ANNTAYLOR INC
10-Q, 1996-09-17
WOMEN'S CLOTHING STORES
Previous: NSA INTERNATIONAL INC, 8-K, 1996-09-17
Next: TCW GROUP INC, SC 13G/A, 1996-09-17



                                
                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                            FORM 10-Q

(Mark One)

X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
  SECURITIES EXCHANGE ACT OF 1934
          
          For the quarterly period ended August 3, 1996
                                
                               OR
                                
  TRANSITION  REPORT  PURSUANT TO SECTION  13  OR  15(d)  OF  THE
  SECURITIES EXCHANGE ACT OF 1934
                                
                 Commission file number 1-11980
                                
                         
                         ANNTAYLOR, INC.
     ------------------------------------------------------
     (Exact name of registrant as specified in its charter)
      
      
      Delaware                                  51-0297083
- -------------------------------   -------------------------------------
(State of other jurisdiction of   (I.R.S. Employer Identification Number)
incorporation or organization)


  
  142 West 57th Street, New York, NY                     10019
- ---------------------------------------      ---------------------------
(Address of principal executive offices)              (Zip Code)
                                
                            
                            
                            (212) 541-3300
         ---------------------------------------------------
         (Registrant's telephone number, including area code)
   
   
   Indicate  by  check mark whether registrant (1)  has  filed  all
reports  required  to  be  filed by Section  13  or  15(d)  of  the
Securities Exchange Act of 1934 during the preceding 12 months  (or
for  such shorter period that the registrant was required  to  file
such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes  X    No _____.
   
   
   Indicate  the  number  of  shares outstanding  of  each  of  the
issuer's classes of common stock as of the latest practicable date.
                                         
                                         Outstanding as of
          Class                           August 31, 1996
  -----------------------------           ----------------
  Common Stock, $1.00 par value                  1
   
   This  registrant  meets  the conditions  set  forth  in  General
Instruction  H(1)(a) and (b) of Form 10-Q and is  therefore  filing
this form with the reduced disclosure format.

=============================================================================   
                                
                       INDEX TO FORM 10-Q
                       -------------------
                                
                                
                                
  
                                                                     Page No.
                                                                     --------
  PART I. FINANCIAL INFORMATION
    Item 1. Financial Statements
             Condensed Consolidated Statements of Operations
              for the Quarters and Six Months Ended
              August 3, 1996 and July 29, 1995........................   3
            Condensed Consolidated Balance Sheets at
              August 3, 1996 and February 3, 1996.....................   4
            Condensed Consolidated Statements of Cash Flows
              for the Six Months Ended August 3, 1996 and
              July 29, 1995...........................................    5
            Notes to Condensed Consolidated Financial Statements......    6
          
    Item 2.   Management's Discussion and Analysis of Operations......    9
  
  PART II.  OTHER INFORMATION
    Item 6.   Exhibits and Reports on Form 8-K........................   11


=============================================================================
<PAGE> 3                  
                  
                  PART I.  FINANCIAL INFORMATION
                           ---------------------
                                
                                
Item 1.   Financial Statements
          ---------------------

                                
                         ANNTAYLOR, INC.
         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Quarters and Six Months Ended August 3, 1996 and July 29, 1995
                           (unaudited)
                                

                                       Quarters Ended       Six Months Ended
                                   ----------------------  -------------------
                                   August 3,     July 29,  August 3,  July 29,
                                     1996          1995      1996       1995
                                   --------      --------  ---------  ---------
                                             
                                                   (in thousands)

Net sales                          $187,862      $183,695  $372,329   $352,001
Cost of sales                       107,115       114,869   208,428    206,224
                                    -------       -------   -------    -------

Gross profit                         80,747        68,826   163,901    145,777
Selling, general and 
   administrative expenses           70,029        67,233   140,283    129,684
Amortization of goodwill              2,376         2,376     4,753      4,753
                                    -------       -------   -------    -------

Operating income (loss)               8,342          (783)   18,865     11,340
Interest expense                      6,210         4,468    12,331      8,966
Other income, net                      (293)         (231)     (424)      (174)
                                    -------       -------   -------    -------

Income (loss) before income taxes     2,425        (5,020)    6,958      2,548
Income tax provision (benefit)        1,798        (1,211)    4,519      2,866
                                    -------       -------   -------    -------
   
   Net income (loss)               $    627      $ (3,809) $  2,439   $   (318)
                                    =======       =======   =======    =======
      
      
        See accompanying notes to condensed consolidated financial statements.

===============================================================================
<PAGE> 4                         
                         
                         ANNTAYLOR, INC.
              CONDENSED CONSOLIDATED BALANCE SHEETS
               August 3, 1996 and February 3, 1996
                                
                                                      August 3,    February 3,
                                                        1996           1996
                                                      --------      ----------
                                                     (unaudited)
                                                           (in thousands)
                             ASSETS
Current assets
   Cash                                               $  1,287      $   1,283
   Accounts receivable, net                             64,112         70,395
   Merchandise inventories                              99,231        102,685
   Prepaid expenses and other current assets            12,473         12,808
   Prepaid tenancy                                       9,075          8,099
   Deferred income taxes                                 3,400          3,400
                                                       -------        -------
     Total current assets                              189,578        198,670
Property and equipment
   Land and building                                     8,983          8,923
   Leasehold improvements                               78,055         73,677
   Furniture and fixtures                              109,513         99,548
   Construction in progress                              3,807         14,190
                                                       -------        -------
                                                       200,358        196,338
      Less accumulated depreciation and amortization    53,981         42,443
                                                       -------        -------
      Net property and equipment                       146,377        153,895
Goodwill, net of accumulated amortization of 
   $71,478,000 and $66,725,000, respectively           308,772        313,525
Investment in CAT                                        6,198          5,438
Deferred financing costs, net of accumulated 
   amortization of $2,740,000 and                          
   $1,960,000, respectively                              3,216          3,933
                                                       -------        -------
Other assets                                             3,172          3,248
                                                       -------        -------
      Total assets                                    $657,313       $678,709
                                                       =======        =======
                                
              
              LIABILITIES AND STOCKHOLDER'S EQUITY

Current liabilities
   Accounts payable                                   $ 36,112       $ 42,909
   Accrued expenses                                     26,323         29,018
   Current portion of long-term debt                    26,276         40,266
                                                       -------        -------
      Total current liabilities                         88,711        112,193
Long-term debt                                         135,051        232,192
Deferred income taxes                                    1,300          1,300
Other liabilities                                        7,968          7,336
Commitments and contingencies
Stockholder's equity
   Common stock, $1.00 par value; 1,000 
      shares authorized;1 share issued                       1              1
   Additional paid-in capital                          407,780        311,567
   Retained earnings                                     6,502         14,120
                                                       -------        -------
        
        Total stockholder's equity                     424,283        325,688
                                                       -------        -------
        Total liabilities and stockholder's equity    $657,313       $678,709
                                                       =======        =======
                                
                                
   See accompanying notes to condensed consolidated financial statements.

==============================================================================
<PAGE> 5

                         ANNTAYLOR, INC.
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
    For the Six Months Ended August 3, 1996 and July 29, 1995
                           (unaudited)
                                                         Six Months Ended
                                                   ---------------------------
                                                   August 3, 1996 July 29, 1995
                                                   -------------- -------------
                                                          
                                                          (in thousands)

Operating activities:
 Net income (loss)                                       $  2,439    $   (318)
 Adjustments to reconcile net income (loss) 
   to net cash provided by (used by) 
   operating activities:                          
   Equity earnings in CAT                                    (760)       (644)
   Provision for loss on accounts receivable                  835         457
   Depreciation and amortization                           12,358       9,139
   Amortization of goodwill                                 4,753       4,753
   Amortization of deferred financing costs                   780         385
   Amortization of deferred compensation                       16          52
   Loss on disposal of property and equipment                 220         401
   (Increase) decrease in:
     Receivables                                            5,448     (11,619)
     Merchandise inventories                                3,454      (5,706)
     Prepaid expenses and other current assets               (641)     (6,346)
   Increase (decrease) in:
     Accounts payable                                      (6,797)      8,800
     Accrued expenses                                      (2,695)     (5,912)
     Other non-current assets and liabilities, net            707         864
                                                          -------     -------
 Net cash provided by (used by) operating activities       20,117      (5,694)
Investing activities:
 Purchases of property and equipment                       (5,059)    (43,319)
                                                           ------      ------
 Net cash used by investing activities                     (5,059)    (43,319)
Financing activities:
 Net (repayments) borrowings under revolving 
   credit agreement                                       (97,000)     45,000
 Payments on mortgage                                        (131)        ---
 Parent company contribution                               96,140         282
 Net (repayments) borrowings under receivables facility   (14,000)      4,000
 Payment of financing costs                                   (63)        ---
                                                          -------     -------
 Net cash (used by) provided by financing activities      (15,054)     49,282
Net increase in cash                                            4         269
Cash, beginning of period                                   1,283       1,551
                                                          -------      ------
Cash, end of period                                      $  1,287    $  1,820
                                                          =======     =======
Supplemental Disclosures of Cash Flow Information:
 Cash paid during the period for interest                $ 11,395    $  8,035
                                                          =======     =======
 Cash paid during the period for income taxes            $  3,405    $  5,915
                                                          =======     =======
                                
                                
   See accompanying notes to condensed consolidated financial statements.

==============================================================================
<PAGE> 6
                                
                  ANNTAYLOR STORES CORPORATION
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (unaudited)


1. Basis of Presentation
   ---------------------

   The  condensed consolidated financial statements are unaudited
but, in the opinion of management, contain all adjustments (which
are of a normal recurring nature) necessary to present fairly the
financial position, results of operations and cash flows for  the
periods  presented.   All significant intercompany  accounts  and
transactions have been eliminated.
   
   The results of operations for the 1996 interim period shown in
this  report  are  not necessarily indicative of  results  to  be
expected for the fiscal year.
   
   The February 3, 1996 condensed consolidated  balance  sheet
amounts have been  derived  from  the   previously   audited
consolidated balance sheet of AnnTaylor, Inc.
   
   Certain  fiscal 1995 amounts have been reclassified to conform
to the 1996 presentation.
   
   The  financial information set forth herein should be read  in
conjunction   with  the  Notes  to  the  Company's   Consolidated
Financial Statements contained in the AnnTaylor, Inc. 1995 Annual
Report on Form 10-K.


2. Long-Term Debt
   --------------

   The  following summarizes long-term debt outstanding at August
3, 1996:

                                        (in thousands)

      Revolving Credit Facility.........  $  4,000
      Term Loan.........................    24,500
      8-3/4% Notes......................   100,000
      Receivables Facility..............    26,000
      Mortgage..........................     6,827
                                           -------
         Total debt.....................   161,327
      Less current portion..............    26,276
                                           -------
         Total long-term debt...........  $135,051
                                           =======

=============================================================================
<PAGE> 7

   On  April  25,  1996,  AnnTaylor Stores  Corporation  ("ATSC")
completed  the sale (the "Initial Sale"), in a private placement,
of   $87,500,000  8-1/2%  Convertible  Trust  Originated   Preferred
Securities  ("Preferred  Securities")  issued  by  its  financing
vehicle, AnnTaylor Finance Trust, a Delaware business trust  (the
"Trust").   On May 17, 1996, the Trust, a wholly-owned subsidiary
of ATSC, issued an additional $13,125,000 of Preferred Securities
pursuant to the exercise of an over-allotment option (the  "Over-
allotment  Sale") granted to the placement agents  in  connection
with   the  Initial  Sale.   The  Preferred  Securities  have   a
liquidation preference of $50 per security ($100,625,000  in  the
aggregate)  and  are  convertible at the option  of  the  holders
thereof  into  ATSC common stock at a conversion  rate  of  2.545
shares of common stock for each Preferred Security (equivalent to
$19.65 per share of common stock, which represented a 20% premium
to  the $16.375 closing price of the common stock on the New York
Stock  Exchange  at  the date of the execution  of  the  purchase
agreement relating to the sale of the Preferred Securities).  The
sole  assets  of  the Trust are $103,700,000 of  8-1/2%  Convertible
Subordinated Debentures of ATSC maturing on April  15,  2016.   A
total  of  2,012,500 Preferred Securities were  issued,  and  are
convertible  into  an  aggregate of 5,121,812  shares  of  common
stock.
   
   The  sale of the Preferred Securities enabled AnnTaylor,  Inc.
(the  "Company"), a wholly owned subsidiary of ATSC, to pay  down
$94,000,000 of outstanding borrowings under its revolving  credit
facility, without reduction of the commitment thereunder.
   


3. CAT/Cygne Transaction
   ---------------------
   
   In Fiscal 1995, the Company purchased approximately 16% of its
merchandise  directly from Cygne Designs, Inc. ("Cygne")  and  an
additional  38%  of its merchandise through the Company's  direct
sourcing  joint venture with Cygne known as CAT.  In April  1996,
ATSC  announced  that  it  had  entered  into  an  agreement   in
principle, dated as of April 8, 1996, pursuant to which ATSC will
purchase from Cygne all the shares of CAT owned by Cygne and  the
assets of the Ann Taylor Woven Division of Cygne that are used in
sourcing    merchandise   for   Ann   Taylor   (the    "CAT/Cygne
Transaction").    On  June 7, 1996 ATSC and the  Company  entered
into  a  definitive purchase agreement with Cygne and its  wholly
owned  subsidiary, Cygne Group (F.E.) Limited, providing for  the
CAT/Cygne Transaction.  The Purchase Agreement was amended by the
parties on August 27, 1996.
   
   Pursuant  to the Purchase Agreement, as amended, the  purchase
price  for  Cygne's  interest in CAT and  the  Ann  Taylor  Woven
Division  assets  will consist of (i) shares of common  stock  of
ATSC  having  an  aggregate value, based on the market  price  of
ATSC's common stock for the ten trading days prior to the closing
of  the transaction, of $36,000,000 (provided that ATSC will  not
be  required  to issue more than 2.5 million shares,  unless  the

=============================================================================
<PAGE> 8


aggregate  value of 2.5 million shares at closing  is  less  than
$32,500,000, in which case ATSC will issue shares of common stock
having  an aggregate value of $32,500,000, but not more than  3.0
million shares); and (ii) cash in an amount equal to the tangible
net   book  value  of  the  fixed  assets  (but  not  to   exceed
$2,646,000), plus the tangible net book value of the inventory of
the  Ann  Taylor  Woven  Division, less  the  amount  of  certain
liabilities  of  the  Division to be assumed  by  ATSC.   At  the
Company's option, it may deliver cash in lieu of some or  all  of
any  shares issuable in excess of 2.5 million shares.  ATSC  will
also  pay  cash  in  respect of an obligation under  an  existing
employment  agreement with CAT.  ATSC has agreed to register  the
shares  to  be  issued  to Cygne for resale,  although  Cygne  is
subject  to certain restrictions on the timing of sales  and  the
amount of shares which can be sold at any one time.
   
   The  Purchase Agreement, as amended, provides that  Cygne  may
terminate  the agreement if the aggregate value of ATSC's  common
stock  to  be issued at closing, including any additional  shares
issuable or additional cash payable under the amendment, is  less
than  $32,500,000,  and  that  either  party  may  terminate  the
agreement  if the closing has not occurred by September 30, 1996.
   
   The  Company  received  the consent  of  its  lenders  to  the
transaction contemplated by the original Purchase Agreement,  and
is  currently  seeking lender approval of the  amendment  to  the
Purchase  Agreement.  CAT has received a written  commitment  for
the continuation of CAT's existing $40,000,000 credit facility.

   The closing of the CAT/Cygne Transaction is subject to various
conditions,  including  (i) the approval of  the  transaction  by
Cygne's stockholders and (ii) the consent and release of liens by
certain  lenders to Cygne.  It is currently anticipated that  the
transaction  will close in September 1996 following  approval  by
Cygne's  stockholders.  There can be no assurance, however,  that
the  conditions  referred to above will be  satisfied,  that  the
transaction will be consummated or, if consummated, that it  will
be consummated within the currently anticipated time frame.


=============================================================================
<PAGE> 9

Item 2.  Management's Discussion and Analysis of Operations
         ---------------------------------------------------


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

                                                   Six Months Ended
                                                ----------------------
                                                 August 3,    July 29,
                                                    1996        1995
                                                 ---------    --------
   Number of Stores:
   Open at beginning of period..................    306          262
   Opened during period.........................      5           29
   Expanded during period*......................      1           17
   Closed during period.........................      5            2
   Open at end of period........................    306          289
   Type of Stores Open at End of Period:
      AnnTaylor Stores..........................    257          247
      AnnTaylor Factory Stores..................     23           23
      AnnTaylor Loft stores.....................     17           11
      AnnTaylor Studio stores...................      9            8
   
- --------------------
* Expanded stores are excluded from comparable store sales for
  the first year following expansion.




Six Months Ended August 3, 1996 Compared to Six Months Ended July 29, 1995
- --------------------------------------------------------------------------
   
   The  Company's  net  sales in the first  six  months  of  1996
increased  to  $372,329,000 from $352,001,000 in  the  first  six
months of 1995, an increase of $20,328,000 or 5.8%.  The increase
in  net  sales  was primarily attributable to the 24  new  stores
opened  and the 14 existing stores expanded since the end of  the
second  quarter  of 1995, partially offset by the  closing  of  7
stores since the end of the second quarter of 1995 and by a  7.4%
decrease  in  comparable store sales in the first half  of  1996.
Management  believes that the decrease in comparable store  sales
was  due  primarily  to  the Company's lower  inventory  position
during  the  period; during the first half of  1996,  inventories
were  on  average  approximately 24% lower on a per  square  foot
basis compared to the same period of the prior fiscal year.
   
   Gross  profit as a percentage of net sales increased to  44.0%
in  the  first  six months of 1996 from 41.4% in  the  first  six
months  of 1995.  This increase was attributable to the decreased
cost  of  goods  sold  as a percentage of  net  sales,  primarily
resulting from lower markdowns.
   
=============================================================================
<PAGE> 10   
   
   Selling, general and administrative expenses were $140,283,000,  
or 37.7% of net sales in the first six  months  of 1996,  compared  
to $129,684,000, or 36.8% of net  sales  in  the first  six months 
of 1995.  The increase in expense was primarily attributable to 
increased retail square footage, which at quarter end  was  15.6% 
higher than at the end of the second  quarter  of 1995.   The  
operating  expense rate as  a  percentage  of  sales increased 
primarily as a result of decreased leverage on fixed expenses  as 
a  result of negative comparable store sales, and higher expense 
rates in new retail square footage, partially offset  by increased 
productivity in selling expenses and the suspension of  our  mail 
order catalog.
   
   As  a  result of the foregoing, operating income increased  to
$18,865,000,  or 5.1% of net sales, in the first  six  months  of
1996,  from $11,340,000, or 3.2% of net sales, in the  first  six
months  of 1995.  Amortization of goodwill was $4,753,000 in  the
first  six  months of 1996 and 1995.  Operating  income,  without
giving   effect  to  such  amortization  in  either   year,   was
$23,618,000,  or  6.3%  of net sales,  in  the  1996  period  and
$16,093,000, or 4.6% of net sales, in the 1995 period.
   
   Interest  expense was $12,331,000 in the first six  months  of
1996  and  $8,966,000  in  the first six  months  of  1995.   The
increase in interest expense is primarily attributable to  higher
interest  rates applicable to the Company's debt obligations  and
higher outstanding indebtedness in 1996.
   
   The  income tax provision was $4,519,000, or 64.9%  of  income
before  income taxes in the 1996 period, compared to  $2,866,000,
or  112.5% of income before income taxes in the 1995 period.  The
effective  income tax rate for both periods was higher  than  the
statutory  rate primarily as a result of non-deductible  goodwill
amortization.
   
   As  a  result  of the foregoing factors, the Company  had  net
income  of  $2,439,000 or 0.7% of net sales  for  the  first  six
months  of  1996 compared to a net loss of $318,000 or (0.1)%  of
net sales for the first six months of 1995.


=============================================================================
<PAGE> 11                   
                   
                   PART II.  OTHER INFORMATION
                             -----------------



Item 6.  Exhibits and Reports on Form 8-K
         
         (a)  Exhibits:
                 
                 10.1  Second  Amendment to the Amended and Restated
                       Credit  Agreement, dated as of April 9,  1996
                       among  the Company, Bank of America  National
                       Trust and Savings Association and Fleet Bank,
                       National   Association,  as  Co-Agents,   the
                       financial  institutions  from  time  to  time
                       party   thereto,   BA  Securities   Inc.   as
                       Arranger,  and  Bank  of  America  as  Agent.
                       Incorporated by reference to Exhibit 10.1  to
                       the Quarterly Report on Form 10-Q of ATSC for
                       the  Quarter  ended August 3, 1996  filed  on
                       September 16, 1996.
              
                 10.2  Amendment  No. 1 to the Amended and  Restated
                       Declaration  of  Trust of  AnnTaylor  Finance
                       Trust,  dated as of August 27, 1996,  between
                       ATSC  and  Bank  of  New  York,  as  Trustee.
                       Incorporated by reference to Exhibit 10.2  to
                       the Quarterly Report on Form 10-Q of ATSC for
                       the  Quarter  ended August 3, 1996  filed  on
                       September 16, 1996.

=============================================================================
<PAGE> 12

Item 6.  Exhibits and Reports on Form 8-K (continued)
      
         (b)  Reports on Form 8-K:
              
                 The  Company filed a report with the Commission  on
                 Form  8-K dated June 10, 1996 with respect  to  the
                 execution  by ATSC and the Company of a  definitive
                 purchase agreement with Cygne and its wholly  owned
                 subsidiary,  Cygne  Group (F.E) Limited,  providing
                 for  the  Company's  previously announced  proposed
                 acquisition  of Cygne's interest in  the  Company's
                 direct  sourcing joint venture with Cygne  and  the
                 assets  of the Ann Taylor Woven Division  of  Cygne
                 that sources merchandise for Ann Taylor.
              
                 ATSC filed a report with the Commission on Form 8-K
                 dated   June  21,  1996  which  provided   combined
                 Financial  Statements of CAT US,  Inc.  and  C.A.T.
                 (Far East) Limited and subsidiary and the AnnTaylor
                 Woven Division of Cygne as of February 3, 1996  and
                 January  28,  1995  and for  the  two  years  ended
                 February  3, 1996, and ATSC and acquired  companies
                 unaudited   Historical   and   Proforma    combined
                 Financial Statements as of May 4, 1996 and for  the
                 quarter then ended.
              
                 The  Company filed a report with the Commission  on
                 Form 8-K dated August 29, 1996 with respect to  (i)
                 the resignation of Sally Frame Kasaks as the Company's
                 Chairman and Chief Executive Officer and the
                 promotion of J. Patrick Spainhour from President and
                 Chief Operating Officer to Chairman and Chief
                 Executive Officer, (ii) the amendment of the  Stock
                 and   Asset  Purchase  Agreement  among  ATSC,  the
                 Company, Cygne Designs, Inc. and Cygne Group (F.E.)
                 Limited, and (iii) preliminary unaudited pro  forma
                 financial  information for ATSC,  CAT  U.S.,  Inc.,
                 C.A.T.  (Far East) Limited and the AnnTaylor  Woven
                 Division of Cygne on a combined basis for  the  six
                 months ended August 3, 1996.

=============================================================================
<PAGE> 13               
                           
                           SIGNATURES
                           ----------
                                
                                
   Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed  on
its behalf by the undersigned thereunto duly authorized.
   
                                   AnnTaylor, Inc.


Date:  September 16, 1996        By: /s/  Paul E. Francis
       --------------------          -----------------------------
                                     Paul E. Francis
                                        Executive Vice President -
                                        Finance and Administration
                                        (Chief Financial Officer)



Date:  September 16, 1996        By: /s/  Walter J. Parks
       ---------------------         -----------------------------
                                     Walter J. Parks
                                        Senior Vice President - Finance
                                        (Principal Accounting Officer)




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
condensed consolidated statements of operations and condensed consolidated
balance sheets and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<CIK> 0000850090
<NAME> ANNTAYLOR, INC.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          FEB-01-1997
<PERIOD-END>                                AUG-3-1996
<CASH>                                           1,287
<SECURITIES>                                         0
<RECEIVABLES>                                   64,827
<ALLOWANCES>                                       715
<INVENTORY>                                     99,231
<CURRENT-ASSETS>                               189,578
<PP&E>                                         200,358
<DEPRECIATION>                                  53,981
<TOTAL-ASSETS>                                 657,313
<CURRENT-LIABILITIES>                           88,711
<BONDS>                                        100,000
                                0
                                          0
<COMMON>                                             1
<OTHER-SE>                                     424,282
<TOTAL-LIABILITY-AND-EQUITY>                   657,313
<SALES>                                        372,329
<TOTAL-REVENUES>                               372,329
<CGS>                                          208,428
<TOTAL-COSTS>                                  208,428
<OTHER-EXPENSES>                               144,612
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              12,331
<INCOME-PRETAX>                                  6,958
<INCOME-TAX>                                     4,519
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,439
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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