               Company's Form T-3, and each incorporated herein by
               reference).

     27.1      Financial data schedule.*******
                                                
                         --------------------
         *   Previously filed.
        **   Filed herewith. 
       ***   Previously filed as an exhibit to the Company's Annual
             Report on Form 10-K for the year ended October 30, 1993.
      ****   Previously filed as an exhibit to the Company's Quarterly
             Report on Form 10-Q for the quarter ended April 30, 1994.
     *****   Previously filed as an exhibit to the Company's Quarterly
             Report on Form 10-Q for the quarter ended July 30, 1994.
    ******   Previously filed as an exhibit to the Company's Annual
             Report on Form 10-K for the year ended October 29, 1994.

   *******   Previously filed as an exhibit to the Company's Quarterly
             Report on Form 10-Q for the quarter ended January 28,
             1995.

  ********   To be filed by amendment hereto.
    






















                                    II-6

<PAGE>

<PAGE>
     

               (b)  Financial Statement Schedule:
                    ----------------------------
   
                    Schedule II -  Valuation and Qualifying Accounts
    
   
               All other schedules are omitted because they are not
     required or are not applicable, or the required information is
     shown in the Consolidated Financial Statements or Notes thereto.
    
     Item 17.  Undertakings.
               ------------
               Insofar as indemnification for liabilities arising
     under the Act may be permitted to directors, officers and
     controlling persons of the Company pursuant to the provisions in
     Item 14 above, or otherwise, the Company has been advised that in
     the opinion of the Securities and Exchange Commission such
     indemnification is against public policy as expressed in such act
     and is, therefore, unenforceable.  In the event that a claim for
     indemnification against such liabilities (other than the payment
     by the Company of expenses incurred or paid by a director or
     officer or controlling person of the Company in the successful
     defense of any action, suit or proceeding) is asserted by such
     director, officer or controlling person in connection with the
     securities being registered, the Company will, unless in the
     opinion of its counsel the matter has been settled by controlling
     precedent, submit to a court of appropriate jurisdiction the
     question of whether such indemnification by it is against public
     policy as expressed in such act and will be governed by the final
     adjudication of such issue.

               The undersigned registrant hereby undertakes:

               (1)  To file, during any period in which offers or
     sales are being made, a post-effective amendment to this
     registration statement;

                    (i)  To include any prospectus required by
     Section 10(a)(3) of the Act;

                    (ii) To reflect in the prospectus any facts or
     events arising after the effective date of the registration
     statement (or the most recent post-effective amendment thereof)
     which, individually or in the aggregate, represent a fundamental
     change in the information set forth in the registration
     statement; and

                    (iii) To include any material information with
     respect to the Plan of Distribution not previously disclosed in























                                    II-7
<PAGE>

<PAGE>
     

     the registration statement or any material change to such
     information in the registration statement;

               (2)  That, for the purpose of determining any liability
     under the Act, each such post-effective amendment shall be deemed
     to be a new registration statement relating to the securities
     offered therein, and the offering of such securities at that time
     shall be deemed to be the initial bona fide offering thereof.

               (3)  To remove from registration by means of a
     post-effective amendment any of the securities being registered
     which remain unsold at the termination of the offering.




























































                                    II-8

<PAGE>

<PAGE>
     

                                 SIGNATURES

   
               Pursuant to the requirements of the Securities Act of
     1933, the registrant has duly caused this Post-Effective
     Amendment No. 2 to the Registration Statement to be signed on its
     behalf by the undersigned, thereunto duly authorized in the City
     of New York, State of New York, on April 13, 1995.
    
                                   JPS TEXTILE GROUP, INC.

   
                                   By:/s/ Jerry E. Hunter
                                      -------------------
                                        JERRY E. HUNTER
                                        Chief Executive
                                        Officer and President
    

   
              KNOW ALL MEN BY THESE PRESENTS that each person whose
       signature appears below constitutes and appoints Jerry E. Hunter
       and Alain M. Oberrotman, and each of them, such person's true and
       lawful attorneys-in-fact and agents, with full power of substitution
       and revocation, for such person and in such person's name, place and
       stead, in any and all capacities to sign any and all amendments
       (including additional post-effective amendments to this Registration
       Statement) and to file the same with all exhibits thereto, and the
       other documents in connection therewith, with the Securities and
       Exchange Commission, granting unto said attorneys-in-fact and agents,
       and each of them, full power and authority to do and perform each
       and every act and thing requisite and necessary to be done, as fully
       to all intents and purposes as such person might or could do in
       person, hereby ratifying and confirming all that said attorneys-in-
       fact and agents or any of them, or their or his substitute or
       substitutes, may lawfully do or cause to be done by virtue thereof.
    
































                                    II-9
<PAGE>

<PAGE>
     
   
               Pursuant to the requirements of the Securities Act of
     1933, this Post-Effective Amendment No. 2 to the Registration
     Statement has been signed by the following persons in the
     capacities and on the dates indicated.
    

     SIGNATURE                     TITLE               DATE
     ---------                     -----               ----
   
      /s/ Steven M. Friedman       Director and        April 13, 1995
     --------------------------
          STEVEN M. FRIEDMAN       Chairman of
                                   the Board
    
   
    
   
      /s/ Jerry E. Hunter          Director,           April 13, 1995
     --------------------------
          JERRY E. HUNTER          Chief Executive
                                   Officer and
                                   President
    
   
      /s/ David H. Taylor          Director,           April 13, 1995
     --------------------------
          DAVID H. TAYLOR          Executive
                                   Vice President --
                                   Finance, Principal
                                   Financial Officer
                                   and Secretary
    
   
      /s/ Muzzafar Mirza           Director            April 13, 1995
     --------------------------
          MUZZAFAR MIRZA
    
   
      /s/ Alain M. Oberrotman      Director            April 13, 1995
     --------------------------
          ALAIN M. OBERROTMAN
    
   
      /s/ Marc C. Particelli       Director            April 13, 1995
     --------------------------
          MARC C. PARTICELLI
    
   
      /s/ Allen A. Hodges          Controller          April 13, 1995
     --------------------------
          ALLEN A. HODGES
    













                                    II-10


     
<PAGE>

<PAGE>

   
         

     JPS TEXTILE GROUP, INC.                         INDEX TO SCHEDULE

   
     INDEX TO FINANCIAL STATEMENT SCHEDULE
     For the Years Ended October 31, 1992, October 30, 1993 and
     October 29, 1994
    
   
     FINANCIAL STATEMENT SCHEDULE
    
   
     II.  Valuation and Qualifying Accounts and Reserves           S-2
    





     Note: All other schedules are omitted because they are not
           applicable or not required, or because the required
           information is shown either in the consolidated financial
           statements or in the notes thereto.


















































                                     S-1


    <PAGE>

<PAGE>
     
   
     JPS TEXTILE GROUP, INC.                               SCHEDULE II
     VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
      (IN THOUSANDS)
    




<TABLE>
<CAPTION>
   


         Column A                                        Column B            Column C              Column D    Column E
         --------                                       --------      -----------------------      --------    --------


                                                                             Additions       
                                                                      -----------------------

                                                                         (1)           (2)

                                                                                    Charged to                 Balance
                                                       Balance at    Charged to      Other                       at  
                                                        Beginning     Costs and     Accounts -    Deductions    End of
                Classification                          of Period     Expenses       Describe     - Describe    Period
         ---------------------------                  -----------    ----------    ------------   ----------    ------
    
      
         <S>                                           <C>           <C>            <C>           <C>          <C> 
         Allowance Deducted from Asset to Which                                        (a)           (b)
           They Apply:

         Year Ended October 31, 1992 (52 Weeks)
           Allowance for doubtful accounts               $1,694        $  727                      $  365        $2,056
           Claims, returns and other allowances           2,126                       $  802                      2,928
                                                         ------        ------         ------       ------        ------
                                                         $3,820        $  727         $  802       $  365        $4,984
                                                         ======        ======         ======       ======        ======
         Year Ended October 30, 1993 (52 Weeks)
           Allowance for doubtful accounts               $2,056        $1,107         $  (93)      $  740        $2,330
           Claims, returns and other allowances           2,928                          501                      3,429
                                                         ------        ------         ------       ------        ------
                                                         $4,984        $1,107         $  408       $  740        $5,759
                                                         ======        ======         ======       ======        ======
         Year Ended October 29, 1994 (52 Weeks)
           Allowance for doubtful accounts               $2,330        $1,313         $  846       $1,965        $2,524
           Claims, returns and other allowances           3,429           (73)         4,138        3,795         3,699
                                                         ------        ------         ------       ------        ------
                                                         $5,759        $1,240         $4,984       $5,760        $6,223
                                                         ======        ======         ======       ======        ======
    
<FN>
   
     (a) Change in various reserves charged to net sales.

     (b) Uncollected receivables written off, net of recoveries.
    
</TABLE>














                                     S-2
<PAGE>
                                  EXHIBIT INDEX
                                  -------------

     Exhibit
     Number                        Description
     -------                       -----------

     2.1(i)    Plan of Reorganization of JPS Textile Group, Inc., a
               Delaware corporation (the "Company"), filed pursuant to
               Chapter 11 of the United States Bankruptcy Code, dated
               February 7, 1991 (the "Plan").*

     2.1(ii)   Revised Technical and Conforming Amendment to the
               Company's Plan, dated March 20, 1991.*

     3.1       Restated Certificate of Incorporation of the Company,
               filed with the Secretary of State of the State of
               Delaware on April 1, 1991.*

     3.2       By-laws of the Company.*

     3.3       Certificate of Designations of the Company's Series A
               Senior Preferred Stock (the "Senior Preferred Stock").*

     3.4       Certificate of Designations of the Company's Series B
               Junior Preferred Stock.* 

     4.1       Indenture, dated as of April 2, 1991 (the "Discount
               Note Indenture"), between the Company and First Trust
               National Association ("First Trust"), as Trustee,
               relating to the Company's Senior Subordinated Discount
               Notes due June 1, 1999 (the "Discount Notes").*
























<PAGE>

<PAGE>
     

     4.2       Form of Discount Note, incorporated by reference to
               Exhibit A to the Discount Note Indenture.*

     4.3       Indenture, dated as of April 2, 1991 (the "Subordinated
               Note Indenture"), between the Company and First Trust,
               as Trustee, relating to the Company's 10.25% Senior
               Subordinated Notes due June 1, 1999 (the "Subordinated
               Notes").*

     4.4       Form of Subordinated Note, incorporated by reference to
               Exhibit A to the Subordinated Note Indenture.*

     4.5       Indenture, dated as of April 2, 1991 (the "Debenture
               Indenture"), between the Company and First Bank
               National Association, as Trustee, relating to the
               Company's 7% Subordinated Debentures due May 15, 2000
               (the "Debentures").*

     4.6       Form of Debenture, incorporated by reference to Exhibit
               A to the Debenture Indenture.*

     4.7       Stockholders' Agreement, dated as of April 2, 1991,
               among Odyssey Partners, L.P. ("Odyssey Partners"), DLJ
               Capital Corp. ("DLJ Capital") and Lincoln National Bank
               and Trust Company of Fort Wayne ("Lincoln National").*

     4.8       Letter Agreement, dated April 2, 1991, regarding
               certain rights of "co-sale" granted by Odyssey
               Partners, DLJ Capital and Lincoln National to the
               holders of the Company's Class A Common Stock.*

     4.9       Letter Agreement, dated April 2, 1991, among Odyssey
               Partners, Grant M. Wilson, William J. DeBrule and
               Yehochai Schneider.*

     5.1       Opinion of Weil, Gotshal & Manges with respect to the
               legality of the Securities (as defined below).*

     7.1       Opinion of Weil, Gotshal & Manges with respect to the
               liquidation preference of the Senior Preferred Stock.*

     8.1       Opinion of Weil, Gotshal & Manges with respect to
               Federal Income Tax Consequences.********

     9.1       Voting Trust Agreement, dated as of April 2, 1991,
               between DLJ Capital and Lincoln National.*

     10.1      Management Agreement, dated as of April 2, 1991,
               between the Company and Odyssey Investors, Inc.*
























<PAGE>

<PAGE>
     

     10.2      Registration Rights Agreement, dated as of April 2,
               1991, by and among the Company and the holders of the
               Company's Senior Notes, Discount Notes, Subordinated
               Notes, Senior Preferred Stock and Class A Common Stock
               (collectively, the "Securities").*

     10.3      Loan and Security Agreement, dated as of October 30,
               1991 (the "CIT Loan Agreement"), between JPS Converter
               and Industrial Corp., a Delaware corporation ("JCIC")
               and The CIT Group/Equipment Financing, Inc. ("CIT").*

     10.4      First Amendment to the CIT Loan Agreement, dated as of
               June 26, 1992, by and between JCIC and CIT.*

     10.5      Second Amendment to the CIT Loan Agreement, dated as of
               December 22, 1992, by and between JCIC and CIT.*

     10.6      Agreement of Lease, dated as of June 1, 1988, by and
               between 1185 Avenue of the Americas Associates ("1185
               Associates") and JCIC.*

     10.7      Lease Modification and Extension Agreement, dated as of
               April 2, 1991, by and between 1185 Associates and
               JCIC.*

     10.8      Third Amendment to the CIT Loan Agreement, dated as of
               August 6, 1993, by and between JCIC and CIT.***

     10.9      Trademark License Agreement, dated as of May 9, 1988,
               by and between J.P. Stevens and JPS Acquisition Corp.
               (predecessor to the Company).***

     10.10     Omnibus Real Estate Closing Agreement, dated as of May
               9, 1988, by and among J.P. Stevens, JPS Acquisition
               Corp., JPS Acquisition Automotive Products Corp., JPS
               Acquisition Carpet Corp., JPS Acquisition Industrial
               Fabrics Corp., JPS Acquisition Converter and Yarn Corp.
               and JPS Acquisition Elastomerics Corp.***

     10.11     Purchase Agreement, dated as of April 24, 1988, by and
               among JPS Holding Corp., the Company, Odyssey Partners,
               West Point-Pepperell, Inc., STN Holdings Inc., Magnolia
               Partners, L.P. and J.P. Stevens.***

     10.12     Asset Purchase Agreement, dated as of May 25, 1994, by
               and among the Company, JAPC, JCIC, JPS Auto Inc., a
               Delaware corporation, and Foamex International Inc., a
               Delaware corporation.****
























<PAGE>

<PAGE>
     

     10.13     Fourth Amended and Restated Credit Agreement (the
               "Existing Credit Agreement"), dated as of June 24,
               1994, by and among the Company, JCIC, JPS Elastomerics
               Corp., a Delaware corporation ("JEC"), JPS Carpet
               Corp., a Delaware corporation ("JCC"), the financial
               institutions listed on the signature pages thereof,
               Citibank, N.A. ("Citibank"), as Agent and
               Administrative Agent, and General Electric Capital
               Corporation ("GECC"), as Co-Agent and Collateral Agent.
               *****

     10.14     First Amendment to the Existing Credit Agreement, dated
               as of November 4, 1994, by and among the Company, JCIC,
               JEC, JCC, the financial institutions listed on the
               signature pages thereof, Citibank, as Agent and
               Administrative Agent, and GECC, as Co-Agent and
               Collateral Agent. ******

     10.15     Second Amendment to the Existing Credit Agreement,
               dated as of December 21, 1994, by and among the
               Company, JCIC, JEC, JCC, the financial institutions
               listed on the signature pages thereof, Citibank, as
               Agent and Administrative Agent, and GECC, as Co-Agent
               and Collateral Agent. ******

     10.16     Fourth Amendment to CIT Loan Agreement, dated as of
               December 29, 1994, by and between JCIC and CIT.******

     10.17     Lease Modification and Extension Agreement, dated as of
               April 30, 1993, by and between 1585 Associates and
               JCIC.******

     10.18     Long-Term Incentive Plan of the Company effective
               November 1, 1994.*******

     12.1      Computation of Ratio of Earnings to Fixed Charges.**

     12.2      Computation of Ratio of Earnings to Combined Fixed
               Charges and Preferred Stock Dividends.**

     21.1      List of Subsidiaries of the Company.******

     23.1      Consent of Deloitte & Touche LLP.**

     24.1      Power of Attorney relating to the Company
               (included as part of the signature page hereof).

     25.1      Statement of Eligibility and Qualification, on Form
               T-1, of CNB as Trustee (initially filed with the





















<PAGE>

<PAGE>
     

               Securities and Exchange Commission (the "SEC") on
               January 2, 1991, and amended by Amendment No. 1 thereto
               filed with the SEC on March 15, 1991, each in
               connection with the Company's Form T-3, and each
               incorporated herein by reference).

     25.2      Statement of Eligibility and Qualification, on Form
               T-1, of First Trust as Trustee (re:  Discount Note
               Indenture) (initially filed with the SEC on January 2,
               1991, and amended by Amendment No. 1 thereto filed with
               the SEC on March 15, 1991, each in connection with the
               Company's Form T-3, and each incorporated herein by
               reference).

     25.3      Statement of Eligibility and Qualification, on Form
               T-1, of First Trust as Trustee (re:  Subordinated Note
               Indenture) (initially filed with the SEC on January 2,
               1991, and amended by Amendment No. 1 thereto filed with
               the SEC on March 15, 1991, each in connection with the
               Company's Form T-3, and each incorporated herein by
               reference).

     25.4      Statement of Eligibility and Qualification, on Form
               T-1, of First Bank National Association as Trustee
               (initially filed with the SEC on January 2, 1991, and
               amended by Amendment No. 1 thereto filed with the SEC
               on March 15, 1991, each in connection with the
               Company's Form T-3, and each incorporated herein by
               reference).

     27.1      Financial data schedule.*******















                                             
- --------------------
         *   Previously filed.
        **   Filed herewith. 
       ***   Previously filed as an exhibit to the Company's Annual
             Report on Form 10-K for the year ended October 30, 1993.
      ****   Previously filed as an exhibit to the Company's Quarterly
             Report on Form 10-Q for the quarter ended April 30, 1994.
     *****   Previously filed as an exhibit to the Company's Quarterly
             Report on Form 10-Q for the quarter ended July 30, 1994.
    ******   Previously filed as an exhibit to the Company's Annual
             Report on Form 10-K for the year ended October 29, 1994.

   *******   Previously filed as an exhibit to the Company's Quarterly
             Report on Form 10-Q for the quarter ended January 28,
             1995.

  ********   To be filed by amendment hereto.







<PAGE>
     

     
     JPS TEXTILE GROUP, INC.                                       Exhibit 12.1
     COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
     (In thousands)

<TABLE>
<CAPTION>

                                                                Fiscal Year Ended                         Three Months Ended 
                                            ---------------------------------------------------------   ---------------------
                                             11/03/90    11/02/91    10/31/92    10/30/93    10/29/94    01/29/94    01/28/95
                                            (53 Weeks)  (52 Weeks)  (52 Weeks)  (52 Weeks)  (52 Weeks)  (13 Weeks)  (13 Weeks)
                                            ----------  ----------  ----------  ----------  ----------  ----------  ----------
<S>                                        <C>         <C>         <C>         <C>         <C>          <C>          <C>
Earnings:
  Loss before income taxes, discontinued 
     operations, extraordinary items and
     cumulative effects of accounting 
     changes per consolidated statements 
     of operations                          $  (41,313) $ (48,649)  $ (25,186)  $ (37,595)  $ (35,321)   $(13,018)    $(5,398)

  Add:
     Interest on indebtedness                   56,449     44,722      41,473      49,988      45,002      12,564       7,643
     Interest accretion and debt
       issuance cost amortization               24,431     25,111      18,805      12,208      11,450       2,922       2,422
     Portion of rents representative 
       of the interest factor                      921      1,137       1,320       1,198       1,347         321         351
                                            ----------  ---------   ---------   ---------   ---------     --------    --------
       Total earnings                       $   40,488  $  22,321   $  36,412   $  25,799   $  22,478     $ 2,789     $ 5,018
                                            ==========  =========   =========   =========   =========     ========    ========
Fixed Charges:
  Interest on indebtedness                      56,449     44,722      41,473      49,988      45,002      12,564       7,643
  Interest accretion and debt 
     issuance  cost amortization                24,431     25,111      18,805      12,208      11,450       2,922       2,422
  Portion of rents representative 
     of the interest factor                        921      1,137       1,320       1,198       1,347         321         351
                                            ----------  ---------   ---------   ---------   ---------     --------    --------
       Total fixed charges                  $   81,801  $  70,970   $  61,598   $  63,394   $  57,799     $15,807     $10,416
                                            ==========  =========   =========   =========   =========     ========    ========
Ratio of earnings to fixed charges               -          -           -           -            -           -           -   
                                            ==========  =========   =========   =========   =========     ========    ========
Deficiency of earnings to cover fixed 
  charges                                   $   41,313  $  48,649   $  25,186   $  37,595   $  35,321     $13,018     $ 5,398
                                            ==========  =========   =========   =========   =========     ========    ========

</TABLE>


<PAGE>
     


     JPS TEXTILE GROUP, INC.                              Exhibit 12.2
     COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED
        CHARGES AND PREFERRED STOCK DIVIDENDS
     (In thousands)



<TABLE>
<CAPTION>

                                                                Fiscal Year Ended                         Three Months Ended 
                                            ---------------------------------------------------------   ---------------------
                                             11/03/90    11/02/91    10/31/92    10/30/93    10/29/94    01/29/94    01/28/95
                                            (53 Weeks)  (52 Weeks)  (52 Weeks)  (52 Weeks)  (52 Weeks)  (13 Weeks)  (13 Weeks)
                                            ----------  ----------  ----------  ----------  ----------  ----------  ----------
<S>                                        <C>         <C>         <C>         <C>         <C>          <C>         <C>
Earnings:
  Loss before income taxes, discontinued 
     operations, extraordinary items and
     cumulative effects of accounting 
     changes per consolidated statements 
     of operations                          $  (41,313) $ (48,649)  $ (25,186)  $ (37,595)  $ (35,321)   $(13,018)    $(5,398)

  Add:
     Interest on indebtedness                   56,449     44,722     41 ,473      49,988      45,002      12,564       7,643
     Interest accretion and debt
       issuance cost amortization               24,431     25,111      18,805      12,208      11,450       2,922       2,422
     Portion of rents representative 
       of the interest factor                      921      1,137       1,320       1,198       1,347         321         351
                                            ----------  ---------   ---------   ---------   ---------     --------    --------
       Total earnings                       $   40,488  $  22,321   $  36,412   $  25,799   $  22,478     $ 2,789     $ 5,018
                                            ==========  =========   =========   =========   =========     ========    ========
Fixed Charges:
  Interest on indebtedness                      56,449     44,722      41,473      49,988      45,002      12,564       7,643
  Interest accretion and debt 
     issuance cost amortization                 24,431     25,111      18,805      12,208      11,450       2,922       2,422
  Portion of rents representative 
     of the interest factor                        921      1,137       1,320       1,198       1,347         321         351
                                            ----------  ---------   ---------   ---------   ---------     --------    --------
       Total fixed charges                      81,801     70,970      61,598      63,394      57,799      15,807      10,416

Senior redeemable preferred stock in-kind
  dividends and discount accretion               5,299      3,769       2,459       2,863       3,333         809         930
                                            ----------  ---------   ---------   ---------   ---------     --------    --------
  Combined fixed charges and preferred
     stock dividends                        $   87,100  $  74,739   $  64,057   $  66,257   $  61,132     $16,616     $11,346
                                            ==========  =========   =========   =========   =========     ========    ========
Ratio of earnings to fixed charges
  and preferred stock dividends                  -          -           -           -            -           -           -   
                                            ==========  =========   =========   =========   =========     ========    ========
Deficiency of earnings to cover fixed 
  charges and preferred stock dividends     $   46,612  $  52,418   $  27,645   $  40,458   $  38,654     $13,827     $ 6,328
                                            ==========  =========   =========   =========   =========     ========    ========

</TABLE>




<PAGE>
     

                                                          Exhibit 23.1


     INDEPENDENT AUDITORS' CONSENT


     JPS Textile Group, Inc.
     Greenville, South Carolina

     We consent to the use in this Post-Effective Amendment No. 2 to
     Registration Statement No. 33-58272 of JPS Textile Group, Inc. on
     Form S-1 of our report dated January 4, 1995, appearing in the
     Prospectus, which is a part of this Registration Statement, and
     to the reference to us under the heading "Experts" in such
     Prospectus.



     Deloitte & Touche LLP

     Greenville, South Carolina
     April 13, 1995



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