WESTPOINT STEVENS INC
10-Q, 1997-11-12
MISCELLANEOUS FABRICATED TEXTILE PRODUCTS
Previous: CNB INC /FL, 10QSB, 1997-11-12
Next: BOSTON FINANCIAL QUALIFIED HOUSING TAX CREDITS L P V, SC 14D1/A, 1997-11-12



<PAGE>   1



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-Q

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

               FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1997

                                       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 0-21496

                             WESTPOINT STEVENS INC.
             (Exact name of registrant as specified in its charter)


                 DELAWARE                                 36-3498354
      (State or other jurisdiction of                 (I.R.S. Employer
       incorporation or organization)                 Identification No.)



                             507 WEST TENTH STREET
                           WEST POINT, GEORGIA 31833
        (Address of principal executive offices, including Zip Code)

                                 (706) 645-4000
              (Registrant's telephone number, including area code)


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

                           Yes   X       No
                              --------     -------

Common shares outstanding at October 29, 1997: 29,823,070 shares of Common
Stock, $.01 par value.




                                       1
<PAGE>   2

                                     INDEX


<TABLE>
<CAPTION>

                                                                                PAGE NO.                                        
                                                                                --------                                        
<S>                                                                             <C>    
PART I.  FINANCIAL INFORMATION

                 Item 1.  Financial Statements

                 Condensed Consolidated Balance Sheets:
                          September 30, 1997 (Unaudited) and
                          December 31, 1996                                         3

                 Condensed Consolidated Statements of
                          Income (Unaudited); Three and Nine Months
                          Ended September 30, 1997 and 1996                         4

                 Condensed Consolidated Statements of Cash
                          Flows (Unaudited); Nine Months
                          Ended September 30, 1997 and 1996                         5

                 Condensed Consolidated Statements of
                          Stockholders' Equity (Deficit) (Unaudited);
                          Nine Months Ended September 30, 1997                      6

                 Notes to Condensed Consolidated Financial
                          Statements (Unaudited)                                7 - 10


                 Item 2.  Management's Discussion and Analysis of
                          Financial Condition and Results of Operations        11 - 17



PART II.         OTHER INFORMATION


                 Item 1.  Legal Proceedings                                         18


                 Item 4.  Submission of Matters to a Vote of Security Holders       19


                 Item 6.  Exhibits and Reports on Form 8-K                     19 - 21
</TABLE>





                                       2
<PAGE>   3

                             WESTPOINT STEVENS INC.
                                        
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)



<TABLE>
<CAPTION>
                                                                        SEPTEMBER 30,            DECEMBER 31,
                                                                             1997                   1996      
                                                                        -------------           -------------
                                                                         (UNAUDITED)
<S>                                                                     <C>                     <C>
ASSETS
Current Assets
     Cash and cash equivalents.......................................   $     37,995            $      14,029
     Accounts receivable.............................................        122,186                   66,949
     Inventories.....................................................        353,086                  299,651
     Prepaid expenses and other current assets.......................         14,770                   14,939
                                                                        ------------            -------------
Total current assets.................................................        528,037                  395,568

Property, Plant and Equipment, net...................................        679,660                  705,968

Other Assets
     Deferred financing fees.........................................         20,201                   23,108
     Prepaid pension and other assets................................         42,720                   32,355
     Goodwill........................................................         31,669                        -
                                                                        ------------            -------------
                                                                        $  1,302,287            $   1,156,999
                                                                        ============            =============


LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current Liabilities
     Senior Credit Facility..........................................   $    117,788            $      24,000
     Accrued interest payable........................................         25,976                    6,525
     Trade accounts payable..........................................         58,274                   73,475
     Other accounts payable and accrued liabilities..................        170,008                  150,715
                                                                        ------------            -------------
Total current liabilities............................................        372,046                  254,715

Long-Term Debt.......................................................      1,075,000                1,075,000

Noncurrent Liabilities
     Deferred income taxes...........................................        200,522                  179,057
     Other liabilities...............................................         88,681                   98,625
                                                                        ------------            -------------
Total noncurrent liabilities.........................................        289,203                  277,682

Stockholders' Equity (Deficit).......................................       (433,962)                (450,398)
                                                                        ------------            ------------- 
                                                                        $  1,302,287            $   1,156,999
                                                                        ============            =============
</TABLE>


                             See accompanying notes





                                       3
<PAGE>   4

                             WESTPOINT STEVENS INC.

            CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)




<TABLE>
<CAPTION>
                                                            
                                                               THREE MONTHS ENDED                  NINE MONTHS ENDED  
                                                                  SEPTEMBER 30,                      SEPTEMBER 30,
                                                            ------------------------       --------------------------            
                                                             1997             1996             1997             1996   
                                                            ---------       ---------      ----------       ----------
<S>                                                         <C>             <C>            <C>              <C>
Net sales................................................   $458,979        $412,705       $1,211,882       $1,102,679
Cost of goods sold.......................................    336,865         306,185          904,325          827,982
                                                            --------        --------       ----------       ----------

     Gross earnings......................................    122,114         106,520          307,557          274,697

Selling, general and administrative expenses.............     52,914          47,252          156,736          138,814
                                                            --------        --------       ----------       ----------

     Operating earnings..................................     69,200          59,268          150,821          135,883

Interest expense.........................................     26,312          23,831           75,022           71,344
Other expense, net.......................................        700             704            2,244            2,155
                                                            --------        --------       ----------       ----------

     Income from continuing operations
          before income tax expense......................     42,188          34,733           73,555           62,384

Income tax expense.......................................     15,668          12,495           27,382           22,790
                                                            --------        --------       ----------       ----------

     Income from continuing operations...................     26,520          22,238           46,173           39,594

Income (loss) from discontinued operations...............        390            (526)           2,625           (1,192)
Gain on sale of discontinued operations..................      6,138               -            6,138                -
                                                            --------        --------       ----------       ----------

     Net income..........................................   $ 33,048        $ 21,712       $   54,936       $   38,402
                                                            ========        ========       ==========       ==========


Net income (loss) per common share:
     Continuing operations...............................   $    .85        $    .70       $     1.47       $     1.24
     Discontinued operations.............................        .01            (.02)             .08             (.04)
     Gain on sale of discontinued operations.............        .20               -              .20                -
                                                            --------        --------       ----------       ----------
     Net income per common share.........................   $   1.06        $    .68       $     1.75       $     1.20
                                                            ========        ========       ==========       ==========

Average number of common and common
     equivalent shares outstanding.......................     31,125          31,825           31,461           31,882
                                                            ========        ========       ==========       ==========

</TABLE>

                             See accompanying notes





                                       4
<PAGE>   5


                             WESTPOINT STEVENS INC.

          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                 (IN THOUSANDS)




<TABLE>
<CAPTION>
                                                                                          NINE MONTHS ENDED
                                                                                            SEPTEMBER 30,            
                                                                                -------------------------------------
                                                                                     1997                     1996     
                                                                                -----------              ------------
<S>                                                                             <C>                      <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income..........................................................       $    54,936              $     38,402
     Adjustment to reconcile net income to net cash
         provided by (used for) operating activities:
          Depreciation and other amortization............................            60,734                    58,586
          Gain on sale of discontinued operations........................            (6,138)                        -
          Deferred income taxes..........................................            25,487                    16,149
          Changes in working capital.....................................          (108,542)                  (23,748)
          Other - net....................................................           (17,524)                  (13,474)    
                                                                                -----------              ------------           
Net cash provided by operating activities................................             8,953                    75,915
                                                                                -----------              ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Capital expenditures................................................          (105,983)                  (50,643)
     Net proceeds from sale of business..................................           120,980                         -
     Net proceeds from sale of assets....................................               393                       415
     Purchase of businesses..............................................           (57,170)                        -  
                                                                                -----------              ------------
                                                                                                                

Net cash used for investing activities...................................           (41,780)                  (50,228)
                                                                                -----------              ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Senior Credit Facility:
          Borrowings.....................................................           978,799                   418,000
          Repayments.....................................................          (885,011)                 (443,500)
     Net proceeds from Trade Receivables Program.........................             5,399                    20,045
     Purchase of common stock for treasury...............................           (46,709)                  (24,125)
     Proceeds from issuance of common stock..............................             4,315                     1,103    
                                                                                -----------              ------------
                                                                                                        
                                                                                                        
Net cash provided by (used for) financing activities.....................            56,793                   (28,477)
                                                                                -----------              ------------
Net increase (decrease) in cash and cash equivalents.....................            23,966                    (2,790)

Cash and cash equivalents at beginning of period.........................            14,029                     7,987
                                                                                -----------              ------------

Cash and cash equivalents at end of period...............................       $    37,995              $      5,197
                                                                                ===========              ============
</TABLE>



                             See accompanying notes





                                       5
<PAGE>   6

                             WESTPOINT STEVENS INC.

      CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                                 (IN THOUSANDS)





<TABLE>
<CAPTION>
                                                  
                                                             COMMON    
                                                             STOCK                                                  
                                                           AND CAPITAL                                                
                                                               IN                                                MINIMUM
                                                            EXCESS OF       TREASURY STOCK                       PENSION        
                                                   COMMON      PAR      ---------------------    ACCUMULATED    LIABILITY       
                                                   SHARES     VALUE      SHARES       AMOUNT       DEFICIT     ADJUSTMENT   TOTAL
                                                  --------  ----------  -------     ---------   ------------   ---------- ---------
<S>                                               <C>       <C>          <C>        <C>          <C>           <C>        <C> 
Balance, January 1, 1997........................   34,707    $329,394    (3,856)    $ (70,316)   $(703,068)    $(6,408)   $(450,398)

     Exercise of management stock
       options including tax benefit............      338       5,661        (1)            -            -           -        5,661

     Issuance of stock pursuant to Stock
          Bonus Plan including tax benefit......        -         308        99         2,240            -           -        2,548

     Purchase of treasury shares................        -           -    (1,210)      (46,709)           -           -      (46,709)
     
     Net income.................................        -           -         -             -       54,936           -       54,936
                                                   ------    --------   -------     ---------    ---------     -------    ---------

Balance, September 30, 1997.....................   35,045    $335,363    (4,968)    $(114,785)   $(648,132)    $(6,408)   $(433,962)
                                                   ======    ========   =======     =========    =========     =======    =========
</TABLE>





                             See accompanying notes





                                       6
<PAGE>   7


                             WESTPOINT STEVENS INC.


              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)



1.  BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and
Article 10 of Regulation S-X.  Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements.  In the opinion of management, all
adjustments (consisting of normal recurring accruals) considered necessary for
a fair presentation have been included.  Operating results for the three and
nine month periods ended September 30, 1997 are not necessarily indicative of
the results that may be expected for the year ending December 31, 1997.  For
further information, refer to the consolidated financial statements and
footnotes thereto included in the annual report on Form 10-K/A for WestPoint
Stevens Inc. (the "Company") for the year ended December 31, 1996.


2.  INVENTORIES

The Company uses the last-in, first-out ("LIFO") method of accounting for
substantially all inventories for financial reporting purposes.  Interim
determinations of LIFO inventories are necessarily based on management's
estimates of year-end inventory levels and costs.  Subsequent changes in these
estimates, including the final year-end LIFO determination, and the effect of
such changes on earnings are recorded in the interim periods in which they
occur.

Inventories consisted of the following at September 30, 1997 and December 31,
1996 (in thousands of dollars):

<TABLE>
<CAPTION>
                                                 SEPTEMBER 30,        DECEMBER 31,
                                                     1997                  1996
                                                 -------------        ------------
           <S>                                   <C>                  <C>
           Finished goods                        $     164,293        $    134,690
           Work in progress                            145,770             114,140
           Raw materials and supplies                   57,035              71,038
           LIFO reserve                                (14,012)            (20,217)
                                                 -------------        ------------
                                                 $     353,086        $    299,651
                                                 =============        ============
</TABLE>





                                       7
<PAGE>   8


                             WESTPOINT STEVENS INC.


        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)



3.  INDEBTEDNESS AND FINANCIAL ARRANGEMENTS

Indebtedness is as follows (in thousands of dollars):

<TABLE>
<CAPTION>
                                                                        SEPTEMBER 30,        DECEMBER 31,
                                                                            1997                1996      
                                                                        -------------        ------------
           <S>                                                          <C>                  <C>
           Short-term indebtedness
                 Senior Credit Facility
                       Revolver                                         $     117,788        $     24,000
                                                                        =============        ============

           Long-term indebtedness
                 Senior Credit Facility
                       Revolver                                         $      50,000        $     50,000
                 8-3/4% Senior Notes due 2001                                 400,000             400,000
                 9-3/8% Senior Subordinated Debentures
                    due 2005                                                  550,000             550,000
                 9% Sinking Fund Debentures due 2017                           75,000              75,000
                                                                        -------------        ------------
                                                                        $   1,075,000        $  1,075,000
                                                                        =============        ============
</TABLE>


At September 30, 1997 and December 31, 1996, $138.4 million and $133 million,
respectively, of accounts receivable had been sold pursuant to a trade
receivables program (the "Trade Receivables Program") and the sale is reflected
as a reduction of accounts receivable in the accompanying Condensed
Consolidated Balance Sheets.


4.  IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

In February 1997, the Financial Accounting Standards Board issued Statement No.
128, Earnings per Share, which is required to be adopted on December 31, 1997.
At that time, the Company will be required to change the method currently used
to compute earnings per share and to restate all prior periods.  Under the new
requirements for calculating primary earnings per share, the dilutive effect of
stock options will be excluded.  The impact will result in an increase in
primary earnings per share from continuing operations for the first nine months
ended September 30, 1997 and 1996 of $.03 per share and $.02 per share,
respectively.  The impact of Statement 128 on the calculation of fully diluted
earnings per share for these quarters is not expected to be material.





                                       8
<PAGE>   9

                             WESTPOINT STEVENS INC.


        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)



4.  IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS (CONTINUED)

In June 1997, the Financial Accounting Standards Board issued Statement No.
130, Reporting Comprehensive Income and Statement No. 131, Disclosures About
Segments of an Enterprise and Related Information.  Statement No. 130
establishes standards for the reporting and display of comprehensive income and
its components in a full set of general purpose financial statements.
Statement No. 131 generally requires that companies report segment information
for operating segments which are revenue producing components for which
separate financial information is produced internally.

The Company plans to adopt Statement No. 130 and Statement No. 131 in 1998, but
has not yet completed its analysis of the impact, if any, that Statement No.
130 and Statement No. 131 may have on its financial statements.


5.  DISCONTINUED OPERATIONS

On August 27, 1997 the Company closed a transaction pursuant to which WestPoint
Stevens sold its subsidiaries AIH Inc., Alamac Knit Fabrics, Inc. and Alamac
Enterprises Inc. (collectively, "Alamac Knit Fabrics subsidiary" or "Alamac"),
other than cash, accounts receivable of approximately $42.5 million and a yarn
mill located in Whitmire, S.C., to Dyersburg Corporation for approximately $126
million.  The Whitmire facility was transferred by the Company to Home Fashions
to support the Company's expansion of its sheeting production capacity.  As a
result of the transaction, the Company now accounts for the Alamac Knit Fabrics
subsidiary as a discontinued operation and the accompanying financial
statements have been adjusted and restated accordingly.





                                       9
<PAGE>   10

                             WESTPOINT STEVENS INC.


        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)



5.  DISCONTINUED OPERATIONS (CONTINUED)

The condensed consolidated statements of income relating to the discontinued
operations are as follows (1997 amounts are through August 27, 1997, the date
of sale) (in thousands of dollars):



<TABLE>
<CAPTION>


                                                          THREE MONTHS ENDED            NINE MONTHS ENDED
                                                             SEPTEMBER 30,                SEPTEMBER 30,
                                                      -----------------------      --------------------------
                                                        1997           1996           1997            1996 
                                                      -------       ---------      ----------      ----------

<S>                                                   <C>           <C>            <C>             <C>
Net sales.........................................    $  34,635     $  52,080      $  162,428      $  166,084
Gross earnings....................................        3,479         5,706          19,951          18,271
Operating earnings................................        1,897         1,027           9,189           3,626
Interest expense..................................        1,401         1,966           5,533           5,827
Income (loss) from discontinued
     operations before income
     tax expense (benefit)........................          547          (896)          3,993          (2,057)
Income tax expense (benefit)......................          157          (370)          1,368            (865)
Income (loss) from discontinued
     operations...................................    $     390     $    (526)     $    2,625      $   (1,192)



Gain on sale of discontinued operations,
     net of taxes of $3,605.......................    $   6,138     $       -      $    6,138      $        -

</TABLE>





                                       10
<PAGE>   11


                             WESTPOINT STEVENS INC.


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



GENERAL

On August 27, 1997 the Company closed a transaction pursuant to which WestPoint
Stevens sold its Alamac Knit Fabrics subsidiary (other than cash, accounts
receivable of approximately $42.5 million and a yarn mill located in Whitmire,
S.C.) to Dyersburg Corporation for approximately $126 million.  The Whitmire
facility was transferred by the Company to Home Fashions to support the
Company's expansion of its sheeting production capacity.  As a result of the
transaction, the Company now accounts for the Alamac Knit Fabrics subsidiary as
a discontinued operation and the accompanying financial statements have been
adjusted and restated accordingly.


RESULTS OF OPERATIONS:  THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1997

The table below sets forth continuing operations net sales, gross earnings,
operating earnings, interest expense, income from continuing operations, income
(loss) from discontinued operations, gain on sale of discontinued operations
and net income of the Company for the three and nine months ended September 30,
1997 and 1996.  See Note 5 in the Notes to Condensed Consolidated Financial
Statements for information concerning the Company's discontinued operations.
The following discussion is limited to an analysis of the results of continuing
operations (in millions of dollars and as percentages of net sales).


<TABLE>
<CAPTION>


                                                        THREE MONTHS ENDED          NINE MONTHS ENDED                           
                                                           SEPTEMBER 30,               SEPTEMBER 30,
                                                       ---------------------     ------------------------
                                                         1997         1996          1997           1996 
                                                       ---------    --------     ----------    ----------
<S>                                                     <C>         <C>          <C>           <C>
Net sales............................................   $  459.0    $  412.7     $  1,211.9    $  1,102.7
Gross earnings.......................................   $  122.1    $  106.5     $    307.5    $    274.7
Operating earnings...................................   $   69.2    $   59.3     $    150.8    $    135.9
Interest expense.....................................   $   26.3    $   23.9     $     75.0    $     71.4

Income from continuing operations....................   $   26.5    $   22.2     $     46.2    $     39.6
Income (loss) from discontinued operations...........        0.4        (0.5)           2.6          (1.2)
Gain on sale of discontinued operations..............        6.1           -            6.1             -
                                                        --------    --------     ----------    ----------
Net income...........................................   $   33.0    $   21.7     $     54.9    $     38.4

Gross margins........................................       26.6%       25.8%          25.4%         24.9%
Operating margins....................................       15.1%       14.4%          12.4%         12.3%
</TABLE>





                                       11
<PAGE>   12

                             WESTPOINT STEVENS INC.


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



RESULTS OF OPERATIONS:  THREE MONTHS ENDED SEPTEMBER 30, 1997

NET SALES.  Net sales for the three months ended September 30, 1997 increased
$46.3 million, or 11.2%, to $459 million compared with net sales of $412.7
million for the three months ended September 30, 1996.  The increase in net
sales resulted primarily from higher unit volume (including acquisitions) in
the 1997 period compared with the 1996 period.

GROSS EARNINGS/MARGINS.  Gross earnings for the three months ended September
30, 1997 of $122.1 million increased $15.6 million, or 14.6%, compared with
$106.5 million for the same period of 1996 and reflect gross margins of 26.6%
in the 1997 period compared with 25.8% in the 1996 period.  Gross earnings and
margins increased in the third quarter of 1997 primarily as a result of the
increase in unit volume and lower raw material costs.

OPERATING EARNINGS/MARGINS.  Selling, general and administrative expenses
increased by $5.7 million, or 12%, in the third quarter of 1997 compared with
the same period last year, and as a percentage of net sales represent 11.5% in
1997 and 11.4% in 1996.  The increase in selling, general and administrative
expenses in the third quarter of 1997 was due primarily to acquisitions along
with higher advertising and warehousing/shipping expense.

Operating earnings for the three months ended September 30, 1997 were $69.2
million, or 15.1% of sales, and increased $9.9 million, or 16.8%, compared with
operating earnings of $59.3 million, or 14.4% of sales, for the same period of
1996.  The increase resulted from the increase in gross earnings offset
somewhat by the increase in selling, general and administrative expenses
discussed above.

INTEREST EXPENSE.  Interest expense for the three months ended September 30,
1997 of $26.3 million increased $2.4 million compared with interest expense for
the three months ended September 30, 1996.  The increase was due primarily to
higher average debt levels in the 1997 third quarter compared with the
corresponding 1996 average debt levels.

OTHER EXPENSE, NET.  Other expense, net in the third quarter of 1997 of $0.7
million was unchanged compared with the 1996 period and consists primarily of
the amortization of deferred financing fees of $1 million less certain
miscellaneous income items.





                                       12
<PAGE>   13


                             WESTPOINT STEVENS INC.


      Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS (CONTINUED)



RESULTS OF OPERATIONS:  THREE MONTHS ENDED SEPTEMBER 30, 1997 (CONTINUED)

INCOME TAX EXPENSE.  The Company's effective tax rate differed from the federal
statutory rate primarily due to state income taxes and nondeductible items.

INCOME FROM CONTINUING/DISCONTINUED OPERATIONS.  Income from continuing
operations for the third quarter of 1997 was $26.5 million, or $.85 per share,
compared with net income from continuing operations of $22.2 million, or $.70
per share, for the same period of last year.

Income from discontinued operations for the third quarter of 1997 was $0.4
million, or $.01 per share, compared with a net loss of $0.5 million, or $.02
per share, for the same period of last year.

GAIN ON SALE OF DISCONTINUED OPERATIONS.  During the third quarter of 1997 the
Company recorded a gain on the sale of its Alamac Knit Fabrics subsidiary of
$6.1 million, or $.20 per share.

NET INCOME.  The net income for the third quarter of 1997 was $33 million, or
$1.06 per share, compared with net income of $21.7 million, or $.68 per share,
for the same period of last year.

Per share amounts are based on 31.1 million and 31.8 million average common and
common equivalent shares outstanding for the 1997 and 1996 periods,
respectively.  The decrease in the average shares outstanding was primarily the
result of the purchase by the Company of shares under the stock repurchase
programs.





                                       13
<PAGE>   14


                             WESTPOINT STEVENS INC.


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



RESULTS OF OPERATIONS: NINE MONTHS ENDED SEPTEMBER 30, 1997

NET SALES.  Net sales for the nine months ended September 30, 1997 increased
$109.2 million, or 9.9%, to $1,211.9 million compared with net sales of
$1,102.7 million for the nine months ended September 30, 1996.  The increase in
net sales resulted primarily from higher unit volume (including acquisitions)
in the 1997 period compared with the 1996 period.

GROSS EARNINGS/MARGINS.  Gross earnings for the nine months ended September 30,
1997 of $307.5 million increased $32.8 million, or 12%, compared with $274.7
million for the same period of 1996 and reflect gross margins of 25.4% in the
1997 period compared with 24.9% in the 1996 period.  Gross earnings and margins
increased in the first nine months of 1997 primarily as a result of the
increase in unit volume and lower raw material costs.

OPERATING EARNINGS/MARGINS.  Selling, general and administrative expenses
increased by $17.9 million, or 12.9%, in the first nine months of 1997 compared
with the same period last year, and as a percentage of net sales represent
12.9% in 1997 and 12.6% in 1996.  The increase in selling, general and
administrative expenses in the first nine months of 1997 was due primarily to
acquisitions along with higher advertising and warehousing/shipping expense.

Operating earnings for the nine months ended September 30, 1997 were $150.8
million, or 12.4% of sales, and increased $14.9 million, or 11%, compared with
operating earnings of $135.9 million, or 12.3% of sales, for the same period of
1996.  The increase resulted from the increase in gross earnings offset
somewhat by the increase in selling, general and administrative expenses
discussed above.

INTEREST EXPENSE.  Interest expense for the nine months ended September 30,
1997 of $75 million increased $3.6 million compared with interest expense for
the nine months ended September 30, 1996.  The increase was due primarily to
higher average debt levels in the 1997 first nine months compared with the
corresponding 1996 average debt levels.

OTHER EXPENSE, NET.  Other expense, net in the first nine months of 1997 of
$2.2 million was unchanged compared with the 1996 period and consists primarily
of the amortization of deferred financing fees of $2.9 million less certain
miscellaneous income items.





                                       14
<PAGE>   15

                             WESTPOINT STEVENS INC.


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



RESULTS OF OPERATIONS: NINE MONTHS ENDED SEPTEMBER 30, 1997 (CONTINUED)

INCOME TAX EXPENSE.  The Company's effective tax rate differed from the federal
statutory rate primarily due to state income taxes and nondeductible items.

INCOME FROM CONTINUING/DISCONTINUED OPERATIONS.  Income from continuing
operations for the first nine months of 1997 was $46.2 million, or $1.47 per
share, compared with net income from continuing operations of $39.6 million, or
$1.24 per share, for the same period of last year.

Income from discontinued operations for the first nine months of 1997 was $2.6
million, or $.08 per share, compared with a net loss of $1.2 million, or $.04
per share, for the same period of last year.

GAIN ON SALE OF DISCONTINUED OPERATIONS.  During the third quarter of 1997 the
Company recorded a gain on the sale of its Alamac Knit Fabrics subsidiary of
$6.1 million, or $.20 per share.

NET INCOME.  The net income for the first nine months of 1997 was $54.9
million, or $1.75 per share, compared with net income of $38.4 million, or
$1.20 per share, for the same period of last year.

Per share amounts are based on 31.5 million and 31.9 million average common and
common equivalent shares outstanding for the 1997 and 1996 periods,
respectively.  The decrease in the average shares outstanding was primarily the
result of the purchase by the Company of shares under the stock repurchase
programs.



EFFECTS OF INFLATION

The Company believes that the relatively moderate rate of inflation over the
past few years has not had a significant impact on its sales or profitability.





                                       15
<PAGE>   16

                             WESTPOINT STEVENS INC.


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



LIQUIDITY AND CAPITAL RESOURCES

The Company's principal sources of liquidity are expected to be cash from its
operations and funds available under the Senior Credit Facility.  At October
29, 1997, the maximum commitment under the Senior Credit Facility was
approximately $350 million and the Company had unused borrowing availability
under the Senior Credit Facility totaling approximately $173 million.  The
Senior Credit Facility contains covenants which, among other things, limit
indebtedness and require the maintenance of certain financial ratios and
minimum net worth as defined.

The Company's principal uses of cash for the next several years will be
operating expenses, capital expenditures and debt service requirements related
primarily to interest payments.  The Company spent approximately $100 million
in 1996 on capital expenditures and intends to invest approximately  $155
million in 1997.

During the first nine months of 1997 the Company purchased approximately 1.2
million shares under its various stock repurchase programs, at an average price
of $38.60 per share.  In August 1997 the Board of Directors approved the
purchase of up to three million additional shares of the Company's common
stock, subject to the Company's debt limitations, which brings the total shares
that have been approved for purchase to eight million shares.  At September 30,
1997, approximately 3.4 million shares remained to be purchased under these
programs.

Cash contributions in 1997 to the Company's pension plans are estimated to
total approximately $17.3 million compared with actual contributions in 1996 of
$21.3 million.

The Company, through a "bankruptcy remote" receivables subsidiary, has a Trade
Receivables Program which provides for the sale of accounts receivable, on a
revolving basis.  At September 30, 1997 and December 31, 1996,  $138.4 million
and $133 million, respectively, had been sold under this program and the sale
is reflected as a reduction of accounts receivable in the accompanying
Condensed Consolidated Balance Sheets.  The cost of the Trade Receivables
Program in 1997 is estimated to total approximately $7.5 million, compared with
$7.4 million in 1996, and will be charged to selling, general and
administrative expenses.

Debt service requirements for interest payments in 1997 are estimated to total
approximately $108 million (excluding amounts related to the Trade Receivables
Program) compared with interest payments of $102.6 million in 1996.  There are
no debt service requirements in 1997 related to scheduled principal
amortization.





                                       16
<PAGE>   17


                             WESTPOINT STEVENS INC.


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



LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

In August 1997 the Company sold its Alamac Knit Fabrics subsidiary for
approximately $126 million.  The proceeds from the sale have initially been
used primarily to reduce outstanding bank debt, but on a long-term basis will
be reinvested in the Home Fashions business, plus pay certain costs associated
with the sale as well as purchase shares under the Company's stock repurchase
programs.

Management believes that cash from the Company's operations and borrowings
under its credit agreement will provide the funding necessary to meet the
Company's anticipated requirements for capital expenditures and operating
expenses and to enable it to meet its anticipated debt service requirements.





                                       17
<PAGE>   18

                             WESTPOINT STEVENS INC.


PART II - OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

The Company is subject to various federal, state and local environmental laws
and regulations governing, among other things, the discharge, storage, handling
and disposal of a variety of hazardous and non-hazardous substances and wastes
used in or resulting from its operations and potential remediation obligations
thereunder.  Certain of the Company's facilities (including certain facilities
no longer owned or utilized by the Company) have been cited or are being
investigated with respect to alleged violations of such laws and regulations.
The Company believes that it has adequately provided in its financial
statements for any expenses and liabilities that may result from such matters.
The Company also is insured with respect to certain of such matters.  The
Company's operations are governed by laws and regulations relating to employee
safety and health which, among other things, establish exposure limitations for
cotton dust, formaldehyde, asbestos and noise, and regulate chemical and
ergonomic hazards in the workplace.  Although the Company does not expect that
compliance with any such laws and regulations will adversely affect the
Company's operations, there can be no assurance such regulatory requirements
will not become more stringent in the future or that the Company will not incur
significant costs in the future to comply with such requirements.

The Company and its subsidiaries are involved in various other legal
proceedings, both as plaintiff and as defendant, which are normal to its
business.

It is the opinion of management that the aforementioned actions and claims, if
determined adversely to the Company, will not have a material adverse effect on
the financial condition or operations of the Company taken as a whole.





                                       18
<PAGE>   19

                             WESTPOINT STEVENS INC.


PART II - OTHER INFORMATION (continued)


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

There were no matters submitted to a vote of security holders during the
quarter ended September 30, 1997.



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

a.)  Exhibits

     Exhibit
     Number                             Description of Exhibit
     ------               ---------------------------------------------------- 
     2.2                  Stock Purchase Agreement by and among Dyersburg
                          Corporation, as Purchaser, Alamac Sub Holdings Inc.,
                          as Seller, AIH Inc. and WestPoint Stevens Inc. dated
                          as of July 15, 1997 incorporated by reference to the
                          Current Report on Form 8-K (Commission File
                          No.0-21496) filed by the Company with the Commission
                          on September 11, 1997.

     2.3                 Supplemental Agreement relating to Phase II
                          Environmental Investigation among Alamac Sub Holdings
                          Inc., AIH Inc., WestPoint Stevens Inc. and Dyersburg
                          Corporation dated as of July 15, 1997 incorporated by
                          reference to the Current Report on Form 8-K
                          (Commission File No. 0-21496) filed by the Company
                          with the Commission on September 11, 1997.

     2.4                  Amendment to Stock Purchase Agreement among Alamac Sub
                          Holdings Inc., AIH Inc., WestPoint Stevens Inc. and
                          Dyersburg Corporation dated as of August 15, 1997
                          incorporated by reference to the Current Report on
                          Form 8-K (Commission File No. 0-21496) filed by the
                          Company with the Commission on September 11, 1997.

     2.5                  Supplemental Environmental Indemnity among Alamac Sub
                          Holdings Inc., AIH Inc., WestPoint Stevens Inc. and
                          Dyersburg Corporation dated as of August 20, 1997
                          incorporated by reference to the Current Report on
                          Form 8-K (Commission File No. 0-21496) filed by the
                          Company with the Commission on September 11, 1997.





                                       19
<PAGE>   20

                             WESTPOINT STEVENS INC.


PART II - OTHER INFORMATION (continued)


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K (CONTINUED)

a.)  Exhibits

     Exhibit
     Number                              Description of Exhibit
     ------               ----------------------------------------------------
   
     2.6                  Second Supplemental Environmental Indemnity among
                          Alamac Sub Holdings Inc., AIH Inc., WestPoint Stevens
                          Inc. and Dyersburg Corporation dated as of August 27,
                          1997 incorporated by reference to the Current Report
                          on Form 8-K (Commission File No. 0-21496) filed by the
                          Company with the Commission on September 11, 1997.

     2.7                  Assignment and Assumption Agreement among WestPoint
                          Stevens Inc. (the "Assignor"), Alamac Knit Fabrics,
                          Inc. (the "Assignee") and Dyersburg Corporation dated
                          as of August 27, 1997 incorporated by reference to
                          the Current Report on Form 8-K (Commission File No.
                          0-21496) filed by the Company with the Commission on
                          September 11, 1997.

     10.49                Letter Amendment Agreement, dated as of July 18,
                          1997, by and among Alamac Knit Fabrics, Inc., as
                          Borrower, Alamac Enterprises Inc. and AIH Inc., as
                          Guarantors, the Lenders identified therein and
                          NationsBank, N.A., as Agent.

     10.50                Letter Amendment Agreement, dated as of July 22,
                          1997, among the Company, as Borrower, NationsBank,
                          N.A. (formerly known as NationsBank of North
                          Carolina, N.A.), The Bank of New York, BankBoston,
                          N.A. (formerly known as The First National Bank of
                          Boston), The First National Bank of Chicago,
                          Scotiabank Inc., Wachovia Bank of Georgia, N.A.,
                          SunTrust Bank, Atlanta, AmSouth Bank of Alabama, and
                          ABN AMRO Bank, N.V.

     10.51                Letter Amendment Agreement, dated as of August 5,
                          1997, among the Company, as Borrower, NationsBank,
                          N.A. (formerly known as NationsBank of North Carolina,
                          N.A.), The Bank of New York, BankBoston, N.A.
                          (formerly known as The First National Bank of Boston),
                          The First National Bank of Chicago, Scotiabank Inc.,
                          Wachovia Bank of Georgia, N.A., SunTrust Bank,
                          Atlanta, AmSouth Bank of Alabama, and ABN AMRO Bank,
                          N.V.





                                       20
<PAGE>   21

                             WESTPOINT STEVENS INC.


PART II - OTHER INFORMATION (continued)


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K (CONTINUED)

a.)  Exhibits

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

     10.52                Termination of Commitments and Release of Liens dated
                          August 27, 1997, by and among Alamac Knit Fabrics,
                          Inc., as Borrower, Alamac Enterprises Inc.  and AIH
                          Inc., as Guarantors, the Lenders identified therein
                          and NationsBank N.A., as Agent.

     11                   Statement re: Computation of earnings per share

     27                   Financial Data Schedule



b.)  The Company filed a Current Report on Form 8-K dated July 16, 1997,
     announcing an agreement with Dyersburg Corporation to sell the Company's
     Alamac Knit Fabrics subsidiary.

     The Company filed a Current Report on Form 8-K dated August 27, 1997,
     announcing the completion of the sale of its Alamac Knit Fabrics
     subsidiary to Dyersburg Corporation.





                                       21
<PAGE>   22

                             WESTPOINT STEVENS INC.





                                   SIGNATURE
                                   ---------                 


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




                             WESTPOINT STEVENS INC.
                             ---------------------- 
                                   Registrant





November 6, 1997           /s/ Morgan M. Schuessler
- ----------------        --------------------------------     
                              Morgan M. Schuessler
                        Executive Vice President-Finance
                          and Chief Financial Officer





                                       22
<PAGE>   23

                             WESTPOINT STEVENS INC.



                                 EXHIBIT INDEX


<TABLE>
<CAPTION>

Exhibit                                                                                 Page
Number                                                                                  Number
- ------                                                                                  ------

   <S>        <C>                                                                       <C>
   2.2        Stock Purchase Agreement by and among Dyersburg                                -               
              Corporation, as Purchaser, Alamac Sub Holdings Inc.,
              as Seller, AIH Inc. and WestPoint Stevens Inc. dated
              as of July 15, 1997 incorporated by reference to the
              Current Report on Form 8-K (Commission File No.0-21496)
              filed by the Company with the Commission on September
              11, 1997.

   2.3        Supplemental Agreement relating to Phase II Environmental                      -
              Investigation among Alamac Sub Holdings Inc., AIH Inc.,
              WestPoint Stevens Inc. and Dyersburg Corporation dated as of
              July 15, 1997 incorporated by reference to the Current
              Report on Form 8-K (Commission File No. 0-21496) filed by the
              Company with the Commission on September 11, 1997.

   2.4        Amendment to Stock Purchase Agreement among Alamac Sub                         -
              Holdings Inc., AIH Inc., WestPoint Stevens Inc. and
              Dyersburg Corporation dated as of August 15, 1997 incorporated
              by reference to the Current Report on Form 8-K (Commission
              File No. 0-21496) filed by the Company with the Commission
              on September 11, 1997.

   2.5        Supplemental Environmental Indemnity among Alamac Sub                          -
              Holdings Inc., AIH Inc., WestPoint Stevens Inc. and
              Dyersburg Corporation dated as of August 20, 1997 incorporated
              by reference to the Current Report on Form 8-K (Commission
              File No. 0-21496) filed by the Company with the Commission on
              September 11, 1997.

   2.6        Second Supplemental Environmental Indemnity among Alamac                       -
              Sub Holdings Inc., AIH Inc., WestPoint Stevens Inc. and
              Dyersburg Corporation dated as of August 27, 1997 incorporated
              by reference to the Current Report on Form 8-K (Commission
              File No. 0-21496) filed by the Company with the Commission on
              September 11, 1997.

</TABLE>





                                       23
<PAGE>   24

                             WESTPOINT STEVENS INC.



                                 EXHIBIT INDEX
                                  (CONTINUED)


<TABLE>
<CAPTION>

Exhibit                                                                                                 Page
Number                                                                                                  Number
- ------                                                                                                  ------
<S>                       <C>                                                                           <C>

     2.7                  Assignment and Assumption Agreement among                                           -
                          WestPoint Stevens Inc. (the "Assignor"), Alamac
                          Knit Fabrics, Inc. (the "Assignee") and Dyersburg
                          Corporation dated as of August 27, 1997 incorporated
                          by reference to the Current Report on Form 8-K
                          (Commission File No. 0-21496) filed by the Company
                          with the Commission on September 11, 1997.

     10.49                Letter Amendment Agreement, dated as of July 18, 1997,                        26 - 29
                          by and among Alamac Knit Fabrics, Inc., as Borrower,
                          Alamac Enterprises Inc. and AIH Inc., as Guarantors,
                          the Lenders identified therein and NationsBank, N.A.,
                          as Agent.

     10.50                Letter Amendment Agreement, dated as of July 22, 1997,                        30 - 34
                          among the Company, as Borrower, NationsBank, N.A.
                          (formerly known as NationsBank of North Carolina, N.A.),
                          The Bank of New York, BankBoston, N.A. (formerly known
                          as The First National Bank of Boston), The First National
                          Bank of Chicago, Scotiabank Inc., Wachovia Bank of Georgia,
                          N.A., SunTrust Bank, Atlanta, AmSouth Bank of Alabama,
                          and ABN AMRO Bank, N.V.

     10.51                Letter Amendment Agreement, dated as of August 5, 1997,                       35 - 39
                          among the Company, as Borrower, NationsBank, N.A.
                          (formerly known as NationsBank of North Carolina, N.A.),
                          The Bank of New York, BankBoston, N.A. (formerly known  as The
                          First National Bank of Boston), The First National
                          Bank of Chicago, Scotiabank Inc., Wachovia Bank of Georgia,
                          N.A., SunTrust Bank, Atlanta, AmSouth Bank of Alabama,
                          and ABN AMRO Bank, N.V.

     10.52                Termination of Commitments and Release of Liens dated                         40 - 42
                          August 27, 1997, by and among Alamac Knit Fabrics, Inc., as
                          Borrower, Alamac Enterprises Inc. and AIH Inc., as Guarantors,
                          the Lenders identified therein and NationsBank N.A., as Agent.
</TABLE>





                                       24
<PAGE>   25

                             WESTPOINT STEVENS INC.



                                 EXHIBIT INDEX
                                  (CONTINUED)


<TABLE>
<CAPTION>

Exhibit                                                                                   Page
Number                                                                                    Number
- ------                                                                                    ------
<S>                       <C>                                                             <C>
11                        Statement re: Computation of earnings per share                     43

27                        Financial Data Schedule                                             44
</TABLE>





                                       25

<PAGE>   1

                                                                   EXHIBIT 10.49

[NATIONSBANK LOGO]

                                   July 18, 1997

ALAMAC KNIT FABRICS, INC.
507 West Tenth Street
West Point, Georgia 31833
Attention:  Mr. Morgan M. Schuessler

         Re: Revision of Definition of "Permitted Investments"

Dear Sirs:

Reference is made to that certain credit agreement, dated as of December 4,
1995, among Alamac Knit Fabrics, Inc. as the borrower ("Borrower"), Alamac
Enterprises, Inc. and AIH, Inc. as guarantors, the various banks and lending
institutions party thereto (the "Lenders"), and NationsBank, N.A. as agent (the
"Agent") for the Lenders, as amended by that certain Amendment Agreement dated
as of March 22, 1996 and by that certain Second Amendment Agreement dated as of
May 22, 1997 (as amended, the "Credit Agreement"). Capitalized terms not
otherwise defined herein shall have the meanings ascribed to them in the Credit
Agreement.

By their signatures below, the Borrower and Required Lenders agree that the
reference to the amount $15,000,000 in clause (viii) of the existing definition
of "Permitted Investments" in the Credit Agreement shall be amended to refer to
"18,500,000."

By their signatures below, each of the Guarantors acknowledges and consents to
this revision in the definition of Permitted Investments and each Guarantor
agrees that this revision does not operate to reduce or discharge such
Guarantor's obligations under the Credit Documents.

Until this letter agreement shall have been executed by the Borrower, the
Guarantors, and the Required Lenders, it shall not be effective in amending or
revising the Credit Agreement. Except for the revision to the definition of
"Permitted Investments" effected hereby upon the execution of this letter
agreement by the Borrower, the Guarantors and the Required Lenders, the Credit
Agreement shall remain in full force and effect.

                                       26


<PAGE>   2


Alamac Knit Fabrics, Inc.
July 18, 1997
Page 2

Please execute this letter agreement, and cause each of the Guarantors to
execute this letter agreement, and return such completed signature pages to the
Agent at your earliest convenience.

                                   Sincerely,



                                   /s/ John R. Clemens
                                   ------------------------
                                   John R. Clemens
                                   Senior Vice President
                                   NationsBank, N.A., as Agent

ACKNOWLEDGED AND AGREED:


ALAMAC KNIT FABRICS, INC.

By: /s/ Morgan  M. Schuessler
   ---------------------------------------

Title: Vice President & Treasurer
      ------------------------------------ 

ALAMAC ENTERPRISES INC.

By: /s/ Edward J. Jones
   ---------------------------------------

Title:  Vice President & Asst. Treasurer
      ------------------------------------

AIH INC.

By: /s/Edward J. Jones
   ---------------------------------------

Title: Vice President & Asst. Treasurer
      ------------------------------------      


                             [Signatures Continued]

                                       27


<PAGE>   3

Alamac Knit Fabrics, Inc.
July 18, 1997
Page 3

NATIONSBANK, N.A., as Agent and
individually as a Lender

By: /s/ John R. Clemens
   ---------------------------------------

Title:  SVP
      ------------------------------------


THE BANK OF NEW YORK

By: /s/ Gregory L. Batson
   ---------------------------------------
        Gregory L. Batson

Title:  Vice President
      ------------------------------------


BANKBOSTON, N.A. (formerly known as
    The First National Bank of Boston)

By: /s/ Stephen Y. McGehee
   ---------------------------------------
        Stephen Y. McGehee

Title:  Director
      ------------------------------------


THE FIRST NATIONAL BANK OF CHICAGO

By:  /s/
   ---------------------------------------
     
Title:  Vice President
      ------------------------------------


SCOTIABANK INC.

By:
   ---------------------------------------
    
Title:
      ------------------------------------
        

                             [Signatures Continued]

                                       28


<PAGE>   4


Alamac Knit Fabrics, Inc.
July 18, 1997
Page 4

WACHOVIA BANK OF GEORGIA, N.A.

By:  /s/
   -----------------------------------------
   
Title:  V.P.
      --------------------------------------


SUNTRUST BANK, ATLANTA

By:  /s/
   -----------------------------------------
  
Title:  V.P.
      --------------------------------------


AMSOUTH BANK OF ALABAMA

By:
   -----------------------------------------

Title:
      --------------------------------------
     

ABN AMRO BANK, N.V., Atlanta Agency

By:  /s/
   -----------------------------------------

Title:  VP
      --------------------------------------
   

                                       29

<PAGE>   1

                                                                   EXHIBIT 10.50

NATIONS BANK


                                  July 22,1997


WESTPOINT STEVENS INC.
507 West Tenth Street
West Point, Georgia  31833
Attention: Mr. Morgan M. Schuessler


       Re: Revision of Definition of "Maximum Restricted Payment Amount"

Dear Sirs:


Reference is made to that certain credit agreement, dated as of November 23,
1994, among WestPoint Stevens Inc. as the borrower ("Borrower"), the various
banks and lending institutions party thereto (the "Lenders"), and NationsBank,
N.A. as agent (the "Agent") for the Lenders, as amended and restated from time
to time (as amended, the "Credit Agreement").  Capitalized terms not otherwise
defined herein shall have the meanings ascribed to them in the Credit Agreement.


By their signatures below, the Borrower and the Required Banks hereby agree
that the reference to the amount $15,000,000 in clause (vi) of the existing
definition of "Maximum Restricted Payment Amount" in the Credit Agreement shall
be amended to refer to "$18,500,000".


By their signatures below, each of the Borrower Subsidiaries acknowledges and
consents to this revision in the definition of "Maximum Restricted Payment
Amount" and each Borrower Subsidiary agrees that this revision does not operate
to reduce or discharge any of such Subsidiary's obligations under the Restated
Guaranties or the Collateral Documents.


Until this letter agreement shall have been executed by the Borrower, the
Borrower Subsidiaries, and the Required Banks, it shall not be effective in
revising the definition of "Maximum Restricted Payment Amount" effected hereby
upon the execution of this letter agreement by the Borrower, the Borrower
Subsidiaries, and the Required Banks, the Credit Agreement shall remain in full
force and effect.




                                       30



<PAGE>   2

WestPoint Stevens Inc.
July 22, 1997
Page 2



Please execute this letter agreement, and cause each of the Borrower
Subsidiaries to execute this letter agreement, and return such completed
signature pages to the Agent at your earliest convenience.


                                         Sincerely,

                                         /s/ J. Timothy Martin

                                         J. Timothy Martin
                                         Vice President
                                         NationsBank, N.A., as Agent


ACKNOWLEDGED AND AGREED:

WESTPOINT STEVENS INC.

By:     /s/ Morgan M. Schuessler
        ----------------------------------
        Exec. V.P.-Finance &
Title:  Chief Financial Officer
        ----------------------------------


ALAMAC KNIT FABRICS, INC.

By:     /s/ Morgan M. Schuessler 
        ----------------------------------

Title:  Vice President & Treasurer
        ----------------------------------


WESTPOINT STEVENS STORES, INC.

By:     /s/ Morgan M. Schuessler
        ----------------------------------

Title:  Vice President & Treasurer
        ----------------------------------


J.P. STEVENS & CO., INC.

By:     /s/ Morgan M. Schuessler
        ----------------------------------

Title:  Vice President & Treasurer
        ----------------------------------


                            [Signatures Continued]




                                       31
                                 
<PAGE>   3

Westpoint Stevens Inc.
July 22, 1997
Page 3



WESTPOINT-PEPPERELL ENTERPRISES, INC.

By:     /s/ Edward J. Jones
        ----------------------------------
Title:  Vice President & Asst. Treasurer
        ----------------------------------


J.P. STEVENS ENTERPRISES, INC.

By:     /s/ Edward J. Jones
        ----------------------------------
Title:  Vice President & Asst. Treasurer
        ----------------------------------

WESTPOINT STEVENS (CANADA) INC.

By:     /s/ Morgan M. Schuessler
        ----------------------------------
Title:  Treasurer
        ----------------------------------

ALAMAC HOLDINGS INC.

By:     /s/ Edward J. Jones
        ----------------------------------
Title:  Vice President & Asst. Treasurer
        ----------------------------------

AIH INC.

By:     /s/ Edward J. Jones
        ----------------------------------
Title:  Vice President & Asst. Treasurer
        ----------------------------------

ALAMAC ENTERPRISES INC.

By:     /s/ Edward J. Jones
        ----------------------------------
Title:  Vice President & Asst. Treasurer
        ----------------------------------


                             [Signatures Continued]


                                       32
<PAGE>   4

WestPoint Stevens Inc.
July 22, 1997
Page 4


NATIONSBANK, N.A., as Agent and
individually as a Lender



By:     /s/
        ----------------------
Title:  S V P
        ----------------------

THE BANK OF NEW YORK

By:     /s/ Gregory L. Batson
        ----------------------
        Gregory L. Batson

Title:    Vice President
        ----------------------

BANKBOSTON, N.A.

By:     /s/ Stephen Y. McGehee
        ----------------------
        Stephen Y. McGehee

Title:       Director
        ----------------------

THE FIRST NATIONAL BANK OF CHICAGO

By:     /s/ Courtenay R. Wood
        ----------------------
Title:  Vice President
        ----------------------

SCOTIABANK INC.

By:     
        ----------------------
Title:
        ----------------------



                             [Signatures Continued]
             


                                       33







<PAGE>   5

WestPoint Stevens Inc.
July 22, 1997
Page 5



WACHOVIA BANK. N.A.

By:     /s/ Douglas L. Strictland
        -------------------------
Title:  V.P.
        -------------------------


SUNTRUST BANK. ATLANTA

By:     /s/
        -------------------------
Title:  GVP
        -------------------------


AMSOUTH BANK OF ALABAMA

By:     
        -------------------------
Title:
        -------------------------


ABN AMRO BANK, N.V., Atlanta Agency

By:     /s/
        -------------------------
Title:  VICE PRESIDENT
        -------------------------

By:     /s/ Steven L. Hissman
        -------------------------
Title:  VICE PRESIDENT
        -------------------------





                                       34

<PAGE>   1

                                                                   EXHIBIT 10.51

NationsBank, N.A.
Charlotte, NC 28255
Tel 704 386-5000


NATIONSBANK


                                 August 5, 1997

WESTPOINT STEVENS INC.
507 West Tenth Street
West Point, Georgia 31833
Attention:  Mr. Morgan M. Schuessler

       Re:  Revision of Amount of Letter of Credit Sublimit

Dear Sirs:

Reference is made to that certain agreement, dated as of November 23, 1994,
among WestPoint Stevens Inc. as the borrower ("Borrower"), the various banks and
lending institutions party thereto (the "Lenders"), and NationsBank, N.A. as
agent (the "Agent) for the Lenders, as amended and restated from time to time
(as amended, the "Credit Agreement").  Capitalized terms not otherwise defined
herein shall have the meanings ascribed to them in the Credit Agreement.

By their signatures below, the Borrower and the Required Banks hereby agree that
the reference to the amount $25,000,000 in section 2.12(a) in the Credit
Agreement shall be amended to refer to "$35,000,000".  This revision has the
effect of increasing the amount of the sub-limit for Letters of Credit that may
be requested and issued under the Credit Agreement.  This revision does not
alter or amend the amount of the Revolving Loan Commitments, any Bank's Revolver
Pro Rata Share of outstanding Letters of Credit, or any other term, condition,
or provision of the Credit Agreement.

By their signatures below, each of the Borrower Subsidiaries acknowledges and
consents to this revision and each Borrower Subsidiary agrees that this revision
does not operate to reduce or discharge any of such Subsidiary's obligations
under the Restated Guaranties or the Collateral Documents.

Until this letter agreement shall have been executed by the Borrower, the
Borrower Subsidiaries, and the Required Banks, it shall not be effective in
revising the referenced amount in section 2.12(a) of the Credit Agreement.
Except for the revision to the referenced amount in section 2.12(a) effected
hereby upon the execution of this letter agreement by the Borrower, the Borrower
Subsidiaries, and the Required Banks, the Credit Agreement shall remain in full
force and effect.


                                       35

<PAGE>   2

WestPoint Sevens Inc.
August 5, 1997
Page 2


Please execute this letter agreement, and cause each of the Borrower
Subsidiaries to execute this letter agreement, and return such completed
signature pages to the Agent at your earliest convenience.

                                          Sincerely,

                                          /s/ John R. Clemens

                                          Senior Vice President
                                          NationsBank, N.A., as Agent

ACKNOWLEDGED AND AGREED:

WESTPOINT STEVENS INC.

By: /s/ Morgan M. Schuessler
   -------------------------------------
       Exec. V.P.-Finance &
Title: Chief Financial Officer
      ----------------------------------

ALAMAC KNIT FABRICS, INC.

By: /s/ Morgan M. Schuessler
   -------------------------------------

Title: Vice President & Treasurer
      ----------------------------------

WESTPOINT STEVENS STORES, INC.

By: /s/ Morgan M. Schuessler
   -------------------------------------
Title: Vice President & Treasurer
      ----------------------------------

J.P. STEVENS & CO., INC.

By: /s/ Morgan M. Schuessler
   -------------------------------------
Title: Vice President & Treasurer
      ----------------------------------


                             [Signatures Continued]

                                       36


<PAGE>   3

WestPoint Sevens Inc.
August 5, 1997
Page 3


WESTPOINT-PEPPERELL ENTERPRISES, INC.

By: /s/ Edward J. Jones
   ------------------------------------

Title: Vice President & Asst. Treasurer
      ---------------------------------


J.P. STEVENS ENTERPRISES, INC.

By: /s/ Edward J. Jones
   ------------------------------------

Title: Vice President & Asst. Treasurer
      ---------------------------------


WESTPOINT STEVENS (CANADA) INC.

By: /s/ Morgan M. Schuessler
   ------------------------------------

Title: Vice President & Asst. Treasurer
      ---------------------------------

ALAMAC HOLDINGS INC.

By: /s/ Edward J. Jones
   ------------------------------------

Title: Vice President & Asst. Treasurer
      ---------------------------------


AIH INC.

By: /s/ Edward J. Jones
   ------------------------------------

Title: Vice President & Asst. Treasurer
      ---------------------------------


ALAMAC ENTERPRISES INC.

By: /s/ Edward J. Jones
   ------------------------------------

Title: Vice President & Asst. Treasurer
      ---------------------------------

                             [Signatures Continued]


                                       37


<PAGE>   4

WestPoint Sevens Inc.
August 5, 1997
Page 4


NATIONSBANK, N.A., as Agent and
individually as a Lender


By: /s/ Joe R. Clemens
   ------------------------------------

Title: S.V.P.
      ---------------------------------


THE BANK OF NEW YORK

By: /s/ James Yancey
   ------------------------------------

Title: Vice President
      ---------------------------------


BANKBOSTON, N.A.

By: /s/
   ------------------------------------

Title:
      ---------------------------------

THE FIRST NATIONAL BANK OF CHICAGO

By: /s/
   ------------------------------------

Title: Vice President
      ---------------------------------


SCOTIABANC INC.

By: /s/ W. E Zarrett
   ------------------------------------

Title: Senior Relationship Manager
      ---------------------------------



                             [Signatures Continued]


                                       38


<PAGE>   5

WestPoint Sevens Inc.
August 5, 1997
Page 5


WACHOVIA BANK, N.A.


By: /s/
   ------------------------------------

Title: V. Pres.
      ---------------------------------


SUNTRUST BANK, ATLANTA

By: /s/ Jeffrey D. Drucker                         /s/ Donald W. Parker
   ------------------------------------         -----------------------------

Title: Banking Officer                            Group Vice President
      ---------------------------------         -----------------------------


AMSOUTH BANK OF ALABAMA

By: /s/
   ------------------------------------

Title: Vice President
      ---------------------------------

ABN AMRO BANK, N.V., ATLANTA AGENCY

By: /s/                                             /s/ L. K. Kelley
   ------------------------------------         -----------------------------

Title: Senior Vice President                       Group Vice President
      ---------------------------------         -----------------------------




                             [Signatures Continued]



                                      39


<PAGE>   1

                                                                   EXHIBIT 10.52

NationsBank, N.A.
Charlotte, NC 28255
Tel 704 386-5000


                                August 27, 1997


ALAMAC KNIT FABRICS, INC.
507 West Tenth Street
West Point, Georgia 31833


     Termination of Commitments and Release of Liens

Gentlemen:

Reference is made to (i) that certain Credit Agreement, dated as of December 4,
1995, by and among Alamac Knit Fabrics, Inc. (the "Borrower"), AIH Inc. and
Alamac Enterprises, Inc. as guarantors (the "Guarantors"), NationsBank, N.A. as
agent (the "Agent"), and the various financial institutions parties thereto
from time to time, as amended from time to time (the "Alamac Credit
Agreement"), and (ii) that certain Amended and Restated Credit Agreement among
WestPoint Stevens Inc. (the "Borrower"), NationsBank of North Carolina, N.A.
(now known as NationsBank, N.A.) as administrative agent (the "Administrative
Agent"), and the various financial institutions parties thereto from time to
time (the "Lenders"), as amended from time to time (the "WestPoint Credit
Agreement"). The Alamac Credit Agreement and the WestPoint Credit Agreement
shall be referred to together as the "Loan Agreements".

The Agent and the Lenders understand that the Borrower desires to terminate,
and hereby terminates, all Commitments under the Alamac Credit Agreement, that
the Borrower requests that all liens and other encumbrances upon the property
of the Borrower and the Guarantors be released, and that the Borrower and the
Guarantors be released from their respective guaranties of payment with respect
to the WestPoint Credit Agreement. In connection therewith:

     1. The Agent, on behalf of itself and the Banks, and the Borrower hereby
acknowledge and agree as follows:

     A. Upon the Agent's receipt of this letter duly executed by the Borrower
and the Guarantors (the time and date at which the Agent has received such
executed counterpart being referred to as the "Effective Time"):

          (i) any and all liens and security interests in favor of the Agent,
     the Administrative Agent, or any Lender created under or in connection with
     the Loan Agreements or any other credit document in any of the assets of
     any of the Borrower or the Guarantor shall automatically be released and
     terminated without any further action on the part of the Agent, the
     Administrative Agent, or any Lender;


                                       40
<PAGE>   2

          (ii) the Agent and the Administrative Agent shall, at the cost of the
     Borrower, promptly execute and deliver to the Borrower any and all
     necessary release documents (including, without limitation, UCC-3 financing
     statements in connection with the UCC-1 financing statements), each in form
     and substance reasonably satisfactory to the Borrower, to evidence the
     release and termination of the liens and security interests in favor of the
     Agent, the Administrative Agent and the Lenders created under or in
     connection with the Loan Agreements in any and all assets of the Borrower
     or the Guarantors and to effect such release of record;

          (iii) the Borrower and the Guarantors are released and discharged of
     any and all claims, demands, obligations, liabilities, costs and expenses,
     now existing or hereafter arising, under or in respect of the Loan
     Agreements, except for: (a) indemnification obligations owing to the Agent,
     the Administrative Agent, or any of the Lenders which pursuant to the Loan
     Agreements survive repayment of the loans or the termination of
     commitments, (b) claims against the Borrower or the Guarantors in
     connection with any bankruptcy or insolvency proceeding of the Borrower or
     the Guarantors, if and to the extent any payment or other transfer made by
     the Borrower or the Guarantors to the Lenders, the Administrative Agent, or
     the Agent on or prior to the Effective Time is avoided or otherwise
     rescinded, so that such Lender(s), the Administrative Agent, or the Agent
     is required pursuant to any final order of a court of competent
     jurisdiction to repay such payment or transfer, and (c) any costs,
     expenses, claims or liabilities arising hereunder or in connection
     herewith, including without limitation the reasonable attorneys' fees and
     expenses of the Agent, the Administrative Agent and the Lenders; and

          (iv) the Agent and the Administrative Agent shall, at the cost of the
     borrower, promptly execute and deliver or cause to be executed and
     delivered such documents and agreements and take or cause to be taken such
     action, in each instance, as the Borrower shall reasonably request to
     effectuate the agreements and purposes of this letter agreement.

     5. By their signatures below, the Borrower and the Guarantors hereby agree
that upon the Effective Time, each of the Lenders, the Agent, and the
Administrative Agent is irrevocably and unconditionally released and discharged
of any and all claims, demands, obligations, liabilities, costs and expenses,
now existing or hereafter arising, under or in connection with the Loan
Agreements or any other documents related thereto (including, without
limitation, any obligation or Commitment of any Lender to provide any financial
accommodations to the Borrower or the Guarantors under the Alamac Credit
Agreements).

     6. The release herein is being made without any representation or warranty
of any kind, express or implied, to the Borrower, the Guarantors, or any other
person and is without recourse to the Agent, the Administrative Agent, or any
of the Lenders.


                                       41
<PAGE>   3
     7. This letter agreement:

          (i) shall be governed by and construed and enforced in accordance
with the laws of the State of New York applicable to contracts made and to be
performed entirely within such State, without reference to principles of
conflicts of laws;

          (ii) sets forth the entire agreement between the parties hereto
relating to the subject matter hereof, and no term or provision of this letter
agreement may be amended, changed, waived, discharged or terminated orally or
otherwise, except in a writing signed by each such party;

          (iii) may be executed in one or more counterparts, each of which
shall be an original and all of which, taken together, shall constitute one and
the same instrument; and

          (iv) shall be binding upon and inure to the benefit of the parties
hereto and their respective successors and assigns.

                                      Very truly yours,

                                      NATIONSBANK, N.A., as Agent and
                                           Administrative Agent


                                      By:      /s/ J. Timothy Martin
                                            ----------------------------

                                      Name:    J. TIMOTHY MARTIN
                                            ----------------------------
                                                                             
                                      Title:   Senior Vice-President
                                             ---------------------------


ACKNOWLEDGED AND AGREED on
this ____ day of August, 1997:

ALAMAC KNIT FABRICS, INC.


By:      /s/ M. Clayton Humphrey Jr.
       ----------------------------

Title:   V.P.
       ----------------------------


AIH, INC.

By:      /s/
       ----------------------------

Title:   Treasurer
       ----------------------------


ALAMAC ENTERPRISES INC.

By:      /s/
       ----------------------------

Title:   Treasurer
       ----------------------------


                                       42

<PAGE>   1
                                 WESTPOINT STEVENS INC.



Exhibit (11) - STATEMENT RE: COMPUTATION OF EARNINGS PER SHARE



<TABLE>
<CAPTION>
                                                                THREE                             NINE 
                                                             MONTHS ENDED                      MONTHS ENDED     
                                                             SEPTEMBER 30,                     SEPTEMBER 30,    
                                                          -------------------            ----------------------
                                                            1997        1996                1997           1996  
                                                          -------     -------            --------      --------
<S>                                                       <C>         <C>                <C>           <C>
Primary:
Average shares outstanding                                 30,309       31,285             30,727         31,392

Shares issuable under 1995
     Key Employee Stock Bonus Plan                             61           43                 49             57

Net effect of dilutive stock options
     - based on the treasury stock
     method using average market price                        755          497                685            433
                                                          --------     -------           --------       --------

Total                                                      31,125       31,825             31,461         31,882
                                                          =======      =======           ========       ========
 
Income from continuing operations                         $26,520      $22,238           $ 46,173       $ 39,594
Income (loss) from discontinued operations                    390         (526)             2,625         (1,192)
Gain on sale of discontinued operations                     6,138            -              6,138              -
                                                          -------      -------           --------       --------

     Net income                                           $33,048      $21,712           $ 54,936       $ 38,402
                                                          =======      =======           ========       ========


Net income (loss) per common share:
     Continuing operations                                $   .85      $   .70           $   1.47          $1.24
     Discontinued operations                                  .01         (.02)               .08           (.04)
     Gain on sale of discontinued operations                  .20            -                .20              -
                                                          -------      -------           --------       --------
     Net income per common share                          $  1.06      $   .68           $   1.75       $   1.20
                                                          =======      =======           ========       ========
</TABLE>





                                       43



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION FROM THE CONDENSED
CONSOLIDATED BALANCE SHEET AS OF SEPTEMBER 30, 1997 AND THE CONDENSED
CONSOLIDATED STATEMENT OF INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                          37,995
<SECURITIES>                                         0
<RECEIVABLES>                                  145,466
<ALLOWANCES>                                    23,280
<INVENTORY>                                    353,086
<CURRENT-ASSETS>                               528,037
<PP&E>                                       1,023,170
<DEPRECIATION>                                 343,510
<TOTAL-ASSETS>                               1,302,287
<CURRENT-LIABILITIES>                          372,046
<BONDS>                                      1,075,000
                                0
                                          0
<COMMON>                                           350
<OTHER-SE>                                    (434,312)
<TOTAL-LIABILITY-AND-EQUITY>                 1,302,287
<SALES>                                      1,211,882
<TOTAL-REVENUES>                             1,211,882
<CGS>                                          904,325
<TOTAL-COSTS>                                  904,325
<OTHER-EXPENSES>                                 2,244
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              75,022
<INCOME-PRETAX>                                 73,555
<INCOME-TAX>                                    27,382
<INCOME-CONTINUING>                             46,173
<DISCONTINUED>                                   8,763
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    54,936
<EPS-PRIMARY>                                     1.75
<EPS-DILUTED>                                     1.75
        

</TABLE>


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