COLLINS & AIKMAN CORP
10-K405, 1996-04-22
MISC INDUSTRIAL & COMMERCIAL MACHINERY & EQUIPMENT
Previous: DREYFUS TREASURY PRIME CASH MANAGEMENT, 24F-2NT, 1996-04-22
Next: COLLINS & AIKMAN CORP, S-3/A, 1996-04-22




<PAGE>






                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-K

(MARK ONE)

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
    OF 1934 For the fiscal year ended January 27, 1996.

                                       OR

[ ] TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
    EXCHANGE ACT OF 1934 For the transition period from __________ to__________

                         Commission file number 1-10218

                          COLLINS & AIKMAN CORPORATION

             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


                 DELAWARE                                     13-3489233
(STATE OR OTHER JURISDICTION OF                         (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)                      IDENTIFICATION NUMBER)

                              701 MCCULLOUGH DRIVE

                         CHARLOTTE, NORTH CAROLINA 28262

                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (704) 547-8500

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

TITLE OF EACH CLASS                   NAME OF EACH EXCHANGE ON WHICH REGISTERED

Common Stock                          New York Stock Exchange

        SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT: NONE

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

[X] Yes [ ] No

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

 The aggregate market value of voting stock held by non-affiliates of the 
 Registrant was  $93,793,944 as of April 16, 1996.

 As of April 16,  1996,  the number of  outstanding  shares of the  Registrant's
common stock, $.01 par value, was 69,073,963 shares.

                      DOCUMENTS INCORPORATED BY REFERENCE:

(1)    Proxy  Statement for 1996 Annual Meeting of  Stockholders  to be filed
within 120 days of January 27, 1996 - Items 10, 11, 12 and 13.*

* Only the portion of this document expressly  described in the items listed are
incorporated by reference herein.


<PAGE>


COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

FORM 10-K ANNUAL REPORT INDEX

Item  1.      Business, page 1.

Item  2.      Properties, page 6.

Item  3.      Legal Proceedings, page 6.

Item  4.      Submission of Matters to a Vote of Security Holders, page 9.

              Executive Officers of the Registrant, page 9.

Item 5.       Market for  Registrant's  Common Equity and  Related  Stockholder
              Matters, page 11.

Item  6.      Selected Financial Data, page 12.

Item  7.      Management's Discussion and Analysis of Financial Condition and 
              Results of Operations, page 13.

Item  8.      Financial Statements and Supplementary Data, page 29.

Item  9.      Changes in and Disagreements With Accountants on Accounting and 
              Financial Disclosure, page 29.

Item 10.      Directors and Executive Officers of the Registrant, page 30.

Item 11.      Executive Compensation, page 30.

Item 12.      Security Ownership of Certain Beneficial Owners and Management, 
              page 30.

Item 13.      Certain Relationships and Related Transactions, page 30.

Item 14.      Exhibits, Financial Statement Schedules, and Reports on Form 8-K,
              page 31.


<PAGE>


                                     PART I

ITEM 1.  BUSINESS

       Collins & Aikman  Corporation  (the  "Company")  is a major  supplier  of
interior  textile and plastic  trim  products to the North  American  automotive
industry,  with leading  positions in five major product  lines.  The Company is
also a  leading  manufacturer  of  residential  upholstery  as  well  as a major
provider  of  contract  carpet  products  in the United  States.  The  Company's
operations  are organized  into two segments:  Automotive  Products and Interior
Furnishings.  For certain financial information regarding the Company's business
segments,  see  Note  22 to  Consolidated  Financial  Statements  and  "ITEM  7.
MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS."

       On April 9, 1996, the Company  announced a plan to spin off the Company's
Imperial Wallcoverings  subsidiary  ("Wallcoverings") to the stockholders of the
Company.  The Company has accounted for the financial  results and net assets of
Wallcoverings  as a discontinued  operation.  Accordingly,  previously  reported
financial results for all periods have been restated to reflect Wallcoverings as
a discontinued operation.

       With respect to competitive information,  references to the Company as "a
leader", "a leading" or "one of the leading" manufacturers in a product category
mean that the  Company is one of the  principal  manufacturers  in that  product
category and  references to the Company as "the  leader",  "the largest" or "the
leading"  manufacturer  in a  product  category  mean that the  Company  has the
largest product share based on dollar sales volume in that product category.

       All  references to a year with respect to the Company refer to the fiscal
year of the Company  which ends on the last Saturday of January of the following
year.

AUTOMOTIVE PRODUCTS

GENERAL

       The   Company  is  a leading  designer  and  manufacturer  of  automotive
products  with 1995 net sales in this  segment  of  $906.9  million.  Automotive
Products  supplies  six  major  automotive   products--automotive   seat  fabric
("bodycloth"),  molded floor carpets,  accessory floor mats, luggage compartment
trim,  convertible top systems and plastic-based  interior  systems.  Automotive
Products has supplied textile-based products to the automotive industry for over
60  years.  In  January  1996,  the  Company  acquired  Manchester  Plastics,  a
manufacturer  of automotive  door panels,  headrests,  floor console systems and
instrument panel components. The acquisition of Manchester Plastics adds a broad
range of molded  plastic  components to the Company's  textile-based  automotive
interior trim products and  increases the Company's  content per North  American
vehicle build.

       The Company's sales are dependent on certain  significant  customers.  In
1995,  1994  and 1993  direct  and  indirect  sales  to each of  General  Motors
Corporation and Chrysler Corporation  accounted for 10% or more of the Company's
net sales.  In 1995 and 1994  direct and  indirect  sales to Ford Motor  Company
accounted for 10% or more of the Company's net sales.

       Automotive  industry  demand  historically  has been  influenced  by both
cyclical  factors and long-term  growth trends in the driving age population and
real per capita income.

       Annual new car and truck sales  historically  have been cyclical.  In the
most recent cycle,  U.S.  light  vehicle sales  declined from an average of 15.4
million units per year in 1986-1988 to a low of 12.3 million units in 1991.  For
the last three years, U.S. light vehicle sales have averaged 14.6 million units.

                                        1

<PAGE>

PRODUCTS

       Automotive  Products  manufactures  six  principal  automotive  products:
automotive  seat fabric,  molded floor carpets,  accessory  floor mats,  luggage
compartment trim,  convertible top systems and  plastic-based  interior systems.
Automotive   Products   also  produces  a  variety  of  other   automotive   and
nonautomotive products.

       AUTOMOTIVE SEAT FABRIC.  Automotive Products  manufactures a wide variety
of bodycloth, including flat-wovens, velvets and knits. Automotive Products also
laminates foam to bodycloth. In 1995, 1994 and 1993, Automotive Products had net
sales of  bodycloth  of $327.5  million,  $340.3  million  and  $221.2  million,
respectively.

       MOLDED  FLOOR  CARPETS.   Molded  floor  carpets  include   polyethylene,
barrier-backed and molded urethane underlay carpet. In the Company's  automotive
molded floor product line, it has developed a "foam-in-place" process to provide
floor carpeting with enhanced acoustical and fit  characteristics,  resulting in
increases in unit  selling  prices.  In 1995,  1994 and 1993 net sales of molded
floor  carpets  were  $231.8  million,   $213.2  million,  and  $181.1  million,
respectively.

       ACCESSORY FLOOR MATS.  Automotive  Products produces carpeted  automotive
accessory  floor mats for both North  American  produced  vehicles  and imported
vehicles.

       LUGGAGE  COMPARTMENT TRIM.  Luggage  compartment trim includes  one-piece
molded  trunk  systems and  assemblies,  wheelhouse  covers and center pan mats,
seatbacks, tireboard covers and other trunk trim products.

       CONVERTIBLE TOP SYSTEMS.  Automotive  Products  designs and  manufactures
convertible  top  systems  through  its  Dura  Convertible   Systems  subsidiary
("Dura").  In October 1993, Dura began shipping its  "Top-in-a-Box"  system,  in
which it designs and manufactures  all aspects of a convertible  top,  including
the framework, trim set, backlight and power actuating system.

       MOLDED PLASTIC  INTERIOR  SYSTEMS.  In January 1996, the Company acquired
Manchester Plastics, a manufacturer of automotive door panels, headrests,  floor
console systems and instrument panel  components.  The acquisition of Manchester
Plastics  adds a broad  range of  molded  plastic  components  to the  Company's
textile-based automotive interior trim products.

       OTHER.  Automotive  Products  also  produces  a  variety  of  other  auto
products,  including carpet die cuts for automotive  interior trim applications,
convertible power actuating units,  headliner fabric,  and carpet roll goods for
export and domestic  consumption.  In addition,  the Company  manufactures small
volumes of certain  other  products,  such as  residential  floor  mats,  casket
liners,  necktie liners and sliver knits, for various  commercial and industrial
markets.

COMPETITION

       The automotive  supply  business is highly  competitive.  The Company has
competitors  in respect of each of its  automotive  products,  some of which may
have substantially  greater financial and other resources than the Company.  The
Company's  competitors  in molded plastic  components  include  subsidiaries  of
certain U.S. automotive and light vehicle manufacturers.

       The Company principally  competes for new business at the design stage of
new models and upon the redesign of existing  models.  The Company is vulnerable
to a  decrease  in demand for the models  that  generate  the most sales for the
Company,  a failure to obtain purchase  orders for new or redesigned  models and
pricing pressure from the major automotive companies.

                                        2

<PAGE>


FACILITIES

       Automotive Products has 45 manufacturing,  warehouse and other facilities
located in the U.S., Canada,  Mexico and Austria  aggregating  approximately 6.9
million  square  feet.  The  majority of these  facilities  are located in North
Carolina, Ohio and Michigan and in Ontario and Quebec, Canada. Approximately 90%
of the total square  footage of these  facilities  is owned and the remainder is
leased.  Many  facilities  are  strategically  located to  provide  just-in-time
("JIT")  inventory  delivery to the Company's  customers.  Capacity at any plant
depends,  among other things,  on the product being produced,  the processes and
equipment used and tooling.  This varies  periodically,  depending on demand and
shifts in production  between plants.  The Company currently  estimates that its
Automotive  Products  plants  generally  operate  at  between  50%  and  100% of
capacity.  During  the  second  half of 1994 the  Company  experienced  capacity
constraints  with  respect  to  certain  automotive  seat  fabrics  due  to  the
unanticipated popularity of certain vehicles for which the Company supplies seat
fabric. To meet customer expectations,  the Company utilized outside weaving and
redeployed  certain  manufacturing  capacity from its Decorative  Fabrics velvet
furniture products.  The Company terminated commission weaving during the second
quarter  of 1995.  Except  for the  foregoing  constraints,  which  the  Company
believes were short term, the Company's capacity  utilization in this segment is
generally in line with its past experience in similar economic  situations,  and
the Company believes that its facilities are sufficient to meet existing needs.

INTERIOR FURNISHINGS

       Interior Furnishings designs and manufactures  residential and commercial
upholstery  fabrics through its Decorative  Fabrics group and high-end specified
contract  floorcoverings through its Floorcoverings group. In 1995, the Interior
Furnishings segment had net sales of $384.5 million.

DECORATIVE FABRICS

       GENERAL.  Interior  Furnishings'  Decorative  Fabrics  group is a leading
designer and  manufacturer  of  upholstery  fabrics in the U.S.  The  Decorative
Fabrics  group  had 1995 net  sales of  $262.4  million.  This  group's  primary
division,  Mastercraft,  is the leading  manufacturer  of flat-woven  upholstery
fabrics  and had 1995 net  sales of $240.9  million.  Management  believes  that
Mastercraft has substantially more jacquard looms and styling capacity dedicated
to  upholstery  fabrics,  and offers more patterns  (approximately  13,000) in a
greater range of price points than any of its competitors.  The breadth and size
of  Mastercraft's   manufacturing  and  design  capabilities   provide  it  with
exceptional  flexibility to respond to changing  customer demands and to develop
innovative product offerings.  In order to accommodate  anticipated  growth, the
Company in 1993 initiated a loom modernization  program,  which was completed in
fiscal  1995.  The  program  was  targeted  toward  creating  a state of the art
production  facility with the purchase of high-speed looms to increase  capacity
and  productivity,  new electronic  jacquard heads to reduce pattern  changeover
times  and  computer   monitoring  systems  to  provide  information  about  the
manufacturing processes and to improve quality, productivity and capacity.

     The three primary types of upholstery  fabric are flat-wovens,  velvets and
prints.  Flat-woven  fabrics are made in two major  styles:  jacquard,  which is
produced on high-speed  computerized  looms capable of weaving intricate designs
into the fabric,  and dobby, a plain fabric produced on standard  looms.  Demand
for upholstery  fabric generally varies with economic  conditions,  particularly
sales of new and  existing  homes,  and is  directly  associated  with  sales of
upholstered  furniture at the retail  level.  Shifts in consumer  taste can also
affect demand for upholstery fabric.

       PRODUCTS. Decorative Fabrics' two operating divisions are Mastercraft and
Cavel. Mastercraft and Cavel design and manufacture jacquards, velvets and other
woven  fabrics for

                                        3

<PAGE>


the furniture,  interior design,  commercial,  recreational vehicle and
industrial markets.  During 1994, the Company sold the Greeff and Warner product
lines through which it had designed and distributed high-end fabrics.

       Decorative Fabrics had net sales of flat-woven products in 1995, 1994 and
1993 of $240.9 million, $262.8 million and $268.9 million, respectively.

       Decorative   Fabrics'   other  sales  were  primarily   velvet   products
manufactured by the Cavel division.

       CUSTOMERS.  Decorative  Fabrics is a primary  supplier to  virtually  all
major furniture  manufacturers  in the U.S.,  including  La-Z-Boy,  Ethan Allen,
Thomasville,  Flexsteel,  Bassett,  Broyhill,  Baker, Henredon,  Rowe and Robert
Allen. Due to the breadth of its product offerings,  strong design  capabilities
and superior  customer  service,  the Company has developed close  relationships
with many of Decorative Fabrics' over 1,000 customers.

       Nearly all of Decorative  Fabrics'  products are made to customer  order.
This reduces the amount of raw material and finished  goods  inventory  required
and minimizes product returns.

       MARKETING AND SALES.  Fabrics are sold domestically by commissioned sales
representatives who exclusively represent the Mastercraft and Cavel divisions of
Decorative  Fabrics.  The Mastercraft and Cavel divisions  maintain showrooms in
seven key locations throughout the United States.

       COMPETITION.  The U.S.  upholstery fabrics market is highly  competitive.
The  Company  has  numerous  competitors  in respect  of each of its  decorative
fabrics products,  some of which have substantially  greater financial and other
resources  than the  Company.  Manufacturers  compete  on the  basis of  design,
quality,  price and customer  service.  In addition,  upholstery  fabrics are in
competition with other furniture covers such as leather goods.

       FACILITIES.  Mastercraft  operates four weaving  plants and one finishing
plant in North  Carolina  aggregating  1.0 million  square feet, of which 89% is
owned  and the  remainder  leased.  Cavel  shares  manufacturing  capacity  with
Automotive Products at three plants in Roxboro, North Carolina.  During the last
three years, the Company's capacity  utilization in the Mastercraft  division of
the Decorative Fabrics group has consistently  averaged nearly 100%. The Company
believes  that,  after  taking into  account  Mastercraft's  recently  completed
capital  investment  plan,  its existing  facilities  are sufficient to meet the
Decorative Fabrics group's anticipated growth requirements.

FLOORCOVERINGS

       GENERAL.  The Floorcoverings group of the Interior Furnishings segment is
a leading  producer  of  high-end  specified  contract  carpeting  products  for
institutional and commercial customers.  In 1995 Floorcoverings had net sales of
$122.2  million.  Its  principal  products are  six-foot  wide rolls and modular
carpet tiles for sale principally in the U.S.  Floorcoverings produces virtually
no product for inventory or for commodity markets.

       Since  1990,  Floorcoverings  has  repositioned  its  product  offerings,
shedding  those  products  in which it  lacked  either a  low-cost  position  or
proprietary  product advantage.  By focusing on areas of competitive  advantage,
Floorcoverings has increased its sales.

       During  1994,   Floorcoverings   initiated   Source  OneSM,  a  turn-key,
full-service  supply and installation  program, to sell its products directly to
end users on a national basis.

       Approximately 46% of Floorcoverings' 1995 net sales were to institutional
customers such as government,  healthcare and education facilities.  The balance
of Floorcoverings'  sales in 1995 were to corporate  offices,  stores and export
markets. Management believes that these 

                                   4

<PAGE>

are stable growth sectors.

       PRODUCTS.  Floorcoverings'  key  competitive  advantage in its  principal
products,  six-foot  wide  rolls  and  modular  carpet  tiles,  is its  patented
Powerbond  RS(R) adhesive  technology,  which has 12 years of patent  protection
remaining.  Because the Powerbond  RS(R) system does not use wet  adhesives,  it
permits the installation of floorcoverings directly on floor surfaces, including
existing carpeting, with substantially reduced labor costs and without the fumes
of  conventional  wet  adhesives.  This  allows  for  less  disruptive  and less
time-consuming  installation and, for this reason, is particularly attractive to
institutions such as schools and hospitals. In addition to reducing installation
downtime for customers,  management  believes  Floorcoverings'  product exhibits
demonstrably superior durability and cleaning characteristics ideally suited for
high-traffic areas such as airline terminals, schools and governmental agencies.

       COMPETITION.  The commercial carpet industry is highly  competitive.  The
Company  has  numerous  competitors,  some of which have  substantially  greater
financial  and  other  resources  than  the  Company  and  some  of  which  have
substantial sales in the commodity  segments of the industry,  segments in which
Floorcoverings  does  not  compete.   Floorcoverings'  products  have  demanding
specifications  and generally  cannot be  manufactured  using the equipment that
currently supplies most of the industry's commodity products.

       FACILITIES.  Floorcoverings  owns and operates four facilities in Dalton,
Georgia  aggregating  approximately  630,000 square feet. The Company  currently
estimates  that  Floorcoverings'  plants  operate  at  between  55%  and  95% of
capacity, depending on the production process involved. The Company has approved
an investment of approximately $3.5 million to expand  Floorcoverings'  capacity
in  order  to  meet  its  expected   continuing  growth  needs.  With  this  new
manufacturing  capacity expected to be in place in 1996, the Company anticipates
that its Floorcoverings facilities will be adequate for its projected needs.

RECENT DEVELOPMENTS

       On April 9, 1996, the Company  announced a plan to spin off Wallcoverings
to the stockholders of the Company in the form of a stock dividend. The spin-off
is subject to,  among other  things,  the consent of the  Company's  lenders and
final  approval of the  Company's  Board of Directors.  The Company  anticipates
completing  the  spin-off  in the  summer  of 1996.  Wallcoverings  is a leading
manufacturer  and  distributor of wallpaper for the  residential  and commercial
sectors of the wallcoverings market.  Wallcoverings had 1995 net sales of $205.3
million.  The Company has accounted for the financial  results and net assets of
Wallcoverings as a discontinued operation.

RAW MATERIALS

       Raw  materials  and  other  supplies  used  in the  Company's  continuing
operations are normally  available from a variety of competing  suppliers.  With
respect to most  materials,  the loss of a single or even a few suppliers  would
not  have  a  material  adverse  effect  on the  Company.  For a  discussion  of
increasing raw material price trends,  see "ITEM 7. MANAGEMENT'S  DISCUSSION AND
ANALYSIS OF  FINANCIAL  CONDITION  AND  RESULTS OF  OPERATIONS  - Liquidity  and
Capital Resources".

ENVIRONMENTAL MATTERS

       See "ITEM 3. LEGAL PROCEEDINGS - Environmental  Proceedings" and "ITEM 7.
MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS - Environmental Matters".

                                   5

<PAGE>

EMPLOYEES

       As of January 27, 1996,  the  Company's  continuing  operations  employed
approximately  11,700  persons on a full-time  or  full-time  equivalent  basis.
Approximately   2,900  of  such  employees  are  represented  by  labor  unions.
Management believes that the Company's relations with its employees and with the
unions that represent certain of them are good.

ITEM 2.  PROPERTIES

       For  information   concerning  the  principal  physical properties of the
Company and its various operating  divisions,  see "ITEM 1. BUSINESS".

ITEM 3.  LEGAL PROCEEDINGS

         Except as described  below,  the Company and its subsidiaries are not a
party to any material  pending legal  proceedings,  other than ordinary  routine
litigation incidental to their businesses.

ENVIRONMENTAL PROCEEDINGS

         DOUGLAS,  MICHIGAN.  On January 4, 1991,  a complaint  was filed in the
Circuit Court for Allegan County,  Michigan,  captioned HAWORTH,  INC. V. WICKES
MANUFACTURING COMPANY (the "Haworth action"), in which Haworth, Inc. ("Haworth")
alleges   that   predecessors   of   Wickes   Manufacturing   Company   ("Wickes
Manufacturing"),  an indirect wholly owned  subsidiary of the Company,  released
environmental  contaminants  on property,  now owned by Haworth,  located in the
Village of  Douglas,  Michigan.  On June 28,  1993,  the Court  entered an order
granting Wickes Manufacturing's motion for summary disposition dismissing all of
Haworth's claims against Wickes Manufacturing,  and on April 21, 1995, the Court
of Appeals for the State of Michigan affirmed the order. The summary disposition
order  has  become  final,  and  Wickes  Manufacturing  is  proceeding  with its
counterclaims against Haworth. On October 22, 1993, Haworth filed a complaint in
the United States District Court for the Western District of Michigan, captioned
HAWORTH, INC. V. WICKES MANUFACTURING COMPANY AND PARAMOUNT COMMUNICATIONS, INC.
(the "Second HAWORTH  action").  In the Second HAWORTH  action,  Haworth alleges
federal  claims with respect to Wickes  Manufacturing  and federal and state law
claims with respect to Paramount Communications, Inc. that are factually similar
to the state law claims  alleged in the  HAWORTH  action,  and  Haworth  seeks a
declaratory  judgment that Wickes  Manufacturing  and Paramount  Communications,
Inc. are liable for the alleged  contamination  at the site, an order  requiring
Wickes  Manufacturing and Paramount  Communications,  Inc. to implement response
actions  at the site,  and  damages,  interest  and  costs,  all in  unspecified
amounts.  Wickes Manufacturing and Paramount  Communications,  Inc. have filed a
motion for summary  judgment to dismiss  all of  Haworth's  claims in the Second
HAWORTH  action  and are  waiting  for the court to  schedule  a hearing  on the
motion. The Michigan  Department of Natural Resources,  by letter dated December
20, 1989, notified Wickes Manufacturing  pursuant to the Michigan  Environmental
Response  Act  that  Wickes   Manufacturing   is  potentially   responsible  for
undertaking  investigation and response actions to address  contamination at the
site involved in the HAWORTH action and its possible  effect on the water supply
of the Village of Douglas.

         OTHER  ENVIRONMENTAL  MATTERS.  The Company is legally or contractually
responsible or alleged to be responsible for the  investigation  and remediation
of contamination,  or has received notices that it is a potentially  responsible
party (a "PRP"), at various other sites. These sites include,  among others, the
following:  a site formerly operated by Stamina Mills, Inc., a former subsidiary
of a former  indirect  subsidiary  of the Company,  in North  Smithfield,  Rhode
Island;   a  site   adjacent   to  a  facility   formerly   operated  by  Wickes
Manufacturing's  former  Bohn Heat  Transfer  division  located  at  Beardstown,
Illinois; a site 

                                   6

<PAGE>

formerly owned and operated by Wickes  Manufacturing's  alleged former  Daybrook
Ottawa division  located  at  Bowling  Green,  Ohio;  a  site owned and formerly
operated  by  a  Company   subsidiary   located  at  Elmira,   California;   the
Reliable  Equipment  Superfund  Site  located  at Grand  Rapids,  Michigan;  the
Butterworth  Landfill Superfund Site located at Grand Rapids,  Michigan;  a site
owned  and  formerly  operated  by  Wickes   Manufacturing's  former  Mechanical
Components division located at Mancelona,  Michigan;  the former Albert Van Luit
plant site owned by a Company subsidiary located at North Hollywood, California;
the  Hartley &  Hartley  landfill  site  located  at  Kawkawlin,  Michigan;  the
Stringfellow Superfund Site located at Riverside County, California; and certain
sites associated with the former Wickes Engineering business. In addition to the
environmental  sites and proceedings listed above, the Company is and has been a
party or PRP at other sites and involved in other proceedings from time to time.
In the last three fiscal years, the Company has paid  approximately $7.6 million
in the  aggregate  in  connection  with its  various  environmental  sites.  The
majority  of such  costs  have  been  incurred  in  connection  with  the  North
Smithfield,  Rhode Island; Elmira, California;  and North Hollywood,  California
sites.

         In estimating the total future cost of  investigation  and remediation,
the Company has considered,  among other things,  the Company's prior experience
in remediating  contaminated sites,  remediation efforts by other parties,  data
released by the United States Environmental  Protection Agency, the professional
judgment  of  the  Company's   environmental   experts,   outside  environmental
specialists and other experts,  and the likelihood that other parties which have
been  named  as  PRPs  will  have  the  financial  resources  to  fulfill  their
obligations  at sites where they and the  Company  may be jointly and  severally
liable.  Under the theory of joint and several  liability,  the Company could be
liable for the full costs of  investigation  and remediation  even if additional
parties are found to be responsible  under the applicable  laws. It is difficult
to  estimate  the total cost of  investigation  and  remediation  due to various
factors including  incomplete  information  regarding particular sites and other
PRPs,  uncertainty  regarding  the  extent  of  environmental  problems  and the
Company's  share,  if any, of  liability  for such  problems,  the  selection of
alternative  compliance  approaches,  the complexity of  environmental  laws and
regulations and changes in cleanup  standards and  techniques.  When it has been
possible to provide reasonable estimates of the Company's liability with respect
to environmental  sites,  provisions have been made in accordance with generally
accepted  accounting  principles.  The Company records its best estimate when it
believes it is probable  that an  environmental  liability has been incurred and
the amount of loss can be  reasonably  estimated.  The  Company  also  considers
estimates  of  certain   reasonably   possible   environmental   liabilities  in
determining the aggregate  amount of environmental  reserves.  As of January 27,
1996, the Company has established  reserves of  approximately  $38.9 million for
the estimated future costs related to all its known environmental  sites. In the
opinion  of  management,   based  on  the  facts  presently  known  to  it,  the
environmental costs and contingencies will not have a material adverse effect on
the  Company's  consolidated  financial  condition  or  results  of  operations.
However,  there can be no assurance  that the Company has identified or properly
assessed all potential  environmental  liability  arising from the activities or
properties  of the  Company,  its  present  and  former  subsidiaries  and their
corporate predecessors.

         The Company is seeking insurance  coverage for a portion of the defense
costs  and  liability  it has  incurred  and may  incur in  connection  with the
environmental  proceedings  described  above.  Coverage  issues  have  not  been
resolved.  While the Company has received some  payments from certain  insurance
carriers, there can be no assurance that additional payments will be received.

LITIGATION PROCEEDINGS

         PREFERRED  STOCK  REDEMPTION  LITIGATION.  On August 2,  1991,  a Fifth
Consolidated  Amended  Complaint  was filed in IN RE IVAN F.  BOESKY  SECURITIES
LITIGATION  (the  "Boesky  action"),  a  multi-district  litigation  pending for
pre-trial purposes in the United States District Court for the Southern District
of New York. In essence, the complaint is an 

                                        7

<PAGE>

amalgam  of  claims  against  a variety of defendants including Collins & Aikman
Group,  Inc.  ("Group"),  a  predecessor  to  the   Company's  Collins  & Aikman
Products  Co.  subsidiary  ("C&A  Products"),  alleging,   among other things, a
conspiracy to manipulate  the price of Group's  common   stock  in  1986 for the
purpose  of   triggering   a   redemption   of  certain  outstanding   preferred
stock    of    Group.    On   May  1,   1995   plaintiffs   and   C&A   Products
agreed to the principal terms of a settlement  whereby  plaintiffs would release
all  claims  relating  to  the  litigation  against  Group  and  the  individual
Group-related  defendants  in  exchange  for  payment by C&A  Products  of $4.25
million.  The  settlement is subject to approval of the court.  On May 12, 1995,
C&A Products paid $4.25 million into an escrow  account with the court  pursuant
to the terms of the settlement. The settlement was within previously established
accruals.

         POF  ARBITRATION.  On or about May 26,  1992,  Advanced  Development  &
Engineering  Centre  ("ADEC"),  a division of an indirect  subsidiary  of Group,
filed a request  for  arbitration  with the  International  Chamber of  Commerce
seeking a resolution  of ADEC's  dispute with the  Pakistan  Ordnance  Factories
Board ("POF") concerning ADEC's installation of a munitions facility in Pakistan
for a purchase  price of $26.5  million.  ADEC  alleges  that POF  violated  the
contract,  among other things,  by refusing to permit completion of a production
run,  which would have  entitled ADEC to receive  $2.65  million,  the remaining
unpaid portion of the purchase price under the contract.  On August 6, 1992, POF
filed a reply and  counterclaim  alleging  that as a result  of  ADEC's  alleged
breach of the contract,  POF's entire investment in the munitions facility was a
loss. POF claims damages in excess of $30 million.

         In the opinion of the Company's management based on the facts presently
known to it, the  ultimate  outcome of any of these legal  proceedings  will not
have a material adverse effect on the Company's consolidated financial condition
or future results of operations.

                                    8

<PAGE>


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

       None.

EXECUTIVE OFFICERS OF THE REGISTRANT

(Pursuant to  Instruction  G(3) of the General  Instructions  to Form 10-K,  the
following  information is included herein as an unnumbered item in lieu of being
included in the Company's definitive Proxy Statement).

The  following is a list of the names and ages (as of April 16, 1996) of all the
executive officers of the Company and a description of all positions and offices
with the  Company  held by each such  person  and each such  person's  principal
occupations and employment  during the past five years.  All executive  officers
hold office at the pleasure of the Company's Board of Directors.

<TABLE>
<CAPTION>
                   Name                      Age              Position
                ----------                 ------          --------------
<S>                                        <C>     <C>
       David A. Stockman                     49      Co-Chairman of the Board
       Randall J. Weisenburger               37      Co-Chairman of the Board
       Thomas E. Hannah                      57      Chief Executive Officer
       William J. Brucchieri                 53      President of Imperial Wallcoverings
       Dennis E. Hiller                      41      President of Automotive Carpet Division
       John D. Moose                         59      President of Automotive Fabrics Division
       Harry F. Schoen III                   60      President of Mastercraft Division
       Elizabeth R. Philipp                  39      Executive Vice President, General Counsel and Secretary
       J. Michael Stepp                      51      Executive Vice President and Chief Financial Officer

</TABLE>

     DAVID A. STOCKMAN has been a director of the Company since October 1988 and
Co-Chairman of the Board of the Company since July 1993. Mr. Stockman has been a
General Partner of Blackstone Group Holdings L.P. ("Blackstone Group"), which is
under  common  control  with  Blackstone  Capital  Partners  L.P.,  a  principal
stockholder of the Company ("Blackstone Partners"),  since 1988. Mr. Stockman is
also a director of LaSalle Re Holdings Ltd. and UCAR International Inc.

     RANDALL J.  WEISENBURGER  has been a director of the Company  since  August
1989 and  Co-Chairman  of the Board since June 1995. Mr.  Weisenburger  was Vice
Chairman of the  Company  from April 1994 to June 1995,  Deputy  Chairman of the
Company from July 1992 to April 1994 and Vice President from August 1989 to July
1992. Mr.  Weisenburger has been Managing Director of Wasserstein Perella & Co.,
Inc.  ("WP & Co."),  an  affiliate  of  Wasserstein  Perella  Partners,  L.P., a
principal  stockholder of the Company ("WP Partners"),  since December 1993. Mr.
Weisenburger  was a Director of WP & Co. from December 1992 to December 1993 and
a  Vice  President  of WP &  Co.  from  December  1989  to  December  1992.  Mr.
Weisenburger is also Chairman of the Yardley Lentheric Group.

                                   9

<PAGE>

       THOMAS E. HANNAH has been a director  of the Company and Chief  Executive
Officer of the  Company  since July 1994.  Mr.  Hannah was  President  and Chief
Executive  Officer  of  Collins & Aikman  Textile  and  Wallcoverings  Group,  a
division of a wholly owned  subsidiary of the Company,  from November 1991 until
July 1994 and was named an executive  officer of the Company for purposes hereof
in April 1993.  Mr.  Hannah was  President  and Chief  Executive  Officer of the
Collins & Aikman Textile Group from February 1989 to November 1991 and President
of Milliken & Company's Finished Apparel Division prior to that.

     WILLIAM J.  BRUCCHIERI has been President of Imperial  Wallcoverings  since
February  1993 and was named an  executive  officer of the Company for  purposes
hereof in April 1994.  Mr.  Brucchieri  was Executive Vice President of Imperial
from March 1992 to January 1993 and Executive Vice President of the  Mastercraft
division from January 1990 to February 1992. Mr.  Brucchieri was Vice President,
Operations of the  Mastercraft  division  from August 1989 to January 1990.  Mr.
Brucchieri joined a wholly owned subsidiary of the Company in 1988.

     DENNIS E. HILLER has been President of the Automotive Carpet division since
November  1994.  Mr. Hiller was President of The Akro  Corporation,  an indirect
subsidiary of the Company, from 1992 until November 1994 and Manager, Fabricated
Products  for the  Company  prior to that.  Mr.  Hiller  was named an  executive
officer of the Company for purposes hereof in April 1996.

     JOHN D. MOOSE has been President of the Automotive  Fabrics  division since
October 1994 and was  President of the North  American Auto Group from June 1989
until October 1994. Mr. Moose was named an executive  officer of the Company for
purposes hereof in April 1994. Mr. Moose joined a wholly owned subsidiary of the
Company in 1960.

     HARRY F. SCHOEN III has been  President of the  Mastercraft  division since
January  1993 and was named an  executive  officer of the Company  for  purposes
hereof  in April  1994.  Mr.  Schoen  was  Executive  Vice  President  and Chief
Operating Officer of the Mastercraft  division from April 1992 to December 1992.
Mr. Schoen was General  Manager of Milliken & Company's  Greige Fine Goods Group
prior to that.

     ELIZABETH R. PHILIPP has been Executive Vice President, General Counsel and
Secretary  of the  Company  since April 1994.  Ms.  Philipp was Vice  President,
General  Counsel and  Secretary of the Company from April 1993 to April 1994 and
Vice President and General Counsel from September 1990 to April 1993.

     J. MICHAEL STEPP has been  Executive  Vice  President  and Chief  Financial
Officer  since  April  1995.  Mr.  Stepp was  Executive  Vice  President,  Chief
Financial  Officer of Purolator  Products  Company from December 1992 to January
1995.  Prior to that,  Mr.  Stepp was  President of American  Corporate  Finance
Group, Inc.

                                   10

<PAGE>


                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

       The Company's common stock has been traded on the New York Stock Exchange
under the symbol  "CKC" since July 7, 1994.  At April 16,  1996,  there were 144
holders of record.  The following  table lists the high and low sales prices for
the common stock for the full quarterly periods since trading commenced.

                            FISCAL 1995                   FISCAL 1994
                          --------------               ---------------
                           HIGH     LOW                 HIGH     LOW
                          ------  ------               ------   -----
       First Quarter       8-3/8   7-1/2                  -         -
       Second Quarter      9       6-3/8               10-9/16  10
       Third Quarter       9-1/4   7-1/2               10-7/8    8-5/8
       Fourth Quarter      8-3/8   6-1/8                9-1/4    7-7/8


       No dividend or other  distribution  with  respect to the Common Stock has
been paid by the Company since its  incorporation in 1988. Any payment of future
dividends and the amounts thereof will be dependent upon the Company's earnings,
financial  requirements and other factors deemed relevant by the Company's Board
of Directors. The Company currently does not intend to pay any cash dividends in
the  foreseeable  future;  rather,  the  Company  intends to retain  earnings to
provide for the operation and expansion of its business.  On April 9, 1996,  the
Company  announced  a plan  to  spin  off its  Wallcoverings  subsidiary  to the
stockholders  of the Company in the form of a stock  dividend.  The  spin-off is
subject to, among other things,  the consent of the Company's  lenders and final
approval of the Company's Board of Directors. The Company anticipates completing
the spin-off in the summer of 1996.  See "ITEM 7.  MANAGEMENT'S  DISCUSSION  AND
ANALYSIS  OF   FINANCIAL   CONDITION   AND  RESULTS  OF   OPERATIONS   -  Recent
Developments".   Certain  restrictive  covenants  contained  in  the  agreements
governing the Company s credit  facilities  limit the Company's  ability to make
dividend and other payments.  See "ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS
OF  FINANCIAL  CONDITION  AND  RESULTS OF  OPERATIONS  -  Liquidity  and Capital
Resources" and Note 17 to the Consolidated Financial Statements.


                                      11

<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA

(in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                     Fiscal Year Ended

                                                            January 27,    January 28,   January 29,    January 30,   January 25,
                                                               1996           1995          1994           1993 (1)      1992
                                                            -----------    -----------   -----------    -----------   -----------
<S>                                                         <C>            <C>           <C>           <C>           <C>
STATEMENT OF OPERATIONS DATA:

Net sales. . . . . . . . . . . . . . . . . . . . . . .      $1,291,466     $1,319,379    $1,085,068     $1,035,605    $  947,098
Gross margin . . . . . . . . . . . . . . . . . . . . .         279,108        302,179       234,978        220,924       192,468
Selling, general and administrative expenses . . . . .         131,010        136,378       134,490        152,330       132,422
Management equity plan expense . . . . . . . . . . . .            -              -           26,736           -             -
Goodwill amortization and write-off. . . . . . . . . .             270           -          102,120          2,851         2,851
Operating income (loss). . . . . . . . . . . . . . . .         147,828        165,801       (28,368)        65,743        57,195
Interest expense, net (2). . . . . . . . . . . . . . .          47,938         75,006       110,962        110,420       107,237
Loss on sale of receivables. . . . . . . . . . . . . .           8,688          7,616          -              -             -
Income (loss) from continuing operations before income
   taxes . . . . . . . . . . . . . . . . . . . . . . .          91,202         80,921      (143,863)       (49,191)      (54,557)
Income tax expense (benefit) . . . . . . . . . . . . .        (138,520)        11,015        10,494         (4,702)        9,842
Income (loss) from continuing operations . . . . . . .         229,722         69,906      (154,357)       (44,489)      (64,399)
Income (loss) from discontinued operations, including
   disposals . . . . . . . . . . . . . . . . . . . . .         (23,281)         5,840      (123,307)      (219,169)      (25,302)
Income (loss) before extraordinary items . . . . . . .         206,441         75,746      (277,664)      (263,658)      (89,701)
Net income (loss). . . . . . . . . . . . . . . . . . .         206,441        (30,782)     (277,664)      (263,658)     (133,810)
Income (loss) from continuing operations per primary
   and fully diluted common share. . . . . . . . . . .            3.23           (.50)        (6.54)         (2.32)        (2.94)

BALANCE SHEET DATA:

Total assets . . . . . . . . . . . . . . . . . . . . .      $1,050,007     $  640,318    $  880,797     $1,096,689    $1,253,915

Long-term debt, including current portion. . . . . . .         765,022        565,102       921,751        979,920       938,810
Redeemable preferred stock . . . . . . . . . . . . . .            -              -          122,368         98,602        79,754
Common stockholders' deficit . . . . . . . . . . . . .        (227,852)      (412,622)     (702,220)      (421,460)     (130,921)

OTHER DATA (FROM CONTINUING OPERATIONS):

Capital expenditures . . . . . . . . . . . . . . . . .      $   77,946     $   79,063    $   41,172     $   35,163    $   33,835
Depreciation and leasehold amortization. . . . . . . .          37,341         38,590        36,642         39,769        38,122

</TABLE>

(1)   1992 was a 53-week year.

(2)   Excludes amounts related to discontinued operations as follows:

<TABLE>
<CAPTION>


                                                                                    Fiscal Year Ended

                                                           January 27,    January 28,     January 29,    January 30,    January 25,
                                                               1996           1995            1994           1993           1992
                                                           -----------    -----------     -----------    -----------    -----------
<S>                                                       <C>            <C>             <C>            <C>            <C>
       Wallcoverings. . . . . . . . . . . . . . . . . .    $      666     $     677       $      329     $      447     $      737
       Operations discontinued prior to fiscal 1995 . .          -              -             18,871         23,010         25,062
                                                           -----------    -----------     -----------    -----------    ----------

                                                           $      666     $     677       $   19,200     $   23,457     $   25,799
                                                           ===========    ===========     ===========    ===========    ==========
</TABLE>

                                        12


<PAGE>

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

RECENT DEVELOPMENTS

      On April 9, 1996, the Company  announced a plan to spin off  Wallcoverings
to the  Company's  stockholders  in the form of a stock  dividend.  The  Company
expects the spin-off to occur in the summer of 1996. The spin-off is subject to,
among other things,  the approval of the Company's lenders and final approval of
the Company's  Board of  Directors.  The Company has accounted for the financial
results  and  net  assets  of   Wallcoverings   as  a  discontinued   operation.
Accordingly,  previously  reported  financial  results for all periods discussed
have been restated to reflect  Wallcoverings  as a discontinued  operation.  See
Note 15 to the  Consolidated  Financial  Statements  for  information  regarding
discontinued operations.

      During March 1996, the Company  experienced a decline in sales relating to
the United Auto Workers strike against  General  Motors.  The Company  estimates
that the impact of the General Motors strike on the Company's sales in the first
fiscal quarter of 1996 will be approximately $17 million. The strike was settled
on March 22, 1996 and the Company  does not expect any adverse  effects from the
strike on the Company's 1996 second quarter results.

MANCHESTER PLASTICS ACQUISITION

      On January 3, 1996,  the Company  completed the  acquisition of Manchester
Plastics for a purchase price of  approximately  $184.0 million,  which includes
approximately  $40.4  million  of  debt  extinguished  in  connection  with  the
acquisition. The acquisition, related fees and expenses and estimated Manchester
Plastics  working  capital  requirements  were  financed by  borrowings  of $197
million under a term loan  facility.  See "ITEM 7.  MANAGEMENT'S  DISCUSSION AND
ANALYSIS OF  FINANCIAL  CONDITION  AND  RESULTS OF  OPERATIONS  - Liquidity  and
Capital Resources".

      Manchester  Plastics  is a  designer  and  manufacturer  of  high  quality
plastic-based  automotive  door panels,  headrests,  floor  console  systems and
instrument panel  components used in the interior of automobiles,  light trucks,
sport utility  vehicles and minivans.  It serves the North  American  automakers
from seven  manufacturing  plants in the United States and Canada.  Prior to its
acquisition,  Manchester  Plastics had annual net sales for 1995, 1994, and 1993
of $193.7 million, $169.3 million and $148.3 million, respectively.

      The Manchester  Plastics product line adds a broad range of molded plastic
products to the Company's extensive textile-based  automotive trim products. The
Company  believes that U.S.  automotive and light vehicle  manufacturers  ("U.S.
OEMs")  and,  to  a  lesser  extent,  foreign-owned  North  American  automotive
manufacturers  ("Transplants",  and, together with U.S. OEMs, "OEMs") are moving
toward  integrated  contracts,  where one supplier  will manage the  manufacture
and/or  assembly  of a major  vehicle  system.  The  acquisition  of  Manchester
Plastics positions the Company to offer to its OEM customers enhanced design and
engineering services and a more fully integrated interior system.

      The Company has accounted  for the  acquisition  as a purchase,  and it is
therefore  included in fiscal 1995 results for a period of  approximately  three
and one half weeks.  The purchase price and related  expenses  exceeded the fair
value of the net assets acquired by  approximately  $155 million.  The resulting
goodwill is being amortized on a straight line basis over 40 years.  See Notes 3
and 5 to the Consolidated  Financial  Statements for further  discussion and pro
forma information.

INITIAL PUBLIC OFFERING AND RECAPITALIZATION

      On July 13, 1994, the Company  completed an initial  public  offering (the
"Offering")  of shares of Common  Stock.  In connection  with the Offering,  the
Company effected a recapitalization (the  "Recapitalization")  which reduced the
Company's indebtedness, lowered

                                      13
<PAGE>



                      COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS. (CONTINUED)

interest  expense  and  provided  liquidity  for  operations  and other  general
corporate purposes. After the Offering and Recapitalization,  approximately 70.5
million  shares of Common Stock were  outstanding.  Since that time, the Company
has repurchased approximately 1.5 million shares of Common Stock.

GENERAL

      The Company's continuing business segments consist of Automotive Products,
which supplies  interior textile and plastic trim products to the North American
automotive industry,  and Interior Furnishings,  which manufactures  residential
upholstery and contract carpet products in the United States.  The Company's net
sales in fiscal 1995 were $1,291.5 million,  with  approximately  $906.9 million
(70.2%)  in  Automotive  Products,   and  $384.5  million  (29.8%)  in  Interior
Furnishings,  compared  to $1,319.4  million in fiscal  1994 with  approximately
$904.9 million  (68.6%) in Automotive  Products,  and $414.5 million  (31.4%) in
Interior Furnishings. All references to a year with respect to the Company refer
to the fiscal year of the Company  which ends on the last Saturday of January of
the following year.  Capitalized  terms that are used in this discussion and not
defined  herein  have  the  meanings  assigned  to such  terms  in the  Notes to
Consolidated Financial Statements.

      The Company intends to pursue a growth-oriented  strategy, with increasing
emphasis  on  transforming  the Company  into a  full-service  interior  systems
supplier to the automotive  markets on a global basis.  In addition to expanding
through  internal   growth,   the  Company  intends  to  pursue  growth  through
acquisitions,  including  acquisitions of other automotive product companies and
product  lines.  The Company  intends to consider the  incurrence  of additional
indebtedness  and other  capital  market  transactions  to finance  its  planned
expansion.

      The  industries  in which the Company  competes are  cyclical.  Automotive
Products  is  influenced  by the  level of North  American  vehicle  production.
Interior  Furnishings  is directly  influenced by the level of retail  furniture
sales,  which in turn is  primarily  influenced  by the  level  of  residential,
institutional  and  commercial  construction  and  renovation  and  by  consumer
confidence.

                                   14

<PAGE>

               COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS. (CONTINUED)

RESULTS OF OPERATIONS


<TABLE>
<CAPTION>                                                   Automotive Products                        Interior Furnishings
                                                             Fiscal Year Ended                           Fiscal Year Ended

                                                     January 27, January 28, January 29,        January 27, January 28,  January 29,
                                                        1996        1995        1994               1996        1995         1994
                                                     ----------  ----------- -----------        ----------- -----------  -----------
<S>                                                 <C>         <C>         <C>                <C>         <C>          <C>       
Net sales                                            $ 906.9     $ 904.9     $ 677.9            $ 384.5     $ 414.5      $ 407.2
Cost of goods sold                                     743.6       730.1       555.4              268.8       287.1        294.7
Gross margin                                           163.3       174.8       122.5              115.7       127.4        112.5
Selling, general and administrative expenses            63.6        51.5        54.9               67.3        70.0         68.0
Goodwill amortization and write-off                       .3          -         69.9                 -           -          32.3
Segment operating income (loss) (1)                  $  99.4     $ 123.3     $  (2.3)           $  48.4     $  57.4      $  12.2
Gross margin percentages                                18.0%       19.3%       18.1%              30.1%       30.7%        27.6%
Operating margin percentages                            11.0%       13.6%        (.3)%             12.6%       13.8%         3.0%

</TABLE>

(1)   Excludes $0, $14.9 million and  $38.3  million  of  unallocated  corporate
      expense in 1995, 1994 and 1993, respectively.


1995 COMPARED TO 1994

A discussion  of the results of operations  for each of the Company's  operating
segments follows:

AUTOMOTIVE PRODUCTS

NET SALES:  Automotive  Products' net sales  increased 0.2% to $906.9 million in
1995, up $2.0 million over 1994.  Increased sales in three of the Company's five
high volume products  (molded  carpet,  luggage  compartment  trim and accessory
mats),  as well as the addition of Manchester  Plastics on January 3, 1996, were
substantially  offset by a decrease  in sales of  convertible  top  systems  and
automotive  bodycloth.  The North  American  automobile  and light  truck  build
declined 1.3% in 1995 from 1994.  

Automotive   bodycloth   sales  decreased  3.8%  to $327.5 million in 1995, down
$12.8  million  from  1994.  The  decline in sales was  primarily  due to a 8.2%
decrease in unit shipments, which was partially mitigated by an 4.9% increase in
average selling price due primarily to a shift in product mix. The unit shipment
decline resulted from reduced automotive build in certain high content platforms
which the Company supplies. The overall decrease in automotive bodycloth for the
year  was  principally  related  to  decreased  sales  to the  Chrysler  minivan
platforms,  the Ford  Thunderbird,  Windstar,  Ranger and F-Series Truck and the
Chevrolet  Caprice and S-10 Truck.  These  decreases  were  partially  offset by
increased sales to the

                                   15

<PAGE>

                       COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS. (CONTINUED)

Chevrolet  C/K Truck,  Cavalier  and Blazer,  the Toyota  Avalon and Pickup
Truck, the Ford Contour and Escort, the Mercury Sable and the Chrysler Concorde.

Molded floor carpet sales  increased  8.7% to $231.8  million,  up $18.6 million
over 1994.  The increase in sales was due to a 3.0%  increase in unit  shipments
and a 5.6% increase in average  selling price.  The increase in average  selling
price is partially  attributable  to a shift in OEM production to higher content
vehicles,  such as the Chevrolet C/K truck line and the Ford  Explorer.  For the
year,  the overall  increase in molded carpet sales was  principally  related to
increased sales to the Chrysler Cirrus/Stratus,  T300 Truck and Caravan minivan,
the Ford Explorer and the Chevrolet C/K Truck.  These  increases  were partially
offset by decreased sales to the Chrysler Voyager minivan,  the Ford Mustang and
Probe, the Cadillac DeVille and the Toyota Camry.

Luggage compartment trim sales increased 15.8% to $52.4 million, up $7.2 million
over 1994.  The increase in sales was  primarily due to an 7.1% increase in unit
shipments and a 8.1%  increase in average  selling  price.  The increase in unit
shipments  and  average  selling  price  reflects  the OEMs'  continued  move to
finished  luggage  compartments.  For the year, the overall  increase in luggage
compartment  trim sales was  principally  related to increased sales to the Ford
Explorer, the Chrysler  Cirrus/Stratus and the Honda Civic. These increases were
partially offset by decreased sales to the Nissan Sentra,  the Chrysler Neon and
the Pontiac Bonneville.

Accessory mat sales increased 7.4% to $80.3 million,  up $5.5 million over 1994.
The increase in sales was primarily due to increased  unit volume.  For the year
the overall increase in accessory mat sales was principally related to increased
sales to the Ford Explorer, the Chrysler  Cirrus/Stratus,  the Toyota Avalon and
the Honda Civic. These increases were partially offset by decreased sales to the
Ford Mustang, Probe and Thunderbird, the Mazda 626, and the Mercury Cougar.

Convertible  top systems  sales  decreased  27.5% to $58.2  million,  down $22.0
million from 1994.  The net decrease in sales  resulted  from a 46.2% decline in
OEM production of the Ford Mustang convertible and the scheduled  discontinuance
of  the  Chrysler  LeBaron  convertible,  which  were  partially  offset  by the
introduction  of the new  Chrysler  Sebring  convertible  in the latter  part of
October and the new Alfa Romeo Spider convertible, which began volume production
in February 1995.

These   factors   resulted   in  the   Company's   average   revenue  per  North
American-produced   vehicle  of   approximately   $54  for  1995   compared   to
approximately $53 for 1994.

GROSS  MARGIN:  For 1995,  gross  margin was 18.0% of sales,  down from 19.3% in
1994. The decrease in gross margin was attributable  primarily to the decline in
convertible top system sales, which carry higher  contribution  margins than the
segment's   average.   In  addition,   gross  margin  was  impacted  by  certain
manufacturing inefficiencies,  commission weaving costs incurred due to capacity
constraints in the production of automotive  bodycloth  during the first half of
1995 and  charges  totaling  $2.4  million  related to a plant  closing  and the
write-off of certain assets.

The Company  terminated  commission  weaving  during the second quarter of 1995.
Manufacturing  inefficiencies  which  impacted  the  first and  second  quarters
resulted  from the in-house  startup of fabric lines which had  previously  been
woven outside on a commission basis.

                                   16

<PAGE>

               COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS. (CONTINUED)

Manufacturing  inefficiencies  also  resulted  to a lesser  extent from the
reengineering of fabric lines to meet customers'  specifications.  For the year,
the impact of raw material  price  increases  was offset by the  segment's  cost
improvement programs and to a lesser extent by price increases to customers.

During the fourth quarter of 1995,  Automotive Products incurred charges of $2.4
million related to the anticipated  closure of a molded carpet plant in Clinton,
Oklahoma,  the  write-down  of  spinning  equipment  previously  utilized in the
production  of  molded  carpet  for  Chrysler  in  Canada  and the  decision  to
discontinue the Company's automotive aftermarket accessory mat product line. The
closure of the Clinton facility, which impacted 93 employees, and the write-down
of the Canadian  molded  carpet  equipment,  resulted from changes in the supply
requirements of certain of the Company's OEM customers.

SELLING,  GENERAL AND  ADMINISTRATIVE  EXPENSES:  Automotive  Products' selling,
general and administrative expenses increased 23.5% to $63.6 million in 1995, up
$12.1  million over 1994.  The increase is  attributable  to higher  styling and
product  development costs, the expansion of existing businesses into Mexico and
Austria,  the acquisition of Manchester Plastics in January 1996, the allocation
of previously  unallocated corporate costs and increased expenses resulting from
divisional  reorganizations.  Selling,  general and administrative expenses as a
percentage of sales increased to 7.0% in 1995 from 5.7% in 1994.

INTERIOR FURNISHINGS

NET SALES: Interior Furnishings' net sales decreased 7.2% to $384.5 million
in 1995, down $30.0 million from 1994.

In Decorative  Fabrics,  sales  decreased  14.4% to $262.4  million,  down $44.1
million  from  1994.  This  decline  was due to  overall  softness  in the  home
furnishings market which the Company's  Mastercraft division serves, the sale of
the Warner  and  Greeff  product  lines in 1994,  and a 29.1%  decline in velvet
furniture  products.  The  Mastercraft  division  sales decline  reflects a 6.2%
decrease in unit volume and the impact of a shift in the average  selling  price
due to increased sales of the division's lower priced Advantage product line. In
1994 the Warner and Greeff product lines generated  $13.5 million in sales.  The
sales decline in furniture  velvets is attributable to lost customers  resulting
from the Company's  redeployment of manufacturing capacity from velvet furniture
products to automotive seat fabrics in 1994.

In 1995,  Floorcoverings'  sales  increased  13.1% to $122.2  million,  up $14.1
million over 1994. This increase is largely  attributable to a 15.0% increase in
unit  shipments,  primarily in six-foot roll sales to all market  segments.  The
Company attributes the Floorcoverings sales growth to its strategy of increasing
its  penetration  of market  segments  through  more  focused  coverage of those
segments and the addition of new sales personnel in 1995.

GROSS MARGIN:  Interior  Furnishings' gross margin declined to 30.1% of sales in
1995  from  30.7% in 1994.  The  decrease  reflects  the  overall  reduction  in
decorative  fabric volume and the impact of raw material price increases.  These
factors were partially offset by improvements in  manufacturing  efficiencies in
the Decorative  Fabrics group resulting from  Mastercraft's  loom  modernization
program  which  was  completed  in 1995,  as well as  improved  sales  volume in
Floorcoverings.


                                    17

<PAGE>

              COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS. (CONTINUED)

SELLING,  GENERAL AND ADMINISTRATIVE  EXPENSES:  Interior  Furnishings' selling,
general and  administrative  expenses  decreased  3.8% to $67.3 million in 1995,
down $2.7  million from 1994.  The net decrease is primarily  due to the sale of
the Warner and Greeff  product  lines  offset by planned  increases  in expenses
related to sales  growth in  Floorcoverings  and the  allocation  of  previously
unallocated  corporate  expenses.  The Warner and Greeff  product lines incurred
$5.9 million in selling,  general and administrative  expenses in 1994. Selling,
general and administrative  expenses as a percentage of sales increased to 17.5%
in 1995 from 16.9% in 1994.

TOTAL COMPANY

NET SALES:  Net sales  decreased  2.1% to $1,291.5  million in 1995,  down $27.9
million  from 1994.  The overall net sales  decrease  reflects  decreases in the
Interior  Furnishings  segment  offset  by a slight  increase  in the  Company's
Automotive  Products  segment as discussed  above.

GROSS MARGIN: Gross margin decreased to $279.1 million in 1995 or 21.6%of sales,
down  from  $302.2  million or 22.9% of sales in 1994. The decrease in the gross
margin in 1995  relates primarily to decreased  volume in  Automotive  Products'
convertible  top  systems  business  and  in  Interior  Furnishings'  Decorative
Fabrics business. Additionally, gross margin was negatively  impacted by charges
related to a plant closing and write-down  of certain  assets  as  well  as  raw
material price increases and certain manufacturing inefficiencies in  Automotive
Products' bodycloth business during the first half  of  1995.  The  decrease was
partially  offset  by  increased  volume  in  the  Floorcoverings  business  and
increased  unit volume and average selling prices in Automotive Products' molded
carpet business.

SELLING,   GENERAL   AND   ADMINISTRATIVE   EXPENSES:   Selling,   general   and
administrative  expenses of $131.0  million in 1995 were $5.4 million lower than
in 1994. The decrease  resulted  primarily from a reduction in certain  advisory
fees and the sale of the  Warner  and  Greeff  product  lines in 1994  partially
offset by increased product development,  the acquisition of Manchester Plastics
and increased  general and  administrative  costs due to expansion in Mexico and
Austria.  Selling,  general and administrative expenses as a percentage of sales
decreased to 10.1% in 1995 from 10.3% in 1994.

INTEREST EXPENSE: Interest expense,  allocated to continuing operations,  net of
interest  income of $1.6 million in 1995 and $6.4 million in 1994,  decreased to
$47.9  million in 1995 from $75.0 million in 1994.  In 1995,  interest  expense,
including  amounts allocated to discontinued  operations and excluding  interest
income,  decreased  to $50.2  million  from $82.1  million in 1994.  The overall
decrease in interest expense was due to the Recapitalization,  which reduced the
amount of  overall  outstanding  indebtedness  and  replaced  higher  fixed rate
indebtedness with variable rate borrowings.

LOSS ON THE SALE OF  RECEIVABLES:  Beginning with the  Recapitalization  in July
1994,  the  Company  has  sold  on  a  continuous  basis,  through  its  Carcorp
subsidiary,  interests in a pool of accounts receivable.  In connection with the
receivables  sales,  a loss of $8.7 million was  incurred in 1995  compared to a
loss of $7.6 million in 1994.  Of the $7.6 million loss  recorded in 1994,  $1.3
million related to one time fees and expenses related to the Bridge  Receivables
Facility.

INCOME  TAXES:  In 1995,  the Company  recognized  a $138.5  million tax benefit
compared  with  a  $11.0  million  provision  in  1994.  In  1995,  the  benefit
principally  resulted  from a  reduction

                                        18

<PAGE>

               COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS. (CONTINUED)

of valuation  allowances  against the Company's  Federal net operating loss
carryforwards and other deferred tax assets,  offset by $11.3 million in current
foreign, state, franchise and Federal alternative minimum taxes. In 1994, income
taxes  consisted of foreign,  state and franchise  taxes and, to a small extent,
Federal alternative minimum tax.

DISCONTINUED  OPERATIONS:  The Company's loss from  discontinued  operations was
$23.3  million in 1995 compared with income of $5.8 million in 1994. In 1995 and
1994   discontinued   operations   consisted  of  the  Company's   Wallcoverings
subsidiary,  which was  discontinued on April 8, 1996. The loss in 1995 resulted
from  charges  for  a  write-down  of  inventory,   the   consolidation  of  all
distribution  activities  to a new state of the art  distribution  center  under
construction in Knoxville,  Tennessee,  the closure of  Wallcoverings'  Hammond,
Indiana facility and the reengineering of its production processes.

EXTRAORDINARY LOSS ON THE  EXTINGUISHMENT OF DEBT: During 1994, the Company,  as
part of the Recapitalization, recognized a loss on the extinguishment of debt of
$106.5  million,   consisting  of  $9.6  million  of  premiums  paid  to  redeem
indebtedness  and $96.9 million of  unamortized  discounts,  deferred  financing
charges and defeasance costs.

NET INCOME: The combined effect of the foregoing  resulted  in  a  net income of
$206.4 million in 1995 compared to a net loss of $30.8 million in 1994.

1994 COMPARED TO 1993

A discussion  of the results of operations  for each of the Company's  operating
segments follows:

AUTOMOTIVE PRODUCTS

NET SALES:  Automotive  Products'  net sales  increased  33.5% to  approximately
$904.9   million  in  1994,  up  $227.0  million  over  1993.  The  increase  is
attributable  to increased  sales volume,  which  reflects the impact of a 10.6%
increase in North  American  automobile and light truck build in 1994 from 1993.
Of the net sales increase,  53% related to automotive bodycloth,  20% related to
convertible  top and topstack  products and 16% related to molded floor  carpet.
The remainder related to other automotive products.

The  bodycloth  increase was primarily  due to the  Company's  jacquard  velvets
product  line,  currently  utilized  in such high  volume  models as the General
Motors C/K Truck line, and to other new placements including the Chevrolet Monte
Carlo, the Ford Contour/Mystique,  Windstar and F-Series Trucks and the Chrysler
Cirrus/Stratus.   Existing  product  placements  which  experienced  significant
overall  increases in volume over 1993 were the Pontiac Grand Am and  Bonneville
and the Chrysler Minivans.

The molded  floor carpet  increase  was due to a 17% increase in unit  shipments
principally  related to increased  production  of high volume  models  including
Cadillac  DeVille,   Oldsmobile  Aurora,  Chevrolet  C/K  Truck  line,  Chrysler
Minivans, Ford Mustang, Toyota Camry, and the Dodge T-300 and Dakota Trucks.

The convertible top and topstack  increase  resulted from Ford's full production
of  the  Mustang  convertible  and  increased  volume  of the  Chrysler  LeBaron
convertible.


                                       19

<PAGE>

                      COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS. (CONTINUED)

These   factors   resulted   in  the   Company's   average   revenue  per  North
American-produced   vehicle  of   approximately   $53  for  1994   compared   to
approximately $43 for 1993.

GROSS MARGIN:  For 1994,  gross margin was 19.3%, up from 18.1% in 1993.  During
the  third and  fourth  quarters,  the  Company  incurred  premium  freight  and
commission weaving costs related to capacity  constraints for certain automotive
seat  fabrics.  The premium  freight and  commission  weaving  costs  offset the
improvements  in gross margin which  resulted  from  spreading  fixed costs over
higher  production  volume and from  continued  benefits  of  reducing  costs of
non-conforming  products.  The Company terminated  commission weaving during the
second quarter of 1995.

SELLING,  GENERAL AND  ADMINISTRATIVE  EXPENSES:  Automotive  Products' selling,
general and  administrative  expenses  decreased 6.3% or $3.5 million in 1994 as
compared to 1993.  The  reduction is  attributable  to lower styling and product
development  costs in the segment's  automotive  carpet product line and reduced
administrative  expenses resulting from reductions in administrative  head count
and  changes  in   postretirement   plan   provisions.   Selling,   general  and
administrative  expenses as a percentage of sales decreased to 5.7% in 1994 from
8.1% in 1993.

INTERIOR FURNISHINGS

NET SALES:  Interior  Furnishings' net sales increased 1.8% to $414.5 million in
1994,  up $7.3 million over 1993.  In Decorative  Fabrics,  sales  declined $7.2
million to $306.5  million.  This  decline was  primarily  due to the  Company's
redeployment of manufacturing  capacity from certain  Decorative  Fabrics velvet
furniture products to automotive seat fabrics and to softness in the Mastercraft
product line  commencing in the third  quarter,  which was  partially  offset by
increased sales in the contract fabric lines. Management believes that the sales
decline experienced by Mastercraft in the second half of 1994 primarily reflects
increased  competition from lower priced fabrics.  In 1994,  Floorcoverings' net
sales increased  $14.4 million over 1993. This increase is largely  attributable
to a 16.3% increase in volume, primarily in six-foot roll sales to the education
and corporate markets and in sales in the southern United States.

GROSS MARGIN:  Interior Furnishings' gross margin rose to 30.7% of sales in 1994
from  27.6%  in  1993.  The  increase  reflects  improvements  in  manufacturing
efficiencies in the Decorative  Fabrics group resulting from  Mastercraft's loom
modernization and cost improvement  programs,  as well as improved sales volumes
and product mix in Floorcoverings.

SELLING,  GENERAL AND ADMINISTRATIVE  EXPENSES:  Interior  Furnishings' selling,
general and administrative  expenses increased 2.9% or $2.0 million in 1994 from
1993.  The increase is primarily due to increased  selling  expenses  related to
sales volume increases in  Floorcoverings as well as a planned expansion of that
group's  sales  staff.  Selling,   general  and  administrative  expenses  as  a
percentage of sales increased to 16.9% in 1994 from 16.7% in 1993.

TOTAL COMPANY

NET SALES:  Net sales  increased  21.6% to $1,319.4  million in 1994,  up $234.3
million  over 1993.  The overall net sales  increase  reflects  increases in the
Company's Automotive Products and Interior Furnishings segments.

                                   20

<PAGE>

                   COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS. (CONTINUED)

GROSS  MARGIN:  Gross  margin  increased  to $302.2  million in 1994 or 22.9% of
sales,  up from $235.0  million or 21.7% of sales in 1993.  The  increase in the
gross margin in 1994 relates  primarily  to  increased  volume in the  Company's
Automotive  Products segment,  which resulted in lower fixed costs per unit, and
manufacturing  efficiencies  in the  Interior  Furnishings  segment,  offset  by
premium  freight  and  commission  weaving  charges in the  Automotive  Products
segment.

SELLING,   GENERAL   AND   ADMINISTRATIVE   EXPENSES:   Selling,   general   and
administrative  expenses of $136.4 million in 1994 were $1.9 million higher than
in 1993. The increase  resulted from higher  unallocated  corporate  expenses of
$3.4  million and  increased  selling,  general and  administrative  expenses at
Interior  Furnishings  of  $2.0  million,  offset  partially  by a $3.5  million
reduction  of  selling,   general  and  administrative  expenses  at  Automotive
Products.  In 1994,  unallocated  corporate  expenses of $14.9 million were $3.4
million  higher  than 1993  expenses.  The  increase  in  unallocated  corporate
expenses  relates to fees for services  performed by  affiliates  of  Blackstone
Partners  and of WP Partners in  connection  with the  Company's  evaluation  of
refinancing  and strategic  alternatives  and certain other  advisory  services.
Selling,  general and administrative expenses as a percentage of sales decreased
to 10.3% in 1994 from 12.4% in 1993.

MANAGEMENT EQUITY PLAN: In 1993, the Company incurred a one-time charge of $26.7
million related to the Company's 1993 Employee Stock Plan.

GOODWILL WRITE-OFF AND AMORTIZATION:  During the third quarter ended October 30,
1993,  the Company wrote off its remaining  goodwill of $129.9  million of which
$100.0  million  related to  continuing  operations.  The write-off was based on
management's assessment of the Company's financial condition given the Company's
capital structure at that time. Although management of the Company, based on the
facts known to it at October 30, 1993, was expecting both cyclical and long-term
improvement in the results of operations,  an analysis suggested that, given the
Company's  capital  structure at that time,  a  deterioration  of the  financial
condition of the Company had occurred and cumulative future net income would not
be sufficient to recover the Company's remaining goodwill balance at October 30,
1993.

Goodwill amortization related to continuing operations was $2.1 million in 1993.
No goodwill amortization was recorded in 1994 as a  result  of  the write-off of
goodwill at October 30, 1993.

INTEREST EXPENSE:  Interest expense allocated to continuing  operations,  net of
interest  income of $6.4 million in 1994 and $4.4 million in 1993,  decreased to
$75.0 million in 1994 from $111.0  million in 1993. In 1994,  interest  expense,
including  amounts allocated to discontinued  operations and excluding  interest
income,  decreased  to $82.1  million from $135.1  million in 1993.  The overall
decrease in interest expense was principally due to the Recapitalization,  which
reduced the amount of outstanding  indebtedness  and replaced  higher fixed rate
indebtedness  with  variable  rate  borrowings.  No interest  was  allocated  to
discontinued operations in 1994.

LOSS ON THE SALE OF RECEIVABLES:  On July 13, 1994, the Company,  as part of the
Recapitalization,    sold   through    Carcorp,    Inc.,    its    wholly-owned,
bankruptcy-remote subsidiary ("Carcorp"), an undivided senior interest in a pool
of accounts receivable to Chemical Bank (the "Bridge Receivables Facility").  In
connection  with the  receivables  sale,  a loss of $7.6 million was incurred in
1994. Of this loss,  $1.3 million  related to fees and expenses

                                        21

<PAGE>

                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS. (CONTINUED)

associated  with  the  sale  and  $6.3  million  related  to  discounts  on  the
receivables sold.

INCOME  TAXES:  In 1994,  the  provision for income taxes was $11.0 million
compared  with  $10.5  million  in 1993.  In 1994 and 1993  income  tax  expense
consisted of foreign, state and franchise taxes.

DISCONTINUED  OPERATIONS:  The Company's income from discontinued operations was
$5.8 million in 1994 million  compared with a loss of $123.3 million in 1993. In
1994,   income  from   discontinued   operations   consisted  of  the  Company's
Wallcoverings  subsidiary,  which was discontinued  effective April 8, 1996. The
Company's loss from discontinued  operations in 1993 was principally  related to
an operating loss in the Company's Wallcoverings subsidiary,  and the accrual of
additional reserves (i) for the significant reduction in estimated proceeds from
disposition  and  other  costs in  connection  with the sale or  disposition  of
inventory,  real  estate and other  assets of the  Company's  Builders  Emporium
division,  (ii) to provide for employee  severance  and other costs and (iii) to
realize a  previously  unrecognized  loss as a result of the  decision to retain
Dura Convertible  Systems. The 1993 loss was partially offset by a $28.1 million
gain  on  the  sale  of  Kayser-Roth  Corporation.

EXTRAORDINARY  LOSS  ON  THE EXTINGUISHMENT  OF  DEBT:  On  July 13,  1994,  the
Company,  as  part  of  the  Recapitalization,   recognized   a   loss   on  the
extinguishment  of  debt  of  $106.5 million.  This  second  quarter  1994  loss
consisted  of  $9.6  million  of  premiums paid to redeem indebtedness and $96.9
million  of  unamortized  discounts,  deferred  financing charges and defeasance
costs.

NET INCOME: The combined effect of the foregoing resulted in a net loss of $30.8
million in 1994 compared to a net loss of $277.7 million in 1993.

LIQUIDITY AND CAPITAL RESOURCES

        The Company and its subsidiaries had cash and cash equivalents  totaling
$1.0  million  and $3.3  million at  January  27,  1996 and  January  28,  1995,
respectively. The Company had a total of $54.2 million of borrowing availability
under its credit arrangements as of January 27, 1996. The total was comprised of
$46.9 million under the Revolving  Facility,  $1.8 million under the Receivables
Facility and  approximately  $5.5 million  under a bank demand line of credit in
Canada.

        As part of the Recapitalization, in July 1994 the Company's C&A Products
subsidiary entered into new credit facilities. The new credit facilities consist
of (i) the Term Loan Facilities, comprised of term loans in an initial aggregate
principal  amount of $475 million  (including a $45 million facility in Canada),
of which $461.8  million was  outstanding  at January 27,  1996,  with a term of
eight years, (ii) the Revolving  Facility,  having an aggregate principal amount
of up to $150 million with a term of seven years (the Term Loan  Facilities  and
Revolving Facility, together, the "Facilities") and (iii) the Bridge Receivables
Facility,  which was terminated and replaced with the  Receivables  Facility (as
hereinafter  defined).  The Facilities,  which are guaranteed by the Company and
its U.S.  subsidiaries  (subject  to certain  exceptions),  contain  restrictive
covenants including maintenance of EBITDA (i.e. earnings before interest, taxes,
depreciation,  amortization  and other non-cash  charges) and interest  coverage
ratios,  leverage and liquidity  tests and various other  restrictive  covenants
which are typical for such facilities.  In addition,  C&A Products is prohibited
from paying dividends or making other distributions to the Company

                                   22

<PAGE>

                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS. (CONTINUED)

except  to  the  extent  necessary  to allow the Company to pay taxes,  ordinary
expenses,  permitted dividends on the Common Stock and for permitted repurchases
of shares or options and to make permitted  investments  in finance,  foreign or
acquired subsidiaries. The Company does not believe such prohibition will have a
material adverse impact on the Company because all the Company's  operations are
conducted,  and all the Company's debt  obligations are issued,  by C&A Products
and its subsidiaries.

         On March 31,  1995,  C&A  Products  repaid  and  terminated  the Bridge
Receivables  Facility and entered,  through the Trust formed by Carcorp,  into a
new  receivables  facility (the  "Receivables  Facility")  comprised of (i) term
certificates,  which were issued on March 31, 1995, in an aggregate  face amount
of $110  million  and  have a term of  five  years  and  (ii)  variable  funding
certificates, which represent revolving commitments of up to an aggregate of $75
million and have a term of five years.  Carcorp  purchases on a revolving  basis
and  transfers to the Trust  virtually  all trade  receivables  generated by C&A
Products  and certain of its  subsidiaries  (the  "Sellers").  The  certificates
represent the right to receive payments generated by the receivables held by the
Trust.

         In   connection   with  the   proposed   spin-off   of   Wallcoverings,
Wallcoverings   will  be  terminated  as  a  seller  of  receivables  under  the
Receivables   Facility.   Receivables  sold  by  Wallcoverings   prior  to  such
termination  will remain in the Trust.  The Company  anticipates  that the Trust
will  be  required  to  redeem  term   certificates   having  a  face  value  of
approximately $20 million as the Trust collects the Wallcoverings receivables.

         Availability  under  the  variable  funding  certificates  at any  time
depends  primarily  on the amount of  receivables  generated by the Sellers from
sales to the auto  industry,  the rate of  collection on those  receivables  and
other  characteristics  of those receivables that affect their eligibility (such
as bankruptcy or downgrading below investment grade of the obligor,  delinquency
and  excessive  concentration).  Based on these  criteria,  at January  27, 1996
approximately   $19.8   million  was  available   under  the  variable   funding
certificates, of which $18.0 million was utilized.

         The proceeds received by Carcorp from collections on receivables, after
the  payment  of  expenses  and  amounts  due on the  certificates,  are used to
purchase  new  receivables  from the Sellers.  Collections  on  receivables  are
required  to  remain  in the  Trust if at any time the  Trust  does not  contain
sufficient  eligible  receivables to support the  outstanding  certificates.  At
January 27, 1996, cash collateral of $8.7 million was required to be retained in
the Trust. Additionally,  the Trust held $15.7 million of cash collections to be
distributed  upon the  determination  of eligibility  at January 27, 1996.  This
amount  has been  recorded  as a  receivable  from the  Trust.  The  Receivables
Facility contains certain other restrictions on Carcorp  (including  maintenance
of $25 million net worth) and on the Sellers (including  limitations on liens on
receivables,  modifications  of the terms of receivables,  and changes in credit
and collection practices) customary for facilities of this type. The commitments
under the  Receivables  Facility  will  terminate  prior to their  term upon the
occurrence of certain events,  including payment defaults,  breach of covenants,
bankruptcy,   insufficient  eligible  receivables  to  support  the  outstanding
certificates,  default by C&A Products in servicing the receivables  and, in the
case of the variable funding certificates, failure of the receivables to satisfy
certain performance criteria.

         On  December  22,  1995,  the Company entered into an additional credit
facility  (the "Term Loan B Facility")  to finance the January 1996  purchase of
Manchester Plastics as discussed

                                   23

<PAGE>

                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS. (CONTINUED)

above. The  Term  Loan  B  Facility   consists  of  a term loan in the principal
amount  of  $197  million,  all of which was outstanding at  January  27,  1996.
In   conjunction   with the  Term  Loan B  Facility,  the restrictive  covenants
of the Facilities  were amended,  among other things,  to permit  the   purchase
of   Manchester   Plastics   and  the  related   financing.    The   restrictive
covenants  contained in the Term Loan B Facility  are  identical to those in the
Facilities.

         During the year ended  January 27,  1996,  the Company  sold and leased
back  $32.7  million of  machinery  and  equipment  utilized  in the  Automotive
Products and Interior  Furnishings  segments under a master lease agreement.  At
January 27, 1996, the Company had $20.0 million of potential  availability under
this  master  lease for  future  machinery  and  equipment  requirements  of the
Company,  subject to the lessor's  approval.  The Company made lease payments of
approximately  $6.3 million in 1995 for machinery and equipment  sold and leased
back under this master  lease.  The Company  expects lease  payments  under this
master lease to be approximately $8.2 million in 1996.

         The  Company  makes  capital  expenditures  on a  recurring  basis  for
replacements  and  improvements.  As  of  January  27,  1996,  the  Company  had
approximately  $47.9 million in  outstanding  capital  expenditure  commitments.
During  1995,  capital   expenditures  for  continuing   operations   aggregated
approximately  $77.9 million as compared to $79.1 million in 1994. The Company's
capital  expenditures  in future years will depend upon demand for the Company's
products  and changes in  technology.  The Company  currently  anticipates  that
capital   investments   for   continuing   operations  in  1996  will  aggregate
approximately  $60  million to $70  million,  a portion of which may be financed
through leasing.

         The Company  estimates  that  Wallcoverings  will  experience  net cash
requirements  for  working  capital  and capital  expenditures,  principally  in
connection with  Wallcoverings'  reengineering  program,  of  approximately  $15
million, prior to the spin-off.  Additionally,  the Company currently expects to
expend  approximately $35 million to make a cash investment in Wallcoverings for
future  working  capital  and  capital  expenditure  requirements  and  to  fund
Wallcoverings'  receivables  which  were  previously  sold to  Carcorp.  Amounts
actually  required for these purposes could differ from expected amounts due to,
among  other  things,  changes  in  Wallcoverings'  operating  results  and  the
availability of outside financing for Wallcoverings.

         As discussed  previously,  on January 3, 1996,  C&A  Products  acquired
Manchester   Plastics  for   approximately   $184.0   million,   which  includes
approximately $40.4 million of debt that was extinguished in connection with the
acquisition.   The  acquisition,   related  fees  and  expenses,  and  estimated
Manchester Plastics working capital  requirements were financed by borrowings of
$197 million under a term loan facility as discussed above.

         The  Company's  principal  sources  of funds  are cash  generated  from
continuing  operations,  borrowings under the Revolving Facility and the sale of
receivables under the Receivables  Facility.  Net cash provided by the operating
activities of the Company's  continuing  operations  was $106.0  million for the
year ended January 27, 1996.  Additionally,  the Company generated $32.8 million
of cash in the sale/leaseback transactions discussed above.

         The Company's  principal  uses of funds for the next several years will
be to fund  interest and  principal  payments on its  indebtedness,  net working
capital increases,  capital expenditures and potential acquisitions.  At January
27,  1996,  the Company had total  outstanding  indebtedness  of $768.1  million
(excluding  approximately $28.1 million of outstanding letters of credit and $.7
million of indebtedness of the discontinued  

                                   24

<PAGE>

                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS. (CONTINUED)

Wallcovering  segment)  at  an  average  interest rate of 7.6% per annum. Of the
total  outstanding  indebtedness,  $733.8  million  relates  to  the  Term  Loan
Facilities, the Term Loan B Facility and the Revolving Facility.

         In connection  with the Company's 1995 stock  repurchase  program,  the
Company and its lenders  entered into an amendment to the  Facilities  effective
May 30, 1995 that  permits  the  Company to spend up to $12 million  annually to
repurchase its shares. During the year ended January 27, 1996, the Company spent
an aggregate of $11.7 million to repurchase its shares.  The Company's  Board of
Directors  authorized the expenditure of up to $12 million in 1996 to repurchase
its shares. The Company believes it has sufficient liquidity to effect the stock
repurchase program.

         Indebtedness  under the  Facilities  bears interest at a per annum rate
equal to the Company's  choice of (i) Chemical Bank's Alternate Base Rate (which
is the highest of Chemical's  announced  prime rate, the Federal Funds Rate plus
 .5% and  Chemical's  base  certificate  of  deposit  rate plus 1%) plus a margin
ranging  from 0% to .75% or (ii)  the  offered  rates  for  Eurodollar  deposits
("LIBOR") of one, two,  three,  six, nine or twelve  months,  as selected by the
Company,  plus a margin  ranging from 1% to 1.75%.  Pursuant to the terms of the
Facilities, at January 27, 1996 the "ABR Margin" was .75% and the "LIBOR Margin"
was 1.75%.  Indebtedness  under the Term Loan B Facility bears interest at a per
annum rate equal to the Company's  choice of (i) Chemical Bank's  Alternate Base
Rate (as  described  above)  plus a margin of 1.25% or (ii)  LIBOR of one,  two,
three or six months,  as selected by the  Company,  plus a margin of 2.25%.  The
weighted average rate of interest on the Facilities and the Term Loan B Facility
at January 27, 1996 was 7.7%.  The weighted  average  interest  rate on the sold
interests under the Receivables Facility at January 27, 1996 was 6.1%. Under the
Receivables  Facility,  the term  certificates  bear interest at an average rate
equal  to  one-month  LIBOR  plus  .34%  per  annum  and  the  variable  funding
certificates bear interest, at Carcorp's option, at LIBOR plus .40% per annum or
a prime rate.  Cash  interest  paid  during 1995 and 1994 was $45.8  million and
$77.9  million  ($16.0  million  of  which  was  paid  in  connection  with  the
Recapitalization), respectively.

         Due to the variable interest rates under the Facilities,  the Term Loan
B Facility and the Receivables  Facility,  the Company is sensitive to increases
in interest rates. Accordingly,  during September 1994, the Company entered into
a program to reduce its exposure to increases in interest  rates through the use
of  interest  rate cap and  corridor  agreements.  Under these  agreements,  the
Company had limited its  exposure  through  October 17, 1995 on $300  million of
notional  principal amount at an average LIBOR strike price of 6.92% and on $250
million of notional  principal  amount from October 17, 1995 through October 17,
1996 at an average LIBOR strike price of 7.50%.  Based upon amounts  outstanding
at January 27,  1996,  a .5%  increase in LIBOR (5.5% at January 27, 1996) would
impact interest costs by  approximately  $3.7 million annually on the Facilities
and the  Term  Loan B  Facility  and $.6  million  annually  on the  Receivables
Facility.  In April 1996, the Company limited its exposure through April 2, 1998
on $80 million of notional  principal  amount  utilizing  zero cost collars with
4.75% floors and a weighted average cap of 7.86%.

         The current  maturities  of  long-term  debt  primarily  consist of the
current portion of the Term Loan Facilities and the Term Loan B Facility, vendor
financing,  industrial revenue bonds and other miscellaneous debt. Repayments of
indebtedness under the Facilities commenced in the third fiscal quarter of 1995.
Repayments of indebtedness  under the Term Loan B Facility commence in the first
quarter of 1996. The  maturities of long-term  debt of 

                                   25

<PAGE>

                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS. (CONTINUED)

the  Company's   continuing   operations   during  1996 and for 1997, 1998, 1999
and 2000 are $51.5  million,  $72.2 million,  $92.9 million,  $104.8 million and
$111.5 million, respectively. In addition, the Term Loan Facilities and the Term
Loan B Facility provide for mandatory  prepayments with certain excess cash flow
of the Company,  net cash proceeds of certain asset sales or other  dispositions
by the Company, net cash proceeds of certain sale/leaseback transactions and net
cash proceeds of certain issuances of debt obligations.

         The Company is sensitive to price  movements in its raw material supply
base.  During 1995, price trends for many materials  continued to increase.  The
Company  anticipates  that price increases in 1996 in its primary raw materials,
some of which have already been announced,  could increase the cost of purchased
raw  materials  by  approximately  $20 million to $25  million on an  annualized
basis.  While the Company may not be able to pass on future raw  material  price
increases  to its  customers,  it  believes  that a  significant  portion of the
increased cost can be offset by continued results of its value engineering/value
analysis and cost improvement  programs and by continued  reductions in the cost
of nonconformance.

         During the fourth  quarter of 1995,  the  Company  recorded  charges of
$26.1 million, which are primarily non-cash and for discontinued operations,  to
provide for facility  consolidations,  employee severance costs,  elimination of
excess manufacturing  capacity and inventory write-downs related to distribution
inefficiencies and excess quantities in certain product lines. Of these charges,
$23.7 million relates to the Company's discontinued  Wallcoverings business. The
Company expects to incur cash costs of  approximately  $5.2 million  relating to
the charges.

         The Company  currently  operates  four  facilities  in Mexico to supply
automotive   products  to  Mexican   subsidiaries   of  U.S.  based   automobile
manufacturers.  The  Company  believes  that,  based on the size of its  Mexican
operations,  fluctuations in the Mexican peso will not have a material impact on
the Company's financial position or results of operations.

         The Company has  significant  obligations  relating to  postretirement,
casualty, environmental, lease and other liabilities of discontinued operations.
In connection with the sale and acquisition of certain  businesses,  the Company
indemnified  the purchasers and sellers for certain  environmental  liabilities,
lease  obligations and other matters.  In addition,  the Company is contingently
liable with respect to certain lease and other obligations assumed by purchasers
and may be required to honor such  obligations if such  purchasers are unable or
unwilling  to  do  so.  Management  currently  anticipates  that  the  net  cash
requirements of its discontinued operations,  excluding  Wallcoverings,  will be
approximately  $23 million in 1996.  However,  because the  requirements  of the
Company's discontinued operations are largely a function of contingencies, it is
possible that the actual net cash  requirements  of the  Company's  discontinued
operations  could differ  materially  from  management's  estimates.  Management
believes that the Company's cash needs relating to  discontinued  operations can
be provided by operating activities from continuing operations and by borrowings
under existing bank credit facilities.

TAX MATTERS

         In fiscal  1993 and  prior  years,  the  Company  incurred  significant
financial  reporting  and  tax  losses  principally  as a  result  of a  capital
structure  that  contained a  substantial  amount of high interest rate debt. In
addition, losses were incurred as the Company exited businesses which it did not
consider to be consistent with its long-term strategy.  Although

                                   26

<PAGE>

                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS. (CONTINUED)

substantial  net  deferred  tax  assets  were generated during these periods,  a
valuation  allowance was  established  because in  management's  assessment  the
historical  operating  trends made it  uncertain  whether the net  deferred  tax
assets would be realized.

         During   July  1994,   the   Company   completed   the   Offering   and
Recapitalization,  which reduced the Company's  indebtedness,  lowered  interest
expense and  provided  liquidity  for  operations  and other  general  corporate
purposes.  As a result of the  Recapitalization,  the Company's annual financing
costs were  reduced  from $115  million in fiscal  1993 to $57 million in fiscal
1995. In fiscal 1994,  the Company  reported  taxable  income and had net income
before an extraordinary  loss on the  Recapitalization  for financial  reporting
purposes; however, management determined, largely because of the Company's prior
losses,  that it remained uncertain whether the net deferred tax assets would be
realized.

         In fiscal 1995, the Company's  continuing  business segments  generated
substantial  operating  income,  consistent with historical  trends,  that, when
combined with the  post-Recapitalization  capital structure,  resulted in income
for  both  tax  and   financial   reporting   purposes.   The  spin-off  of  the
Wallcoverings    segment    that   was   announced   in   April   1996   further
clarified  management's assessment of the Company's  likely future  performance.
Management  considered  these  factors  as well as the  future  outlook  for its
continuing  businesses  in  concluding  that it is more likely than not that net
deferred  tax assets of $156.8  million at January  27,  1996 will be  realized.
While continued operating performance at current levels is sufficient to realize
these  assets,  the  Company's  ability to  generate  future  taxable  income is
dependent on numerous factors,  including general economic conditions, the state
of the automotive and interior  furnishings  industries and other factors beyond
management's control. Therefore, there can be no assurance that the Company will
meet its expectation of future taxable income.

         The  valuation  allowance  at January  27,  1996  provides  for certain
deferred tax assets that in management's  assessment will not be realized due to
tax limitations on the use of such amounts or that relate to tax attributes that
are subject to uncertainty due to the long-term nature of their realization.

         At January 27, 1996,  the Company had  outstanding  net operating  loss
carryforwards  ("NOLs") of  approximately  $286.5 million for Federal income tax
purposes,  which  excludes  $9  million  related to the  Company's  discontinued
Wallcoverings  business.  Substantially all of these NOLs expire over the period
from  2000 to  2008.  The  Company  also  has  unused  Federal  tax  credits  of
approximately $15.6 million, $6.9 million of which expire during the period 1996
to  2003.  The  Company  estimates  that  it will  generate  tax  deductions  of
approximately  $40.2  million in  connection  with the ultimate  disposition  of
assets and liabilities of its discontinued  businesses during the period 1996 to
1998,  which were  previously  accrued for  financial  reporting  purposes.  The
Company  anticipates  that utilization of these NOLs, tax credits and deductions
will result in the payment of minimal  Federal income taxes until these NOLs and
tax credits are exhausted.

         Approximately  $79.8 million of the Company's  NOLs and $6.9 million of
the Company's unused Federal tax credits may be used only against the income and
apportioned tax liability of the specific  corporate  entity that generated such
losses or credits or its  successors.  The Company  believes  that a substantial
portion of these tax  benefits  will be realized in the future.  Future sales of
common  stock by the Company or its  principal  shareholders,  or changes in the
composition  of its  principal  shareholders,  could  constitute  a  "change  in

                                   27

<PAGE>

                COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS. (CONTINUED)

control"  that would result in annual  limitations  on the  Company's use of its
NOLs and unused tax credits. Management cannot predict whether such a "change in
control" will occur. If such a "change in control" were to occur,  the resulting
annual  limitations on the use of NOLs and tax credits would depend on the value
of the equity of the  Company  and the amount of  "built-in  gain" or  "built-in
loss" in the  Company's  assets at the time of the  "change in  control",  which
cannot be known at this time.

         The Company previously reported that its Federal income tax returns for
the  period  1988  through  1991  were  under  examination  and that the IRS had
proposed  adjustments  that could have resulted in the loss of a material amount
of the NOLs otherwise  available to the Company in future years. During 1995 the
IRS withdrew  substantially all of the proposed adjustments.  The Company agreed
to pay tax and  interest  of $1.4  million  and its NOLs  were  reduced  by $6.1
million.

         The California  Franchise Tax Board has challenged the treatment of the
sale of certain foreign  subsidiaries during 1987 and has issued a notice of tax
assessment, which the Company received in November 1995, for approximately $11.8
million.  The Company  disputes the  assessment and has filed a protest with the
Franchise  Tax Board.  If the  Franchise Tax Board were to maintain its position
and such position were to be upheld in litigation, the Company would also become
liable for the  payment of interest  which is  currently  estimated  to be $13.9
million. In the opinion of management, the final determination of any additional
tax and  interest  liability  will not have a  material  adverse  effect  on the
Company's consolidated financial condition or results of operations.

ENVIRONMENTAL MATTERS

         The Company is subject to Federal,  state and local  environmental laws
and  regulations  that (i) affect ongoing  operations  and may increase  capital
costs  and  operating  expenses  and  (ii)  impose  liability  for the  costs of
investigation and remediation and otherwise related to on-site and off-site soil
and groundwater  contamination.  The Company's  management  believes that it has
obtained, and is in material compliance with, all material environmental permits
and  approvals  necessary  to  conduct  its  various  businesses.  Environmental
compliance costs for continuing businesses currently are accounted for as normal
operating  expenses  or capital  expenditures  of such  business  units.  In the
opinion  of  management,  based  on  the  facts  presently  known  to  it,  such
environmental  compliance  costs will not have a material  adverse effect on the
Company's consolidated financial condition or results of operations.

         The Company is legally or  contractually  responsible  or alleged to be
responsible for the  investigation  and remediation of  contamination at various
sites. It also has received notices that it is a potentially  responsible  party
("PRP") in a number of  proceedings.  The Company may be named as a PRP at other
sites in the future, including with respect to divested and acquired businesses.
The Company is currently  engaged in  investigation  or  remediation  at certain
sites.  In  estimating  the total cost of  investigation  and  remediation,  the
Company has considered,  among other things,  the Company's prior  experience in
remediating  contaminated  sites,  remediation  efforts by other  parties,  data
released by the United States Environmental  Protection Agency, the professional
judgment  of  the  Company's   environmental   experts,   outside  environmental
specialists and other experts,  and the likelihood that other parties which have
been  named  as  PRPs  will  have  the  financial  resources  to  fulfill  their
obligations  at sites where they and the  Company  may be jointly and  severally
liable.  Under the theory of joint and several  liability,  the Company could be
liable for the full costs of

                                   28

<PAGE>



                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS. (CONCLUDED)

investigation   and  remediation   even  if  additional  parties are found to be
responsible  under the  applicable  laws.  It is difficult to estimate the total
cost  of  investigation   and  remediation  due  to  various  factors  including
incomplete  information  regarding particular sites and other PRPs,  uncertainty
regarding the extent of environmental  problems and the Company's share, if any,
of  liability  for  such  problems,  the  selection  of  alternative  compliance
approaches,  the complexity of environmental laws and regulations and changes in
cleanup  standards  and  techniques.  When  it  has  been  possible  to  provide
reasonable  estimates of the Company's  liability with respect to  environmental
sites,   provisions  have  been  made  in  accordance  with  generally  accepted
accounting  principles.  As of January 27, 1996, including sites relating to the
acquisition  of Manchester  Plastics and excluding  sites at which the Company's
participation  is  anticipated  to be de minimis or otherwise  insignificant  or
where the Company is being indemnified by a third party for the liability, there
are 16  sites  where  the  Company  is  participating  in the  investigation  or
remediation of the site, either directly or through financial contribution,  and
10 additional  sites where the Company is alleged to be responsible for costs of
investigation or remediation.  As of January 27, 1996, the Company's estimate of
its liability for these 26 sites,  which exclude sites related to Wallcoverings,
is  approximately  $31.3  million.  As of January  27,  1996,  the  Company  has
established  reserves of  approximately  $38.9 million for the estimated  future
costs related to all its known environmental  sites,  excluding sites related to
Wallcoverings.  In the opinion of management, based on the facts presently known
to it,  the  environmental  costs  and  contingencies  will not have a  material
adverse effect on the Company's  consolidated  financial condition or results of
operations.  However,  there can be no assurance that the Company has identified
or properly  assessed all  potential  environmental  liability  arising from the
activities or properties of the Company, its present and former subsidiaries and
their corporate predecessors.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         See  the  Consolidated   Financial   Statements  of  Collins  &  Aikman
Corporation  and  subsidiaries  included  herein  and  listed  on the  Index  to
Financial Statements set forth in Item 14 (a) of this Form 10-K report.

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

         None.


                                   29

<PAGE>


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         The  information  required  by Item  401 of  Regulation  S-K  regarding
executive  officers is set forth in Part I hereof  under the caption  "Executive
Officers  of the  Registrant"  and  the  information  required  by  Item  401 of
Regulation S-K regarding  directors is incorporated  herein by reference to that
portion of the Registrant's  definitive Proxy Statement to be used in connection
with its 1996 Annual Meeting of Stockholders,  which will be filed in final form
with the  Commission  not later than 120 days after January 27, 1996 (the "Proxy
Statement"),  captioned "Election of  Directors--Information  as to Nominees and
Other  Directors".  Disclosure  of  delinquent  filers  pursuant  to Item 405 of
Regulation S-K is not contained herein,  and will not be contained,  to the best
of the Company's knowledge, in the Proxy Statement.

ITEM 11. EXECUTIVE COMPENSATION

         The  information  required  by this  Item  is  incorporated  herein  by
reference  to  that  portion  of  the  Proxy  Statement   captioned   "Executive
Compensation".

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The  information  required  by this  Item  is  incorporated  herein  by
reference to those portions of the Proxy Statement  captioned "Voting Securities
and  Principal  Stockholders"  and  "Election  of  Directors--Information  as to
Nominees and Other Directors".

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The  information  required  by this  Item  is  incorporated  herein  by
reference  to  that  portion  of the  Proxy  Statement  captioned  "Compensation
Committee Interlocks and Insider Participation".

                                   30

<PAGE>


                                     PART IV

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

(a) (1)   FINANCIAL STATEMENTS:


                                                                           PAGE
                                                                          NUMBER
  Report of Independent Public Accountants..................................F-1

  Consolidated Statements of Operations for the fiscal years ended
    January 27, 1996, January 28, 1995 and January 29, 1994.................F-2

  Consolidated Balance Sheets at January 27, 1996 and January 28, 1995......F-3

  Consolidated Statements of Cash Flows for the fiscal years ended
    January 27, 1996, January 28, 1995 and January 29, 1994.................F-4

  Consolidated Statements of Common Stockholders' Deficit for the fiscal
    years ended January 27, 1996, January 28, 1995 and January 29, 1994.....F-5

  Notes to Consolidated Financial Statements................................F-6

(a) (2)  FINANCIAL SCHEDULES:

         The  following  financial  statement  schedules  of  Collins  &  Aikman
Corporation  for the fiscal years ended  January 27, 1996,  January 28, 1995 and
January  29,  1994  are  filed  as part of this  Report  and  should  be read in
conjunction  with the  Consolidated  Financial  Statements  of  Collins & Aikman
Corporation.



                                                                           PAGE
                                                                          NUMBER

     Report of Independent Public Accountants on Schedules................. S-1
     Schedule I-Condensed Financial Information of the Registrant.......... S-2
     Schedule II-Valuation and Qualifying Accounts ........................ S-5


All other  schedules for which  provision is made in the  applicable  accounting
regulations of the Securities and Exchange  Commission are omitted  because they
are not  required,  are  inapplicable,  or the  information  is  included in the
Consolidated Financial Statements or Notes thereto.

(a) (3)  EXHIBITS:

         Please note that in the following description of exhibits, the title of
any document  entered into,  or filing made,  prior to July 7, 1994 reflects the
name of the entity a party thereto or filing,  as the case may be, at such time.
Accordingly, documents and filings described below may refer to Collins & Aikman
Holdings Corporation, Collins & Aikman Group, Inc. or Wickes Companies, Inc., if
such documents and filings were made prior to July 7, 1994.

                                        31

<PAGE>

<TABLE>
<CAPTION>

     EXHIBIT
     NUMBER                 DESCRIPTION
<S>          <C>
     2.1    - Agreement  and  Plan  of Merger  among  Collins & Aikman  Products
              Co., LRI Acquisition  Corp. and Larizza  Industries,  Inc.,  dated
              September 26, 1995, is hereby incorporated by reference to Exhibit
              1 of Collins & Aikman  Products Co.'s Schedule 13-D filed with the
              Securities and Exchange Commission on October 6, 1995.

     2.2    - Amendment  to  Merger  Agreement  dated  November  17, 1995 by and
              among Collins & Aikman Products Co., LRI  Acquisition  Corporation
              and Larizza  Industries,  Inc. is hereby incorporated by reference
              to Exhibit  2.2 of Collins & Aikman  Corporation's  Report on Form
              10-Q for the fiscal quarter ended October 28, 1995.

     2.3    - Stock  Agreement,  dated as of September 26, 1995,  by and between
              Collins & Aikman Products Co. and Ronald T. Larizza  (individually
              and as trustee) is hereby incorporated by reference  to  Exhibit 2
              of Collins & Aikman Products Co.'s  Schedule 13-D  filed  with the
              Securities and Exchange  Commission on October 6, 1995.

     3.1    - Restated  Certificate  of  Incorporation   of   Collins  &  Aikman
              Corporation is hereby incorporated by reference to Exhibit  4.1 of
              Collins & Aikman Corporation's Report on  Form 10-Q for the fiscal
              quarter ended July 30, 1994.

     3.2    - By-laws  of  Collins & Aikman Corporation, as amended.

     3.3    - Certificate of  Elimination  of Cumulative Exchangeable Redeemable
              Preferred  Stock  of  Collins  &  Aikman   Corporation  is  hereby
              incorporated  by  reference  to  Exhibit  3.3 of  Collins & Aikman
              Corporation's  Report on Form 10-Q for the  fiscal  quarter  ended
              October 28, 1995.

     4.1    - Specimen   Stock   Certificate  for  the  Common  Stock  is hereby
              incorporated  by  reference  to  Exhibit 4.3 of Amendment No. 3 to
              Collins & Aikman  Holdings Corporation's Registration Statement on
              Form S-2 (Registration No. 33-53179) filed June 21, 1994.

     4.2    - Credit  Agreement   dated   as  of  June  22, 1994 between Collins
              &  Aikman Products Co. (formerly Collins & Aikman Corporation), as
              Borrower,  WCA  Canada Inc., as Canadian Borrower, the Company, as
              Guarantor, the lenders named therein,  Continental Bank, N.A., and
              NationsBank,  N.A.  as  Managing  Agents,  and  Chemical  Bank  as
              Administrative  Agent  is  hereby  incorporated  by  reference  to
              Exhibit  4.5 of Collins & Aikman Corporation's Report on Form 10-Q
              for the fiscal quarter ended July 30, 1994.

     4.3    - First  Amendment  dated  as  of  January  30,  1995  to the Credit
              Agreement  dated  as  of  June  22,  1994  among  Collins & Aikman
              Products  Co.,  WCA Canada Inc., Collins & Aikman Corporation, the
              financial  institutions  party  thereto  and  Chemical   Bank,  as
              administrative  agent  is  hereby  incorporated  by  reference  to
              Exhibit 4.4 of Collins & Aikman  Corporation's Report on Form 10-K
              for the fiscal year ended January 28, 1995.


</TABLE>

                                        32


<PAGE>

<TABLE>
<CAPTION>

    EXHIBIT
     NUMBER                 DESCRIPTION
<S>         <C>
     4.4  - Second  Amendment  dated as of May 22, 1995 to the Credit  Agreement
            dated  as  of  June  22,  1994,  as  amended, among Collins & Aikman
            Products  Co.,  WCA  Canada  Inc., Collins & Aikman Corporation, the
            financial  institutions  party  thereto   and   Chemical   Bank,  as
            administrative  agent,  is  hereby  incorporated  by   reference  to
            Exhibit  4. 6  of Collins & Aikman Corporation's Report on Form 10-Q
            for the fiscal quarter ended April 29, 1995.

     4.5  - Third   Amendment   dated  as  of  August  24,  1995  to  the Credit
            Agreement  dated  as  of  June 22, 1994, as amended, among Collins &
            Aikman  Products Co., WCA Canada Inc., Collins & Aikman Corporation,
            the  financial  institutions  party  thereto  and  Chemical Bank, as
            administrative  agent,  is  hereby  incorporated  by   reference  to
            Exhibit  4.5  of  Collins & Aikman Corporation's Report on Form 10-Q
            for the fiscal quarter ended July 29, 1995.

     4.6  - Fourth   Amendment   dated  as  of  December  8, 1995, to the Credit
            Agreement,  dated  as  of June 22, 1994, as amended, among Collins &
            Aikman  Products Co., WCA Canada Inc., Collins & Aikman Corporation,
            the  financial  institutions  party  thereto,  and  Chemical Bank as
            administrative agent.

     4.7  - Fifth Amendment, dated as of April 5, 1996, to the Credit Agreement,
            dated as of  June  22, 1994, as  amended,  among  Collins  &  Aikman
            Products Co., WCA  Canada  Inc.,  Collins &  Aikman Corporation, the
            financial institutions  party   thereto,   and   Chemical   Bank  as
            administrative agent.

     4.8  - Credit  Agreement,  dated  as  of December 22, 1995, among Collins &
            Aikman  Products  Co.,  Collins &  Aikman Corporation, the financial
            institutions  named  therein,  and  Chemical Bank, as administrative
            agent, is hereby incorporated by reference to Exhibit 4 of Collins &
            Aikman Corporation's Current Report  on  Form  8-K dated January 18,
            1996

     4.9  - First Amendment, dated as of April 5, 1996, to the Credit Agreement,
            dated as of December 22, 1995, among Collins & Aikman Products  Co.,
            Collins &  Aikman  Corporation,  the  financial  institutions  party
            thereto, and Chemical Bank, as administrative agent.

            Collins  &  Aikman Corporation agrees to furnish to  the  Commission
            upon request in accordance with Item 601(b)(4)(iii(A)  of Regulation
            S-K  copies of  instruments  defining  the   rights  of  holders  of
            long-term  debt of  Collins  &  Aikman   Corporation   or any of its
            subsidiaries,  which debt does not exceed 10%  of  the total  assets
            of   Collins  &   Aikman  Corporation  and  its  subsidiaries  on  a
            consolidated basis.

    10.1  - Amended  and  Restated  Stockholders  Agreement dated as of June 29,
            1994 among the Company,  Collins &  Aikman  Group, Inc.,  Blackstone
            Capital Partners L.P.  and  Wasserstein  Perella  Partners,  L.P. is
            hereby  incorporated  by  reference  to  Exhibit   10.1 of Collins &
            Aikman Corporation's Report on Form 10-K for  the  fiscal year ended
            January 28, 1995.

    10.2  - Employment Agreement  dated  as  of  July  18,  1990  between Wickes
            Companies, Inc. and an executive officer  is  hereby incorporated by
            reference to Exhibit  10.3  of  Wickes  Companies,  Inc.'s Report on
            Form 10-K for the fiscal year ended January 26, 1991.*

</TABLE>

 * Management contract or compensatory plan or arrangement  required to be filed
as an exhibit to this form pursuant to Item 14 (c) of this report.


                                        33

<PAGE>

<TABLE>
<CAPTION>

    EXHIBIT
    NUMBER                  DESCRIPTION
   <S>     <C>
    10.3    - Letter Agreement dated as of May 16, 1991 and Employment Agreement
              dated as of July 22, 1992 between Collins & Aikman Corporation and
              an  executive  officer  is  hereby  incorporated  by  reference to
              Exhibit 10.7 of  Collins  & Aikman Holdings  Corporation's  Report
              on  Form 10-K for the fiscal year ended January 30, 1993.*

    10.4    - First Amendment  to  Employment Agreement dated as of February 24,
              1994 between Collins & Aikman Corporation and an executive officer
              is hereby  incorporated  by reference to Exhibit 10.7 of Collins &
              Aikman Holdings  Corporation's  Registration Statement on Form S-2
              (Registration No. 33-53179) filed April 19, 1994.*

    10.5    - Letter  Agreement  dated  as  of May 16,  1991  between  Collins &
              Aikman Corporation and an executive officer is hereby incorporated
              by  reference  to  Exhibit  10.14 of  Collins  &  Aikman  Holdings
              Corporation's Registration Statement on Form S-2 (Registration No.
              33-53179) filed April 19, 1994.*

    10.6    - Letter  Agreement  dated  as  of  June  30, 1995 between Collins &
              Aikman Corporation and an executive officer.*

    10.7    - Lease, executed as of the 1st  day  of  June  1987,  between  Dura
              Corporation and Dura Acquisition Corp. is hereby  incorporated  by
              reference to Exhibit 10.24 of Amendment  No. 5 to Collins & Aikman
              Holdings  Corporation's  Registration   Statement   on   Form  S-2
              (Registration No. 33-53179) filed July 6, 1994.

    10.8    - Collins & Aikman Corporation 1995 Executive Incentive Compensation
              Plan  is  hereby  incorporated  by  reference  to  Exhibit 10.1 of
              Collins &  Aikman Corporation's Report on Form 10-Q for the fiscal
              quarter ended July 29, 1995.*

    10.9    - Collins & Aikman Corporation Supplemental  Retirement  Income Plan
              is hereby incorporated by reference to Exhibit 10.23  of Amendment
              No. 5 to  Collins &  Aikman  Holdings  Corporation's  Registration
              Statement on Form S-2 (Registration No. 33-53179)  filed  July  6,
              1994.*

    10.10   - 1993   Employee   Stock  Option  Plan,   as  amended,   is  hereby
              incorporated  by  reference  to Exhibit  10.13 of Collins & Aikman
              Corporation's  Report on Form 10-Q for the  fiscal  quarter  ended
              April 29, 1995.*

    10.11   - 1994  Employee  Stock  Option  Plan  is  hereby   incorporated  by
              reference  to  Exhibit  10.14 of  Collins  & Aikman  Corporation's
              Report on Form 10-Q for the fiscal quarter ended April 29, 1995.*

    10.12   - 1994  Directors  Stock  Option  Plan  is  hereby  incorporated  by
              reference  to  Exhibit  10.15 of  Collins  & Aikman  Corporation's
              Report on Form 10-K for the fiscal year ended January 28, 1995.*

</TABLE>

 * Management contract or compensatory plan or arrangement  required to be filed
as an exhibit to this form pursuant to Item 14 (c) of this report.

                                    34

<PAGE>

<TABLE>
<CAPTION>

    EXHIBIT
    NUMBER                  DESCRIPTION
   <S>      <C>
    10.13   - Amended and Restated  Receivables Sale Agreement dated as of March
              30, 1995 among Collins & Aikman Products Co., Ack-Ti-Lining, Inc.,
              WCA  Canada  Inc.,   Imperial   Wallcoverings,   Inc.,   The  Akro
              Corporation,  Dura  Convertible  Systems  Inc.,  each of the other
              subsidiaries  of Collins & Aikman  Products  Co. from time to time
              parties  thereto  and  Carcorp,  Inc.  is hereby  incorporated  by
              reference  to  Exhibit  10.18 of  Collins  & Aikman  Corporation's
              Report on Form 10-K to the fiscal year ended January 28, 1995.

    10.14   - Servicing  Agreement,  dated as of March 30, 1995,  among Carcorp,
              Inc.,  Collins & Aikman Products Co., as Master Servicer,  each of
              the  subsidiaries  of Collins & Aikman  Products  Co. from time to
              time  parties  thereto  and  Chemical  Bank,  as Trustee is hereby
              incorporated  by  reference  to Exhibit  10.19 of Collins & Aikman
              Corporation's Report on Form 10-K to the fiscal year ended January
              28, 1995.

    10.15   - Pooling  Agreement,  dated as of March 30,  1995,  among  Carcorp,
              Inc.,  Collins  & Aikman  Products  Co.,  as Master  Servicer  and
              Chemical Bank, as Trustee is hereby  incorporated  by reference to
              Exhibit  10.20 of  Collins & Aikman  Corporation's  Report on Form
              10-K to the fiscal year ended January 28, 1995.

    10.16   - Series  1995-1  Supplement,  dated as of  March  30,  1995,  among
              Carcorp,  Inc.,  Collins & Aikman Products Co., as Master Servicer
              and Chemical Bank, as Trustee is hereby  incorporated by reference
              to Exhibit 10.21 of Collins & Aikman  Corporation's Report on Form
              10-K to the fiscal year ended January 28, 1995.

    10.17   - Series  1995-2  Supplement,  dated as of  March  30,  1995,  among
              Carcorp,  Inc., Collins & Aikman Products Co., as Master Servicer,
              the Initial Purchasers parties thereto, Societe Generale, as Agent
              for the  Purchasers  and  Chemical  Bank,  as  Trustee  is  hereby
              incorporated  by  reference  to Exhibit  10.22 of Collins & Aikman
              Corporation's Report on Form 10-K to the fiscal year ended January
              28, 1995.

    10.18   - Amendment No.1, dated September 5, 1995,  among Carcorp,  Inc., as
              Company,  Collins & Aikman Products Co., as Master  Servicer,  and
              Chemical Bank, as Trustee,  to the Pooling Agreement,  dated as of
              March 30, 1995, among the Company, the Master Servicer and Trustee
              is hereby  incorporated  by reference to Exhibit 10.2 of Collins &
              Aikman  Corporation's  Report on Form 10-Q for the fiscal  quarter
              ended July 29, 1995.

    10.19   - Amendment No.2,  dated October 25, 1995,  among Carcorp,  Inc., as
              Collins & Aikman  Products Co., as Master  Servicer,  and Chemical
              Bank, as Trustee, to the Pooling Agreement,  dated as of March 30,
              1995,  among the Company,  the Master  Servicer and the Trustee is
              hereby  incorporated  by  reference  to Exhibit  10.2 of Collins &
              Aikman  Corporation's  Report on Form 10-Q for the fiscal  quarter
              ended October 28, 1995.

    10.20   - Amendment  No.1,  dated  February 29, 1996,  to the Series  1995-1
              Supplement,  dated as of March  30,  1995,  among  Carcorp,  Inc.,
              Collins & Aikman  Products Co., as Master  Servicer,  and Chemical
              Bank, as Trustee.

</TABLE>

 * Management contract or compensatory plan or arrangement  required to be filed
as an exhibit to this form pursuant to Item 14 (c) of this report.

                                   35

<PAGE>

<TABLE>
<CAPTION>
    EXHIBIT
    NUMBER                  DESCRIPTION
   <S>        <C>
    10.21   - Amendment  No.1,  dated  February 29, 1996,  to the Series  1995-2
              Supplement,  dated as of March  30,  1995,  among  Carcorp,  Inc.,
              Collins  &  Aikman  Products  Co.,  as  Master  Servicer,  Societe
              Generale, as agent and Chemical Bank, as Trustee.

    10.22   - Master  Equipment  Lease Agreement dated as of September 30, 1994,
              between  NationsBanc  Leasing  Corporation  of North  Carolina and
              Collins & Aikman Products Co. Is hereby  incorporated by reference
              to Exhibit 10.27 of Collins & Aikman  Corporation's Report on Form
              10-Q for the fiscal quarter ended October 29, 1994.

    10.23   - Employment  Agreement  dated as of April 6, 1995 between Collins &
              Aikman   Products   Co.  and  an   executive   officer  is  hereby
              incorporated  by  reference  to Exhibit  10.24 of Collins & Aikman
              Corporation's  Report  on Form  10-K  for the  fiscal  year  ended
              January 28, 1995.*

    10.24   - Excess  Benefit  Plan of  Collins & Aikman  Corporation  is hereby
              incorporated  by  reference  to Exhibit  10.25 of Collins & Aikman
              Corporation's  Report  on Form  10-K  for the  fiscal  year  ended
              January 28, 1995.*

    11      - Computation of Earnings Per Share.

    21      - List of subsidiaries of Collins & Aikman Corporation.

    23      - Consent of Arthur Andersen LLP.

    27      - Financial Data Schedule.

    99      - Voting  Agreement  between  Blackstone  Capital  Partners L.P. and
              Wasserstein  Perella  Partners,  L.P.  is  hereby  incorporated by
              reference  to  Exhibit  99  of  Amendment No.4 to Collins & Aikman
              Holdings  Corporation's   Registration   Statement   on   Form S-2
              (Registration No. 33-53179) filed June 27, 1994.

</TABLE>

 * Management contract or compensatory plan or arrangement  required to be filed
as an exhibit to this form pursuant to Item 14 (c) of this report.

(b)         REPORTS ON FORM 8-K.

        During the last quarter of the fiscal year for which this report on Form
10-K was filed,  the Company  filed a report on Form 8-K dated January 18, 1996,
reporting under Item 2 thereof the acquisition on January 3, 1996 by the Company
of Larizza Industries,  Inc., whose sole operating unit is Manchester  Plastics.
In connection  with this filing,  the Company filed under Item 7 of Form 8-K the
following financial statements:

     Independent  Auditors' Report dated February 9, 1995.

     Consolidated Balance Sheets of Larizza Industries, Inc. and Subsidiaries as
of December 31, 1994 and December 31, 1993 (Audited)

     Consolidated  Statements  of  Operations  of Larizza  Industries,  Inc. and
Subsidiaries for the years ended December 31, 1994, 1993 and 1992 (Audited).

     Consolidated  Statements  of  Shareholders'  Equity  (Deficit)  of  Larizza
Industries, Inc. and December 31, 1994, 1993 and 1992 (Audited).

                                  36

<PAGE>

     Consolidated  Statements  of Cash Flows of  Larizza  Industries,  Inc.  and
Subsidiaries for the years ended December 31, 1994, 1993 and 1992 (Audited).

     Notes to Consolidated  Financial  Statements of Larizza Industries,  Inc. -
December 31, 1994, 1993 and 1992.

     Consolidated  Condensed  Balance  Sheet of  Larizza  Industries,  Inc.  and
Subsidiaries - September 30, 1995 (Unaudited).

     Consolidated Condensed Statements of Operations of Larizza Industries, Inc.
and  Subsidiaries  - Three Months and Nine Months Ended  September  30, 1995 and
1994 (Unaudited).

     Consolidated Condensed Statements of Cash Flows of Larizza Industries, Inc.
and Subsidiaries - Nine Months Ended September 30, 1995 and 1994 (Unaudited).

     Notes to Consolidated  Condensed Financial Statements - September 30, 1995.

     Unaudited Pro Forma  Consolidated  Statement of  Operations  for the fiscal
year ended January 28, 1995.

     Unaudited  Pro Forma  Consolidated  Statement  of  Operations  for the Nine
Months ending October 28, 1995.

     Unaudited Pro Forma Consolidated Balance Sheet at October 28, 1995.

                                   37

<PAGE>



                                   SIGNATURES

        Pursuant to the  requirements  of Section 13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the  undersigned,  thereunto duly  authorized,  on the 19th day of
April, 1996.

COLLINS & AIKMAN CORPORATION

By: /s/    David A. Stockman               By: /s/  Randall J. Weisenburger

           DAVID A. STOCKMAN                     RANDALL J. WEISENBURGER
CO-CHAIRMAN OF THE BOARD OF DIRECTORS      CO-CHAIRMAN OF THE BOARD OF DIRECTORS

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

<TABLE>
<CAPTION>
         SIGNATURE                                                         TITLE                                 DATE
      --------------                                                  ----------------                         ---------
<S>                                                             <C>                                      <C>
/s/ David A. Stockman                                            Co-Chairman of the                       April 19, 1996
- ----------------------------
    DAVID A. STOCKMAN                                            Board of Directors


/s/ Randall J. Weisenburger                                      Co-Chairman of the                       April 19, 1996
- ----------------------------
    RANDALL J. WEISENBURGER                                      Board of Directors


/s/ Thomas E. Hannah                                    Director and Chief Executive Officer              April 19, 1996
- ----------------------------
    THOMAS E. HANNAH                                        (Principal Executive Officer)


/s/ J. Michael Stepp                                Executive Vice President and Chief Financial          April 19, 1996
- ----------------------------
    J. MICHAEL STEPP                                 Officer (Principal Financial and Accounting
                                                                      Officer)

/s/ Robert C. Clark                                                   Director                            April 19, 1996
- ----------------------------
    ROBERT C. CLARK

/s/ George L. Majoros, Jr.                                            Director                            April 19, 1996
- ----------------------------
    GEORGE L. MAJOROS, JR.

/s/ James J. Mossman                                                  Director                            April 19, 1996
- ----------------------------
    JAMES J. MOSSMAN

/s/ Warren B. Rudman                                                  Director                            April 19, 1996
- ----------------------------
    WARREN B. RUDMAN

/s/ Stephen A. Schwarzman                                             Director                            April 19, 1996
- ----------------------------
    STEPHEN A. SCHWARZMAN

/s/ W. Townsend Ziebold, Jr.                                          Director                            April 19, 1996
- ----------------------------
    W. TOWNSEND ZIEBOLD, JR.

                                        38
</TABLE>


<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



        To the Stockholders of Collins & Aikman Corporation:

               We have audited the accompanying  consolidated  balance sheets of
        Collins & Aikman  Corporation (a Delaware  Corporation) and subsidiaries
        as  of  January  27,  1996  and  January  28,  1995,   and  the  related
        consolidated   statements  of   operations,   cash  flows,   and  common
        stockholders'  deficit for each of the three  fiscal years in the period
        ended   January  27,   1996.   These   financial   statements   are  the
        responsibility  of the Company's  management.  Our  responsibility is to
        express an opinion on these financial statements 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, the consolidated financial statements referred to
        above present fairly, in all material  respects,  the financial position
        of Collins & Aikman  Corporation and subsidiaries as of January 27, 1996
        and January 28, 1995, and the results of their operations and their cash
        flows for each of the three fiscal years in the period ended January 27,
        1996, in conformity with generally accepted accounting principles.





                                                    ARTHUR ANDERSEN LLP

        Charlotte, North Carolina,
        April 10, 1996.

                                       F-1

<PAGE>



                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)
<TABLE>
<CAPTION>

                                                                                         Fiscal Year Ended
                                                                       January 27,          January 28,           January 29,
                                                                           1996                 1995                  1994
                                                                       -----------          ------------          ------------

<S>                                                                   <C>                <C>                   <C>   

Net sales............................................................  $1,291,466           $ 1,319,379           $ 1,085,068
                                                                       -----------          ------------          -----------

Cost of goods sold...................................................   1,012,358             1,017,200               850,090
Selling, general and administrative expenses.........................     131,010               136,378               134,490
Management equity plan expense.......................................        -                     -                   26,736
Goodwill amortization and write-off..................................         270                  -                  102,120
                                                                       -----------          ------------          -----------

                                                                        1,143,638             1,153,578             1,113,436
                                                                       -----------          ------------          -----------

Operating income (loss)..............................................     147,828               165,801               (28,368)

Interest expense, net of interest income of
  $1,587, $6,404, and $4,434.........................................      47,938                75,006               110,962
Loss on sale of receivables..........................................       8,688                 7,616                 -
Dividends on preferred stock of subsidiary...........................        -                    2,258                 4,533
                                                                       -----------          ------------          -----------

Income (loss) from continuing operations
  before income taxes................................................      91,202                80,921              (143,863)

Income tax expense (benefit).........................................    (138,520)               11,015                10,494
                                                                       -----------          ------------          -----------

Income (loss) from continuing operations.............................     229,722                69,906              (154,357)

Discontinued operations:
  Income (loss) from operations, net of income
    tax expense (benefit) of $(595), $522 and
    $1,367...........................................................     (23,281)                5,840               (23,743)
  Loss on disposals, net of income tax benefit
    of $0, $0, and $344..............................................       -                     -                   (99,564)
                                                                       -----------          ------------          ------------

Income (loss) before extraordinary loss..............................     206,441                75,746              (277,664)

Extraordinary loss, net of income taxes of $0........................        -                 (106,528)                -
                                                                       -----------          ------------          ------------

Net income (loss)....................................................  $  206,441           $   (30,782)          $  (277,664)
                                                                       ===========          ============          ============

Dividends and accretion on preferred stock...........................        -                  (14,408)              (23,723)
                                                                       -----------          ------------          ------------
Excess of redemption cost over book value of
  preferred stock....................................................        -                  (82,022)                 -
                                                                       -----------          ------------          ------------

Income (loss) applicable to common
  stockholders.......................................................  $  206,441           $  (127,212)          $  (301,387)
                                                                       ===========          ============          ============

Net income (loss) per primary and fully diluted common share:
    Continuing operations............................................  $     3.23           $      (.50)          $     (6.54)
    Discontinued operations..........................................        (.33)                  .11                 (4.52)
    Extraordinary item...............................................        -                    (2.01)                 -
                                                                       -----------          ------------          ------------

    Net income (loss)................................................  $     2.90           $     (2.40)          $    (11.06)
                                                                       ===========          ============          ============

Average common shares outstanding:
    Primary..........................................................      71,194                52,905                27,260
                                                                       ===========          ============          ============

    Fully diluted....................................................      71,234                52,905                27,260
                                                                       ===========          ============          ============

</TABLE>

               The Notes to Consolidated Financial Statements are
          an integral part of these consolidated financial statements.

                                       F-2

<PAGE>



                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)

<TABLE>
<CAPTION>


                                                                                  January 27,           January 28,
                                                                                     1996                  1995
                                                                                  -----------           ----------
                                   ASSETS

<S>                                                                            <C>                  <C>   

Current Assets:
 Cash and cash equivalents...................................................     $      977            $    3,317
 Accounts and notes receivable, net of allowances
    of $4,302 and $6,390 ....................................................        128,595                91,559
 Inventories.................................................................        147,774               136,301
 Net assets of discontinued operations.......................................         79,401                75,623
 Other.......................................................................         74,158                33,453
                                                                                  -----------           ----------

    Total current assets.....................................................        430,905               340,253

Property, plant and equipment, net...........................................        286,033               252,891
Deferred tax assets..........................................................        124,395                  -
Goodwill, net................................................................        159,347                  -
Other assets.................................................................         49,327                47,174
                                                                                  -----------           ----------

                                                                                  $1,050,007            $  640,318
                                                                                  ===========           ==========

                LIABILITIES AND COMMON STOCKHOLDERS' DEFICIT

Current Liabilities:
 Notes payable...............................................................     $    2,101            $    1,723
 Current maturities of long-term debt........................................         51,508                17,819
 Accounts payable............................................................        117,059                86,642
 Accrued expenses............................................................         97,883               131,768
                                                                                  -----------           ----------

    Total current liabilities................................................        268,551               237,952

Long-term debt...............................................................        713,514               547,283
Deferred income taxes........................................................           -                      462
Other, including postretirement benefit obligation...........................        295,794               267,243
Commitments and contingencies................................................           -                     -

Common Stockholders' Deficit:
 Common stock (150,000 shares authorized, 70,521
    shares issued and 69,074 shares outstanding at
    January 27, 1996 and 70,521 shares issued and
    outstanding at January 28, 1995).........................................            705                   705
 Other paid-in capital.......................................................        585,469               586,281
 Accumulated deficit.........................................................       (770,139)             (976,549)
 Foreign currency translation adjustments....................................        (23,719)              (13,655)
 Pension equity adjustment...................................................         (9,090)               (9,404)
 Treasury stock, at cost (1,447 shares)......................................        (11,078)                 -
                                                                                  -----------           -----------

    Total common stockholders' deficit.......................................       (227,852)             (412,622)
                                                                                  -----------           -----------

                                                                                  $1,050,007            $  640,318
                                                                                  ===========           ==========


</TABLE>



               The Notes to Consolidated Financial Statements are
          an integral part of these consolidated financial statements.

                                       F-3

<PAGE>



                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                           Fiscal Year Ended
                                                                          January 27,         January 28,         January 29,
                                                                             1996                1995                1994
                                                                          -----------         -----------         -----------
<S>                                                                       <C>                <C>               <C>

OPERATING ACTIVITIES
Income (loss) from continuing operations...............................   $  229,722          $   69,906          $ (154,357)
Adjustments to derive cash flow from continuing
 operating activities:
 Deferred income tax benefit...........................................     (149,822)               (105)             (3,128)
 Depreciation and leasehold amortization...............................       37,341              38,590              36,642
 Goodwill amortization and write-off...................................          270                -                102,120
 Management equity plan expense........................................         -                   -                 26,736
 Amortization of other assets and liabilities..........................        5,995               5,277              13,029
 (Increase) decrease in accounts and notes
    receivable.........................................................        2,535             (35,544)            (33,480)
 Increase in inventories...............................................       (1,837)            (12,731)             (6,912)
 Increase (decrease) in interest and dividends
    payable............................................................        1,353             (14,479)             (4,860)
 Increase in accounts payable..........................................        6,365              14,837               9,786
 Other, net............................................................      (25,964)            (21,991)             15,998
                                                                          -----------         -----------         ----------

    Net cash provided by continuing operating
      activities.......................................................      105,958              43,760               1,574
                                                                          -----------         -----------         ----------

Cash provided by (used in) Wallcoverings
 discontinued operations...............................................       (2,990)              6,796              21,049
Cash used in other discontinued operations.............................      (22,886)            (30,974)            (67,417)
                                                                          -----------         -----------         -----------

Net cash used by discontinued operations..............................       (25,876)            (24,178)            (46,368)
                                                                          -----------         -----------         -----------

INVESTING ACTIVITIES
Additions to property, plant and equipment.............................      (93,698)            (84,423)            (56,278)
Sales of property, plant and equipment.................................        2,733                 805              22,710
Proceeds from sale-leaseback arrangements..............................       32,818              30,365                -
Acquisition of businesses, net of cash acquired........................     (190,338)               -                   -
Net proceeds from disposition of discontinued
 operations............................................................         -                 68,861             148,743
Other, net.............................................................       (5,507)              1,915              44,271
                                                                          -----------         -----------         ----------

    Net cash provided by (used in) investing
      activities.......................................................     (253,992)             17,523             159,446
                                                                          -----------         -----------         ----------

FINANCING ACTIVITIES
Issuance of common stock...............................................         -                232,436                -
Issuance of long-term debt.............................................      213,658             675,234              76,135
Proceeds from (reduction of) participating
 interests in accounts receivable, net of
 redemptions...........................................................      (17,000)            145,000                -
Redemption of preferred stock..........................................         -               (219,110)               -
Repayment and defeasance of long-term debt.............................      (18,979)           (884,908)           (139,940)
Net borrowings (repayments) on revolving credit
 facilities, excluding the Recapitalization............................        5,000             (60,000)            (40,000)
Net borrowings (repayments) on notes payable...........................          214              (2,066)             (5,899)
Purchases of treasury stock............................................      (11,736)               -                   -
Proceeds from exercise of stock options................................          382                -                   -
Other, net.............................................................           31              (1,747)             (7,263)
                                                                          -----------         -----------         -----------

    Net cash provided by (used in) financing
      activities.......................................................      171,570            (115,161)           (116,967)
                                                                          -----------         -----------         -----------

Decrease in cash and cash equivalents..................................       (2,340)            (78,056)             (2,315)
Cash and cash equivalents at beginning of year.........................        3,317              81,373              83,688
                                                                          -----------         -----------         -----------

Cash and cash equivalents at end of year...............................   $      977          $    3,317          $   81,373
                                                                          ===========         ===========         ===========
</TABLE>



               The Notes to Consolidated Financial Statements are
          an integral part of these consolidated financial statements.

                                       F-4

<PAGE>



                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDERS' DEFICIT
                                 (in thousands)
<TABLE>
<CAPTION>


                                                                                Foreign
                                                     Other                      Currency        Pension
                                           Common   Paid-in     Accumulated    Translation      Equity    Treasury
                                           Stock    Capital       Deficit      Adjustments    Adjustment    Stock          Total
                                           ------  ---------    -----------    -----------    ----------  ---------     ----------

<S>                                      <C>     <C>           <C>                <C>         <C>        <C>          <C>

Balance at January 30, 1993                $ 282   $133,581     $ (547,950)    $   (4,870)    $  (2,503)  $   -         $(421,460)
                                           -----   --------     -----------    -----------    ----------  ---------     ----------
1993 management equity plan
 expense...................................   -      26,736           -              -             -          -            26,736
Net loss ..................................   -        -          (277,664)          -             -          -          (277,664)
Redeemable preferred stock
 dividends.................................   -        -           (22,107)          -             -          -           (22,107)
Accretion of redeemable preferred stock....   -        -            (1,616)          -             -          -            (1,616)
Foreign currency translation
 adjustments...............................   -        -              -              (865)         -          -              (865)
Pension equity adjustment..................   -        -              -              -           (5,244)      -            (5,244)
                                           ------    -------      --------         ------        -------    ------       ---------

Balance at January 29, 1994                  282    160,317       (849,337)        (5,735)       (7,747)      -          (702,220)
                                           ------    -------      --------         ------        -------    ------       ---------

Issuance of shares through the
 Recapitalization..........................  423    426,759           -              -             -          -           427,182
Compensation expense adjustment............   -        (795)          -              -             -          -              (795)
Net loss...................................   -        -           (30,782)          -             -          -           (30,782)
Redeemable preferred stock
 dividends.................................   -        -           (12,380)          -             -          -           (12,380)
Accretion of redeemable preferred stock....   -        -            (2,028)          -             -          -            (2,028)
Excess of redemption cost over book
 value of redeemable preferred stock.......   -        -           (82,022)          -             -          -           (82,022)
Foreign currency translation
 adjustments...............................   -        -              -            (7,920)         -          -            (7,920)
Pension equity adjustment..................   -        -              -              -           (1,657)      -            (1,657)
                                           ------  ---------    -----------    -----------    ----------  ---------     ----------

Balance at January 28, 1995                  705    586,281       (976,549)       (13,655)       (9,404)      -          (412,622)
                                           ------  ---------    -----------    -----------    ----------  ---------     ----------

Compensation expense adjustment............   -        (567)          -              -             -          -              (567)
Net income.................................   -        -           206,441           -             -          -           206,441
Purchase of treasury stock
 (1,542 shares)............................   -        -              -              -             -       (11,736)       (11,736)
Exercise of stock options
 (95 shares)...............................   -        (245)           (31)          -             -           658            382
Foreign currency translation
 adjustments...............................   -        -              -           (10,064)         -          -           (10,064)
Pension equity adjustment..................   -        -              -              -              314       -               314
                                           ------  ---------    -----------    -----------    ----------  ---------     ---------

Balance at January 27, 1996                $ 705   $585,469     $ (770,139)    $  (23,719)    $  (9,090)  $(11,078)     $(227,852)
                                           ======  =========    ===========    ===========    ==========  =========     ==========


</TABLE>



               The Notes to Consolidated Financial Statements are
          an integral part of these consolidated financial statements.

                                       F-5

<PAGE>



                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.      Organization:

        Collins & Aikman Corporation (the "Company")  (formerly Collins & Aikman
Holdings  Corporation)  is a Delaware  corporation.  Prior to July 13, 1994, the
Company  was  a  wholly-owned   subsidiary  of  Collins  &  Aikman  Holdings  II
Corporation  ("Holdings  II"). In connection  with an initial public offering of
common stock and a recapitalization (the "Recapitalization")  (described below),
Holdings II was merged into the Company.  Concurrently,  Collins & Aikman Group,
Inc., a wholly-owned  subsidiary of the Company  ("Group"),  was merged into its
wholly-owned subsidiary, Collins & Aikman Corporation, which changed its name to
Collins & Aikman  Products Co. ("C&A  Products").  On July 7, 1994,  the Company
changed its name from Collins & Aikman Holdings  Corporation to Collins & Aikman
Corporation.

        Prior  to  the  Recapitalization,  the  Company  was  jointly  owned  by
Blackstone Capital Partners L.P. ("Blackstone Partners") and Wasserstein Perella
Partners,  L.P. ("WP Partners") and their respective  affiliates.  As of January
27, 1996,  Blackstone  Partners and WP Partners and their respective  affiliates
collectively own approximately 78% of the common stock of the Company.

        The  Company  conducts  all  of its  operating  activities  through  its
wholly-owned C&A Products subsidiary.

2.      Summary of Significant Accounting Policies:

        Basis of Presentation - The consolidated  financial  statements  include
the accounts of the Company and its subsidiaries.  All significant  intercompany
items have been eliminated in consolidation.  Certain prior year items have been
reclassified  to conform  with the fiscal 1995  presentation  and are  primarily
related  to the  Wallcoverings  segment  being  reclassified  as a  discontinued
operation. See Note 15.

        The preparation of consolidated  financial statements in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of contingent  assets and liabilities at the date of the consolidated
financial  statements and the reported  amounts of revenues and expenses  during
the reporting period. Actual results could differ from those estimates.

        Fiscal Year - The fiscal year of the Company  ends on the last  Saturday
of January.  Fiscal 1995,  fiscal 1994 and fiscal 1993 were 52-week  years which
ended on January 27, 1996, January 28, 1995 and January 29, 1994, respectively.

        Earnings (Loss) Per Share - Earnings (loss) per common share is based on
the weighted  average number of shares of common stock  outstanding  during each
period and the assumed  exercise of employee  stock  options  less the number of
treasury shares assumed to be purchased from the proceeds,  including applicable
compensation  expense.  In  connection  with the merger of  Holdings II into the
Company,  the 35,035,000 shares of common stock of the Company outstanding prior
to the  Recapitalization  were canceled and  approximately  28,164,000 shares of
common  stock were issued in exchange  for the common  stock of Holdings II. All
historical amounts and earnings (loss) per share computations have been adjusted
to reflect the merger.  Net losses have been adjusted by dividends and accretion
requirements on preferred stock and

                                       F-6

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



the excess of redemption  cost over book value of preferred stock to compute the
losses applicable to common stockholders.

        Foreign Currency  Translation - Foreign currency accounts are translated
in accordance with Statement of Financial  Accounting Standards No. 52, "Foreign
Currency  Translation"  ("SFAS No. 52"). SFAS No. 52 generally provides that the
assets and  liabilities  of foreign  operations  be  translated  at the  current
exchange  rates as of the end of the  accounting  period and that  revenues  and
expenses be translated using average  exchange rates. The resulting  translation
adjustments arising from foreign  currency  translations  are  accumulated  as a
separate  component of common  stockholders'  deficit.  Translation  adjustments
during fiscal 1995,  1994 and 1993 were ($10.1)  million,  ($7.9)  million,  and
($.9) million, respectively.

        Cash and Cash Equivalents - Cash and cash  equivalents  include all cash
balances and highly liquid investments with an original maturity of three months
or less.

        Inventories - Inventories are valued at the lower of cost or market, but
not in excess of net  realizable  value.  Cost is  determined  on the  first-in,
first-out basis.

        Insurance  Deposits - Other  current  assets as of January  27, 1996 and
January 28, 1995  included $.5 million and $14.4  million,  respectively,  which
were on  deposit  with an  Insurer  to cover  the  self-insured  portion  of the
Company's  workers'  compensation,  automotive and general  liabilities.  During
fiscal 1995,  the Company  replaced  certain of these  deposits  with letters of
credit of approximately  $12.5 million.  The Company's reserves for these claims
were determined  based upon actuarial  analyses and aggregated $23.6 million and
$26.5 million at January 27, 1996 and January 28, 1995,  respectively.  Of these
reserves,  $6.0 million and $16.1  million,  respectively,  were  classified  in
current liabilities.

        Property, Plant and Equipment - Property, plant and equipment are stated
at cost.  Provisions for depreciation are primarily  computed on a straight-line
basis over the estimated useful lives of the assets, presently ranging from 3 to
40 years. Leasehold improvements are amortized over the lesser of the lease term
or the estimated useful lives of the improvements.

        Long Lived Assets - In the fourth  quarter of fiscal  1995,  the Company
adopted Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of  Long-Lived  Assets and for  Long-Lived  Assets to be Disposed Of"
("SFAS  No.  121").  SFAS  No.  121  establishes  accounting  standards  for the
impairment of long-lived assets, certain identifiable intangibles,  and goodwill
related  to those  assets  to be held and used  and for  long-lived  assets  and
certain  identifiable  intangibles to be disposed of. SFAS No. 121 requires that
long-lived assets and certain identifiable intangibles to be held and used by an
entity be reviewed for impairment  whenever  events or changes in  circumstances
indicate that the carrying amount of an asset may not be  recoverable,  and that
certain  long-lived  assets and  identifiable  intangibles  to be disposed of be
reported  at the lower of carrying  amount or fair value less cost to sell.  The
adoption  of SFAS  No.  121 did not  have a  material  impact  on the  Company's
consolidated results of operations.

        Goodwill - Goodwill,  representing the excess of purchase price over the
fair value of net  assets of the  acquired  entities,  is being  amortized  on a
straight-line  basis over the period of forty  years.  Amortization  of goodwill
applicable to continuing operations for

                                       F-7

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



fiscal  years  1995 and 1993 was $.3  million  and $2.1  million,  respectively.
Accumulated amortization at January 27, 1996 was $.3 million. The carrying value
of goodwill will be reviewed  periodically based on the nondiscounted cash flows
and pretax  income of the  entities  acquired  over the  remaining  amortization
periods. Should this review  indicate  that the goodwill  balance  will  not  be
recoverable,  the Company's  carrying value of the goodwill will be reduced.  At
January 27, 1996,  the Company  believes the goodwill of $159.3  million was not
impaired. See Notes 3 and 7.

        Environmental  - The Company  records its best estimate when it believes
it is probable that an environmental  liability has been incurred and the amount
of loss can be reasonably  estimated.  The Company also  considers  estimates of
certain  reasonably  possible  environmental   liabilities  in  determining  the
aggregate  amount  of  environmental   reserves.   Accruals  for   environmental
liabilities are generally  included in the  consolidated  balance sheet as other
noncurrent liabilities at undiscounted amounts and exclude claims for recoveries
from  insurance or other third  parties.  Accruals for  insurance or other third
party recoveries for environmental  liabilities are recorded when it is probable
that the claim will be realized.

        Newly  Issued  Accounting  Standards  - In October  1995,  Statement  of
Financial   Accounting   Standards   No.  123,   "Accounting   for   Stock-Based
Compensation"  ("SFAS No. 123") was issued. SFAS No. 123 is effective for fiscal
years beginning  after December 15, 1995.  SFAS No. 123 encourages  companies to
adopt the fair value  method for  compensation  expense  recognition  related to
employee  stock  options.   Existing   accounting   requirements  of  Accounting
Principles  Board Opinion No. 25 use the intrinsic  value method in  determining
compensation  expense  which  represents  the excess of the market  price of the
stock over the exercise price on the measurement  date. If the Company elects to
remain  under  the  existing  accounting  rules for  stock  options,  it will be
required to provide pro forma  disclosures  of what net income and  earnings per
share  would have been had the  Company  adopted  the new fair value  method for
recognition  purposes.  The Company has not  determined the method which it will
adopt under SFAS No. 123 and has not determined  the impact on its  consolidated
financial position or results of operations.

3.      Acquisitions:

        During fiscal 1995, the Company  acquired the entities  described below,
which were accounted for by the purchase  method of  accounting.  The results of
operations of the acquired companies are included in the Company's  consolidated
statement of operations for the periods in which they were owned by the Company.

        On January 3, 1996, the Company  completed the acquisition of Manchester
Plastics for a purchase price of approximately  $184.0 million,  including $40.4
million  of  debt   extinguished  in  connection  with  the   acquisition.   The
acquisition,  related  fees and  expenses  and  estimated  Manchester  Plastics'
working capital requirements were financed with the proceeds from a $197 million
term loan facility.  Manchester  Plastics is a designer and manufacturer of high
quality plastic-based automotive door panels,  headrests,  floor console systems
and  instrument  panel  components  used in the interior of  automobiles,  light
trucks,  sport  utility  vehicles  and  minivans.  It serves the North  American
automakers from seven manufacturing  plants in the United States and Canada. The
excess of the purchase  price over the estimated  fair value of the tangible and
identifiable  intangible net assets acquired is being amortized over a period of
forty years on a straight line basis.

                                       F-8

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)




        In  November  1995,  the  Company   acquired   certain  assets  of  Amco
Manufacturing  Corporation and its Mexican  affiliate  Omca, Inc.  (collectively
"Amco")  for  approximately  $7  million.  The assets  acquired  are used in the
manufacture and design of convertible  tops and related parts for the automotive
manufacturers  in the  United  States  and  Mexico  as  well  as the  automotive
aftermarket.  The excess of the purchase  price over the estimated fair value of
the tangible and identifiable  intangible net assets acquired is being amortized
over a period of forty years on a straight line basis.

        In determining  the  amortization  period of goodwill  assigned to these
automotive  industry  acquisitions,  management  assessed  the  impact  of these
acquisitions on the Company's ability to strategically  position itself with the
long term trends in the design and manufacturing of automotive  products.  These
trends highlight the increased use of plastic components and U.S. OEMs' movement
to fewer suppliers and to suppliers with  engineering  and design  capabilities.
The  Company  anticipates  the  reduction  in the supply  chain  will  result in
integration  whereby the complete  interior of an automobile will be co-designed
and developed with a single supplier who will  manufacture and deliver  required
components.  The Company anticipates these capabilities will be essential to its
long term strategic positioning as a key supplier within the automotive industry
and with its OEM customers.

4.      Recapitalization:

        On July 13, 1994, the Company  completed an initial public offering (the
"Offering") of 15,000,000  shares of its common stock. The Offering provided net
proceeds to the Company of $145.4 million. In addition,  the Company sold to its
principal   stockholders,   Blackstone  Partners  and  WP  Partners,  and  their
respective  affiliates an  additional  8,810,000  shares for $87 million.  These
proceeds were combined with $720 million of proceeds from new credit  facilities
and existing cash to redeem all outstanding  shares of preferred stock issued by
the Company and Group as well as virtually all their  outstanding  indebtedness.
In a noncash  transaction,  approximately  18,500,000  shares were issued by the
Company in exchange for outstanding indebtedness in an amount of $194.7 million.

5.      Pro Forma Information:

        Set forth below are unaudited pro forma  consolidated  results  assuming
(i) the Offering and  Recapitalization  had occurred as of the beginning of each
of the 1994 and 1993  fiscal  years and (ii) the  fiscal  1995  acquisitions  of
Manchester  Plastics  and Amco had  occurred as of the  beginning of each of the
1995 and 1994 fiscal years (in thousands, except per share amounts):

<TABLE>
<CAPTION>

                                                               1995                1994               1993
                                                            ----------          ----------         ----------
<S>                                                         <C>                <C>               <C>

        Net sales........................................   $1,473,529          $1,496,476         $1,085,068
        Operating income (loss)..........................      152,116             188,923            (25,368)
        Interest expense, net............................       62,838              51,398             25,253
        Loss on the sale of receivables..................        8,688               9,805              7,195
        Income (loss) from continuing operations.........      218,862             112,671            (67,830)
        Income (loss) from continuing operations
                per common share.........................         3.07                1.56               (.97)
        Average shares outstanding.......................       71,194              72,166             69,617

</TABLE>


                                       F-9

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



        The pro  forma  information  excludes  discontinued  operations  and the
extraordinary   loss  since  the  pro  forma  adjustments  did  not  impact  the
discontinued operations or extraordinary loss. Additionally,  the computation of
pro forma data excludes all interest and other charges  related to the preferred
stock and indebtedness redeemed as part of the Offering and Recapitalization.

6.      Interest Rate Protection Program:

        The  Company  maintains  a program  designed  to reduce its  exposure to
changes in the cost of its variable rate  borrowings by the use of interest rate
cap and corridor  agreements.  The strike price of these agreements exceeded the
current  market  levels  at the time they were  entered  into and their  cost is
included in interest expense ratably during the life of the agreements. Payments
to be received, if any, as a result of the agreements are accrued as a reduction
of interest expense. Unamortized costs of these agreements are included in other
assets. Under these agreements, the Company has limited its exposure on notional
principal amounts as follows (in thousands):

    Protection Period   Notional Principal Amount   Average LIBOR Strike Price
    -----------------   -------------------------   --------------------------

    October 1994 thru
      October 1995             $ 300,000                       6.92%
    October 1995 thru
      October 1996             $ 250,000                       7.50%



         Amortization  of  these agreements amounted to $.7  million  and $.1
million, respectively, during fiscal 1995 and 1994. Information regarding the
fair value of these agreements is included in Note 20.

7.       Goodwill:

         Fiscal 1995 Acquisitions

         Goodwill shown in the consolidated balance sheet at January 27, 1996 
relates to: 1) the Company's fiscal 1995 acquisition of Manchester Plastics and 
2) the Company's fiscal 1995 acquisition of Amco.

         Pre-1995 Goodwill

         At October 30, 1993,  before giving  effect to the write-off  described
below, the Company's continuing  operations had $100.0 million of goodwill which
arose as a result of the  acquisition of Group in December 1988. The substantial
losses of Builders Emporium home improvement chain ("Builders Emporium") and the
inability to sell Builders  Emporium as an ongoing  entity left the Company with
materially higher leverage and interest costs than previously  anticipated.  The
inability of the Company to sell its Dura Convertible  Systems division ("Dura")
at  an  acceptable  price  along  with  the  sale  of  Kayser-Roth   Corporation
("Kayser-Roth")  at a price and on terms that were worse than management's prior
expectations of value were additional  adverse factors.  Prior to the end of the
third quarter of fiscal

                                      F-10

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



1993, management explored debt recapitalization alternatives and the possibility
of raising new equity capital.  The indications from the financial  community at
that time  were that a debt  recapitalization  was not  likely to  significantly
reduce the  Company's  interest  burden and that  raising new equity  capital to
deleverage the Company was not feasible at that time. Although management of the
Company,  based on the facts known to it at October 30, 1993, was expecting both
cyclical and long-term  improvement  in the results of  operations,  an analysis
indicated that, given the Company's  capital  structure,  a deterioration of the
financial  condition  of the  Company  had  occurred.  As a result,  the Company
forecasted  its  operating  results  forward 35 years,  which  approximated  the
remaining  amortization period of the Company's goodwill at October 30, 1993, to
determine  whether  cumulative  net income  would be  sufficient  to recover the
goodwill.  At October 30, 1993,  management  believed that the projected  future
results were the most likely scenario given the Company's  capital  structure at
that time.  In spite of the fact that the  results  reflected  in the  forecasts
showed  improvement  over the historical  results  achieved  during the past few
years,  the  result  was a  cumulative  net  loss.  Accordingly,  the  Company's
continuing operations wrote off its remaining goodwill balance of $100.0 million
during the third quarter ended October 30, 1993.

8.       Inventories:

         Inventory balances are summarized below (in thousands):

                                            January 27,         January 28,
                                               1996                1995
                                            -----------         ----------

         Raw materials...................   $   80,827          $   74,871
         Work in process.................       24,140              22,112
         Finished goods..................       42,807              39,318
                                            -----------         ----------

                                            $  147,774          $  136,301
                                            ===========         ==========


9.       Property, Plant and Equipment, Net:

         Property,   plant  and  equipment,   net,  are  summarized   below  (in
thousands):

                                                     January 27,    January 28,
                                                         1996           1995
                                                     -----------    -----------

         Land and improvements...................   $   21,349     $   21,238
         Buildings...............................      117,442         91,855
         Machinery and equipment.................      346,001        315,130
         Leasehold improvements..................        2,426            833
         Construction in progress................       21,199         27,668
                                                     -----------    ----------
                                                       508,417        456,724
         Less accumulated depreciation and 
                   amortization..................     (222,384)      (203,833)
                                                     -----------    ----------

                                                     $ 286,033      $ 252,891
                                                     ===========    ==========




                                      F-11

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



         Depreciation  and  leasehold   amortization  of  property,   plant  and
equipment applicable to continuing operations was $37.3 million,  $38.6 million,
and $36.6 million for fiscal 1995, 1994 and 1993, respectively.

10.      Accrued Expenses:

         Accrued expenses are summarized below (in thousands):

                                                 January 27,      January 28,
                                                     1996             1995
                                                 -----------      -----------

         Payroll and employee benefits.......... $   33,530      $   36,639
         Interest...............................      7,239           5,886
         Insurance..............................     14,633          22,859
         Other..................................     42,481          66,384
                                                 -----------     ----------

                                                 $   97,883      $  131,768
                                                 ===========     ==========

11.      Long-Term Debt:

         Long-term debt is summarized below (in thousands):

                                                 January 27,      January 28,
                                                     1996            1995
                                                  -----------      -----------

         Revolving Facility..................... $   75,000      $   70,000
         Term Loan Facilities ..................    461,806         475,000
         Term Loan B Facility...................    197,000               -
         Other..................................     31,216          20,102
                                                 -----------       ----------

         Total debt.............................    765,022         565,102

         Less current maturities................    (51,508)        (17,819)
                                                 -----------      -----------

                                                 $  713,514      $  547,283
                                                 ===========      ===========



         As part of the  Recapitalization  on July 13, 1994,  the  Company's C&A
Products  subsidiary  entered into the new credit  facilities  aggregating  $775
million, which together with proceeds from the Offering and available cash, were
used to effect a  defeasance  and  redemption  or  repayment  of  virtually  all
outstanding indebtedness of the Company.

         The new  credit  facilities  consist  of (i) the Term Loan  Facilities,
comprised of term loans in an initial aggregate principal amount of $475 million
(including a $45 million  Canadian loan) and having a term of eight years,  (ii)
the  Revolving  Facility,  having an  aggregate  principal  amount of up to $150
million and a term of seven years (the Term Loan

                                      F-12

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Facility and  Revolving  Facility,  together,  the  "Facilities")  and (iii) the
Bridge  Receivables  Facility,  which  was  terminated  and  replaced  with  the
Receivables Facility (See Note 12). The Facilities contain restrictive covenants
including   maintenance  of  EBITDA  (i.e.  earnings  before  interest,   taxes,
depreciation,  amortization  and other non-cash  charges) and interest  coverage
ratios,  leverage and liquidity  tests and various other  restrictive  covenants
which are typical for such facilities. See Note 17.

         On December 22, 1995,  the Company  entered into an  additional  credit
facility  (the "Term Loan B Facility")  to finance the January 1996  purchase of
Manchester Plastics, as discussed previously.  The Term Loan B Facility consists
of a term  loan  with a  principal  amount  of $197  million  all of  which  was
outstanding at January 27, 1996. In  conjunction  with the Term Loan B Facility,
the  restrictive  covenants of the  Facilities  were amended to  facilitate  the
purchase of Manchester  Plastics.  The restrictive  covenants of the Term Loan B
Facility are identical to those of the Facilities.

         The  Company's  obligations  under the  Facilities  and the Term Loan B
Facility  are  secured  by a  pledge  of the  stock  of  C&A  Products  and  its
significant subsidiaries.

         Indebtedness  under the  Facilities  bears interest at a per annum rate
equal to the Company's  choice of (i) Chemical Bank's  ("Chemical's")  Alternate
Base Rate (which is the highest of Chemical's  announced prime rate, the Federal
Funds Rate plus .5% and  Chemical's  base  certificate  of deposit rate plus 1%)
plus a margin  (the "ABR  Margin")  ranging  from 0% to .75% or (ii) the offered
rates for Eurodollar  deposits ("LIBOR") of one, two, three, six, nine or twelve
months,  as selected by the Company,  plus a margin (the "LIBOR Margin") ranging
from 1% to 1.75%.  Indebtedness under the Term Loan B Facility bears interest at
a per annum rate equal to the Company's choice of (i) Chemical's  Alternate Base
Rate (which is the highest of Chemical's announced prime rate, the Federal Funds
Rate plus .5% and  Chemical's  base  certificate of deposit rate plus 1%) plus a
margin of 1.25% or (ii) the offered  rates for LIBOR of one,  two,  three or six
months,  as selected  by the  Company,  plus a margin of 2.25%.  Pursuant to the
terms of the  Facilities,  at  January  27,  1996 the ABR Margin is .75% and the
LIBOR  Margin is 1.75%.  The  weighted  average rate of interest on the balances
outstanding  under the  Facilities  and the Term Loan B Facility  at January 27,
1996 was 7.7%.

         The  Company  had a total of $54.2  million of  borrowing  availability
under its credit  arrangements as of January 27, 1996. The total is comprised of
approximately  $46.9 million under the Revolving  Facility,  approximately  $1.8
million under the Receivables  Facility and  approximately  $5.5 million under a
bank  demand  line of credit in Canada.  At January  27,  1996,  the Company had
approximately $28.1 million outstanding in letters of credit.

         The current  maturities  of  long-term  debt  primarily  consist of the
current  portion  of the Term  Loan  Facilities,  Term Loan B  Facility,  vendor
financing,  industrial revenue bonds and other miscellaneous debt. Repayments of
indebtedness under the Facilities commenced in the third quarter of fiscal 1995.
Repayments of indebtedness  under the Term Loan B Facility commence in the first
quarter of fiscal 1996. In addition, the Facilities and the Term Loan B Facility
provide for mandatory  prepayments with certain excess cash flows of the Company
and net cash  proceeds  of  certain  asset  sales or other  dispositions  by the
Company,  certain  sale-leaseback  transactions  and certain  issuances  of debt
obligations.



                                      F-13

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)




         At January 27, 1996, the scheduled annual  maturities of long-term debt
are as follows (in thousands):

         Fiscal Year Ending
         -----------------

         January 1997.........................................   $  51,508
         January 1998.........................................      72,244
         January 1999.........................................      92,876
         January 2000.........................................     104,845
         January 2001.........................................     111,545
         Later Years..........................................     332,004
                                                                 ---------
                                                                 $ 765,022
                                                                 =========

         The  Company has filed a shelf  registration  statement  providing  for
issuance  of up to  $400  million  of  debt  securities.  The  issuance  of debt
securities  under the  registration  statement  would  require  amendment to the
Company's credit facilities.

         As part of the  Recapitalization,  the Company defeased or redeemed the
following face value of indebtedness (in thousands):

         Credit facility......................................   $ 122,581
         Debentures due 2005..................................     138,694
         Senior subordinated debentures due 2001..............     347,414
         Subordinated notes due 1995..........................     137,359
         Subordinated debentures due 1997.....................      24,500
         Subordinated PIK bridge notes due 1996...............       9,712
         Subordinated PIK bridge notes due 1996 exchanged 
               for common stock...............................     194,745
         Other................................................       8,094
                                                                 ---------
                                                                 $ 983,099
                                                                 =========

         The  redemption  of this  indebtedness  resulted  in a loss  of  $106.5
million consisting of premiums paid of $9.6 million,  unamortized debt discounts
and deferred debt expenses of $79.7 million and $11.8 million, respectively, and
post defeasance interest of $5.4 million.

         Total  interest  paid by the  Company  on all  indebtedness  was  $45.8
million,  $77.9  million,  and $101.5  million for fiscal  1995,  1994 and 1993,
respectively.

12.      Receivables Facility:

         In connection with the Recapitalization, on July 13, 1994, C&A Products
and certain of its subsidiaries (the "Sellers") transferred approximately $190.0
million  of  customer  trade  receivables  to  Carcorp,  Inc.   ("Carcorp"),   a
wholly-owned,  bankruptcy  remote  subsidiary of C&A Products which, in turn, on
July 13, 1994, sold an undivided  senior  interest in the  receivables  pool for
$136.8 million to Chemical pursuant to a Receivables Transfer and

                                      F-14

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Servicing  Agreement  with  Chemical,   as  administrative  agent  (the  "Bridge
Receivables Facility").

         On March 31,  1995,  C&A  Products  repaid  and  terminated  the Bridge
Receivables  Facility and entered,  through the trust formed by Carcorp,  into a
new  receivables  facility (the  "Receivables  Facility")  comprised of (i) term
certificates,  which were issued on March 31, 1995, in an aggregate  face amount
of $110  million  and  have a term of  five  years  and  (ii)  variable  funding
certificates, which represent revolving commitments of up to an aggregate of $75
million and have a term of five years.  Carcorp  purchases on a revolving  basis
and  transfers to the trust  virtually  all trade  receivables  generated by the
Sellers.  The certificates  represent the right to receive payments generated by
the receivables held by the trust.

         Availability  under  the  variable  funding  certificates  at any  time
depends  primarily  on the amount of  receivables  generated by the Sellers from
sales to the auto  industry,  the rate of  collection on those  receivables  and
other  characteristics  of those receivables that affect their eligibility (such
as bankruptcy or downgrading below investment grade of the obligor,  delinquency
and  excessive  concentration).  Based on these  criteria,  at January  27, 1996
approximately   $19.8   million  was  available   under  the  variable   funding
certificates, of which $18.0 million was utilized.

         In connection  with the  receivables  sales, a loss of $8.7 million and
$7.6 million was incurred in fiscal 1995 and 1994,  respectively.  Of the fiscal
1994 loss, $1.3 million related to initial fees and expenses associated with the
sales and $6.3 million related to discounts on the receivables sold.

         As of January 27, 1996,  Carcorp's  total  receivables  pool was $198.9
million net of reserves  for  doubtful  accounts.  As of January 27,  1996,  the
holders of term certificates and variable funding certificates  collectively had
invested  $128  million  to  purchase  an  undivided  senior  interest  (net  of
settlements in transit) in the trust's receivables pool and,  accordingly,  such
receivables were not reflected in the Company's  accounts  receivable balance as
of that date.

13.      Lease Commitments:

         The Company is lessee under various long-term operating leases for land
and  buildings  for periods up to forty  years.  The  majority  of these  leases
contain  renewal  provisions.  In addition,  the Company leases  transportation,
operating  and  administrative  equipment  for periods  ranging  from one to ten
years.

         On September  30,  1994,  the Company  entered into a master  equipment
lease  agreement.  Pursuant to that  agreement,  during fiscal 1995 and 1994 the
Company sold and leased back equipment  utilized in its Automotive  Products and
Interior  Furnishings  segments.  During fiscal 1995 and 1994, the aggregate net
book  values  of  the  equipment  totaling  $32.7  million  and  $29.8  million,
respectively,  were removed from the balance sheet and the gains realized on the
sales totaling  approximately  $.1 million and $.6 million,  respectively,  were
deferred and are being  recognized as adjustments to rent expense over the lease
terms.  The Company made lease payments of  approximately  $6.3 million and $4.0
million  for fiscal  1995 and 1994,  respectively.  The  Company  has a purchase
option on the equipment at the end of the lease

                                      F-15

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



term based on the fair market value of the equipment and has additional  options
to cause the sale of some or all of the  equipment or to purchase some or all of
the  equipment  at  prices  determined  under the  agreement.  The  Company  has
classified  the  leases  as  operating.  The  Company  may sell and  lease  back
additional  equipment  in the  future  under the same  master  lease  agreement,
subject to lessors' approval.

         At January 27, 1996,  future  minimum lease  payments  under  operating
leases for continuing operations are as follows (in thousands):

         Fiscal Year Ending
         ------------------

         January 1997...................................          $  20,006
         January 1998...................................             18,753
         January 1999...................................             17,587
         January 2000...................................             17,099
         January 2001...................................             16,955
         Later years....................................             41,016
                                                                  ---------

                                                                  $ 131,416
                                                                  =========

         Rental  expense of continuing  operations  under  operating  leases was
$16.3 million,  $13.1 million, and $11.6 million for fiscal 1995, 1994 and 1993,
respectively. Obligations under capital leases are not significant.

                                      F-16

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



14.      Employee Benefit Plans:

         Defined Benefit Plans

         Subsidiaries of the Company have defined benefit pension plans covering
substantially all employees who meet eligibility requirements. Plan benefits are
generally  based on years of service and  employees'  compensation  during their
years of employment.  Funding of retirement  costs for these plans complies with
the minimum funding  requirements  specified by the Employee  Retirement  Income
Security  Act.  Assets of the  pension  plans are held in a master  trust  which
invests primarily in equity and fixed income securities.

         The net periodic pension cost of continuing operations for fiscal 1995,
1994 and 1993 includes the following components (in thousands):

<TABLE>
<CAPTION>

                                                                                    Fiscal Year Ended
                                                                  January 27,          January 28,        January 29,
                                                                     1996                 1995               1994
                                                                  -----------          -----------        -----------
         <S>                                                      <C>                  <C>                <C>
         Service cost...........................................  $  4,645             $    4,698         $    4,490
         Interest cost on projected benefit obligation and 
           service cost.........................................     7,776                  6,659              6,049
         Actual loss (gain) on assets...........................   (10,706)                 1,036             (5,099)
         Net amortization and deferral..........................     4,926                 (6,491)            (1,412)
                                                                   ----------          -----------        -----------

         Net periodic pension cost..............................  $  6,641             $    5,902         $    4,028
                                                                  ==========           ===========        ===========
</TABLE>


                                      F-17

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



         The  following  table sets forth the plans'  funded  status and amounts
recognized   in   the   Company's   consolidated   balance   sheets,   excluding
Wallcoverings, at January 27, 1996 and January 28, 1995 (in thousands):

<TABLE>
<CAPTION>
 
                                                           January 27, 1996                          January 28, 1995
                                                         ------------------------                  --------------------
                                                            Plans for Which                            Plans for Which
                                                         ------------------------                  ---------------------
                                                       Assets           Accumulated             Assets            Accumulated
                                                       Exceed             Benefits              Exceed              Benefits
                                                    Accumulated            Exceed             Accumulated            Exceed
                                                      Benefits             Assets               Benefits             Assets
                                                    -----------         ------------         -------------        ------------
<S>                                               <C>                  <C>                  <C>                 <C>

Actuarial present value of benefit obligations:

    Vested benefit obligation.......................$  (22,462)         $  (81,694)           $  (18,785)         $  (70,968)
                                                    ===========         ===========           ===========         ===========

    Accumulated benefit obligation..................$  (23,043)         $  (88,308)           $  (19,383)         $  (76,203)
                                                    ===========         ===========           ===========         ===========

    Projected benefit obligation....................$  (24,552)         $  (92,430)           $  (20,561)         $  (79,472)

Plan assets at fair value...........................    27,013              66,903                22,500              55,139
                                                    -----------         -----------           -----------         ----------

Projected benefit obligation less
  than (in excess of) plan assets...................     2,461             (25,527)                1,939             (24,333)
Unrecognized net loss...............................        15              15,402                   795              15,992
Prior service amounts not yet
  recognized in net periodic
  pension cost......................................       942              (4,555)                1,040              (5,249)
Adjustment required to recognize
  minimum liability.................................      -                 (9,261)                 -                 (9,040)
                                                    -----------         -----------           -----------         -----------
Pension asset (liability)
  recognized in the consolidated
  balance sheets....................................$    3,418          $  (23,941)           $    3,774          $  (22,630)
                                                    ===========         ===========           ===========         ===========

</TABLE>


       The discount rate used in determining the actuarial  present value of the
projected  benefit  obligation was 7.5% and 8.5% at January 27, 1996 and January
28, 1995,  respectively.  The expected  rate of increase in future  compensation
levels is 5.5% and the expected  long-term  rate of return on plan assets was 9%
in fiscal 1995 and 1994.  The  provisions  of Statement of Financial  Accounting
Standards No. 87,  "Employers'  Accounting for Pensions" ("SFAS No. 87") require
companies with any plans that have an unfunded accumulated benefit obligation to
recognize an additional  minimum  pension  liability,  an offsetting  intangible
pension asset and, in certain situations, a contra-equity balance. In accordance
with the provisions of SFAS No. 87, the  consolidated  balance sheets at January
27, 1996 and January 28, 1995 include an intangible pension asset of $.2 million
and $.1 million;  an additional minimum pension liability of $9.3 million and 
$9.0 million;  and a contra-equity  balance of $9.1 million and $9.4
million, respectively.

                                      F-18

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)




       Defined Contribution Plans

        Subsidiaries of the Company sponsor defined  contribution plans covering
employees who meet eligibility requirements.  Subsidiary contributions are based
on  formulas  or  are at the  Company's  discretion  as  specified  in the  plan
documents.  Contributions  related to continuing  operations  were $4.6 million,
$4.2 million and $4.7 million for fiscal 1995, 1994 and 1993, respectively.

        Postretirement Benefit Plans

        Subsidiaries of the Company have provided postretirement life and health
coverage  for certain  retirees  under plans  currently  in effect.  Many of the
subsidiaries'  domestic  employees  may be eligible  for  coverage if they reach
retirement age while still employed by the Company.

        The net periodic  postretirement  benefit cost of continuing operations,
determined  on  the  accrual  basis,   includes  the  following  components  (in
thousands):
<TABLE>
<CAPTION>

                                                           Fiscal Year Ended
                                                 January 27,   January 28,  January 29,
                                                    1996          1995         1994
                                                 -----------   -----------  ----------
<S>                                            <C>           <C>            <C>    

         Service cost.........................  $   1,005     $   1,237    $    1,735
         Interest cost on accumulated 
                 postretirement benefit 
                 obligation...................      2,692         2,677         3,666
         Net amortization.....................     (1,809)       (1,532)         (200)
                                                -----------   -----------   -----------
         Net periodic postretirement 
                 benefit cost                   $   1,888     $    2,382   $    5,201
                                                ===========   ===========  ==========

</TABLE>


        The following table sets forth the amount of accumulated  postretirement
benefit  obligation  included  in the  Company's  consolidated  balance  sheets,
excluding Wallcoverings, (in thousands):

                                                         January 27, January 28,
                                                            1996        1995
                                                         ----------- ----------

         Retirees..................................... $   36,341  $   34,291
         Fully eligible active plan participants......     12,269      10,123
         Other active plan participants...............     13,651      11,102
         Unrecognized prior service gain from 
                 plan amendments......................     20,717      22,766
         Unrecognized net gain........................      9,031      16,059
                                                         ----------- ----------

         Accumulated postretirement 
                 benefit obligation...................  $   92,009  $   94,341
                                                         =========== ==========






                                      F-19

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



         The weighted-average  discount rate used in determining the accumulated
postretirement  benefit  obligation  was 7.5% and 8.5% at January  27,  1996 and
January 28, 1995, respectively. The Company does not fund its postretirement 
benefit plans.

         For measurement purposes, an 11% and 12% annual rate of increase in the
per capita cost of covered  health care benefits was assumed for fiscal 1996 and
1995, respectively; the rate was assumed to decrease 1 percentage point per year
to 6% and  remain at that  level  thereafter.  The  health  care cost trend rate
assumption  has an  impact  on the  amounts  reported;  however,  the  Company's
obligation is limited by certain  amended  provisions of the various  plans,  as
further described below. To illustrate,  increasing the assumed health care cost
trend rates by 1 percentage  point in each year would  increase the  accumulated
postretirement benefit obligation as of January 27, 1996 by $1.3 million and the
aggregate  of  the  service  and  interest  cost   components  of  net  periodic
postretirement benefit cost for the year then ended by $.2 million.

         Effective April 1, 1994, the Company amended the postretirement benefit
plan  which  covers  substantially  all  of the  eligible  current  and  retired
employees of the Company's continuing operations. Pursuant to the amendment, the
Company's  obligation for future  inflation of health care costs will be limited
to 6% per year through March 31, 1998.  Subsequent to March 1998,  the Company's
portion of coverage  costs will not be  adjusted  for  inflation  in health care
costs.

15.      Discontinued Operations:

         On April 9, 1996, the Company announced a plan to spin off its Imperial
Wallcoverings subsidiary ("Wallcoverings") to the stockholders of the Company in
the form of a stock dividend.  The spin-off  requires,  among other things,  the
consent of the Company's  lenders and the final approval of the Company's  Board
of Directors.  The Company  expects the spin-off to occur in the summer of 1996.
The  Company  has  accounted  for  the  financial  results  and  net  assets  of
Wallcoverings  as a discontinued  operation.  Accordingly,  previously  reported
financial  results  for all  periods  presented  have been  restated  to reflect
Wallcoverings as a discontinued operation.

         Wallcoverings  incurred a $23.3 million loss in fiscal 1995,  income of
$5.8 million in fiscal 1994 and a loss of $19.0 million in fiscal 1993. Included
in  the  fiscal  1995  loss  were  $9.9  million  in  charges   related  to  the
consolidation  of  distribution  activities,  and the  closure of the  segment's
Hammond,  Indiana  facility.  See Note 16 for  further  discussion  on  facility
closings.  Additionally,  $3.0 million in charges  related to the  impairment of
assets and $10.8 million  related to a write-down of inventory  were incurred in
fiscal 1995.  Included in the fiscal 1993 loss was a $29.9 million  write-off of
Wallcoverings  goodwill  at October 30,  1993.  For  further  discussion  of the
analysis that resulted in this write-off see Note 7.

         As of the end of fiscal  1992,  the Company  reclassified  its Builders
Emporium home improvement retail chain and its Engineering Group as discontinued
operations. The Company recorded a loss on a disposal of discontinued operations
of $168.0  million in the fourth  quarter of fiscal 1992  principally to provide
for the  expected  loss on  sale  of  Builders  Emporium.  In  March  1993,  the
Engineering Group was sold for  approximately $51 million.  As of the end of the
second quarter of fiscal 1993, the Company determined that it would be

                                      F-20

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



unable to sell Builders  Emporium as an ongoing entity.  The Company recorded an
additional  loss on  disposal  of  discontinued  operations  of  $125.5  million
principally to (i) provide additional reserves for the significant  reduction in
estimated  proceeds from disposition and other costs in connection with the sale
or disposition of Builders Emporium's  inventory,  real estate and other assets,
(ii)  provide  for  employee  severance  and other  costs  and  (iii)  realize a
previously  unrecognized  loss as a  result  of the  decision  to  retain  Dura.
Builders  Emporium's  inventory was sold during the third and fourth quarters of
fiscal 1993 and all accounts  receivable  and  accounts  payable  balances  were
settled as of January 28, 1995.  Remaining  assets and  liabilities  of Builders
Emporium  at January  27,  1996  relate  primarily  to 6 owned and 3 leased real
estate  properties and  self-insured  workers  compensation  liabilities,  which
continue to be liquidated.

         Kayser-Roth was reclassified as a discontinued  operation at the end of
the third fiscal quarter ended October 30, 1993 and was sold on January 28, 1994
for a total  price of  approximately  $170  million,  subject to a  post-closing
purchase  price  adjustment  of $5.1 million  which was paid to the purchaser of
Kayser-Roth  on  September 1, 1994.  In  connection  with the sale,  the Company
received a 90 day $70 million  senior  unsecured  bridge note from the purchaser
which  was  collected  with  accrued  interest  on April 27,  1994.  The gain on
disposal of $28.1  million in the fourth  quarter of fiscal 1993  related to the
sale of Kayser-Roth.

         Net sales of  discontinued  operations in fiscal 1995,  1994,  and 1993
aggregated  approximately $205.3 million,  $216.6 million, and $1,010.5 million,
respectively.  Subsequent to their respective  reclassifications as discontinued
operations,  sales of Builders Emporium aggregated  approximately $410.0 million
and sales of Kayser-Roth  aggregated  approximately $95.0 million.  Net interest
expense  of   discontinued   operations   including   amounts   attributable  to
discontinued operations was $.7 million, $.7 million and $19.2 million in fiscal
1995,  1994 and 1993,  respectively.  Interest  expense of $13.1 million  during
fiscal 1993 has been allocated to discontinued  operations  based upon the ratio
of net book value of  discontinued  operations  (including  reserves for loss on
disposal)  to  consolidated  invested  capital.  Interest  expense  incurred  by
Builders  Emporium  and  Kayser-Roth  subsequent  to their  reclassification  as
discontinued  operations  aggregated $2.2 million.  Such amounts were charged to
discontinued operations reserves.

         In connection  with certain  discontinued  operations,  the Company has
future minimum lease payments and future sublease rental receipts at January 27,
1996 as follows (in thousands):
                                     Minimum Lease            Sublease Rental
           Fiscal Year Ending           Payments                  Receipts
- -----------------------------        -------------            ---------------
January 1997......................     $  14,057                 $   4,967
January 1998......................         9,854                     2,661
January 1999......................         6,777                     1,868
January 2000......................         4,981                     1,564
January 2001......................         2,721                       839
Later years.......................         5,210                       115
                                       ----------                ---------
                                       $  43,600                 $  12,014
                                       ==========                =========



                                      F-21

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)




16.      Facility Closing Costs:

         In the fourth  quarter of fiscal  1995,  the Company in its  Automotive
Products  segment  provided  for the  cost to exit  one  manufacturing  facility
affecting approximately 90 employees. Additionally, the Company provided for the
cost  to  exit  one  manufacturing  and  three   distribution   centers  in  its
discontinued   Wallcoverings   segment.  The  Wallcoverings   closings  affected
approximately  200 employees.  The components of the reserves for these facility
closings,  which are expected to be completed during fiscal 1996, are as follows
(in thousands):

<TABLE>
<CAPTION>

                                                                           Write-Down of Property,
                                                                           Plant and Equipment to           Remaining Reserve
                                                  Original Reserve          Net Realization Value           January 27, 1996
                                              ------------------------     -----------------------      ------------------------
                                              Continuing    Discontinued   Continuing   Discontinued    Continuing   Discontinued
                                              Operations     Operations    Operations    Operations     Operations    Operations
                                              ----------    ------------   ----------  -------------   ------------  ------------
<S>                                           <C>          <C>           <C>          <C>             <C>          <C>

Anticipated losses associated with the
   disposal of property, plant and
   equipment................................  $     385     $     5,721    $    (385)   $    (5,721)    $     -      $      -

Anticipated expenditures to close and
   dispose of idled facilities..............        513           2,766         -              -               513         2,766

Anticipated severance benefits..............        406           1,410         -              -               406         1,410
                                              ----------    ------------   ----------   ------------    -----------  -----------

                                              $   1,304     $     9,897    $    (385)   $    (5,721)    $      919   $     4,176
                                              ==========    ============   ==========   ============    ===========  ===========

</TABLE>


17.  Common Stock and Preferred Stock:

        At January 29,  1994,  1,000 shares of $1.00 par value common stock were
authorized,  issued and outstanding.  The Company's Certificate of Incorporation
was amended on April 27, 1994 to authorize  150,000,000  shares of common stock,
to reduce the par value of the common  stock from $1.00 to $.01 per share and to
authorize a 35,035 for 1 stock split of all outstanding  shares of common stock.
The stock split was effective  April 27, 1994. In connection  with the merger of
Holdings  II into the  Company,  the  35,035,000  shares of common  stock of the
Company   outstanding   prior  to  the   Recapitalization   were   canceled  and
approximately  28,164,000 shares of common stock were issued in exchange for the
common stock of Holdings  II. All  historical  amounts and  earnings  (loss) per
share computations have been adjusted to reflect the merger and the stock split.

        In connection  with the 1989 merger of a wholly owned  subsidiary of the
Company  into  Group,  approximately  4,250,000  shares  of 15  1/2%  Cumulative
Exchangeable  Redeemable  Preferred Stock ("Merger Preferred Stock"),  par value
$.01  (authorized   16,000,000  shares),  were  issued.  At  January  29,  1994,
approximately 6,268,000 shares were outstanding. Dividends payable in additional
shares  accrued  during  fiscal  1994  and  1993,  including  accretion  for the
difference  between  redemption  value  and  fair  value  at date  of  issuance,
aggregated approximately $14.4 million and $23.7 million,  respectively.  All of
the  shares of Merger  Preferred  Stock were  redeemed  in  connection  with the
Recapitalization.

        At January 29, 1994, 30,000,000 shares of $.10 par value preferred stock
of Group were authorized and approximately 1,806,000 shares of $2.50 Convertible
Preferred Stock, Series

                                      F-22

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



A of Group ("Series A Preferred Stock") were outstanding. Each share of Series A
Preferred Stock of Group had an annual  dividend of $2.50 per share.  All of the
Series  A  Preferred  Stock  of  Group  was  redeemed  in  connection  with  the
Recapitalization.

        The Company has not declared or paid cash  dividends on its common stock
since its  incorporation.  The Facilities and the Term Loan B Facility limit any
dividends  paid to a maximum of $12 million per fiscal year unless the principal
amount of the Term Loan  Facilities  is  reduced to less than $350  million  and
certain  other  conditions  are satisfied  (in which case the  Facilities  limit
dividends  paid in any year to a  maximum  of 25% of net  income  for the  prior
fiscal year).

18.  Stock Option Plans:

        Effective on January 28,  1994,  the Company  adopted the 1993  Employee
Stock  Option Plan ("1993  Plan") for certain key  employees.  The 1993 Plan was
created  primarily  for the special  purpose of rewarding  key employees for the
appreciation  earned through prior service under the Company's  previous  equity
share plan that was terminated on October 29, 1993. The 1993 Plan authorizes the
issuance of 3,119,466 shares of common stock. Effective on January 28, 1994, the
Company granted  options to acquire  3,119,466  shares of the common stock.  The
majority  of these  options  vested 40% in June 1995 with the  remaining  shares
vesting in June 1996. In connection  with the adoption of this plan, the Company
recorded a charge of $26.7 million for management  equity plan expense in fiscal
1993.

        In addition,  effective in April 1994,  the 1994  Employee  Stock Option
Plan ("1994  Plan") was adopted as a  successor  to the 1993 Plan to  facilitate
awards to certain key employees and to consultants. The 1994 Plan authorizes the
issuance of up to 2,980,534  shares of common stock and provides that no options
may be granted  after 10 years  from the  effective  date of this plan.  Options
vest,  in each case,  as  specified  by the  Company's  compensation  committee,
generally  over three  years  after  issuance.  At  January  27,  1996,  options
representing 2,516,152 shares of common stock were available for grants.

        Effective on February 23, 1995, the Company  adopted the 1994 Director's
Stock Option Plan ("the  Director's  Plan") which provides for the issuance of a
maximum of 600,000  options to acquire common stock to  nonmanagement  directors
and directors not affiliated with a major  stockholder.  As of January 27, 1996,
30,000 options had been granted.


                                      F-23

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



        At  January  27,  1996,   1,251,887  of  the  outstanding  options  were
exercisable.  Upon a change of  control,  as defined,  all of the above  options
become fully vested and exercisable.

        Stock option activity under the plans is as follows:

<TABLE>
<CAPTION>
                                                                       Fiscal Year Ended
                                                          -------------------------------------------------
                                                          January 27, 1996                 January 28, 1995
                                                          -----------------------      --------------------

                                                          Number           Price        Number       Price
                                                            of              Per           of          Per
                                                          Shares           Share         Shares      Share
                                                          -------          ------       --------    --------
<S>                                                     <C>            <C>             <C>        <C> 
        Outstanding beginning
           of year..................................... 3,096,802      $3.99 - $10.50  3,119,466  $3.99 - $ 8.26

        Awarded........................................   431,500       7.00 -   8.88    186,634   4.43 -  10.50
        Cancelled......................................  (135,003)      3.99 -   8.75   (209,298)  3.99 -   8.26
        Exercised......................................   (95,263)      3.99                -           -
                                                        ----------                     ----------

        Outstanding at end of year.....................  3,298,036      3.99 -  10.50  3,096,802   3.99 -  10.50
                                                        ==========                     ==========
</TABLE>

19.  Income Taxes:

        Deferred income taxes are provided for the temporary differences between
the financial  reporting and tax basis of the Company's  assets and liabilities.
The components of the net deferred tax asset  (liability) as of January 27, 1996
and January 28, 1995 were as follows (in thousands):
<TABLE>
<CAPTION>

                                                                                     January 27,              January 28,
                                                                                        1996                     1995
                                                                                     -----------              ----------
<S>                                                                               <C>                    <C>    

         Deferred tax assets:
               Employee benefits, including postretirement benefits..............     $   64,485               $   66,371
               Net operating loss carryforwards..................................        101,984                  132,408
               Investment tax credit carryforwards...............................          6,900                   10,700
               Alternative minimum tax credits...................................          8,700                    6,700
               Other liabilities and reserves....................................         79,206                   96,222
               Valuation allowance...............................................        (51,573)                (261,323)
                                                                                     -----------              -----------
                     Total deferred tax assets...................................        209,702                   51,078

         Deferred tax liabilities:
               Property, plant and equipment.....................................        (45,300)                 (51,540)
               Undistributed earnings of foreign subsidiaries....................         (7,600)                    -
                                                                                     -----------              -----------
                     Total deferred tax liabilities..............................        (52,900)                 (51,540)
                                                                                     -----------              -----------

         Net deferred tax asset (liability)......................................     $  156,802               $     (462)
                                                                                     ===========              ===========

</TABLE>





                                      F-24

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



        The above amounts have been classified in the consolidated balance sheet
as follows (in thousands):
                                                       January 27,  January 28,
                                                           1996         1995
                                                       -----------  -----------
         Deferred tax assets and (liabilities):
                  Current, included in other 
                        current assets............... $   32,407    $    -
                  Noncurrent.........................    124,395         (462)
                                                       -----------  -----------
                                                      $  156,802    $    (462)
                                                       ===========  ===========



        In  fiscal  1993 and  prior  years,  the  Company  incurred  significant
financial  reporting  and  tax  losses  principally  as a  result  of a  capital
structure  that  contained a  substantial  amount of high interest rate debt. In
addition, losses were incurred as the Company exited businesses which it did not
consider to be consistent with its long-term strategy.  Although substantial net
deferred tax assets were generated during these periods,  a valuation  allowance
was  established  because in  management's  assessment the historical  operating
trends made it uncertain whether the net deferred tax assets would be realized.

        During   July   1994,   the   Company   completed   the   Offering   and
Recapitalization,  which reduced the Company's  indebtedness,  lowered  interest
expense and  provided  liquidity  for  operations  and other  general  corporate
purposes.  As a result of the  Recapitalization,  the Company's annual financing
costs were  reduced  from $115  million in fiscal  1993 to $57 million in fiscal
1995. In fiscal 1994,  the Company  reported  taxable  income and had net income
before an extraordinary  loss on the  Recapitalization  for financial  reporting
purposes; however, management determined, largely because of the Company's prior
losses,  that it remained uncertain whether the net deferred tax assets would be
realized.

        In fiscal 1995, the Company's  continuing  business  segments  generated
substantial  operating  income,  consistent with historical  trends,  that, when
combined with the  post-Recapitalization  capital structure,  resulted in income
for both tax and financial reporting purposes. The spin-off of the Wallcoverings
segment  that  was  announced  in  April  1996  further  clarified  management's
assessment  of the  Company's  future  performance. Management  considered these
factors  as  well  as  the future  outlook  for its  continuing  businesses   in
concluding  that  it is more likely than not that net  deferred  tax  assets  of
$156.8  million at January 27, 1996 will be realized.  While continued operating
performance at  current  levels  is  sufficient  to  realize  these  assets, the
Company's  ability  to  generate future taxable  income is dependent on numerous
factors, including  general economic conditions, the state of the automotive and
interior furnishings industries  and  other factors beyond management's control.
Therefore, there can be no assurance that the Company will meet its expectation 
of future taxable income.

        The  valuation  allowance  at January  27,  1996  provides  for  certain
deferred tax assets that in management's  assessment will not be realized due to
tax limitations on the use of such amounts or that relate to tax attributes that
are subject to uncertainty due to the long-term nature of their realization.

        Deferred  income  taxes and  withholding  taxes  have been  provided  on
earnings of the Company's  foreign  subsidiaries to the extent it is anticipated
that the earnings will be

                                      F-25

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



remitted in the future as dividends. Deferred income taxes and withholding taxes
have not been  provided  on the  remaining  undistributed  earnings  of  foreign
subsidiaries  as such  amounts  are  deemed to be  permanently  reinvested.  The
cumulative undistributed earnings on which the Company has not provided deferred
income taxes and withholding taxes are not significant.

        The provisions for income taxes applicable to continuing  operations for
fiscal 1995, 1994 and 1993 are summarized as follows (in thousands):

                                            Fiscal Year Ended
                                 January 27,   January 28,    January 29,
                                    1996          1995           1994
                                 -----------   -----------    ----------
         Current
                 Federal........ $    1,730    $      150     $     -
                 State..........      3,332         4,576          5,821
                 Foreign........      6,240         6,394          7,801
                                 -----------   -----------    ----------
                                     11,302        11,120         13,622
                                 -----------   -----------    ----------
         Deferred
                 Federal........   (140,705)         -              -
                 State..........     (9,050)          162            (16)
                 Foreign........        (67)         (267)        (3,112)
                                 -----------   -----------    -----------
                                   (149,822)         (105)        (3,128)
                                 -----------   -----------    -----------
         Income tax expense 
                   (benefit).... $ (138,520)   $   11,015     $   10,494
                                 ===========   ===========    ==========



       Domestic  and  foreign   components  of  income  (loss)  from  continuing
operations before income taxes are summarized as follows (in thousands):


                                              Fiscal Year Ended
                            January 27,          January 28,         January 29,
                               1996                 1995                1994
                            -----------          -----------         ----------
         Domestic.........  $   77,439           $   61,962          $ (146,258)
         Foreign..........      13,763               18,959               2,395
                            -----------          -----------         ----------

                            $   91,202           $   80,921          $ (143,863)
                            ===========          ===========         ===========



                                      F-26

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



         A reconciliation between income taxes computed at the statutory Federal
rate of 35%  and the  provisions  for  income  taxes  applicable  to  continuing
operations is as follows (in thousands):

<TABLE>
<CAPTION>
                                                            Fiscal Year Ended
                                                 January 27,   January 28,    January 29,
                                                    1996          1995           1994
                                                 -----------   -----------    ----------
        <S>                                     <C>           <C>            <C>       
         Amount at statutory Federal rate........$   31,921    $   28,324     $  (50,352)
         State income taxes, net of Federal
                income tax benefit...............     2,325         3,080          4,963
         Foreign tax more (less) than Federal
                tax at statutory rate............     1,356          (509)         3,851
         Foreign dividend income.................       800        21,965           -
         Amortization and write-off of goodwill..        95          -            35,742
         Other...................................     1,250         2,898         (4,658)
         Change in valuation allowance...........  (176,267)      (44,743)        20,948
                                                 -----------   -----------    ----------

         Income tax expense (benefit) ...........$ (138,520)   $   11,015     $   10,494
                                                 ===========   ===========    ==========
</TABLE>


         During fiscal 1995, the valuation  allowance  decreased  $209.8 million
from fiscal 1994.  This decrease  resulted  primarily  from the  recognition  of
certain  deferred  tax  assets  discussed  above as well as the  utilization  of
deferred tax assets by continuing  operations.  An additional reduction of $33.5
million related primarily to changes in reserves for discontinued operations and
certain other adjustments. During fiscal 1994, the valuation allowance decreased
$26.0 million from fiscal 1993. The net decrease  resulted from the  utilization
of $44.7 million for continuing  operations offset by $18.7 million in additions
related  primarily to the deferral of the net benefits  arising from the loss on
redemption of indebtedness and other miscellaneous adjustments.


                                      F-27

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



         At January  27,  1996,  the Company had the  following  tax  attributes
carryforwards available for Federal income tax purposes (in thousands):
<TABLE>
<CAPTION>
                                                                            Expiration
                                                               Amount           Dates
                                                             -----------   ------------
<S>                                                         <C>             <C>
         Net operating losses - regular tax
            Preacquisition, subject to limitations..........     $ 79,800       1996-2010
            Postacquisition, unrestricted...................      206,700       2006-2008
                                                                ---------
                                                                 $286,500
                                                                =========       
         Net operating losses - alternative minimum tax
            Preacquisition, subject to limitations..........     $ 52,900       1996-2010
            Postacquisition, unrestricted...................      153,600       2006-2008
                                                                ---------
                                                                 $206,500
                                                                =========       
         Investment tax and other credits
            Preacquisition, subject to limitations..........     $  6,900       1996-2003
                                                                =========       

            Alternative minimum tax credits.................     $  8,700       No limit
                                                                =========       
</TABLE>


         The above  amounts  exclude  $9  million  of NOLs  attributable  to the
discontinued  Wallcoverings  segment. In addition,  approximately $30 million of
future net Federal and state tax  deductions  have been excluded in  determining
the  Company's  net  deferred  tax  assets.  After the  spin-off  occurs,  these
Wallcoverings'  deferred  tax assets,  which  total $14.7  million of future tax
benefits,  will  no  longer  be  available  to  the  Company.   Because  of  the
uncertainties regarding Wallcoverings' future performance, a valuation allowance
offsetting this amount has been maintained.  Accordingly, these net deferred tax
assets had no impact on the net  assets or  operating  results  of  discontinued
operations presented in the accompanying consolidated financial statements.

         Approximately  $79.8 million of the Company's  NOLs and $6.9 million of
the Company's unused Federal tax credits may be used only against the income and
apportioned tax liability of the specific  corporate  entity that generated such
losses or credits or its  successors.  The Company  believes  that a substantial
portion of these tax  benefits  will be realized in the future.  Future sales of
common  stock by the Company or its  principal  stockholders,  or changes in the
composition  of its  principal  stockholders,  could  constitute  a  "change  in
control"  that would result in annual  limitations  on the  Company's use of its
NOLs and unused tax credits. Management cannot predict whether such a "change in
control" will occur. If such a "change in control" were to occur,  the resulting
annual  limitations on the use of NOLs and tax credits would depend on the value
of the equity of the  Company  and the amount of  "built-in  gain" or  "built-in
loss" in the  Company's  assets at the time of the  "change in  control",  which
cannot be known at this time.

        The Company previously  reported that its Federal income tax returns for
the  period  1988  through  1991  were  under  examination  and that the IRS had
proposed  adjustments  that could have resulted in the loss of a material amount
of the NOLs otherwise available to the Company in future years. During 1995, the
IRS withdrew  substantially all of the proposed adjustments.  The Company agreed
to pay tax and interest of $1.4 million and to reduce its NOLs by $6.1 million.



                                      F-28

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



        The  California  Franchise Tax Board has challenged the treatment of the
sale of certain foreign  subsidiaries during 1987 and has issued a notice of tax
assessment, which the Company received in November 1995, for approximately $11.8
million.  The Company  disputes the  assessment and has filed a protest with the
Franchise  Tax Board.  If the  Franchise Tax Board were to maintain its position
and such position were to be upheld in litigation, the Company would also become
liable for the  payment of interest  which is  currently  estimated  to be $13.9
million. In the opinion of management, the final determination of any additional
tax and  interest  liability  will not have a  material  adverse  effect  on the
Company's consolidated financial condition or results of operations.

        Income taxes paid, net of refunds, were $13.5 million, $5.1 million, and
$3.3 million for fiscal 1995, 1994 and 1993, respectively.

20.     Disclosures About Fair Value of Financial Instruments:

        The  following  methods and  assumptions  were used to estimate the fair
value of each class of  financial  instruments  for which it is  practicable  to
estimate fair value:

        Cash and Cash Equivalents - The carrying amount  approximates fair value
        because of the short maturity of these instruments.

        Long-Term Investments - Fair value approximates carrying value.

        Interest  Rate  Protection  Agreements - The fair value of interest rate
        cap and corridor  agreements  is based on quoted market prices as if the
        agreements were entered into on the measurement date.

        Long-Term  Debt - The fair value of the  long-term  debt of the  Company
        approximates the carrying value.

        The  estimated  fair  values  of the  Company's  continuing  operations'
        financial instruments are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                           January 27, 1996          January 28, 1995
                                         ---------------------     -------------------

                                          Carrying   Estimated     Carrying    Estimated
                                           Amount    Fair Value     Amount     Fair Value
                                          --------   ----------    --------    ----------
<S>                                     <C>        <C>           <C>         <C>
         Long-term investments...........$ 3,646    $   3,646     $   4,030   $    4,030

         Interest rate protection
                 agreements..............    680         -            1,405        1,567

         Long-term debt..................765,022      765,022       565,102      565,102
</TABLE>

21.     Related Party Transactions:

        Pursuant  to the  Stockholders'  Agreement  among  the  Company,  Group,
Blackstone  Partners  and WP Partners  dated  December  1988,  the Company  paid
Blackstone Partners and WP Partners, or their respective affiliates,  operating,
management  and  advisory  fees  aggregating  $5.0  million  annually  until the
agreement's amendment in July 1994. Under the Amended and Restated Stockholders'
Agreement among the Company, C&A Products,  Blackstone Partners and WP Partners,
the Company  pays  Blackstone  Partners  and WP  Partners,  or their  respective
affiliates,  each an annual  monitoring  fee of $1.0  million,  which is payable
quarterly and which commenced in the quarter ended October 29, 1994.

                                      F-29

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)




        During the fourth  quarter of fiscal  1995,  the Company  incurred  $2.5
million in fees and expenses for services  performed by Blackstone  Partners and
WP Partners in connection with the acquisition of Manchester Plastics in January
1996.

        During the first quarter of fiscal 1994, the Company  incurred  expenses
of $2.5 million in fees and expenses for  services  performed by  affiliates  of
Blackstone Partners and WP Partners in connection with a comprehensive review of
the Company's  liabilities  associated with discontinued  operations,  including
surplus real estate,  postretirement and workers' compensation liabilities.  The
Company also incurred  during the first quarter of fiscal 1994 expenses of $2.75
million for services  performed by  affiliates  of WP Partners and $3.25 million
for services  performed by affiliates of Blackstone  Partners in connection with
the Company's review of refinancing and strategic  alternatives as well as other
advisory   services;   these  fees  are  included  in   "selling,   general  and
administrative expenses" for the first quarter of fiscal 1994.

        In connection with the Company's  discontinued  operations,  the Company
incurred fees to affiliates of Blackstone  Partners and WP Partners for services
related to  divestitures  aggregating  $4.3 million  during  fiscal 1993.  These
fiscal 1993 amounts  related  principally  to  divestiture  fees on the sales of
Kayser-Roth and the Engineering  Group, and advisory services in connection with
the sale of Builders  Emporium's  inventory,  real estate and other assets. Fees
incurred  during the first  quarter of fiscal  1994  included  $.1 million to an
affiliate of Blackstone  Partners for advisory  services in connection  with the
sale of Builders Emporium's inventory, real estate and other assets.

        In September 1993, an affiliate of Blackstone Partners negotiated with a
real estate  consultant  to receive  20% of the  incentive  fees  payable to the
consultant by the Company in connection with the resolution of lease liabilities
of Builders Emporium.  Such affiliate received approximately $.5 million in fees
during fiscal 1994 pursuant to this arrangement.

22.     Information About Segments of the Company's Operations:

        The  Company's   continuing  business  segments  consist  of  Automotive
Products, which supplies interior trim products to the North American automotive
industry;  and Interior Furnishings,  which manufactures  residential upholstery
and commercial  floorcoverings in the United States. The Wallcoverings  segment,
which produces  residential and commercial  wallpaper in North America, has been
classified as a discontinued operation and, accordingly,  all prior year segment
information has been restated.

        The Company  performs  periodic  credit  evaluations  of its  customers'
financial  condition  and,  although  the  Company  does not  generally  require
collateral,  it does require cash  payments in advance  when the  assessment  of
credit risk  associated  with a customer is  substantially  higher than  normal.
Receivables   generally  are  due  within  45  days,   and  credit  losses  have
consistently been within  management's  expectations and are provided for in the
consolidated financial statements.

        Direct and  indirect  sales to  significant  customers  in excess of ten
percent of consolidated net sales from continuing operations are as follows:


                                         1995            1994            1993
                                       --------        --------        ------

General Motors Corporation...........    23.3%          21.3%           19.4%

Ford Motor Company...................    11.6%          14.1%            N/A

Chrysler Corporation.................    12.7%          12.0%           12.0%



                                      F-30

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



        Information about the Company's  business segments for fiscal 1995, 1994
and 1993 follows (in thousands):

<TABLE>
<CAPTION>

                                          Automotive       Interior       Corporate
                                           Products      Furnishings        Items       Consolidated
                                          ----------     -----------      ----------    ------------
<S>                                      <C>             <C>           <C>              <C>

Fiscal 1995

Net sales..............................  $   906,945     $   384,521     $      -       $ 1,291,466

Operating income (a)...................       99,383          48,445            -           147,828

Depreciation and amortization (c)......       27,684          11,757           4,165         43,606

Identifiable assets (e)................      529,541         136,449         384,017      1,050,007

Capital expenditures (f)...............       51,457          24,389          17,852         93,698





                                          Automotive        Interior       Corporate
                                           Products       Furnishings        Items       Consolidated
                                          ----------     -----------      ----------    --------------

Fiscal 1994

Net sales............................... $   904,855      $   414,524     $      -       $1,319,379

Operating income (loss) (a).............     123,318           57,421         (14,938)      165,801

Depreciation and amortization (c).......      25,279           12,247           6,341        43,867

Identifiable assets (e).................     273,010          131,851         235,457       640,318

Capital expenditures (f)................      55,834           22,173           6,416        84,423





                                          Automotive       Interior        Corporate
                                           Products      Furnishings         Items       Consolidated
                                          ----------     -----------      ----------    --------------

Fiscal 1993

Net sales............................... $   677,867     $   407,201      $     -        $ 1,085,068

Operating income (loss) (a) (b) (d).....      (2,261)         12,175          (38,282)       (28,368)

Depreciation and amortization (c).......      25,873          12,521           13,414         51,808

Identifiable assets (e).................     379,637         226,417          274,743        880,797

Capital expenditures (f)................      29,208          11,768           15,302         56,278

</TABLE>


                                      F-31

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



         Information  about the  Company's  operations  in different  geographic
areas for fiscal 1995, 1994 and 1993 follows (in thousands):

<TABLE>
<CAPTION>

                                          United                                   Other         Corporate
                                          States        Canada       Mexico       Countries        Items    Consolidated
                                        ---------     ---------     --------     -----------    ----------  -------------
<S>                                    <C>           <C>        <C>            <C>           <C>         <C>

Fiscal 1995

Net sales............................  $ 1,148,957   $   123,958  $    14,466   $     4,085    $      -     $ 1,291,466

Operating income (loss) (a)..........      127,208        20,426           (5)          199           -         147,828

Depreciation and amortization (c)....       35,290         2,795        1,190           166          4,165       43,606

Identifiable assets (e)..............      382,397       245,943       24,579        13,071        384,017    1,050,007

Capital expenditures (f).............       61,959         5,055        1,739         7,093         17,852       93,698



                                          United                                   Other         Corporate
                                          States        Canada       Mexico       Countries        Items    Consolidated
                                        ---------     ---------     --------     -----------    ----------  -------------

Fiscal 1994

Net sales............................  $1,192,899    $   107,845  $     3,955   $    14,680    $      -     $ 1,319,379

Operating income (loss) (a)..........     160,596         20,406         -             (263)       (14,938)     165,801

Depreciation and amortization (c)....      34,191          2,537          479           319          6,341       43,867

Identifiable assets (e)..............     348,377         40,084       13,471         2,929        235,457      640,318

Capital expenditures (f).............      66,075          4,498        5,907         1,527          6,416       84,423



                                          United                                   Other         Corporate
                                          States        Canada       Mexico       Countries        Items    Consolidated
                                        ---------     ---------     --------     -----------    ----------  -------------

Fiscal 1993

Net sales............................  $   987,462   $    94,761  $       888   $     1,957    $      -     $ 1,085,068

Operating income (loss) (a) (b) (d)..        7,826         2,431         -             (343)       (38,282)     (28,368)

Depreciation and amortization (c)....       35,602         2,755           27            10         13,414       51,808

Identifiable assets (e)..............      529,548        54,010        7,119        15,377        274,743      880,797

Capital expenditures (f).............       33,232         1,992        5,511           241         15,302       56,278

</TABLE>



(a)    Operating  income  (loss)  is  determined  by  deducting  all  operating
       expenses,  including  goodwill write-off and other costs, from revenues.
       Operating expenses do not include interest expense.

(b)    The segment  operating  income in fiscal 1993  includes the write-off of
       goodwill of $100.0  million;  $68.4  million of which is included in the
       $2.3 million operating loss of the Automotive Products segment and $31.6
       million of which is included in the $12.2  million  operating  income of
       the Interior Furnishings segment.

(c)    Depreciation and amortization  includes the amortization of other assets
       and  liabilities,   and  excludes   depreciation  and  amortization  for
       discontinued operations of $13.9 million, $5.3 million and $22.6 million
       in fiscal 1995, 1994 and 1993, respectively.

(d)    Corporate items in fiscal 1993 include $26.7 million of management equity
       plan expense.

(e)    Corporate  items  includes  Carcorp's  $70.9  million and $83.5  million
       interest  in the total  receivables  pool of $198.9  million  and $228.5
       million,  net of allowances for doubtful  accounts,  at January 27, 1996
       and January 28, 1995, respectively.  Also included are the net assets of
       discontinued operations for fiscal 1995, 1994 and 1993 of $79.4 million,
       $75.6 million and $98.3 million, respectively.


                                      F-32

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



(f)     Corporate items include capital expenditures for discontinued operations
        in fiscal 1995,  1994 and 1993 of $15.8 million,  $5.4 million and $15.1
        million, respectively.

        Intersegment sales between geographic areas are not material. For fiscal
years  1995,  1994 and 1993,  export  sales  from the  United  States to foreign
countries were $131.2 million, $122.9 million and $89.9 million, respectively.

23.     Commitments and Contingencies:

         Environmental

         The Company is legally or  contractually  responsible  or alleged to be
responsible for the  investigation  and remediation of  contamination at various
sites. It also has received notices that it is a potentially  responsible  party
("PRP") in a number of  proceedings.  The Company may be named as a PRP at other
sites in the future, including with respect to divested and acquired businesses.
The Company is currently  engaged in  investigation  or  remediation  at certain
sites.  In  estimating  the total cost of  investigation  and  remediation,  the
Company has considered,  among other things,  the Company's prior  experience in
remediating  contaminated  sites,  remediation  efforts by other  parties,  data
released by the EPA, the professional  judgment of the Company's  environmental
experts, outside environmental specialists and other experts, and the likelihood
that  other  parties  which  have been  named as PRPs  will  have the  financial
resources to fulfill their  obligations  at sites where they and the Company may
be  jointly  and  severally  liable.  Under  the  theory  of joint  and  several
liability,  the Company could be liable for the full costs of investigation  and
remediation  even if additional  parties are found to be  responsible  under the
applicable laws. It is difficult to estimate the total cost of investigation and
remediation due to various factors including  incomplete  information  regarding
particular   sites  and  other  PRPs,   uncertainty   regarding  the  extent  of
environmental  problems and the Company's  share,  if any, of liability for such
problems, the selection of alternative compliance approaches,  the complexity of
environmental  laws  and  regulations  and  changes  in  cleanup  standards  and
techniques.  When it has been  possible to provide  reasonable  estimates of the
Company's  liability with respect to environmental  sites,  provisions have been
made in accordance with generally accepted  accounting  principles.  The Company
records its best estimate when it believes it is probable that an  environmental
liability has been incurred and the amount of loss can be reasonably  estimated.
The  Company   also   considers   estimates  of  certain   reasonably   possible
environmental  liabilities in determining the aggregate  amount of environmental
reserves. In its assessment the Company makes its best estimate of the liability
based upon  information  available  to the Company at that time,  including  the
professional   judgment  of  the  Company's   environmental   experts,   outside
environmental  specialists and other experts. As of January 27, 1996,  including
sites relating to the acquisition of Manchester  Plastics and excluding sites at
which the Company's  participation  is anticipated to be de minimis or otherwise
insignificant or where the Company is being indemnified by a third party for the
liability,  there  are 16  sites  where  the  Company  is  participating  in the
investigation  or remediation of the site either  directly or through  financial
contribution,  and 10  additional  sites  where the  Company  is  alleged  to be
responsible for costs of investigation  or remediation.  As of January 27, 1996,
the Company's estimate of its liability for these 26 sites, which exclude  sites
related to  Wallcoverings,  is  approximately  $31.3 million.  As of January 27,
1996, the Company has established  reserves of  approximately  $38.9 million for
the  estimated  future  costs  related  to all its  known  environmental  sites,
excluding sites related to Wallcoverings. In the opinion of management, based on
the facts presently known to it, the environmental  costs and contingencies will
not have a  material  adverse  effect on the  Company's  consolidated  financial
condition or results of operations.  However, there can be no assurance that the
Company  has  identified  or  properly  assessed  all  potential   environmental
liability arising from the activities or properties of the Company,  its present
and former subsidiaries and their corporate predecessors.


                                      F-33

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



         The Company is subject to Federal,  state and local  environmental laws
and  regulations  that (i) affect ongoing  operations  and may increase  capital
costs  and  operating  expenses  and  (ii)  impose  liability  for the  costs of
investigation  and  remediation and certain other damages related to on-site and
off-site soil and groundwater  contamination.  The Company's management believes
that  it  has  obtained,  and  is in  material  compliance  with,  all  material
environmental permits and approvals necessary to conduct its various businesses.
Environmental compliance costs for continuing businesses currently are accounted
for as normal operating expenses or capital expenditures of such business units.
In the opinion of  management,  based on the facts  presently  known to it, such
environmental  compliance  costs will not have a material  adverse effect on the
Company's consolidated financial condition or results of operations.

         Litigation

         During 1991, a Fifth Consolidated  Amended Complaint was filed in In re
Ivan F.  Boesky  Securities  Litigation,  involving  numerous  claims  against a
variety of defendants including Group, among other things, alleging a conspiracy
to  manipulate  the price of  Group's  common  stock in 1986 for the  purpose of
triggering  a  redemption  of  certain  outstanding  preferred  stock of  Group.
Plaintiffs  and C&A Products have agreed to the principal  terms of a settlement
whereby  plaintiffs would release all claims relating to the litigation  against
Group and the individual Group-related defendants in exchange for payment by C&A
Products of $4.25  million.  The settlement is subject to approval of the court.
In May 1995,  C&A Products  paid $4.25  million into an escrow  account with the
court  pursuant  to the  terms of the  settlement.  The  settlement  was  within
previously  established  accruals.  In 1992, Advanced  Development & Engineering
Centre  ("ADEC"),  a division of an indirect  subsidiary  of the Company,  filed
arbitration  demands  against the  Pakistan  Ordnance  Factories  Board  ("POF")
concerning  ADEC's  installation  of a  munitions  facility  for POF.  POF filed
arbitration counterclaims alleging that ADEC's alleged breach of contract caused
POF to lose its entire investment in the munitions facility.

         The Company and its  subsidiaries  also have other  lawsuits and claims
pending against them and have certain guarantees  outstanding which were made in
the ordinary course of business.

         The ultimate outcome of the legal proceedings to which the Company is a
party will not, in the opinion of the  Company's  management  based on the facts
presently  known  to it,  have  a  material  adverse  effect  on  the  Company's
consolidated financial condition or results of operations.

         Other Commitments

         The  majority  of  Builders  Emporium's  leased  properties  have  been
assigned to third parties. In addition,  Group has assigned leases in connection
with the  divestiture of Kayser-Roth,  the Engineering  Group and other divested
businesses.  Although  Group has obtained  releases  from the lessors of certain
properties,  C&A Products, as successor by merger to Group, remains contingently
liable  under most of the  leases.  C&A  Products'  future  liability  for these
leases, in management's opinion,  based on the facts presently known to it, will
not have a  material  adverse  effect on the  Company's  consolidated  financial
condition or future results of operations.

24.     Quarterly Financial Data (Unaudited):
        (in thousands, except for per share data)

         On April 8, 1996, the Company's  Board of Directors  approved a plan to
spin-off  the  Company's   Wallcoverings   business   segment  and  accordingly,
previously  reported quarterly  financial data has been restated for fiscal 1995
and 1994.  See Note 15 and  Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations for additional information.

                                      F-34

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

<TABLE>
<CAPTION>



                                                                                          Fiscal 1995

                                                                 First             Second             Third              Fourth
                                                                Quarter            Quarter           Quarter             Quarter
                                                               --------          ----------         ---------          ----------- 
<S>                                                           <C>               <C>                <C>              <C>    

         Net sales as previously reported..................   $ 392,129          $352,847          $380,855            $370,929

         Less discontinued operations......................      57,239            50,985            52,219              44,851
                                                              ---------          ---------         --------             --------

         Net sales as restated.............................   $ 334,890          $301,862          $328,636            $326,078
                                                              =========          =========         =========           =========
         Gross margin as previously
            reported.......................................   $  93,698          $ 81,177          $ 87,343            $ 81,833

         Less discontinued operations......................      20,115            16,203            16,299              12,326
                                                              ---------          ---------         --------             --------


         Gross margin as restated..........................   $  73,583          $ 64,974          $ 71,044            $ 69,507
                                                              =========          =========         =========           =========
                                                   
         Income from continuing operations
            as previously reported (a).....................   $  28,901          $ 15,445          $ 20,640            $141,455

         Less discontinued operations (b)..................       4,134              (113)             (697)            (26,605)
                                                              ---------          ---------         --------             --------

         Income from continuing
           operations as restated..........................   $  24,767          $ 15,558          $ 21,337            $168,060
                                                              =========          =========         =========           =========

         Net income .......................................   $  28,901          $ 15,445          $ 20,640            $141,455
                                                              =========          =========         =========           =========


         Primary and fully diluted
              earnings per share..........................    $     .40          $    .22          $    .29            $   2.01
                                                              =========          =========         =========           =========

         Common stock prices

              High........................................    $   8-3/8          $      9          $  9-1/4            $  8-3/8

              Low............................................ $   7-1/2          $  6-3/8          $  7-1/2            $  6-1/8
</TABLE>





                                      F-35

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



<TABLE>
<CAPTION>

                                                                                        Fiscal 1994

                                                                First             Second             Third              Fourth
                                                               Quarter            Quarter           Quarter             Quarter
                                                              ---------          ---------         ---------           ---------
        <S>                                                  <C>             <C>                 <C>                <C>

         Net sales as previously reported..................   $ 390,446          $ 359,749         $ 403,722           $382,085

         Less discontinued operations......................      60,326             50,107            55,723             50,467
                                                               ---------           --------         ---------          ---------

         Net sales as restated.............................   $ 330,120          $ 309,642         $ 347,999           $331,618
                                                               =========          =========         =========          =========

         Gross margin as previously
            reported........................................  $ 100,954          $  87,357         $  92,976           $ 89,846

         Less discontinued operations.......................     20,925             14,756            18,075             15,198
                                                               ---------           --------          ---------          ---------

         Gross margin as restated...........................  $  80,029          $  72,601         $  74,901           $ 74,648
                                                               =========          =========         =========          =========

         Income from continuing
             operations as previously
             reported.......................................  $  12,754          $   7,323         $  30,966           $ 24,703

         Less discontinued operations.......................      4,768                720             2,144             (1,792)
                                                               ---------           --------          --------            -------

         Income from continuing
            operations as restated..........................   $   7,986          $   6,603         $  28,822           $ 26,495
                                                               =========          =========         =========          =========

         Net income (loss) (c)..............................   $  12,754          $ (99,205)        $  30,966           $ 24,703
                                                               =========          =========         =========          =========

         Primary and fully diluted earnings
          (loss) per share..................................   $     .19          $   (4.99)        $     .43           $    .34
                                                               =========          =========         =========          =========

         Common stock prices

            High...........................................        -              $10-9/16          $ 10-7/8            $  9-1/4

            Low............................................        -              $     10          $  8-5/8            $  7-7/8


</TABLE>


(a)      Income from continuing  operations in the fourth quarter of fiscal 1995
         includes a reduction in the  valuation  allowance  against net deferred
         tax assets as discussed in Note 19.

(b)      Net loss from  discontinued  operations in the fourth quarter of fiscal
         1995 includes $9.9 million in charges related to the  consolidation  of
         Wallcoverings'  distribution activities and the closure of its Hammond,
         Indiana facility,  $3.0 million in charges related to the impairment of
         assets and $10.8 million related to a write-down of inventory.

(c)      Net loss in the second quarter of fiscal 1994 includes an extraordinary
         loss of $106.5 million related to the Recapitalization.

           The  Company's  operations  are not subject to  significant  seasonal
influences.


                                      F-36

<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Concluded)


25.      Significant Subsidiary:

           The Company  conducts  all of its  operating  activities  through its
wholly-owned  subsidiary  C&A  Products.  The  following  represents  summarized
consolidated  financial information of C&A Products and its subsidiaries for the
fiscal years ending (in thousands):

<TABLE>
<CAPTION>


                                                January 27,  January 28,    January 29,
                                                    1996        1995           1994
                                                -----------  -----------    ----------
<S>                                            <C>          <C>           <C>    

Current assets................................. $  429,662   $   339,378    $  579,814
Noncurrent assets..............................    619,102       300,047       296,673
Current liabilities............................    268,516       237,952       231,200
Noncurrent liabilities.........................  1,006,726       812,406     1,025,746
Redeemable stock...............................       -             -              132
Net sales......................................  1,291,466     1,319,379     1,085,068
Gross margin...................................    279,108       302,179       234,978
Income (loss) from continuing operations.......    230,400        85,062      (125,142)
Income (loss) before extraordinary item........    207,119        90,902      (248,449)
Net income (loss)..............................    207,119       (15,626)     (248,449)

</TABLE>


      Separate  financial  statements of C&A Products are not presented  because
they would not be material to the holders of any debt securities of C&A Products
that may be issued,  there being no material  differences  between the financial
statements of C&A Products and the Company.


                                      F-37

<PAGE>





              REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULES

To Collins & Aikman Corporation:

        We  have  audited,   in  accordance  with  generally  accepted  auditing
standards, the consolidated financial statements of Collins & Aikman Corporation
and subsidiaries  included in this Form 10-K, and have issued our report thereon
dated April 10, 1996. Our audits were made for the purpose of forming an opinion
on those  statements  taken as a whole.  The schedules listed in Item 14 of this
Form 10-K are the  responsibility of the Company's  management and are presented
for purposes of complying with the Securities  and Exchange  Commission's  rules
and are not part of the basic  financial  statements.  These schedules have been
subjected  to the  auditing  procedures  applied  in  the  audits  of the  basic
financial statements and, in our opinion,  fairly state in all material respects
the  financial  data  required to be set forth  therein in relation to the basic
financial statements taken as a whole.

                                                             ARTHUR ANDERSEN LLP

Charlotte, North Carolina,
April 10, 1996.

                                   S-1

<PAGE>



<TABLE>
<CAPTION>

                                        COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                                SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                                                 CONDENSED BALANCE SHEETS
                                                      (IN THOUSANDS)

                                                                                    JANUARY 27,         JANUARY 28,

                                     ASSETS                                             1996                1995
                                                                                    -----------         ----------
<S>                                                                               <C>                 <C>   
Current Assets:

         Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $      977          $      875
         Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               266                -
                                                                                    -----------         ----------
         Total current assets. . . . . . . . . . . . . . . . . . . . . . . .             1,243                 875

Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              -                     18
                                                                                    -----------         ----------

                                                                                    $    1,243          $      893
                                                                                    ===========         ==========



                     LIABILITIES AND STOCKHOLDER'S DEFICIT

Current liabilities. . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $       35          $     -

Share of accumulated losses in excess of investments in subsidiaries . . . .           226,478             410,933
Other noncurrent liabilities . . . . . . . . . . . . . . . . . . . . . . . .             2,582               2,582
Commitments and contingencies (Note 1)

Common stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               705                 705
Other stockholder's equity . . . . . . . . . . . . . . . . . . . . . . . . .          (228,557)           (413,327)
                                                                                    -----------         -----------

         Total stockholder's equity. . . . . . . . . . . . . . . . . . . . .          (227,852)           (412,622)
                                                                                    -----------         -----------

                                                                                    $    1,243          $      893
                                                                                    ===========         ===========

</TABLE>

                                     S-2

<PAGE>

<TABLE>
<CAPTION>
                                       COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                                SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                                            CONDENSED STATEMENTS OF OPERATIONS

                                                      (IN THOUSANDS)

                                                                                           FISCAL YEAR ENDED

                                                                           JANUARY 27,         JANUARY 28,         JANUARY 29,

                                                                               1996               1995                1994
                                                                           -----------         -----------         -----------
<S>                                                                       <C>                 <C>                 <C>
Other expenses. . . . . . . . . . . . . . . . . . . . . . . . . . . .      $   (1,023)         $     (349)         $      (71)
Interest income (expense) . . . . . . . . . . . . . . . . . . . . . .             345             (12,549)            (25,079)
                                                                           -----------         -----------         -----------
Loss from operations before income taxes and equity in loss of
  subsidiaries. . . . . . . . . . . . . . . . . . . . . . . . . . . .            (678)            (12,898)            (25,150)
Income tax benefit. . . . . . . . . . . . . . . . . . . . . . . . . .            -                   -                    468
Equity in income (loss) of subsidiaries . . . . . . . . . . . . . . .         207,119             (17,884)           (252,982)
                                                                           -----------         -----------         -----------

Net income (loss) . . . . . . . . . . . . . . . . . . . . . . . . . .      $  206,441          $  (30,782)         $ (277,664)
                                                                           ============        ===========         ===========

</TABLE>


                                   S-3

<PAGE>

<TABLE>
<CAPTION>
                                       COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                                SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                                            CONDENSED STATEMENTS OF CASH FLOWS

                                                      (IN THOUSANDS)

                                                                                           FISCAL YEAR ENDED

                                                                           JANUARY 27,         JANUARY 28,         JANUARY 29,

                                                                               1996               1995                1994
                                                                           -----------         -----------         -----------
<S>                                                                       <C>                 <C>                 <C>
OPERATING ACTIVITIES

Net cash used in operating activities. . . . . . . . . . . . . . .         $     (544)         $     (405)         $     (537)
                                                                           -----------         -----------         ----------

INVESTING ACTIVITIES

Investment in subsidiary . . . . . . . . . . . . . . . . . . . . .               -                (52,351)               -
Other, net . . . . . . . . . . . . . . . . . . . . . . . . . . . .               -                  1,309                -
                                                                           -----------         -----------         ----------

Net cash used in investing activities. . . . . . . . . . . . . . .               -                (51,042)               -
                                                                           -----------         -----------         ----------

FINANCING ACTIVITIES

Issuances of common stock. . . . . . . . . . . . . . . . . . . . .               -                232,436                -
Redemption of preferred stock. . . . . . . . . . . . . . . . . . .               -               (173,367)               -
Repayment of long-term debt. . . . . . . . . . . . . . . . . . . .               -                 (9,757)               -
Purchases of treasury stock. . . . . . . . . . . . . . . . . . . .            (11,736)               -                   -
Proceeds from exercise of stock options. . . . . . . . . . . . . .                382                -                   -
Dividends received from subsidiary . . . . . . . . . . . . . . . .             12,000                -                   -
                                                                           -----------         -----------         ----------

Net cash provided by financing activities. . . . . . . . . . . . .                646              49,312                -
                                                                           -----------         -----------         ----------

Net increase (decrease) in cash. . . . . . . . . . . . . . . . . .                102              (2,135)               (537)
Cash and cash equivalents at beginning of year . . . . . . . . . .                875               3,010               3,547
                                                                           -----------         -----------         ----------
Cash and cash equivalents at end of year . . . . . . . . . . . . .         $      977          $      875          $    3,010
                                                                           ===========         ===========         ==========

</TABLE>

                     NOTES TO CONDENSED FINANCIAL STATEMENTS

1.  PRESENTATION:

 These condensed  financial  statements have been prepared pursuant to the rules
and regulations of the Securities and Exchange  Commission.  Certain information
and note disclosures  normally included in annual financial  statements prepared
in accordance with generally accepted accounting  principles have been condensed
or  omitted  pursuant  to those  rules and  regulations,  although  the  Company
believes  that  the  disclosures  made  are  adequate  to make  the  information
presented not misleading.  For disclosures  regarding redeemable preferred stock
and  commitments  and  contingencies,  see  Notes  17 and 23,  respectively,  to
Consolidated Financial Statements.

2.  SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR ADDITIONAL DISCLOSURES.

                                   S-4

<PAGE>

                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                SCHEDULE II-VALUATION AND QUALIFYING ACCOUNTS (A)
<TABLE>
<CAPTION>

    FOR THE FISCAL YEARS ENDED JANUARY 27, 1996, JANUARY 28, 1995 AND JANUARY 29, 1994
                                 (IN THOUSANDS)


                                                      CHARGE
                                BALANCE AT           TO COSTS        CHARGED                                      BALANCE AT
                                BEGINNING              AND           TO OTHER              ADDITIONS/               END OF
DESCRIPTION                      OF YEAR             EXPENSES        ACCOUNTS             (DEDUCTIONS)               YEAR
                              --------------       --------------   -----------         ----------------        ---------------
<S>                           <C>                  <C>             <C>                   <C>                     <C>
FISCAL YEAR ENDED
JANUARY 27, 1996

Allowance for doubtful
   accounts                     $    6,390           $     693       $      118     (b)   $  (2,899)        (c)   $    4,302
                                ==========           =========       ==========           ==========              ==========

FISCAL YEAR ENDED
JANUARY 28, 1995

Allowance for doubtful
   accounts                     $   3,996            $     506       $    (165)     (b)   $   2,053         (c)   $    6,390
                                ===========          =========       ==========           ==========              ==========

FISCAL YEAR ENDED
JANUARY 29, 1994

Allowance for doubtful
   accounts                     $   4,128           $      792       $     199      (b)   $  (1,123)        (c)   $    3,996
                                ===========          =========       ==========           ==========              ==========

</TABLE>


(a) The fiscal  years  ended  January  28, 1995 and January 29, 1994 have been
    restated to exclude amounts related to discontinued operations.

(b) Reclassifications and collection of accounts previously written off.

(c) Reclassifications and uncollectible amounts written off.

                                   S-5


<PAGE>



                                                                    EXHIBIT 3.2










                                     BY-LAWS

                       (as amended through June 21, 1994)

                                       OF

                          COLLINS & AIKMAN CORPORATION


                                    ARTICLE I

                                     Offices

                  SECTION 1. Registered Office. The registered office of Collins
and Aikman Corporation (the "Corporation") shall be in the City of Dover, County
of Kent, State of Delaware and the registered  agent shall be The  Prentice-Hall
Corporation  System,  Inc.,  or such  other  office  or  agent  as the  Board of
Directors shall from time to time select.

                  SECTION  2.  Other  Offices.  The  Corporation  may also  have
offices at such other  places  both  within and without the State of Delaware as
the Board of Directors may from time to time determine.

                                   ARTICLE II

                            Meetings of Stockholders

                  SECTION  1. Place of  Meeting.  Meetings  of the  stockholders
shall be held at such time and  place,  either  within or  without  the State of
Delaware, as shall be designated from time to time by the Board of Directors.

                  SECTION 2. Annual Meetings. The annual meeting of stockholders
shall be held on such date and at such time as shall be designated  from time to
time by the Board of Directors,  at which meetings the stockholders shall elect,
in accordance with Section 1 and Section 2 of Article III of these By-laws, by a
plurality vote those Directors belonging to the class or classes of directors to
be elected at such meeting,  and transact such other business as may properly be
brought before the meeting.

                  SECTION 3. Special  Meetings.  Unless otherwise  prescribed by
law or by  the  Restated  Certificate  of  Incorporation  (the  "Certificate  of
Incorporation"),  special  meetings  of  stockholders  may be called only by the
Chairman  or a  Co-Chairman  of the Board,  if there be one,  or  pursuant  to a
resolution  adopted by a majority  of the entire  Board of  Directors.  Business
transacted at all special meetings shall be confined to the matters specified in
the notice of the meeting.


<PAGE>


                                                                             2


                  SECTION 4. Notice of Meetings. Except as otherwise provided by
law,  written  notice of each  meeting of the  stockholders,  whether  annual or
special,  shall be given,  either by personal delivery or by mail, not less than
10 nor more than 60 days before the date of the meeting to each  stockholder  of
record entitled to notice of the meeting. If mailed, such notice shall be deemed
given when deposited in the United States mail, postage prepaid, directed to the
stockholder  at such  stockholder's  address as it appears on the records of the
Corporation.  Each  such  notice  shall  state the  place,  date and hour of the
meeting, and the purpose or purposes for which the meeting is called.  Notice of
any meeting of stockholders shall not be required to be given to any stockholder
who shall attend such meeting in person or by proxy without protesting, prior to
or at the  commencement  of the  meeting,  the  lack of  proper  notice  to such
stockholder, or who shall in writing waive notice thereof. Notice of adjournment
of a meeting of stockholders need not be given if the time and place to which it
is adjourned are announced at such meeting,  unless the  adjournment is for more
than 30 days or, after adjournment, a new record date is fixed for the adjourned
meeting.

                  SECTION 5. Quorum.  Except as otherwise  provided by law or by
the Certificate of Incorporation, the holders of a majority of the capital stock
issued  and  outstanding  and  entitled  to vote  thereat,  present in person or
represented  by  proxy,  shall  constitute  a  quorum  at  all  meetings  of the
stockholders for the transaction of business. If, however, such quorum shall not
be present or represented at any meeting of the  stockholders,  the stockholders
entitled to vote thereat,  present in person or represented by proxy, shall have
power to  adjourn  the  meeting  from time to time,  without  notice  other than
announcement  at the meeting,  until a quorum shall be presented or represented.
At such adjourned  meeting at which a quorum shall be presented or  represented,
any business may be transacted  which might have been  transacted at the meeting
as originally  noticed. If the adjournment is for more than 30 days, or if after
the adjournment a new record date is fixed for the adjourned  meeting,  a notice
of the adjourned meeting shall be given to each stockholder  entitled to vote at
the meeting.

                  SECTION 6. Voting.  Unless otherwise provided by law or by the
Certificate of  Incorporation,  each stockholder of record of Common Stock shall
be entitled at each meeting of  stockholders  to one vote for each share of such
stock, in each case,  registered in such  stockholder's name on the books of the
Corporation  (1) on the date fixed  pursuant  to Section 5 of Article V of these
By-laws as the record date for the  determination  of  stockholders  entitled to
notice of and to vote at such meeting; or (2) if no such record date


<PAGE>


                                                                             3




shall  have  been so  fixed,  then at the  close  of  business  on the day  next
preceding  the day on which  notice of such  meeting is given,  or, if notice is
waived,  at the close of business on the day next preceding the day on which the
meeting is held. At each meeting of the  stockholders,  all corporate actions to
be taken by vote of the  stockholders  (except as otherwise  required by law and
except as  otherwise  provided  in the  Certificate  of  Incorporation  or these
By-laws)  shall be authorized by a majority of the votes cast  affirmatively  or
negatively  by the  stockholders  entitled  to vote  thereon  who are present in
person or represented by proxy,  and where a separate vote by class is required,
a majority of the votes cast  affirmatively or negatively by the stockholders of
such class who are present in person or represented by proxy shall be the act of
such class.  Unless required by law or determined by the Chairman of the meeting
to be  advisable,  the vote on any matter,  including the election of directors,
need not be by written  ballot.  In the case of a vote by written  ballot,  each
ballot  shall be  signed by the  stockholder  voting,  or by such  stockholder's
proxy, and shall state the number of shares voted.

                  SECTION 7. List of Stockholders  Entitled to Vote. The officer
of the Corporation  who has charge of the stock ledger of the Corporation  shall
prepare and make,  at least ten days before  every  meeting of  stockholders,  a
complete list of the stockholders  entitled to vote at the meeting,  arranged in
alphabetical  order,  and showing the address of each stockholder and the number
of shares registered in the name of each stockholder. Such list shall be open to
the  examination  of any  stockholder,  for any purpose  germane to the meeting,
during ordinary  business  hours,  for a period of at least 10 days prior to the
meeting,  either at a place  within  the city  where the  meeting is to be held,
which  place  shall be  specified  in the notice of the  meeting,  or, if not so
specified,  at the place where the meeting is to be held. The list shall also be
produced  and kept at the time and place of the  meeting  during  the whole time
thereof,  and may be  inspected by any  stockholder  of the  Corporation  who is
present.

                  SECTION 8. Stock Ledger.  The stock ledger of the  Corporation
shall be the only  evidence as to who are the  stockholders  entitled to examine
the stock ledger, the list required by Section 7 of this Article II or the books
of the  Corporation,  or to  vote  in  person  or by  proxy  at any  meeting  of
stockholders.

                  SECTION 9. Notice of Business.  No business may be  transacted
at an annual  meeting of  stockholders,  other than  business that is either (a)
specified in the notice of meeting (or any  supplement  thereto)  given by or at
the direction of the Board of Directors (or any duly authorized

<PAGE>


                                                                            4



committee thereof),  (b) otherwise properly brought before the annual meeting by
or at the direction of the Board of Directors (or any duly authorized  committee
thereof) or (c)  otherwise  properly  brought  before the annual  meeting by any
stockholder of the Corporation (i) who is a stockholder of record on the date of
the giving of the notice  provided  for in this Section 9 of this Article II and
on the record date for the  determination  of  stockholders  entitled to vote at
such annual  meeting and (ii) who complies with the notice  procedures set forth
in this Section 9.

                  In addition to any other applicable requirements, for business
to  be  properly  brought  before  an  annual  meeting  by a  stockholder,  such
stockholder  must have given timely notice thereof in proper written form to the
Secretary of the Corporation.

                  To be timely, a stockholder's  notice to the Secretary must be
delivered to or mailed and received at the  principal  executive  offices of the
Corporation  not  less  than 90  days  nor  more  than  120  days  prior  to the
anniversary  date of the immediately  preceding  annual meeting of stockholders;
provided,  however,  that in the event that the  annual  meeting is called for a
date that is not within 30 days before or after such anniversary date, notice by
the  stockholder  in order to be timely must be so  received  not later than the
close of the business on the tenth day following the day on which such notice of
the date of the annual  meeting was mailed or public  disclosure  of the date of
the annual meeting was made, whichever first occurs.

                  To be in proper  written form, a  stockholder's  notice to the
Secretary  must set forth as to each matter such  stockholder  proposes to bring
before the annual meeting (i) a brief description of the business proposed to be
brought before the annual  meeting and the reasons for conducting  such business
at the annual  meeting,  (ii) the name and record  address of such  stockholder,
(iii)  the  class or  series  and  number  of  shares  of  capital  stock of the
Corporation which are owned beneficially or of record by such stockholder,  (iv)
a description of all arrangements or understandings between such stockholder and
any other  person or persons  (including  their  names) in  connection  with the
proposal of such business by such stockholder and any material  interest of such
stockholder  in such  business and (v) a  representation  that such  stockholder
intends  to appear in person or by proxy at the  annual  meeting  to bring  such
business before the meeting.

                  No  business  shall be  conducted  at the  annual  meeting  of
stockholders  except  business  brought  before the annual meeting in accordance
with the  procedures  set forth in this Section 9 of this Article II;  provided,
however,


<PAGE>


                                                                            5




that,  once  business has been  properly  brought  before the annual  meeting in
accordance  with such  procedures,  nothing in this Section 9 of this Article II
shall be deemed to preclude  discussion by any stockholder of any such business.
If the Chairman of an annual meeting  determines  that business was not properly
brought before the annual meeting in accordance  with the foregoing  procedures,
the  Chairman  shall  declare to the meeting  that the business was not properly
brought  before  the  meeting  and such  business  shall  not be  transacted  or
discussed.


                                   ARTICLE III

                                    Directors

                  SECTION 1. Number of  Directors.  The  business and affairs of
the  Corporation  shall be  managed  by or  under  the  direction  of a Board of
Directors  consisting  of a number of  directors,  divided into such classes and
subject  to  such  other  provisions  as are set  forth  in the  Certificate  of
Incorporation. Except as otherwise provided in the Certificate of Incorporation,
the exact number of  directors  shall be fixed from time to time by the Board of
Directors.

                  SECTION 2.  Nomination  of  Directors.  Only  persons  who are
nominated in  accordance  with the  following  procedures  shall be eligible for
election as directors of the Corporation, except as may be otherwise provided in
the Certificate of Incorporation of the Corporation.  Nominations of persons for
election  to the  Board  of  Directors  may be made  at any  annual  meeting  of
stockholders or at any special meeting of stockholders called for the purpose of
electing  directors,  (a) by or at the direction of the Nominating  Committee of
the Board of Directors or (b) by any stockholder of the Corporation (i) who is a
stockholder  of record on the date of the giving of the notice  provided  for in
this Section 2 of this Article III and on the record date for the  determination
of stockholders  entitled to vote at such meeting and (ii) who complies with the
notice procedures set forth in this Section 2 of this Article III.

                  In  addition  to  any  other  applicable  requirements,  for a
nomination to be made by a stockholder,  such stockholder must have given timely
notice thereof in proper written form to the Secretary of the Corporation.

                  To be timely, a stockholder's  notice to the Secretary must be
delivered to or mailed and received at the  principal  executive  offices of the
Corporation (a) in the case of an annual meeting, not less than 90 days nor more
than 120 days prior to the anniversary date of the immediately  preceding annual
meeting of stockholders;


<PAGE>


                                                                              6



provided,  however,  that in the event that the  annual  meeting is called for a
date that is not within 30 days before or after such anniversary date, notice by
the  stockholder  in order to be timely must be so  received  not later than the
close of business on the tenth day following the day on which such notice of the
date of the annual  meeting was mailed or public  disclosure  of the date of the
annual  meeting  was  made,  whichever  first  occurs;  and (b) in the case of a
special  meeting of stockholders  called for the purpose of electing  directors,
not later than the close of business on the tenth day following the day on which
public disclosure of the date of the special meeting was made.

                  To be in proper  written form, a  stockholder's  notice to the
Secretary must set forth (a) as to each person whom the stockholder  proposes to
nominate  for  election as a director (i) the name,  age,  business  address and
residence address of the person, (ii) the principal  occupation or employment of
the person,  (iii) the class or series and number of shares of capital  stock of
the Corporation which are owned beneficially or of record by the person and (iv)
any other  information  relating  to the  person  that would be  required  to be
disclosed  in a  proxy  statement  or  other  filings  required  to be  made  in
connection with  solicitations of proxies for election of directors  pursuant to
Section 14 of the  Securities  Exchange Act of 1934,  as amended (the  "Exchange
Act"), and the rules and regulations promulgated  thereunder;  and (b) as to the
stockholder  giving  the  notice  (i)  the  name  and  record  address  of  such
stockholder,  (ii) the class or series and number of shares of capital  stock of
the Corporation  which are owned  beneficially or of record by such stockholder,
(iii)  a  description  of  all  arrangements  or  understandings   between  such
stockholder and each proposed nominee and any other person or persons (including
their  names)  pursuant  to  which  the  nomination(s)  are to be  made  by such
stockholder,  (iv) a representation  that such stockholder  intends to appear in
person or by proxy at the  meeting to nominate  the persons  named in its notice
and (v) any  other  information  relating  to such  stockholder  that  would  be
required to be disclosed in a proxy  statement or other  filings  required to be
made in  connection  with  solicitations  of proxies for  election of  directors
pursuant  to  Section  14 of the  Exchange  Act and the  rules  and  regulations
promulgated thereunder.  Such notice must be accompanied by a written consent of
each proposed  nominee to being named as a nominee and to serve as a director if
elected.

                  Subject to Section 4 of this  Article  III, no person shall be
eligible  for  election as a director of the  Corporation  unless  nominated  in
accordance  with the procedures set forth in this Section 2 of this Article III.
If the Chairman of the meeting determines that a nomination


<PAGE>


                                                                              7




was not made in accordance  with the foregoing  procedures,  the Chairman  shall
declare to the meeting that the  nomination  was  defective  and such  defective
nomination shall be disregarded.

                  SECTION 3. Removal of Directors.  Directors of the Corporation
may be  removed  only as  provided  in  Paragraph  (f) of  Article  FIFTH of the
Certificate of Incorporation.

                  SECTION 4.  Vacancies  and Newly  Created  Directorships.  Any
newly created directorship resulting from an increase in the number of directors
or any other  vacancy  occurring  in the Board of  Directors  may be filled by a
majority vote of the Nominating  Committee,  except as may be otherwise provided
in the  Certificate of  Incorporation  of the  Corporation.  Any director of any
class  elected to fill a vacancy  resulting  from an  increase  in the number of
directors  in such class shall hold office for a term that shall  coincide  with
the  remaining  term of that class.  Any director  elected to fill a vacancy not
resulting  from an  increase  in the  number of  directors  shall  have the same
remaining term as that of the director's predecessor.

                  SECTION 5. Duties and Powers.  The business of the Corporation
shall be managed by or under the direction of the Board of Directors,  except as
may be otherwise provided by statute or by the Certificate of Incorporation.

                  SECTION 6. Meetings. The Board of Directors of the Corporation
may hold meetings,  both regular and special, either within or without the State
of  Delaware.  Regular  meetings of the Board of  Directors  may be held without
notice at such time and at such place as may from time to time be  determined by
the Board of Directors. Special meetings of the Board of Directors may be called
by the  Chairman  or any  Co-Chairman,  if there  be one,  the  Chief  Executive
Officer,  the President or any two directors.  Notice thereof stating the place,
date and hour of the meeting shall be given to each director  either by mail not
less than 48 hours  before the date of the  meeting,  by  telephone,  electronic
facsimile  or telegram on 24 hours'  notice,  or on such  shorter  notice as the
person or persons  calling such meeting may deem necessary or appropriate in the
circumstances, provided that notice need not be given to any director who shall,
either before or after the meeting, submit a signed waiver of such notice or who
shall attend such meeting without  protesting,  prior to or at its commencement,
the lack of notice to such director.

                  SECTION 7.  Quorum.  Except as may be  otherwise  specifically
provided by law, the  Certificate  of  Incorporation  or these  By-laws,  at all
meetings of the Board

<PAGE>


                                                                              8



of  Directors,  one-half of the entire  Board of  Directors  shall  constitute a
quorum  for the  transaction  of  business,  and the  act of a  majority  of the
directors  present at any meeting at which there is a quorum shall be the act of
the Board of  Directors.  If a quorum shall not be present at any meeting of the
Board of Directors,  the directors  present thereat may adjourn the meeting from
time to time,  without notice other than  announcement  at the meeting,  until a
quorum shall be present.

                  SECTION 8. Actions of Board.  Unless otherwise provided by the
Certificate of Incorporation  or these Bylaws,  any action required or permitted
to be taken at any meeting of the Board of Directors or of any committee thereof
may be taken  without a meeting if all the members of the Board of  Directors or
committee,  as the case may be,  consent  thereto in writing  and the writing or
writings are filed with the minutes of  proceedings of the Board of Directors or
committee.

                  SECTION 9. Meetings by Means of Conference  Telephone.  Unless
otherwise provided by the Certificate of Incorporation or these By-laws, members
of the Board of Directors of the Corporation, or any committee designated by the
Board of Directors,  may  participate  in a meeting of the Board of Directors or
such  committee  by means of a conference  telephone  or similar  communications
equipment  by means of which all persons  participating  in the meeting can hear
each other,  and  participation  in a meeting  pursuant to this  Section 9 shall
constitute presence in person at such meeting.

                  SECTION  10.  Committees.  The  Board  of  Directors  may,  by
resolution passed by a majority of the entire Board of Directors,  designate one
or more committees, each committee to consist of one or more of the directors of
the  Corporation.  The Board of Directors may designate one or more directors as
alternate  members of any committee,  who may replace any absent or disqualified
member at any meeting of any such committee.  In the absence or disqualification
of a member of a committee,  and in the absence of a designation by the Board of
Directors of an alternate  member to replace the absent or disqualified  member,
the member or members thereof present at any meeting and not  disqualified  from
voting,  whether  or not  such  member  or  members  constitute  a  quorum,  may
unanimously  appoint  another  member  of the Board of  Directors  to act at the
meeting in the place of any absent or disqualified member. Any committee, to the
extent  allowed  by  law  and  provided  in  the  resolution  establishing  such
committee, shall have and may exercise all the powers and authority of the Board
of Directors in the management of the business and affairs of the Corporation.


<PAGE>


                                                                              9


Each committee  shall keep regular  minutes and report to the Board of Directors
when required.

                  SECTION  11.  Compensation.  The  directors  may be paid their
expenses,  if any, of  attendance  at each meeting of the Board of Directors and
may be paid a fixed sum for attendance at each meeting of the Board of Directors
or a stated salary as director. No such payment shall preclude any director from
serving  the  Corporation  in any  other  capacity  and  receiving  compensation
therefor.  Members  of  special  or  standing  committees  may be  allowed  like
compensation for attending committee meetings.

             SECTION  12.  Interested  Directors.  No  contract  or  transaction
between the Corporation and one or more of its directors or officers, or between
the Corporation and any other corporation,  partnership,  association,  or other
organization  in which one or more of its directors or officers are directors or
officers,  or have a financial  interest,  shall be void or voidable  solely for
this  reason,  or solely  because  the  director  or  officer  is  present at or
participates in the meeting of the Board of Directors or committee thereof which
authorized the contract or  transaction,  or solely because the vote or votes of
such person or persons are counted for such purpose if (i) the material facts as
to the relationship or interest of such person or persons and as to the contract
or  transaction  are  disclosed  or are known to the Board of  Directors  or the
committee,  and the Board of Directors or committee in good faith authorizes the
contract  or  transaction  by  the  affirmative  votes  of  a  majority  of  the
disinterested directors,  even though the disinterested directors be less than a
quorum;  or (ii) the material facts as to the  relationship  or interest of such
persons or persons and as to the contract or  transaction  are  disclosed or are
known  to the  stockholders  entitled  to  vote  thereon,  and the  contract  or
transaction is specifically  approved in good faith by vote of the stockholders;
or (iii) the contract or  transaction  is fair as to the  Corporation  as of the
time it is  authorized,  approved  or  ratified,  by the Board of  Directors,  a
committee  thereof or the  stockholders.  Common or interested  directors may be
counted in  determining  the  presence  of a quorum at a meeting of the Board of
Directors or of a committee which authorizes the contract or transaction.

                  SECTION 13. Meaning of "entire Board of Directors". As used in
this  Article  III and in these  Bylaws  generally,  the term  "entire  Board of
Directors" means the total number of directors which the Corporation  would have
if there were no vacancies.



<PAGE>


                                                                           10



                  SECTION  14.   Chairman  and   Co-Chairman  of  the  Board  of
Directors. The Board of Directors may appoint one of its members as Chairman and
one or more of its  members  as  Co-Chairmen  of the  Board  of  Directors.  The
Chairman or a  Co-Chairman  of the Board of  Directors,  if there be one,  shall
preside at all meetings of the  stockholders  and of the Board of Directors  and
shall have such other powers and perform such other duties as may be  prescribed
by the Board of  Directors or as provided in these  By-laws or as otherwise  may
normally be incident to such office.

                  SECTION 15. Vice  Chairman.  The Board of  Directors  may also
appoint one or more of its members as Vice  Chairman of the Board of  Directors,
who  shall  preside  at all  meetings  of the  stockholders  and of the Board of
Directors  in the absence of the  Chairman or  Co-Chairman,  and shall have such
other powers and perform such other duties as may be  prescribed by the Board of
Directors  or as  provided  in these  By-laws or as  otherwise  may  normally be
incident to such office (including,  without limitation, the power and authority
to exercise the authority of the Chairman or the  Co-Chairmen  in the absence or
disability of such person or persons).


                                   ARTICLE IV

                                    Officers

                  SECTION 1. General. The officers of the Corporation shall be a
Chief  Executive  Officer,  a Secretary  and a  Treasurer.  The  officers of the
Corporation  may also include,  at the  discretion of the Board of Directors,  a
Chief  Financial  Officer  and  one  or  more  business  unit  Presidents,  Vice
Presidents  (including,  without limitation,  Assistant,  Executive and Senior),
Vice Chairmen,  Assistant Secretaries,  Assistant Treasurers and other officers.
The  officers  of the  Corporation  shall be chosen  by the Board of  Directors,
except that the Board may from time to time authorize any officer to appoint and
remove any other officer or agent and to prescribe  such person's  authority and
duties.  Any number of offices may be held by the same person,  unless otherwise
prohibited  by law, the  Certificate  of  Incorporation  or these  By-laws.  The
officers of the Corporation need not be stockholders of the Corporation nor need
such officers be directors of the Corporation.

                  SECTION 2.  Election.  Each Officer  shall hold office for the
term for which elected or appointed by the Board of Directors and shall exercise
such powers and perform such duties as are provided in these By-laws or as shall
be determined  from time to time by the Board of Directors;  and all officers of
the Corporation shall hold


<PAGE>


                                                                             11



office until their  successors are chosen and qualified,  or until their earlier
death,  resignation  or removal.  Any  officer  may be  removed,  either with or
without  cause,  by the Board of  Directors,  at any regular or special  meeting
thereof,  or by any officer  upon whom such power of removal may be conferred by
the Board of Directors,  except that an officer chosen by the Board of Directors
may be removed only by the Board of Directors. A vacancy occurring in any office
of the Corporation shall be filled in the manner prescribed in these By-laws for
regular  appointments to such office. The salaries and other compensation of all
officers of the Corporation shall be fixed by the Board of Directors.

                  SECTION 3. Voting Securities Owned by the Corporation.  Powers
of  attorney,  proxies,  waivers  of  notice  of  meeting,  consents  and  other
instruments  relating to securities  owned by the Corporation may be executed in
the name of and on behalf of the Corporation by the Chief Executive Officer, the
President or any Vice  President and any such officer may, in the name of and on
behalf of the  Corporation,  take all such  action as any such  officer may deem
advisable  to vote in person or by proxy at any meeting of  security  holders of
any  corporation  in which the  Corporation  may own  securities and at any such
meeting shall possess and may exercise any and all rights and powers incident to
the  ownership  of  such  securities  and  which,  as  the  owner  thereof,  the
Corporation  might  have  exercised  and  possessed  if  present.  The  Board of
Directors  may,  by  resolution,  from time to time  confer like powers upon any
other person or persons.

                  SECTION  4.  Chief  Executive  Officer.  The  chief  executive
officer shall be the Chief  Executive  Officer of the Corporation and shall have
the powers and perform  the duties  incident  to that  position.  Subject to the
Board of Directors,  the Chief Executive  Officer shall be in general and active
charge of the entire business and affairs of the  Corporation,  and shall be its
chief  policy-making  officer.  The Chief Executive Officer shall see to it that
all orders and  resolutions  of the Board of Directors  are carried into effect.
The Chief Executive  Officer shall execute all bonds,  mortgages,  contracts and
other  instruments of the  Corporation  requiring a seal,  under the seal of the
Corporation,  except where  required or permitted by law to be otherwise  signed
and executed and except that the other officers of the  Corporation may sign and
execute documents when so authorized by these By-laws, the Board of Directors or
the Chief Executive Officer. In the absence or disability of the Chairman of the
Board of Directors or any Co-Chairman or Vice Chairman, or if there be none, the
Chief Executive  Officer shall preside at all meetings of the  stockholders  and
the Board of  Directors.  The Chief  Executive  Officer  shall also perform such
other duties and


<PAGE>


                                                                              12




may exercise such other powers as from time to time may be assigned to the Chief
Executive Officer by these By-laws or by the Board of Directors.

                  SECTION 5. President.  The President shall perform such duties
and exercise  such powers as are incident to that  position,  and shall  perform
such other  duties and  exercise  such other  powers as may from time to time be
prescribed by the Board of Directors.

                  SECTION  6.  Vice  Presidents.  At the  request  of the  Chief
Executive  Officer or in the  absence of the Chief  Executive  Officer or in the
event of the inability or refusal to act of the Chief Executive  Officer (and if
there be no  Chairman  or  Co-Chairman  or any  Vice  Chairman  of the  Board of
Directors), the Vice President or the Vice Presidents, if there is more than one
(in the order  designated by the Board of Directors) shall perform the duties of
the Chief Executive  Officer,  and when so acting,  shall have all the powers of
and be subject to all the restrictions  upon the Chief Executive  Officer.  Each
Vice President shall perform such other duties and have such other powers as the
Board of Directors from time to time may  prescribe.  If there be no Chairman or
Co-Chairman  or any  Vice  Chairman  of  the  Board  of  Directors  and no  Vice
President, the Board of Directors shall designate the officer of the Corporation
who,  in the  absence  of the  Chief  Executive  Officer  or in the event of the
inability or refusal of the Chief  Executive  Officer to act,  shall perform the
duties of the Chief Executive  Officer,  and when so acting,  shall have all the
powers  of and be  subject  to all the  restrictions  upon the  Chief  Executive
Officer.

                  SECTION 7. Secretary.  The Secretary shall attend all meetings
of the Board of Directors  and all meetings of  stockholders  and record all the
proceedings  thereat  in a book  or  books  to be kept  for  that  purpose;  the
Secretary  shall also  perform  like  duties for the  standing  committees  when
required. The Secretary shall give, or cause to be given, notice of all meetings
of the stockholders  and special  meetings of the Board of Directors,  and shall
perform  such other  duties as may be  prescribed  by the Board of  Directors or
Chief Executive Officer,  under whose supervision the Secretary shall be. If the
Secretary  shall be  unable or shall  refuse to cause to be given  notice of all
meetings of the stockholders and special meetings of the Board of Directors, and
if there be no  Assistant  Secretary,  then either the Board of Directors or the
Chief  Executive  Officer may choose another  officer to cause such notice to be
given.  The Secretary  shall have custody of the seal of the Corporation and the
Secretary or any Assistant  Secretary,  if there be one, shall have authority to
affix the same to any instrument requiring it and when so affixed,


<PAGE>


                                                                             13




it may be attested by the  signature of the Secretary or by the signature of any
such Assistant  Secretary.  The Board of Directors may give general authority to
any  other  officer  to affix  the seal of the  Corporation  and to  attest  the
affixing  by his or her  signature.  The  Secretary  shall  see that all  books,
reports,  statements,  certificates  and other documents and records required by
law to be kept or filed are properly kept or filed, as the case may be.

                  SECTION  8.  Chief  Financial  Officer.  The  Chief  Financial
Officer shall be the principal officer of the Corporation having  responsibility
for financial matters and shall perform such duties as may be assigned to him by
the Board of Directors or the Chairman or any Co-Chairman.

                  SECTION 9. Treasurer.  The Treasurer shall have the custody of
the corporate funds and securities and shall keep full and accurate  accounts of
receipts  and  disbursements  in books  belonging to the  Corporation  and shall
deposit all moneys and other  valuable  effects in the name and to the credit of
the  Corporation  in such  depositories  as may be  designated  by the  Board of
Directors.  The Treasurer  shall disburse the funds of the Corporation as may be
ordered  by  the  Board  of   Directors,   taking   proper   vouchers  for  such
disbursements,  and shall render to the Chief Executive Officer and the Board of
Directors,  at its regular meetings, or when the Board of Directors so requires,
an account of all the Treasurer's transactions as Treasurer and of the financial
condition of the Corporation.

                  SECTION 10. Assistant Secretaries.  Except as may be otherwise
provided in these By-laws, Assistant Secretaries, if there be any, shall perform
such duties and have such powers as from time to time may be assigned to them by
the Board of Directors,  the Chief Executive  Officer,  the President,  any Vice
Chairman, if there be one, or the Secretary, and in the absence of the Secretary
or in the event of the  disability  of the Secretary or refusal of the Secretary
to act,  shall perform the duties of the  Secretary,  and when so acting,  shall
have  all  the  powers  of and be  subject  to all  the  restrictions  upon  the
Secretary.

                  SECTION 11. Assistant  Treasurers.  Assistant  Treasurers,  if
there be any,  shall  perform  such  duties and have such powers as from time to
time may be  assigned  to them by the Board of  Directors,  the Chief  Executive
Officer,  any Vice  President,  if there be one,  or the  Treasurer,  and in the
absence of the  Treasurer or in the event of the  disability of the Treasurer or
refusal of the Treasurer to act, shall perform the duties of the Treasurer,  and
when  so  acting,  shall  have  all  the  powers  of and be  subject  to all the
restrictions  upon the  Treasurer.  If  required by the Board of  Directors,  an
Assistant Treasurer shall give the


<PAGE>


                                                                             14



Corporation  a bond in such sum and with  such  surety or  sureties  as shall be
satisfactory  to the Board of  Directors  for the  faithful  performance  of the
duties of such office and for the  restoration  to the  Corporation,  in case of
such  Assistant  Treasurer's  death,  resignation,  retirement  or removal  from
office,  of all books,  papers,  vouchers,  money and other property of whatever
kind  in the  possession  or  under  the  control  of such  Assistant  Treasurer
belonging to the Corporation.

                  SECTION 12. Other  Officers.  Such other officers as the Board
of Directors  may choose shall  perform such duties and have such powers as from
time to time may be  assigned  to them by the Board of  Directors.  The Board of
Directors  may  delegate to any other  officer of the  Corporation  the power to
choose such other officers and to prescribe their respective duties and powers.


                                    ARTICLE V

                                      Stock

                  SECTION 1. Form of Certificates.  Every holder of stock in the
Corporation  shall be entitled to have a certificate  signed, in the name of the
Corporation  (i) by the Chairman of the Board of Directors,  the  Co-Chairman of
the Board of Directors, the Chief Executive Officer or a Vice President and (ii)
by the  Treasurer or an Assistant  Treasurer,  or the  Secretary or an Assistant
Secretary of the Corporation, certifying the number of shares in the Corporation
owned by such holder.

                  SECTION  2.  Signatures.  Any or  all  the  signatures  on the
certificate may be a facsimile. In case any officer, transfer agent or registrar
who has signed or whose  facsimile  signature has been placed upon a certificate
shall have ceased to be such officer,  transfer  agent or registrar  before such
certificate is issued,  it may be issued by the Corporation with the same effect
as if such person were such officer,  transfer agent or registrar at the date of
issue.

                  SECTION  3.  Lost  Certificates.  The Board of  Directors  may
direct a new  certificate to be issued in place of any  certificate  theretofore
issued by the Corporation  alleged to have been lost, stolen or destroyed,  upon
the making of an affidavit of that fact by the person  claiming the  certificate
of stock to be lost,  stolen or destroyed.  When authorizing such issue of a new
certificate,  the Board of Directors  may, in its  discretion and as a condition
precedent to the  issuance  thereof,  require the owner of such lost,  stolen or
destroyed certificate,  or the legal representative of such person, to advertise
the same in such


<PAGE>


                                                                            15



manner as the Board of Directors  shall require and/or to give the Corporation a
bond in such sum as it may  direct as  indemnity  against  any claim that may be
made against the  Corporation  with respect to the  certificate  alleged to have
been lost, stolen or destroyed.

                  SECTION  4.  Transfers.  Stock  of the  Corporation  shall  be
transferable in the manner prescribed by law and in these By-laws.  Transfers of
stock shall be made on the books of the Corporation  only by the person named in
the certificate or by the person's attorney lawfully  constituted in writing and
upon the surrender of the certificate therefor, which shall be canceled before a
new certificate shall be issued.

                  SECTION 5.  Record  Date.  In order that the  Corporation  may
determine  the  stockholders  entitled to notice of or to vote at any meeting of
stockholders or any adjournment  thereof,  or entitled to receive payment of any
dividend  or other  distribution  or  allotment  of any  rights,  or entitled to
exercise any rights in respect of any change,  conversion  or exchange of stock,
or for the purpose of any other lawful  action,  the Board of Directors may fix,
in advance, a record date, which shall not be more than 60 days nor less than 10
days before the date of such  meeting,  nor more than 60 days prior to any other
action.  A  determination  of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.

                  SECTION  6.  Beneficial   Owners.  The  Corporation  shall  be
entitled to recognize the exclusive right of a person registered on its books as
the owner of shares to receive dividends, and to vote as such owner, and to hold
liable for calls and  assessments a person  registered on its books as the owner
of shares,  and shall not be bound to recognize  any equitable or other claim to
or interest in such share or shares on the part of any other person,  whether or
not it shall have express or other notice thereof,  except as otherwise required
by law.


                                   ARTICLE VI

                                     Notices

                  SECTION 1.  Notices.  Whenever  written  notice is required by
law, the  Certificate  of  Incorporation  or these  By-laws,  to be given to any
director,  member of a  committee  or  stockholder,  such notice may be given by
mail, addressed to such director, member of a committee or stockholder, at


<PAGE>


                                                                             16


the address of such person as it appears on the records of the corporation, with
postage thereon prepaid, and such notice shall be deemed to be given at the time
when the same shall be deposited in the United States mail.  Written  notice may
also be given personally or by electronic facsimile,  telegram,  telex, cable or
overnight courier.

                  SECTION 2. Waivers of Notice.  Whenever any notice is required
by law, the Certificate of  Incorporation  or these By-laws,  to be given to any
director,  member of a committee or  stockholder,  a waiver  thereof in writing,
signed by the person or persons entitled to said notice, whether before or after
the time stated therein, shall be deemed equivalent thereto.


                                   ARTICLE VII

                               General Provisions

                  SECTION 1. Dividends.  Dividends upon the capital stock of the
Corporation,  subject to the provisions of the Certificate of Incorporation,  if
any,  may be  declared  by the Board of  Directors  at any  regular  or  special
meeting,  and may be paid in cash,  in  property,  or in shares  of the  capital
stock.  Before payment of any dividend,  there may be set aside out of any funds
of the  Corporation  available  for  dividends  such sum or sums as the Board of
Directors  from time to time,  in its  absolute  discretion,  deems  proper as a
reserve or reserves to meet contingencies,  or for equalizing dividends,  or for
repairing  or  maintaining  any property of the  Corporation,  or for any proper
purpose, and the Board of Directors may modify or abolish any such reserve.

                  SECTION 2. Disbursements.  All checks or demands for money and
notes of the  Corporation  shall be signed by such  officer or  officers or such
other  person  or  persons  as the  Board of  Directors  may  from  time to time
designate.

                  SECTION 3. Fiscal  Year.  The fiscal  year of the  Corporation
shall be fixed by resolution of the Board of Directors.

                  SECTION  4.  Corporate  Seal.  The  corporate  seal shall have
inscribed thereon the name of the Corporation,  the year of its organization and
the words  "Corporate  Seal  Delaware".  The seal may be used by causing it or a
facsimile thereof to be impressed or affixed or reproduced or otherwise.


                                  ARTICLE VIII



<PAGE>


                                                                             17



                                 Indemnification of Directors and Officers

                  SECTION 1. Right to Indemnification. Each person who was or is
made a party or is threatened to be made a party to or is otherwise  involved in
any action,  suit or proceeding,  whether  civil,  criminal,  administrative  or
investigative (hereinafter a "proceeding"), by reason of the fact that he or she
is or was a director  or an officer 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  of  a  partnership,  joint  venture,  trust  or  other
enterprise,   including  service  with  respect  to  an  employee  benefit  plan
(hereinafter an  "indemnitee"),  whether the basis of such proceeding is alleged
action in an official capacity as a director,  officer,  employee or agent or in
any other  capacity  while  serving as a director,  officer,  employee or agent,
shall be indemnified  and held harmless by the Corporation to the fullest extent
authorized by the Delaware  General  Corporation  Law, as the same exists or may
hereafter be amended (but, in the case of any such amendment, only to the extent
that such amendment  permits the Corporation to provide broader  indemnification
rights  than  such  law  permitted  the  Corporation  to  provide  prior to such
amendment),  against all expense, liability and loss (including attorneys' fees,
judgments,   fines,  ERISA  excise  taxes  or  penalties  and  amounts  paid  in
settlement)  reasonably  incurred or suffered by such  indemnitee  in connection
therewith;  provided,  however,  that,  except as  provided in Section 3 of this
ARTICLE VIII with respect to proceedings  to enforce rights to  indemnification,
the  Corporation  shall  indemnify  any such  indemnitee  in  connection  with a
proceeding  (or  part  thereof)  initiated  by  such  indemnitee  only  if  such
proceedings  (or part  thereof) was  authorized by the Board of Directors of the
Corporation.

                  SECTION  2. Right to  Advancement  of  Expenses.  The right to
indemnification  conferred in Section 1 of this  ARTICLE VIII shall  include the
right to be paid by the Corporation  the expenses  (including  attorneys'  fees)
incurred in defending any such  proceeding  in advance of its final  disposition
(hereinafter  an  "advancement of expenses");  provided,  however,  that, if the
Delaware General  Corporation Law requires,  an advancement of expenses incurred
by an indemnitee in his or her capacity as a director or officer (and not in any
other  capacity  in  which  service  was  or is  rendered  by  such  indemnitee,
including,  without  limitation,  service to an employee  benefit plan) shall be
made only upon delivery to the  Corporation  of an undertaking  (hereinafter  an
"undertaking"),  by or on behalf of such  indemnitee,  to repay all  amounts  so
advanced if it shall  ultimately be determined by final  judicial  decision from
which there is no further right to appeal  (hereinafter a "final  adjudication")
that such indemnitee is not entitled

<PAGE>


                                                                              18



to be  indemnified  for such  expenses  under this Section 2 or  otherwise.  The
rights to  indemnification  and to the  advancement  of  expenses  conferred  in
Sections 1 and 2 of this ARTICLE  VIII shall be contract  rights and such rights
shall  continue as to an  indemnitee  who has ceased to be a director,  officer,
employee  or agent and shall  inure to the  benefit of the  indemnitee's  heirs,
executors and administrators.

                  SECTION 3. Right of Indemnitee to Bring Suit. If a claim under
Section  1 or 2 of  this  ARTICLE  VIII is not  paid in full by the  Corporation
within  sixty  (60)  days  after  a  written  claim  has  been  received  by the
Corporation,  except in the case of a claim for an advancement  of expenses,  in
which case the  applicable  period shall be twenty (20) days, the indemnitee may
at any time thereafter  bring suit against the Corporation to recover the unpaid
amount of the claim. If successful in whole or in part in any such suit, or in a
suit brought by the  Corporation to recover an advancement of expenses  pursuant
to the terms of an undertaking, the indemnitee shall be entitled to be paid also
the expense of  prosecuting  or defending  such suit. In (i) any suit brought by
the  indemnitee to enforce a right to  indemnification  hereunder  (but not in a
suit brought by the indemnitee to enforce a right to an advancement of expenses)
it shall be a defense that,  and (ii) in any suit brought by the  Corporation to
recover an advancement of expenses pursuant to the terms of an undertaking,  the
Corporation shall be entitled to recover such expenses upon a final adjudication
that, the indemnitee has not met any applicable standard for indemnification set
forth in the  Delaware  General  Corporation  Law.  Neither  the  failure of the
Corporation (including its Board of Directors,  independent legal counsel or its
stockholders)  to have made a  determination  prior to the  commencement of such
suit that  indemnification  of the  indemnitee  is  proper in the  circumstances
because the indemnitee  has met the applicable  standard of conduct set forth in
the  Delaware  General  Corporation  Law,  nor an  actual  determination  by the
Corporation (including its Board of Directors, independent legal counsel, or its
stockholders)  that the  indemnitee  has not met  such  applicable  standard  of
conduct,  shall  create  a  presumption  that  the  indemnitee  has  not met the
applicable  standard  of conduct  or, in the case of such a suit  brought by the
indemnitee,  be a defense to such suit. In any suit brought by the indemnitee to
enforce a right to indemnification  or to an advancement of expenses  hereunder,
or brought by the Corporation to recover an advancement of expenses  pursuant to
the terms of an  undertaking,  the burden of proving that the  indemnitee is not
entitled to be  indemnified,  or to such  advancement  of  expenses,  under this
ARTICLE VIII or otherwise shall be on the Corporation.



<PAGE>


                                                                             19


                  SECTION  4.   Non-Exclusivity   of   Rights.   The  rights  to
indemnification  and to the  advancement  of expenses  conferred in this ARTICLE
VIII  shall not be  exclusive  of any other  right  which any person may have or
hereafter  acquire  under  any  statute,   the   Corporation's   Certificate  of
Incorporation,   By-laws,  agreement,  vote  of  stockholders  or  disinterested
directors or otherwise.

                  SECTION 5. Insurance.  The Corporation may maintain insurance,
at its expense, to protect itself and any director,  officer,  employee or agent
of the Corporation or another corporation,  partnership, joint venture, trust or
other  enterprise  against any expense,  liability  or loss,  whether or not the
Corporation  would have the power to indemnify such person against such expense,
liability or loss under the Delaware General Corporation Law.

                  SECTION  6.  Indemnification  of  Employees  and Agents of the
Corporation.  The Corporation may, to the extent authorized from time to time by
the Board of Directors,  grant rights to indemnification  and to the advancement
of expenses to any employee or agent of the Corporation to the fullest extent of
the  provisions  of  this  Article  with  respect  to  the  indemnification  and
advancement of expenses of directors and officers of the Corporation.


                                   ARTICLE IX

                                   Amendments

                  Except  as   otherwise   provided   in  the   Certificate   of
Incorporation, these By-laws may be altered, amended or repealed, in whole or in
part,  or new By-laws may be adopted (i) upon a vote of a majority of the entire
Board of Directors or (ii) by the affirmative  vote of the holders of a majority
of the  combined  voting  power of the then  outstanding  shares of stock of all
classes and series of stock the holders of which are entitled to vote  generally
in the election of directors, voting together as a single class.


<PAGE>




                                                                     Exhibit 4.6

                  FOURTH   AMENDMENT   dated  as  of   December  8,  1995  (this
"Amendment")  to the CREDIT  AGREEMENT  dated as of June 22, 1994 and as amended
and in effect  immediately  prior to the date  hereof (the  "Credit  Agreement")
among COLLINS & AIKMAN PRODUCTS CO., a Delaware  corporation  (the  "Borrower"),
WCA CANADA INC., a Canadian  corporation  (the "Canadian  Borrower"),  COLLINS &
AIKMAN  CORPORATION,   a  Delaware  corporation   ("Holdings"),   the  financial
institutions party thereto (the "Lenders"), and CHEMICAL BANK, as administrative
agent (the "Administrative Agent").

                  A. The Borrower, the Canadian Borrower,  Holdings, the Lenders
and the  Administrative  Agent  desire to amend the Credit  Agreement in certain
respects as hereinafter set forth.

                  B.  Capitalized  terms used but not defined  herein shall have
the meanings assigned to them in the Credit Agreement.

                  Accordingly,  the Borrower,  the Canadian Borrower,  Holdings,
the Lenders and the Administrative Agent hereby agree as follows:

                  SECTION 1. Amendment of Credit Agreement. The Credit Agreement
is hereby amended,  effective as of the Effective Date (as hereinafter defined),
as follows:

                  (a) Section 1.01 is amended by inserting immediately following
the word  "person"  where it appears in clause  (ii) of the  definition  of "Net
Income" the parenthetical  "(other than any person acquired in connection with a
Permitted  Business  Acquisition  solely  for the  purpose  of  calculating  the
Leverage Ratio under Section 6.16)".

                  (b) Section  1.01 is amended by adding at the end of the first
sentence of the definition of "Permitted  Business  Acquisitions"  the following
proviso:

                  ";  provided  that,  in the case of the  Larizza  Acquisition,
                  Holdings  shall  be  deemed  to  be  in  compliance  with  the
                  covenants  contained in Sections  6.14,  6.16 and 6.17 for the
                  purposes  of this  definition  only if, on a pro  forma  basis
                  recomputed  as at the  last  day of the  most  recently  ended
                  fiscal quarter of Holdings, (x) the Interest Coverage Ratio is
                  greater than 3.25 to 1.00,  (y) the Leverage Ratio is equal to
                  or less than 3.50 to 1.00 and (z) the Current Ratio is greater
                  than or equal to 1.25:1.00."

                  (c)  Section  1.01  is  amended  by  adding,   in  appropriate
alphabetical order, the following definition:

                  "'Larizza  Acquisition'  shall mean the acquisition of Larizza
                  Industries,   Inc.  by  the  Borrower  pursuant  to  a  Merger
                  Agreement dated as of September 26, 1995."




<PAGE>


                                                                           2



                  (d) Section  5.09 is amended by inserting in clause (i) of the
second  sentence  thereof  after  the  words  "Unrestricted  Subsidiary"  in the
parenthetical the words "or of a foreign subsidiary".

                  (e)  Subsection  6.01(d) is amended by (1)  deleting  the word
"and" appearing at the end of clause (iv) and substituting therefor a comma, (2)
adding the word  "and"  before  the  semicolon  at the end of clause (v) and (3)
adding a new clause (vi) thereto, reading as follows:

                  "(vi)  Manchester  Plastics,  Ltd. to any Domestic  Restricted
                  Subsidiary  in an  aggregate  principal  amount  not to exceed
                  $35,000,000,  evidenced  by one  or  more  Intercompany  Notes
                  pledged to the Collateral Agent under the Pledge Agreement."

                  (f)      Section 6.14 is amended by deleting said Section in 
its entirety and substituting in lieu thereof the following:

                           "SECTION 6.14.  Interest  Coverage Ratio. In the case
                  of Holdings, permit the Interest Coverage Ratio for any period
                  of four consecutive  fiscal quarters to be less than the ratio
                  set forth below  opposite the period  which  includes the last
                  day of such period of consecutive fiscal quarters:

                  Period:                                     Amount:

                  May 1, 1995 - January 31, 1996             3.25 to 1.00
                  February 1, 1996 - January 31, 1997        3.50 to 1.00 
                  February 1, 1997- April 30, 1997           3.75 to 1.00  
                  May 1,  1997 -  January  31,  1998         4.25 to 1.00
                  Thereafter                                 4.75 to 1.00"

                  (g) Section  6.16 is amended by deleting  said  Section in its
entirety and substituting in lieu thereof the following:



<PAGE>


                                                                             3



                           "SECTION  6.16.   Leverage  Ratio.  In  the  case  of
                  Holdings,  permit the Leverage Ratio as of the last day of any
                  fiscal quarter  occurring during any period set forth below to
                  be greater than the ratio set forth below for such period:

                  Quarter Ending:                             Ratio:

                  January 31, 1996                            3.75 to 1.00
                  April 30, 1996                              3.50 to 1.00
                  July 31, 1996                               3.50 to 1.00
                  October 31, 1996                            3.25 to 1.00
                  January 31, 1997                            3.00 to 1.00
                  February 1, 1997 - January 31, 1998         2.75 to 1.00
                  February 1, 1998 - January 31, 1999         2.50 to 1.00
                  Thereafter                                  2.25 to 1.00"

                    SECTION  2.   Effectiveness.   This  Amendment  will  become
effective on the date (the "Effective  Date") on which the following  conditions
have  been  satisfied:   (a)  the  Administrative   Agent  shall  have  received
counterparts of this Amendment which,  when taken together,  bear the signatures
of the Borrower,  the Canadian Borrower,  Holdings, the Administrative Agent and
the  Required  Lenders,  (b) on and as of the  Effective  Date and after  giving
effect to this Amendment, no Default or Event of Default shall have occurred and
be continuing,  (c) the  representations  and warranties  made by Holdings,  the
Borrower and the  Canadian  Borrower in the Credit  Agreement  shall be true and
correct in all material  respects on and as of the Effective  Date as if made on
such date, except where such  representations and warranties expressly relate to
an earlier date in which case such  representations and warranties shall be true
and  correct  in  all  material  respects  as of  such  earlier  date,  (d)  the
Administrative  Agent shall have received a certificate of a Responsible Officer
of the Borrower, dated the Effective Date, certifying the matters referred to in
clauses (b) and (c) above and (e) the  Administrative  Agent shall have received
the fee required pursuant to Section 3 of this Amendment.

                    SECTION 3.  Amendment  Fee.  The  Borrower  shall pay to the
Administrative  Agent for the  ratable  benefit  of the  Lenders  executing  and
delivering this Amendment a fee in an amount equal to 1/8 of 1% of the aggregate
amount of  Delayed  Draw  Terms  Loans,  Canadian  Term  Loans,  Term  Loans and
Revolving Credit Commitments outstanding on the Effective Date.

                   SECTION 4.  Applicable  Law. This Amendment shall be governed
by and construed in accordance with the laws of the State of New York.

                   SECTION 5.  Counterparts.  This  Amendment may be executed in
two or more counterparts, each of which shall constitute an original, but all of
which when taken together shall constitute but one instrument.




<PAGE>


                                                                              4



                   SECTION 6. Agreement. Except as expressly amended hereby, the
Credit  Agreement shall continue in full force and effect in accordance with the
provisions thereof on the date hereof.

                    SECTION 7.  Expenses.  The Borrower shall pay all reasonable
out-of-pocket  expenses incurred by the Administrative  Agent in connection with
the preparation of this Amendment, including, but not limited to, the reasonable
fees and disbursements of counsel for the Administrative Agent.

                   SECTION 8.  Headings.  The headings of this Amendment are for
the  purposes  of  reference  only and shall not limit or  otherwise  affect the
meanings hereof.



<PAGE>


                                                                            5



                    IN WITNESS  WHEREOF,  the Borrower,  the Canadian  Borrower,
Holdings,  the Lenders signatory hereto and the Administrative Agent have caused
this Amendment to be duly executed by their duly authorized officers,  all as of
the dates first above written.


 COLLINS & AIKMAN PRODUCTS CO.


 By:/s/ J. Michael Stepp
  Title: Senior Vice President

 COLLINS & AIKMAN CORPORATION


 By:/s/ J. Michael Stepp
  Title: Senior Vice President

 COLLINS & AIKMAN CANADA INC.
 (Formerly known as WCA CANADA INC.)


 By:/s/ Ronald T. Lindsay
  Title: Vice President

 CHEMICAL BANK, as a Lender and
 as Administrative Agent


 By:/s/ Rosemary Bradley
    Title: Vice President


 BANK OF AMERICA ILLINOIS


 By:/s/
  Title:


<PAGE>


                                                                             6



 NATIONSBANK, N.A.


 By:/s/ J. Timothy Martin
  Title: Senior Vice President

 BANK OF AMERICA NATIONAL TRUST &
  SAVINGS ASSOCIATION


 By:/s/ Daniel T. Rencricce
  Title: Vice President

 CREDIT LYONNAIS CAYMAN ISLAND
 BRANCH


 By:/s/ Robert Ivosevich
  Title: Authorized Signature

 THE INDUSTRIAL BANK OF JAPAN, LTD.


 By:/s/ Junri Oda
  Title: Sen. Vice Pres. & Sen. Manager

THE LONG-TERM CREDIT BANK OF
JAPAN     LTD.


By:/s/ Jay Shankar
 Title: Vice President

THE TORONTO-DOMINION BANK


By:/s/ Debbie A. Greene
   Title: MGR. CR. ADMIN.

THE FIRST NATIONAL BANK OF BOSTON


By:/s/ William C. Purinton
   Title: Vice President


<PAGE>


                                                                           7



BANK OF SCOTLAND


By:/s/ Annie Chin Tat
   Title: Assistant Vice President

THE BANK OF TOKYO TRUST COMPANY


By:/s/ Joseph P. Devoe
   Title: Vice President

BANQUE PARIBAS


By:/s/ Stephen Eisenstein
   Title: Vice President

By:/s/ Gary A. Binning
   Title: Vice President


BRANCH BANKING AND TRUST COMPANY


By:/s/ Thatcher L. Townsend III
   Title: Vice President

CANADIAN IMPERIAL BANK OF
COMMERCE


By:/s/ Roger Colden
   Title: Authorized Signatory

COMPAGNIE FINANCIERE DE CIC ET DE
    L'UNION EUROPEENNE


By:/s/ Sean Mounier
   Title: First Vice President


By:/s/ Marcus Edward
   Title: Vice President


<PAGE>


                                                                            8



THE NIPPON CREDIT BANK, LTD.


By:/s/ Clifford Abramsky
   Title: Vice President & Manager

SOCIETE GENERALE


By:/s/ Ralph Saheb
   Title: Vice President

SOCIETY NATIONAL BANK


By:/s/ Sharon F. Weinstein
   Title: V.P. & Manager

THE TRAVELERS INSURANCE COMPANY


By:/s/ Craig H. Farnsworth
   Title: 2nd Vice President


THE TRAVELERS INDEMNITY COMPANY


By:/s/ Craig H. Farnsworth
   Title: 2nd Vice President

WACHOVIA BANK OF NORTH CAROLINA,
     N.A.


By:/s/ Joanne M. Starnes
   Title: Senior Vice President

WELLS FARGO BANK


By:/s/ Christine C. Rotter
   Title: Vice President

<PAGE>


                                                                              9



VAN KAMPEN AMERICA CAPITAL PRIME
RATE INCOME TRUST


By:/s/ Jeffrey W. Maillet
   Title: Sr. Vice Pres. - Portfolio Mgr.

ARAB BANKING CORPORATION


By:/s/ Louise Bilbro
   Title: Vice President

BANK OF IRELAND


By:/s/ John Cusack
   Title: Assistant Treasurer

THE BANK OF NEW YORK


By:/s/  H.S. Griffith
   Title: Senior Vice President

CREDITANSTALT CORPORATE FINANCE,
INC.


By:/s/ Robert M. Biringer
   Title: SVP

By:/s/ Craig Stamm
   Title: Sr. Associate

CRESTAR BANK


By:/s/ C. Gray Key
   Title: Vice President



<PAGE>


                                                                           10



FIRST UNION NATIONAL BANK OF NORTH
   CAROLINA


By:/s/ David Silander
   Title: Vice President

FUJI BANK


By:/s/ Katsunori Nozawa
   Title: Vice President & Manager

GIROCREDIT BANK


By:/s/ John P. Redding
   Title: Vice President

MIDLAND BANK


By:/s/ Gina Sidorsky
   Title: Director

THE MITSUBISHI TRUST AND BANKING
   CORPORATION


By:/s/ Hachiro Hosoda
   Title: Senior Vice President

NATIONAL CITY BANK


By:/s/ Ted Parker
   Title: Vice President

NBD BANK


By:/s/ James D. Heinz
   Title: Vice President


<PAGE>


                                                                              11



THE SUMITOMO TRUST & BANKING CO.,
LTD.


By:/s/ Suraj Bhatia
   Title: Senior Vice President


UNITED STATES NATIONAL BANK OF
  OREGON


By:/s/ Stephen Mitchell
   Title: Vice President

THE YASUDA TRUST & BANKING CO.,
LTD.


By:/s/ Makoto Tagawa
   Title: Deputy General Manager


CRESCENT/MACH 1 PARTNERS, L.P.

By TCW Asset Management Company

its Investment Manager



By:/s/ Justin Driscoll
   Title: Vice President


ALEXANDER HAMILTON LIFE
INSURANCE      CO.


By:/s/
   Title:


<PAGE>


                                                                              12


KEYPORT LIFE INSURANCE CO.


By:/s/ Stephen M. Alfieri
   Title: Managing Director

SAKURA BANK


By:/s/ Hiroyasu Imanishi
   Title: V.P. & Senior Manager



RESTRUCTURED OBLIGATIONS BACKED
BY      SENIOR ASSETS B.V.

By: Chancellor Senior Secured Management, Inc.
as Portfolio Advisor

By:/s/ Stephen M. Alfieri
   Title: Managing Director

<PAGE>




                                                                     Exhibit 4.7

                  FIFTH AMENDMENT  dated as of April 5, 1996 (this  "Amendment")
to the CREDIT  AGREEMENT  dated as of June 22, 1994 and as amended and in effect
immediately  prior to the date hereof (the "Credit  Agreement")  among COLLINS &
AIKMAN PRODUCTS CO., a Delaware  corporation (the "Borrower"),  COLLINS & AIKMAN
CANADA INC.  (f/k/a WCA Canada  Inc.),  a Canadian  corporation  (the  "Canadian
Borrower"),  COLLINS & AIKMAN CORPORATION,  a Delaware corporation ("Holdings"),
the financial institutions party thereto (the "Lenders"),  and CHEMICAL BANK, as
administrative agent (the "Administrative Agent").

                  A. The Borrower, the Canadian Borrower,  Holdings, the Lenders
and the  Administrative  Agent  desire to amend the Credit  Agreement in certain
respects as hereinafter set forth.

                  B.  Capitalized  terms used but not defined  herein shall have
the meanings assigned to them in the Credit Agreement.

                  Accordingly,  the Borrower,  the Canadian Borrower,  Holdings,
the Lenders and the Administrative Agent hereby agree as follows:

                  SECTION 1. Amendment of Credit Agreement. The Credit Agreement
is hereby amended effective as of the Effective Date (as hereinafter defined) as
follows:

                  (a) Subsection  6.14 is amended by deleting the line "February
1,  1996  -January  31,  1997  3.50 to  1.00"  in the  table  appearing  in such
subsection and substituting therefor the following two lines:

                February 1, 1996 - April 30, 1996    3.25 to 1.00
                  May 1, 1996 - January 31, 1997     3.50 to 1.00

                  (b) Subsection  6.16 is amended by deleting the ratio "3.50 to
1.  00"  appearing  opposite  the date  "April  30,  1996" in the  table in such
subsection and substituting therefor the ratio "3.95 to 1.00"

                    SECTION  2.   Effectiveness.   This  Amendment  will  become
effective  on the  date,  which  may not be  later  than  April  30,  1996  (the
"Effective  Date"), on which the following  conditions have been satisfied:  (i)
the  Administrative  Agent shall have received  counterparts  of this  Amendment
which,  when taken together,  bear the signatures of the Borrower,  the Canadian
Borrower,  Holdings,  the Administrative Agent and the Required Lenders, (ii) on
and as of the  Effective  Date and after  giving  effect to this  Amendment,  no
Default or Event of Default  shall have  occurred and be  continuing,  (iii) the
representations  and warranties made by Holdings,  the Borrower and the Canadian
Borrower  in the Credit  Agreement  shall be true and  correct  in all  material
respects on and as of the Effective  Date as if made on such date,  except where
such representations and warranties expressly relate to an earlier date in which
case  such  representations  and  warranties  shall be true and  correct  in all
material  respects as of such  earlier  date and (iv) the  Administrative  Agent
shall have  received a  certificate  of a  Responsible  Officer of the Borrower,
dated the Effective Date, certifying the matters referred to in clauses (ii) and
(iii) above.


<PAGE>


                                                                              2




                  SECTION 3. Applicable Law. This Amendment shall be governed by
and construed in accordance with the laws of the State of New York.

                  SECTION 4. Counterparts. This Amendment may be executed in two
or more  counterparts,  each of which shall  constitute an original,  but all of
which when taken together shall constitute but one instrument.

                  SECTION 5. Agreement.  Except as expressly amended hereby, the
Credit  Agreement shall continue in full force and effect in accordance with the
provisions thereof on the date hereof.

                  SECTION 6.  Expenses.  The Borrower  shall pay all  reasonable
out-of-pocket  expenses incurred by the Administrative  Agent in connection with
the preparation of this Amendment, including, but not limited to, the reasonable
fees and disbursements of counsel for the Administrative Agent.

                  SECTION 7.  Headings.  The headings of this  Amendment are for
the  purposes  of  reference  only and shall not limit or  otherwise  affect the
meanings hereof.


<PAGE>


                                                                               3



                    IN WITNESS  WHEREOF,  the Borrower,  the Canadian  Borrower,
Holdings,  the Lenders signatory hereto and the Administrative Agent have caused
this Amendment to be duly executed by their duly authorized officers,  all as of
the dates first above written.


COLLINS & AIKMAN PRODUCTS CO.


By: /s/   J. Michael Stepp
   Name:     J. Michael Stepp
   Title:    Executive VP & CFO

COLLINS & AIKMAN CORPORATION


By:/s/    J. Michael Stepp
   Name:     J. Michael Stepp
   Title:    Executive VP & CFO


COLLINS & AIKMAN CANADA INC.
(Formerly known as WCA CANADA INC.)


By:/s/ Ronald T. Lindsay
   Name:     Ronald T. Lindsay
   Title:    Vice President

CHEMICAL BANK, as a Lender and
  as Administrative Agent


By:/s/ Rosemary Bradley
   Name:     Rosemary Bradley
   Title:    Vice President

NATIONSBANK, N.A.


By:____________________________
   Name:
   Title:



<PAGE>


                                                                              4



BANK OF AMERICA NATIONAL TRUST &
  SAVINGS ASSOCIATION


By:/s/ Linda A. Carper
   Name:     Linda A. Carper
   Title:    Managing Director

CREDIT LYONNAIS CAYMAN ISLAND
  BRANCH


By:____________________________
   Name:
   Title:

THE INDUSTRIAL BANK OF JAPAN, LTD.


By:____________________________
   Name:
   Title:

THE LONG-TERM CREDIT BANK OF
JAPAN LTD.


By:/s/ Jay Shankar
   Name:     Jay Shankar
   Title:    Vice President

THE TORONTO-DOMINION BANK


By:_____________________________
   Name:
   Title:

THE FIRST NATIONAL BANK OF BOSTON


By: /s/ William C. Purinton
   Name:  William C. Purinton
   Title: Vice President



<PAGE>


                                                                              5



BANK OF SCOTLAND


By:/s/ Catherine M. Oniffrey
   Name:     Catherine M. Oniffrey
   Title:    Vice President

THE BANK OF TOKYO TRUST COMPANY


By:_____________________________
   Name:
   Title:

BANQUE PARIBAS


By:/s/ Stephen L. Eisenstein
   Name:     Stephen L. Eisenstein
   Title:    Vice President


By:/s/ Douglas R. Gouchoe
   Name:     Douglas R. Gouchoe
   Title:    Vice President


BRANCH BANKING AND TRUST COMPANY


By:_____________________________
   Name:
   Title:

CANADIAN IMPERIAL BANK OF
COMMERCE


By: /s/ Roger Colden
   Name:  Roger Colden
   Title: Authorized Signatory



<PAGE>


                                                                             6



COMPAGNIE FINANCIERE DE CIC ET DE
    L'UNION EUROPEENNE


By:/s/ Sean Mounier
   Name:     Sean Mounier
   Title:    First Vice President


By:/s/ Marcus Edward
   Name:     Marcus Edward
   Title:    Vice President

THE NIPPON CREDIT BANK, LTD.


By:/s/ Clifford Abramsky
   Name:     Clifford Abramsky
   Title:    VP - Manager

SOCIETE GENERALE


By:/s/ Ralph Saheb
   Name:     Ralph Saheb
   Title:    Vice President

SOCIETY NATIONAL BANK


By:/s/ Sharon F. Weinstein
   Name:     Sharon F. Weinstein
   Title:    Vice President

THE TRAVELERS INSURANCE COMPANY


By:_____________________________
   Name:
   Title:

THE TRAVELERS INDEMNITY COMPANY


By:_____________________________
   Name:
   Title:



<PAGE>


                                                                             7



WACHOVIA BANK OF NORTH CAROLINA,
     N.A.


By:/s/ Sarah T. Warren
   Name:     Sarah T. Warren
   Title:    Vice President

WELLS FARGO BANK


By:/s/ Kathleen J. Harrison
   Name:     Kathleen J. Harrison
   Title:    Vice President

VAN KAMPEN AMERICAN CAPITAL PRIME
RATE INCOME TRUST


By:/s/ Jeffrey W. Maillet
   Name:     Jeffrey W. Maillet
   Title:    Sr. Vice Pres. - Portfolio Mgr.

ARAB BANKING CORPORATION


By: /s/ Louise Bilbro
   Name:  Louise Bilbro
   Title: Vice President

BANK OF IRELAND


By:/s/ John G. Cusack
   Name:     John G. Cusack
   Title:    Assistant Treasurer

THE BANK OF NEW YORK


By:______________________________
   Name:
   Title:



<PAGE>


                                                                              8



CREDITANSTALT CORPORATE FINANCE,
INC.


By:______________________________
   Name:
   Title:

By:______________________________
   Name:
   Title:

CRESTAR BANK


By:______________________________
   Name:
   Title:

FIRST UNION NATIONAL BANK OF NORTH
   CAROLINA


By:______________________________
   Name:
   Title:

FUJI BANK


By:_____________________________
   Name:
   Title:

GIROCREDIT BANK


By: /s/ John Redding/Richard Stone
   Name:  John Redding/Richard Stone
   Title:



<PAGE>


                                                                             9



MIDLAND BANK


By:______________________________
   Name:
   Title:

THE MITSUBISHI TRUST AND BANKING
   CORPORATION


By:/s/ Patricia Loret de Mola
   Name:     Patricia Loret de Mola
   Title:    Senior Vice President

NATIONAL CITY BANK


By:/s/ Lisa B. Lisi
   Name:     Lisa B. Lisi
   Title:    Account Officer

NBD BANK


By:/s/ Russell H. Liebetrau, Jr.
   Name:     Russell H. Liebetrau, Jr.
   Title:    Vice President

THE SUMITOMO TRUST & BANKING CO.,
LTD.


By:______________________________
   Name:
   Title:

UNITED STATES NATIONAL BANK OF
  OREGON


By:/s/ Stephen Mitchell
   Name:     Stephen Mitchell
   Title:    Vice President



<PAGE>


                                                                             10



THE YASUDA TRUST & BANKING CO.,
LTD.


By:_____________________________
   Name:
   Title:


CRESCENT/MACH 1 PARTNERS, L.P.

By TCW Asset Management Company

its Investment Manager



By:_____________________________
   Name:
   Title:


ALEXANDER HAMILTON LIFE
INSURANCE      CO.


By:_____________________________
   Name:
   Title:

KEYPORT LIFE INSURANCE CO.


By:______________________________
   Name:
   Title:

SAKURA BANK


By:______________________________
   Name:
   Title:



<PAGE>


                                                                             11



RESTRUCTURED OBLIGATIONS BACKED
BY SENIOR ASSETS


By:_____________________________
   Name:
   Title:


DRESDNER BANK, A.G. CHICAGO AND
GRAND CAYMAN BRANCHES


By:/s/ E. R. Holder
   Name:     E. R. Holder
   Title:    Vice President


By:/s/ Brian Brodeur
   Name:     Brian Brodeur
   Title:    Vice President




<PAGE>




                                                                     Exhibit 4.9


                  FIRST AMENDMENT  dated as of April 5, 1996 (this  "Amendment")
to the CREDIT  AGREEMENT  dated as of  December  22,  1995 and as amended and in
effect  immediately  prior to the date hereof  (the  "Credit  Agreement")  among
COLLINS & AIKMAN PRODUCTS CO., a Delaware corporation (the "Borrower"),  COLLINS
&  AIKMAN  CORPORATION,  a  Delaware  corporation  ("Holdings"),  the  financial
institutions party thereto (the "Lenders"), and CHEMICAL BANK, as administrative
agent (the "Administrative Agent").

                  A. The Borrower,  Holdings, the Lenders and the Administrative
Agent desire to amend the Credit  Agreement in certain  respects as  hereinafter
set forth.

                  B.  Capitalized  terms used but not defined  herein shall have
the meanings assigned to them in the Credit Agreement.

                  Accordingly,  the  Borrower,  Holdings,  the  Lenders  and the
Administrative Agent hereby agree as follows:

                  SECTION 1. Amendment of Credit Agreement. The Credit Agreement
is hereby amended effective as of the Effective Date (as hereinafter defined) as
follows:

                  (a) Subsection  6.14 is amended by deleting the line "February
1,  1996  -January  31,  1997  3.50 to  1.00"  in the  table  appearing  in such
subsection and substituting therefor the following two lines:

                February  1,  1996 - April  30,  1996      3.25 to 1.00 
                May 1, 1996 - January 31, 1997             3.50 to 1.00

                  (b) Subsection  6.16 is amended by deleting the ratio "3.50 to
1.  00"  appearing  opposite  the date  "April  30,  1996" in the  table in such
subsection and substituting therefor the ratio "3.95 to 1.00"

                    SECTION  2.   Effectiveness.   This  Amendment  will  become
effective  on the  date,  which  may not be  later  than  April  30,  1996  (the
"Effective  Date"), on which the following  conditions have been satisfied:  (i)
the  Administrative  Agent shall have received  counterparts  of this  Amendment
which, when taken together,  bear the signatures of the Borrower,  Holdings, the
Administrative  Agent and the Required Lenders,  (ii) on and as of the Effective
Date and after giving effect to this  Amendment,  no Default or Event of Default
shall have occurred and be continuing,  (iii) the representations and warranties
made by  Holdings  and the  Borrower in the Credit  Agreement  shall be true and
correct in all material  respects on and as of the Effective  Date as if made on
such date, except where such  representations and warranties expressly relate to
an earlier date in which case such  representations and warranties shall be true
and  correct  in all  material  respects  as of such  earlier  date and (iv) the
Administrative  Agent shall have received a certificate of a Responsible Officer
of the Borrower, dated the Effective Date, certifying the matters referred to in
clauses (ii) and (iii) above.


<PAGE>


                                                                            2




                  SECTION 3. Applicable Law. This Amendment shall be governed by
and construed in accordance with the laws of the State of New York.

                  SECTION 4. Counterparts. This Amendment may be executed in two
or more  counterparts,  each of which shall  constitute an original,  but all of
which when taken together shall constitute but one instrument.

                  SECTION 5. Agreement.  Except as expressly amended hereby, the
Credit  Agreement shall continue in full force and effect in accordance with the
provisions thereof on the date hereof.

                    SECTION 6.  Expenses.  The Borrower shall pay all reasonable
out-of-pocket  expenses incurred by the Administrative  Agent in connection with
the preparation of this Amendment, including, but not limited to, the reasonable
fees and disbursements of counsel for the Administrative Agent.

                  SECTION 7.  Headings.  The headings of this  Amendment are for
the  purposes  of  reference  only and shall not limit or  otherwise  affect the
meanings hereof.

<PAGE>


                                                                              3



                    IN WITNESS  WHEREOF,  the  Borrower,  Holdings,  the Lenders
signatory hereto and the  Administrative  Agent have caused this Amendment to be
duly executed by their duly authorized officers, all as of the dates first above
written.


COLLINS & AIKMAN PRODUCTS CO.


By:/s/    J. Michael Stepp
   Name:     J. Michael Stepp
   Title:    Executive VP & CFO

COLLINS & AIKMAN CORPORATION


By:/s/    J. Michael Stepp
   Name:     J. Michael Stepp
   Title:    Exeuctive VP & CFO


CHEMICAL BANK, as a Lender and
  as Administrative Agent


By:/s/    Rosemary Bradley
   Name:     Rosemary Bradley
   Title:    Vice President


NEW YORK LIFE INSURANCE COMPANY


By:____________________________
   Name:
   Title:

CHL HIGH YIELD LOAN PORTFOLIO


By:/s/    Richard W. Stewart
   Name:     Richard W. Stewart
   Title:    Vice President



<PAGE>


                                                                              4



MERRILL LYNCH SENIOR FLOATING
     RATE FUND, INC.


By: /s/ John W. Fraser
    Name:
    Title:

MERRILL LYNCH
PRIME RATE PORTFOLIO
BY MERRILL LYNCH ASSET
MANAGEMENT, LP AS ADVISOR


By: /s/ John W. Fraser
    Name:
    Title:

SENIOR HIGH INCOME PORTFOLIO, INC.


By: /s/ John W. Fraser
    Name:
    Title:

SENIOR HIGH INCOME PORTFOLIO II, INC.



By: /s/ John W. Fraser
    Name:
    Title:

SENIOR STRATEGIC INCOME FUND, INC.


By: /s/ John W. Fraser
    Name:
    Title:

VAN KAMPEN AMERICAN CAPITAL PRIME
 RATE INCOME TRUST


By:/s/     Jeffrey W. Maillet
   Name:     Jeffrey W. Maillet
   Title:    Sr. Vice Pres. - Porfolio Mgr.



<PAGE>


                                                                              5



NEW YORK LIFE INSURANCE AND
 ANNUITY CORPORATION


By:____________________________
   Name:
   Title:

AERIES FINANCE, LTD.


By:____________________________
   Name:
   Title:

STRATA FUNDING LIMITED


By:____________________________
   Name:
   Title:

CERES FINANCE, LTD.


By:____________________________
   Name:
   Title:

RESTRUCTURED OBLIGATIONS BACKED
BY SENIOR ASSETS B.V.

By: Chancellor Senior Secured Management,
    Inc., as Portfolio Advisor

By:
   Name:     Jeffrey S. Garner
   Title:    Vice President

SENIOR DEBT PORTFOLIO


By:____________________________
   Name:
   Title:

INDOSUEZ CAPITAL FUNDING II



<PAGE>


                                                                              6



By:____________________________
   Name:
   Title:


<PAGE>




                                                                   Exhibit 10.6




                                  June 30, 1995




Mr. John D. Moose
306 Southerland Court
Durham, North Carolina  27712

Dear John:

         This is to confirm my previous  discussions  with you  relating to your
employment  with Collins & Aikman  Products Co. In the event your  employment is
terminated by the company  without cause prior to or on June 30, 1996,  then the
company  will be  obligated  to pay  severance to you in an amount equal to your
base  salary  then in  effect  for the  period  remaining  between  the  date of
termination and June 30, 1997. In the event your employment is terminated by the
company  without  cause  after  June 30,  1996  while  you are a  member  of the
company's  Operating  Committee,  then  the  company  will be  obligated  to pay
severance to you in  accordance  with  company  policy and  practices  regarding
involuntary  termination  of employment of a member of the Operating  Committee.
Such  amount  will  be paid  either  in a lump  sum or on a  periodic  basis  in
accordance with normal pay practice, as determined by the Compensation Board. If
the company  terminates your employment for cause,  you will receive your unpaid
base  salary  accrued  to the  date on which  your  employment  terminates.  For
purposes  of this  letter,  "cause"  means  (1) fraud or  misappropriation  with
respect  to the  business  of the  company  or an  affiliate  of the  company or
intentional  material  damage to the  property  or business of the company or an
affiliate of the company,  (2) willful failure by you to perform your duties and
responsibilities  and to carry out your  authority,  (3) willful  malfeasance or
misfeasance or breach of fiduciary duties or  representations  to the company or
its  stockholders  or affiliates,  (4) willful failure to act in accordance with
any specific lawful  instructions of a majority of the Board of Directors of the
company,  or (5) you are convicted of a felony.  Of course,  if you  voluntarily
terminate your  employment at any time,  the company's  obligation to you is the
same as if the termination were for cause.

         This  letter  does  not  alter  your   existing   "change  in  control"
arrangement  with the company;  however,  the  severance  obligations  contained
herein are not payable in the event that the "change in control"  payment  under
that arrangement is made. This letter does not create an employment  contract or
affect the right of the company to terminate your employment at any time without
notice.

                                                      Sincerely,

                                                      /s/Thomas E. Hannah

                                                      Thomas E. Hannah

TEH/jj


<PAGE>




                                                                  Exhibit 10.20


                                 AMENDMENT NO. 1
                                       TO
                            SERIES 1995-1 SUPPLEMENT


                  AMENDMENT NO. 1, dated February 29, 1996, among Carcorp, Inc.,
a  Delaware  corporation  (the  "Company"),  Collins & Aikman  Products  Co.,  a
Delaware corporation,  as master servicer (the "Master Servicer"),  and Chemical
Bank, as trustee (the  "Trustee"),  to that certain  Series  1995-1  Supplement,
dated as of March 30, 1995 (the "Series 1 Supplement"),  among the Company,  the
Master Servicer and the Trustee, to that certain Pooling Agreement,  dated as of
March 30,  1995,  as  amended by  Amendment  No. 1 dated  September  5, 1995 and
Amendment  No. 2 dated  October 25, 1995 (the  "Pooling  Agreement"),  among the
Company, the Master Servicer and the Trustee.

                  WHEREAS,  the  Company,  the Master  Servicer  and the Trustee
entered into the Pooling  Agreement  providing for, among other things,  (i) the
creation of a master trust to which the Company has and will transfer all of its
right,  title and interest in, to and under the  Receivables and the other Trust
Assets owned by the Company and (ii) the issuance by such master trust of one or
more Series of Investor  Certificates,  the Exchangeable Company Certificate and
the Subordinated Company Certificates  representing interests in the Receivables
and such other Trust Assets; and

                  WHEREAS,  the Series 1 Certificates  have been issued pursuant
to the Series 1 Supplement; and

                  WHEREAS,  the Series 2 Certificates  have been issued pursuant
to the  Series  1995-2  Supplement,  dated as of March 30,  1995 (the  "Series 2
Supplement"),  among the Company,  the Master  Servicer,  Societe  Generale,  as
Agent, and the Trustee; and

                  WHEREAS,  Section 10.1(b) of the Pooling Agreement and Section
8.5 of the Series 1 Supplement permit the Series 1 Supplement to be amended from
time to time pursuant to the provisions set forth in the Pooling Agreement; and

                  WHEREAS,  each Holder of a Term  Certificate  has consented to
the changes being effected pursuant to this Amendment No. 1; and

                  WHEREAS, the parties hereto wish to amend the Series 1
Supplement as set forth herein;


<PAGE>



                  NOW,  THEREFORE,  in consideration of the above premises,  and
other good and valuable consideration,  the receipt and sufficiency of which are
hereby acknowledged, the parties hereto agree as follows:

                  1.  Capitalized  terms used herein and not  otherwise  defined
shall have the meanings  ascribed thereto in the Pooling Agreement or the Series
1 Supplement, as the case may be.

                  2.       (a)      Section 1.1 of the Series 1 Supplement is
hereby amended by inserting in their proper alphabetical order
the following new definitions:

                  "Obligor   Overconcentration   Percentage"  shall  mean,  with
         respect to each  Eligible  Obligor  (other than a Primary Auto Obligor)
         whose  Eligible  Receivables  on the last  Business Day of the Series 1
         Revolving  Period have an aggregate  Principal  Amount in excess of the
         related  Obligor  Limit,  the  percentage  equivalent  of  a  fraction,
         determined on the last  Business Day of the Series 1 Revolving  Period,
         the  numerator  of which is the excess of (i) the  aggregate  Principal
         Amount of all  Eligible  Receivables  of such  Eligible  Obligor in the
         Trust over (ii) the Obligor  Limit for such Eligible  Obligor,  and the
         denominator of which is the aggregate  Principal Amount of all Eligible
         Receivables of such Eligible Obligor in the Trust.

                  "Series 1 Escrow  Account" shall have the meaning  assigned in
         subsection 3A.2(a).

                  "Series 1  Overconcentration  Amount" shall mean, with respect
         to each Business Day during the Series 1 Amortization Period (including
         Distribution  Dates),  for each Eligible  Obligor (other than a Primary
         Auto Obligor),  whose Eligible  Receivables on the last Business Day of
         the Series 1 Revolving  Period have an  aggregate  Principal  Amount in
         excess of the related Obligor Limit, the product of the amount of funds
         deposited  into the  Series 1  Collection  Subaccount  on such day with
         respect  to  Eligible  Receivables  of such  Eligible  Obligor  and the
         Obligor Overconcentration Percentage for such Eligible Obligor.

                  "Uncommitted Primary Auto Receivables Amount" shall mean, with
         respect to each  Business Day during the Series 1  Amortization  Period
         (including  Distribution  Dates),  the  product  of the amount of funds
         deposited  into the  Series 1  Collection  Subaccount  on such day with
         respect  to  Eligible  Primary  Auto  Receivables  and the  Uncommitted
         Primary Auto Receivables Percentage.



                                                     -2-


<PAGE>



                  "Uncommitted  Primary Auto Receivables  Percentage" shall mean
         the  percentage  equivalent  of a  fraction,  determined  on  the  last
         Business Day of the Series 1 Revolving  Period,  the numerator of which
         is the excess of (a) the Aggregate Series 2 Receivables Amount over (b)
         the Series 2 Allocated  Receivables Amount and the denominator of which
         is the excess of (x) the  aggregate  Principal  Amount of the  Eligible
         Primary Auto  Receivables  over (y) the Series 2 Allocated  Receivables
         Amount.  For  purposes of  determining  the  Uncommitted  Primary  Auto
         Receivables  Percentage,  no  effect  shall be given to any  Additional
         Series 2 Receivables.

                  (b)      Section 2.2 of the Series 1 Supplement is hereby
amended by adding a new paragraph (d) to read as follows:

                  "Notwithstanding  the foregoing,  except as otherwise provided
                  in Section 3A.3(f),  neither the Series 1  Certificateholders'
                  Interest nor the Subordinated Interest shall include the right
                  to receive amounts on deposit in the Series 1 Escrow Account."

                  (c)      Section 3A.2 of the Series 1 Supplement is hereby
amended by adding two new sentences at the end of paragraph (a)
to read in their entirety as follows:

                           "In addition,  upon the  commencement of the Series 1
                  Amortization Period, the Trustee shall cause to be established
                  and  maintained  in the name of the Trustee,  on behalf of the
                  Trust (A) for the  benefit of the Class A  Certificateholders,
                  (B) for the  benefit,  subject  to the prior  interest  of the
                  Class A Certificateholders,  of the Class B Certificateholders
                  and (C) for the benefit,  subject to the prior interest of the
                  Term  Certificateholders,  of the  holder of the  Exchangeable
                  Company   Certificate,   an  account  (the  "Series  1  Escrow
                  Account").  The Trustee  shall  possess  all right,  title and
                  interest in all funds from time to time on deposit in, and all
                  Eligible  Investments credited to, the Series 1 Escrow Account
                  and in all proceeds thereof."

                  (d)      Section 3A.3 of the Series 1 Supplement is hereby
amended as follows:

                  (i)  by amending clause (iii) of paragraph (c) to read
         in its entirety as follows:

                           "(iii)  On each  Business  Day  during  the  Series 1
                  Amortization  Period  (including  Distribution  Dates),  funds
                  deposited in the Series 1 Principal Collection  Sub-subaccount
                  and the Series 1 Escrow Account shall

                                                     -3-



<PAGE>



                  be invested in Eligible Investments that mature on or prior to
                  the next  Determination  Date and shall be applied on the next
                  Distribution  Date in  accordance  with  subsections  3A.6(c),
                  3A.6(f) or 3A.6(g),  as  applicable.  No amounts on deposit in
                  the Series 1 Principal Collection Sub-subaccount or the Series
                  1 Escrow  Account shall be  distributed  by the Trustee to the
                  Company during the Series 1 Amortization Period."

                  (ii)     by adding new paragraphs (e), (f) and (g) to read
         in their entirety as follows:

                           "(e)  Notwithstanding  any  other  provisions  of the
                  Agreement or this Supplement to the contrary, on each Business
                  Day  during  the  Series  1  Amortization   Period  (including
                  Distribution  Dates),  the  Trustee  shall  transfer  from the
                  Series 1 Collection  Subaccount to the Series 1 Escrow Account
                  the  amount  specified  in the Daily  Report  as  having  been
                  deposited  in the  Series 1  Collection  Subaccount  since the
                  preceding   Business   Day  in  respect   of  (i)   Ineligible
                  Receivables,  (ii) any Series 1 Overconcentration  Amounts and
                  (iii) any Uncommitted Primary Auto Receivables Amount.

                           (f) If the Term  Certificates  Invested Amount is not
                  paid in full on any  Distribution  Date  following the date on
                  which the Aggregate Series 1 Receivables  Amount is reduced to
                  zero,   the  Trustee  shall   transfer   funds  on  each  such
                  Distribution  Date  from the  Series 1 Escrow  Account  in the
                  following order of priority:

                                    (i) to the  extent  there  are  insufficient
                           funds in the Series 1 Accrued Interest Sub-subaccount
                           to pay Class A Monthly  Interest  and Class B Monthly
                           Interest on such  Distribution  Date, to the Series 1
                           Accrued Interest  Sub-subaccount  (which amount shall
                           be used to pay such  shortfall  in  interest  on such
                           Distribution  Date),  the  lesser  of (x)  the sum of
                           Class A Monthly Interest and Class B Monthly Interest
                           for  such  Distribution  Date  minus  the  amount  on
                           deposit   in   the   Series   1   Accrued    Interest
                           Sub-subaccount  on such Distribution Date and (y) the
                           amount on deposit in the Series 1 Escrow Account;

                                    (ii) to the  Series 1  Principal  Collection
                           Sub-subaccount (which amount shall be used to pay the
                           Series   1   Monthly   Principal   Payment   on  such
                           Distribution  Date),  the  lesser  of  (x)  the  Term
                           Certificates  Invested  Amount  minus  the  amount on
                           deposit   in  the  Series  1   Principal   Collection
                           Sub-subaccount on such Distribution Date and (y) the

                                                     -4-


<PAGE>



                           amount on deposit in the Series 1 Escrow Account;
                           and

                                    (iii) if,  following  the  payment of all of
                           the  amounts set forth in clauses (i) and (ii) above,
                           there are insufficient  funds in the Series 1 Accrued
                           Interest Sub-subaccount to pay any Class A Additional
                           Interest  and/or  Class B  Additional  Interest  then
                           owing,    to   the   Series   1   Accrued    Interest
                           Sub-subaccount (which amount shall be used to pay any
                           such  Class  A  Additional  Interest  and/or  Class B
                           Additional  Interest on such Distribution  Date), the
                           lesser of (x) the sum of any such Class A  Additional
                           Interest and/or Class B Additional Interest minus the
                           amount on deposit  in the  Series 1 Accrued  Interest
                           Sub-subaccount   on  such   Distribution  Date  after
                           payment  of  Class A  Monthly  Interest  and  Class B
                           Monthly Interest for such  Distribution  Date and (y)
                           the amount on deposit in the Series 1 Escrow Account.

                           (g)  On the  Distribution  Date  on  which  the  Term
                  Certificates  Invested  Amount is paid in full  (regardless of
                  whether the  Aggregate  Series 1  Receivables  Amount has been
                  reduced  to zero),  any  amounts  on  deposit  in the Series 1
                  Escrow  Account  shall be  distributed  to the  holder  of the
                  Exchangeable Company Certificate."; and

                  (iii)  by relettering paragraph (e) to be paragraph (h).

                  (e) Exhibit E to the Series 1 Supplement is hereby  amended by
deleting such Exhibit E in its entirety and  substituting  in lieu thereof a new
Exhibit E in the form set forth on Annex A attached hereto.

                  3.  Except  as  otherwise  set  forth  herein,  the  Series  1
Supplement shall continue in full force and effect in accordance with its terms.

                  4. This  Amendment  No. 1 to the  Series 1  Supplement  may be
executed in one or more  counterparts  and by the  different  parties  hereto on
separate counterparts, each of which, when so executed, shall be deemed to be an
original;  such  counterparts,  together,  shall  constitute  one and  the  same
agreement.


                                                     -5-
<PAGE>


                  IN WITNESS  WHEREOF,  the parties  hereto have  executed  this
Amendment  No. 1 to the Series 1  Supplement  as of the day and year first above
written.


                            CARCORP, INC., as Company


                       By:
                               Name:  Monte L. Miller
                               Title:         President


                            COLLINS & AIKMAN PRODUCTS CO.,
                             as Master Servicer


                       By:
                               Name:  J. Michael Stepp
                               Title:         Executive Vice President and
                                              Chief Financial Officer


                            CHEMICAL BANK, not in its individual
                             capacity but solely as Trustee


                        By:
                                Name:  Charles E. Dooley
                                Title: Vice President


                                                     -6-




<PAGE>




                                                                   Exhibit 10.21

                                 AMENDMENT NO. 1
                                       TO
                            SERIES 1995-2 SUPPLEMENT


                  AMENDMENT NO. 1, dated February 29, 1996, among Carcorp, Inc.,
a  Delaware  corporation  (the  "Company"),  Collins & Aikman  Products  Co.,  a
Delaware  corporation,  as master  servicer  (the  "Master  Servicer"),  Societe
Generale,  as agent (the "Agent"),and Chemical Bank, as trustee (the "Trustee"),
to that  certain  Series  1995-2  Supplement,  dated as of March  30,  1995 (the
"Series 2 Supplement"),  among the Company,  the Master Servicer,  the Agent and
the Trustee,  to that certain Pooling Agreement,  dated as of March 30, 1995, as
amended by Amendment  No. 1 dated  September 5, 1995 and  Amendment  No. 2 dated
October  25,  1995 (the  "Pooling  Agreement"),  among the  Company,  the Master
Servicer and the Trustee.

                  WHEREAS,  the  Company,  the Master  Servicer  and the Trustee
entered into the Pooling  Agreement  providing for, among other things,  (i) the
creation of a master trust to which the Company has and will transfer all of its
right,  title and interest in, to and under the  Receivables and the other Trust
Assets owned by the Company and (ii) the issuance by such master trust of one or
more Series of Investor  Certificates,  the Exchangeable Company Certificate and
the Subordinated Company Certificates  representing interests in the Receivables
and such other Trust Assets; and

                  WHEREAS,  the Series 2 Certificates  have been issued pursuant
to the Series 2 Supplement; and

                  WHEREAS,  the Series 1 Certificates  have been issued pursuant
to the Series 1995-1 Supplement,  dated as of March 30, 1995, among the Company,
the Master Servicer and the Trustee; and

                  WHEREAS,  Section 10.1(b) of the Pooling Agreement and Section
11.7 of the Series 2  Supplement  permit the Series 2  Supplement  to be amended
from time to time pursuant to the provisions set forth in the Pooling  Agreement
and the Series 2 Supplement; and

                  WHEREAS,  the Holder of all the VFC Certificates is consenting
to the changes being effected pursuant to this Amendment No. 1; and

                  WHEREAS,  the  parties  hereto  wish to  amend  the  Series  2
Supplement as set forth herein;



<PAGE>



                  NOW,  THEREFORE,  in consideration of the above premises,  and
other good and valuable consideration,  the receipt and sufficiency of which are
hereby acknowledged, the parties hereto agree as follows:

                  1.  Capitalized  terms used herein and not  otherwise  defined
shall have the meanings  ascribed thereto in the Pooling Agreement or the Series
2 Supplement, as the case may be.

                  2.       (a)      Section 1.1 of the Series 2 Supplement is
hereby amended as follows:

                           (i) by inserting in its proper alphabetical order
the following new definition:

                  "Series 2 Escrow  Account" shall have the meaning  assigned in
         subsection 3A.2(a).


                           (ii) by replacing the percentage "25%" appearing
in clause (b) of the definition of "Aggregate Series 2 Receivables  Amount" with
the percentage "40%".

                  (b)      Section 2.2 of the Series 2 Supplement is hereby
amended by adding a new paragraph (e) to read as follows:

                  "Notwithstanding  the foregoing,  except as otherwise provided
                  in  Section  3A.3(e),   neither  the  VFC  Certificateholders'
                  Interest nor the VFC  Subordinated  Interest shall include the
                  right to  receive  amounts  on  deposit in the Series 2 Escrow
                  Account."

                  (c)      Section 3A.2 of the Series 2 Supplement is hereby
amended by adding two new sentences at the end of paragraph (a)
to read in their entirety as follows:

                           "In  addition,  upon  the  commencement  of  the  VFC
                  Amortization Period, the Trustee shall cause to be established
                  and  maintained  in the name of the Trustee,  on behalf of the
                  Trust for the benefit of the  Purchasers  and for the benefit,
                  subject to the prior interest of the Purchasers, of the holder
                  of the  Exchangeable  Company  Certificate,  an  account  (the
                  "Series 2 Escrow  Account").  The  Trustee  shall  possess all
                  right,  title and  interest  in all funds from time to time on
                  deposit  in, and all  Eligible  Investments  credited  to, the
                  Series 2 Escrow Account and in all proceeds thereof."

                  (d)      Section 3A.3 of the Series 2 Supplement is hereby
amended as follows:


                                                     -2-


<PAGE>



                  (i)  by amending clause (iii) of paragraph (b) to read
         in its entirety as follows:

                           "(iii)  On  each   Business   Day   during   the  VFC
                  Amortization  Period  (including  Distribution  Dates),  funds
                  deposited in the Series 2 Principal Collection  Sub-subaccount
                  (including,  without limitation, funds transferred pursuant to
                  clause (b)(ii) above) and the Series 2 Escrow Account shall be
                  invested  in Eligible  Investments  that mature on or prior to
                  the next  Determination  Date and shall be applied on the next
                  Distribution  Date in  accordance  with  subsections  3A.6(c),
                  3A.6(e) or 3A.6(f),  as  applicable.  No amounts on deposit in
                  the Series 2 Principal Collection Sub-subaccount or the Series
                  2 Escrow  Account shall be  distributed  by the Trustee to the
                  Company  or the  holder  of the VFC  Subordinated  Certificate
                  during a VFC Amortization Period."; and

                  (ii)     by adding new paragraphs (d), (e) and (f) to read
         in their entirety as follows:

                           "(d)  Notwithstanding  any  other  provisions  of the
                  Agreement or this Supplement to the contrary, on each Business
                  Day during a VFC Amortization  Period (including  Distribution
                  Dates),   the  Trustee  shall   transfer  from  the  Series  2
                  Collection  Subaccount  to the  Series  2 Escrow  Account  the
                  amount  specified in the Daily Report as having been deposited
                  in the  Series 2  Collection  Subaccount  since the  preceding
                  Business Day in respect of Ineligible Receivables.

                           (e) If the VFC Invested Amount is not paid in full on
                  any  Distribution   Date  following  the  date  on  which  the
                  Aggregate Series 2 Receivables  Amount is reduced to zero, the
                  Trustee shall  transfer funds on each such  Distribution  Date
                  from the  Series 2 Escrow  Account in the  following  order of
                  priority:

                                    (i) to the  extent  there  are  insufficient
                           funds in the Series 2 Accrued Interest Sub-subaccount
                           to pay Series 2 Monthly Interest on such Distribution
                           Date, to the Series 2 Accrued Interest Sub-subaccount
                           (which amount shall be used to pay such  shortfall in
                           interest on such  Distribution  Date),  the lesser of
                           (x) the sum of  Series 2  Monthly  Interest  for such
                           Distribution  Date minus the amount on deposit in the
                           Series  2  Accrued  Interest  Sub-subaccount  on such
                           Distribution  Date and (y) the  amount on  deposit in
                           the Series 2 Escrow Account;


                                                     -3-



<PAGE>



                                    (ii) to the  Series 2  Principal  Collection
                           Sub-subaccount (which amount shall be used to pay the
                           Series   2   Monthly   Principal   Payment   on  such
                           Distribution   Date),  the  lesser  of  (x)  the  VFC
                           Invested  Amount  minus the  amount on deposit in the
                           Series 2 Principal Collection  Sub-subaccount on such
                           Distribution  Date and (y) the  amount on  deposit in
                           the Series 2 Escrow Account; and

                                    (iii) if,  following  the  payment of all of
                           the  amounts set forth in clauses (i) and (ii) above,
                           there are insufficient  funds in the Series 2 Accrued
                           Interest   Sub-subaccount   to  pay  any   Additional
                           Interest then owing, to the Series 2 Accrued Interest
                           Sub-subaccount (which amount shall be used to pay any
                           such Additional  Interest on such Distribution Date),
                           the lesser of (x) any such Additional  Interest minus
                           the  amount  on  deposit  in  the  Series  2  Accrued
                           Interest  Sub-subaccount  on such  Distribution  Date
                           after  payment of Series 2 Monthly  Interest for such
                           Distribution  Date and (y) the  amount on  deposit in
                           the Series 2 Escrow Account.

                           (f)  On  the  Distribution  Date  on  which  the  VFC
                  Invested  Amount is paid in full  (regardless  of whether  the
                  Aggregate  Series 2  Receivables  Amount  has been  reduced to
                  zero),  any amounts on deposit in the Series 2 Escrow  Account
                  shall be distributed to the holder of the Exchangeable Company
                  Certificate.".


                  (e) Exhibit E to the Series 2 Supplement is hereby  amended by
deleting such Exhibit E in its entirety and  substituting  in lieu thereof a new
Exhibit E in the form set forth on Annex A attached hereto.

                  3.  Except  as  otherwise  set  forth  herein,  the  Series  2
Supplement shall continue in full force and effect in accordance with its terms.

                  4. This  Amendment  No. 1 to the  Series 2  Supplement  may be
executed in one or more  counterparts  and by the  different  parties  hereto on
separate counterparts, each of which, when so executed, shall be deemed to be an
original;  such  counterparts,  together,  shall  constitute  one and  the  same
agreement.


                                                     -4-



<PAGE>


                  IN WITNESS  WHEREOF,  the parties  hereto have  executed  this
Amendment  No. 1 to the Series 2  Supplement  as of the day and year first above
written.


                                  CARCORP, INC., as Company


                                  By:/s/    Monte L. Miller
                                     Name:  Monte L. Miller
                                     Title:         President


                                  COLLINS & AIKMAN PRODUCTS CO.,
                                   as Master Servicer


                                  By:/s/    J. Michael Stepp
                                     Name:  J. Michael Stepp
                                     Title:         Executive Vice President and
                                                    Chief Financial Officer


                                  CHEMICAL BANK, not in its individual
                                   capacity but solely as Trustee


                                  By:/s/    Charles E. Dooley
                                     Name:  Charles E. Dooley
                                     Title: Vice President



AGREED TO AND ACCEPTED BY:

SOCIETE GENERALE, as Agent of the
 VFC Certificateholders and as the
 Holder of all the VFC Certificates



By:/s/            Martin J. Finan
   Name:          Martin J. Finan
   Title:

                                                     -5-


<PAGE>




                                                                      Exhibit 11


                          Collins & Aikman Corporation
                        Computation of Earnings Per Share
                       In thousands, except per share data
                                   (Unaudited)

<TABLE>
<CAPTION>


                                                                                            Fiscal Year Ended
                                                                           January 27,         January 28,          January 29,
                                                                               1996                1995                 1994
                                                                           -----------         -----------          --------

<S>                                                                       <C>                <C>                   <C>    

Average shares outstanding during the period............................       70,015              51,338               28,164
                                                                           -----------         -----------          ----------

Incremental shares under stock options  computed under the treasury stock 
   method using the average market price of issuer's
   stock during the periods.............................................        1,179               1,567                 (904)
                                                                           -----------         -----------          -----------

      Total shares for primary EPS......................................       71,194              52,905               27,260
                                                                           -----------         -----------          ----------

Additional shares under stock options computed
   under the treasury stock method using the
   ending price of issuer's stock.......................................           40                -                    -
                                                                           -----------         -----------          ----------

      Total shares for fully diluted EPS................................       71,234              52,905               27,260
                                                                           ===========         ===========          ==========

Income (loss) applicable to common shareholders:

   Continuing operations (1)............................................   $  229,722          $  (26,524)          $ (178,080)
   Discontinued operations .............................................      (23,281)              5,840             (123,307)
   Extraordinary item...................................................         -               (106,528)                -
                                                                           -----------         -----------          ----------

      Net income (loss).................................................   $  206,441          $ (127,212)          $ (301,387)
                                                                           ===========         ===========          ===========

Income (loss) per common share:

   Continuing operations................................................   $     3.23          $     (.50)          $    (6.53)
   Discontinued operations..............................................         (.33)                .11                (4.53)
   Extraordinary item...................................................         -                  (2.01)                 -
                                                                           -----------         -----------          ----------

   Net income (loss)....................................................   $     2.90          $    (2.40)          $   (11.06)
                                                                           ===========         ===========          ===========

</TABLE>


Notes:

(1)      Loss from  continuing  operations  has been  adjusted for dividends and
         accretion  requirements  on redeemable  preferred  stock of $14,408 and
         $23,723  for the fiscal  years  ended  January 28, 1995 and January 29,
         1994,  respectively.  In addition,  loss from continuing operations for
         the fiscal year ended  January 28, 1995 has been  adjusted for the loss
         on redemption of preferred stock of $82,022.


<PAGE>




                                                                     EXHIBIT 21


                  SUBSIDIARIES OF COLLINS & AIKMAN CORPORATION
<TABLE>
<CAPTION>


Company                                                                  Jurisdiction
<S>                                                                    <C>    

Collins & Aikman Products Co.                                                Delaware
      Ackerman Associates, Inc.                                              New York
      Ack-Ti-Lining, Inc.                                                    New York
      The Akro Corporation                                                   Delaware
      Builders Emporium Payroll Services, Inc.                               Delaware
      Carcorp, Inc.                                                          Delaware
      Cepco, Incorporated                                                    Delaware
      Collins & Aikman Automotive International, Inc.                        Delaware
      Collins & Aikman Floor Coverings, Inc.                                 Delaware
      Collins & Aikman de Mexico, S.A. de C.V.1                                Mexico
      Collins & Aikman Holdings, S.A. de C.V.2                                 Mexico
           Amco de Mexico, S.A. de C.V.2                                       Mexico
      Collins & Aikman Holdings Canada Inc.                                    Canada
           Collins & Aikman Canada Inc.                                        Canada
                Imperial Wallcoverings (Canada), Inc.3                         Canada
      Collins & Aikman International Corporation                             Delaware
      Collins & Aikman Products GmbH                                          Austria
      Collins & Aikman United Kingdom Limited4                         United Kingdom
           Imperial Wallcoverings, Limited                             United Kingdom
      Dura Convertible Systems, Inc.                                         Delaware
           Amco Convertible Fabrics, Inc.                                    Delaware
           Dura Convertible Systems de Mexico, S.A. de C.V.5                   Mexico
      Gamble Development Company                                            Minnesota
      Grefab, Inc.                                                           New York
      Hopkins Realty Company                                                Minnesota
      Imperial Wallcoverings, Inc.                                           Delaware
           Marketing Service, Inc.                                           Delaware
      Manchester Plastics, Inc.                                              Delaware
           Hughes Plastics, Incorporated                                     Michigan
           Manchester Plastics, Ltd.                                           Canada
      Ole's, Inc.                                                          California
           Ole's Nevada, Inc.                                                  Nevada
      Simmons Universal Corporation                                          Delaware

</TABLE>


- --------
1     1% owned by the Akro Corporation
2     One share owned by Habinus Trading Company
3     24% owned by Imperial Wallcoverings, Inc.
4     One share owned by Collins & Aikman Products Co. and
      Ronald T. Lindsay,  as joint owners 
5     One share owned by Collins & Aikman Products Co.



<PAGE>






                  SUBSIDIARIES OF COLLINS & AIKMAN CORPORATION




      Wickes Asset Management, Inc.                                  Delaware
      Wickes Manufacturing Company                                   Delaware
           Wickes ELCO Corporation                                   Delaware
           Wickes Manufacturing Services Company, Inc.               Delaware
           Wickes Products, Inc.                                     Delaware
      Wickes Realty, Inc.                                            Delaware
      Wickes Venture Capital, Inc.                                   Delaware
           Sequoia Pacific Development Company                       Delaware









<PAGE>




                                                                  Exhibit 23



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



         As   independent   public   accountants,   we  hereby  consent  to  the
incorporation  of our  reports  included in this Form 10-K,  into the  Company's
previously filed Registration Statements File No. 33-53321, No. 33-53323 and No.
33-60997.




                                                          ARTHUR ANDERSEN LLP

Charlotte, North Carolina,
April 18, 1996.


<PAGE>




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains Summary Financial information extracted from the
Company's Consolidated Balance Sheet and Consolidated Statement of
Operations for the twelve months ended January 27, 1996 and such is
qualified in its entirety by reference to such Financial Statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JAN-27-1996
<PERIOD-END>                               JAN-27-1996
<CASH>                                             977
<SECURITIES>                                         0
<RECEIVABLES>                                  132,897
<ALLOWANCES>                                     4,302
<INVENTORY>                                    147,774
<CURRENT-ASSETS>                               430,905
<PP&E>                                         508,417
<DEPRECIATION>                                 222,384
<TOTAL-ASSETS>                               1,050,007
<CURRENT-LIABILITIES>                          268,551
<BONDS>                                        713,514
                                0
                                          0
<COMMON>                                           705
<OTHER-SE>                                   (228,557)
<TOTAL-LIABILITY-AND-EQUITY>                 1,050,007
<SALES>                                      1,291,466
<TOTAL-REVENUES>                             1,291,466
<CGS>                                        1,012,358
<TOTAL-COSTS>                                1,012,358
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   693
<INTEREST-EXPENSE>                              47,938
<INCOME-PRETAX>                                 91,202
<INCOME-TAX>                                 (138,520)
<INCOME-CONTINUING>                            229,722
<DISCONTINUED>                                (23,281)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   206,441
<EPS-PRIMARY>                                     2.90
<EPS-DILUTED>                                     2.90
        

</TABLE>


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