HAHN AUTOMOTIVE WAREHOUSE INC
10-Q, 1997-05-15
MOTOR VEHICLE SUPPLIES & NEW PARTS
Previous: NEWFLO CORP, 10-Q, 1997-05-15
Next: VISTA INFORMATION SOLUTIONS INC, 10QSB, 1997-05-15




               SECURITIES AND EXCHANGE COMMISSION

                    WASHINGTON, D.C.  20549

                           FORM 10-Q

                     QUARTERLY REPORT UNDER
                   SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934



For Quarterly Period Ended                        March 31, 1997


Commission File Number             0-20984


                HAHN AUTOMOTIVE WAREHOUSE, INC.

     (Exact name of Registrant as specified in its charter)

     NEW YORK                                16-0467030

(State or other jurisdiction of         (I.R.S. Employer
incorporation or organization)               Identification no.)

     415 West Main Street     Rochester, New York           14608

  (Address of principal executive offices)          (Zip Code)

                         (716) 235-1595

      (Registrant's telephone number, including area code)

                                1
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


Number  of  shares outstanding of the registrant's common  stock,
par value $.01 per share, on May 14, 1997; 4,745,014.

                 HAHN AUTOMOTIVE WAREHOUSE, INC.
                                
                              Index
                                
                                
PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements
          Condensed Consolidated Balance
          Sheets - March 31, 1997 and
          September 30, 1996

          Condensed Consolidated Statements
          of Income - for the six months and three months
          ended March 31, 1997 and March 31, 1996
          Condensed Consolidated Statements
          of Cash Flows - for the six months
          ended March 31, 1997 and March 31, 1996

          Notes to Condensed Consolidated
          Financial Statements


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


PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings

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

Item 5.   Other Information

                                2
                                

Item 6.   Exhibits and Reports on Form 8-K


SIGNATURES


EXHIBIT INDEX


<TABLE>
     HAHN AUTOMOTIVE WAREHOUSE, INC.                                                             
  CONDENSED CONSOLIDATED BALANCE SHEETS                                                       
     (In Thousands except share data)                                                         
<CAPTION>                                                                                     
ASSETS                                      3/31/97   9/30/96                                    
                                                                                                 
                                           (Unaudited)
<S>                                        <C>        <C>                                          
Current Assets:                                                                                  
  Cash                                         $194       $199                                   
  Accounts Receivable:                                                                           
    Trade, net of allowance for                                                                  
      doubtful accounts                      18,752     17,575                                   
  Inventory                                  77,017     70,914                                   
  Other Current Assets                        1,816      2,608                                   
Total Current Assets                         97,779     91,296                                   
                                                                                                 
Property, Equipment, and Leasehold                                                               
  Improvements, net                          13,668     13,362                                   
Other Assets                                  4,686      4,300                                   
                                                                                                 
Total Assets                               $116,133   $108,958                                   
                                                                                                 
LIABILITIES AND SHAREHOLDERS' EQUITY                                                             
                                                                                                 
Current Liabilities:                                                                             
  Current portion of long-term debt                                                              
    and capital lease obligations            $3,371     $3,389                                   
                                                                                                 
  Notes Payable-Officers and                                                                     
    Affiliates                                2,382      2,560                                   
  Accounts Payable                           27,345     19,452                                   
  Compensation Related Liabilities            2,760      3,274                                   
                                                   
                                               3

  Other Accrued Expenses                      2,134      5,891                                   
Total Current Liabilities                    37,992     34,566                                   
                                                                                                 
Long-term Debt                               45,735     40,443                                   
Capital Lease Obligations                       313        450                                   
Total Liabilities                            84,040     75,459                                   
                                                                                                 
Shareholders' Equity:                                                                            
  Common Stock (par value $.01                                                                   
    per share; authorized 20,000,000                                                             
    shares; issued and outstanding                                                               
    4,745,014 for both periods                   47         46                                   
Additional Paid-in Capital                   25,975     24,607                                   
Retained Earnings                             6,071      8,846                                   
Total Shareholders' Equity                   32,093     33,499                                   
                                                                                                 
Total Liabilities and Shareholders' Equity $116,133   $108,958                                   
</TABLE>
<TABLE>
 HAHN AUTOMOTIVE WAREHOUSE,
            INC.
   CONDENSED CONSOLIDATED
         STATEMENTS
         OF INCOME
  (In Thousands except per
        share data)
        (Unaudited)
<CAPTION>                                                                              
                                    For the 6 months                         
                                    Ended March 31,
                                                                          
                                    1997           1996                                
<S>                          <C>              <C>                                       
Net Sales                          $101,895        $104,756                            
                                                                                       
Cost of Products Sold                60,332          60,937                            
                                                                                       
Gross Profit                         41,563          43,819                            
                                                                                       
Selling, General                                                                       
  Administrative Expense             40,336          40,622                            
                                                                                       
Depreciation and                                                                       
                                                          
                                                  4
                                                   
  Amortization                        1,528           1,605                            
                                                                                       
Income (Loss) from                                                                     
  Operations                          (301)           1,592                            
                                                                                       
Interest Expense                    (2,246)         (2,189)                            
                                                                                       
Interest and Service                                                                   
  Charge Income                         244             251                            
                                                                                       
Income (Loss) Before Taxes          (2,303)           (346)                            
                                                                                       
Income Taxes (Refundable)             (900)           (138)                            
                                                                                       
Net Income (Loss)                  ($1,403)          ($208)                            
                                                                                       
Net Income (Loss)                                                                      
  Per Share                         ($0.30)         ($0.04)                            
                                                                                       
Weighted Shares                                                                        
  Outstanding                     4,745,014       4,745,014                            
              
</TABLE>
              
<TABLE>
              
              
 HAHN AUTOMOTIVE WAREHOUSE,
            INC.
   CONDENSED CONSOLIDATED
         STATEMENTS
         OF INCOME
  (In Thousands except per
        share data)
        (Unaudited)
<CAPTION>                                                                              
                                  For The 3 Months                                          
                                   Ended March 31,                                       
                                  
                                  1997           1996                                 
<S>                          <C>              <C>                                       
Net Sales                           $50,067         $52,079                            
                                                          
                                                  5
                                                                                       
Cost of Products Sold                29,392          29,831                            
                                                                                       
Gross Profit                         20,675          22,248                            
                                                                                       
Selling, General                                                                       
  Administrative Expense             21,281          20,934                            
                                                                                       
Depreciation and                                                                      
  Amortization                          767             801                            
                                                                                       
Income (Loss) from                                                                     
  Operations                         (1373)             513                            
                                                                                       
Interest Expense                    (1,175)         (1,114)                            
                                                                                       
Interest and Service                                                                   
  Charge Income                         126             134                            
                                                                                       
Income (Loss) Before Taxes          (2,422)           (467)                            
                                                                                       
Income Taxes (Refundable)             (947)           (186)                            
                                                                                       
Net Income (Loss)                  ($1,475)          ($281)                            
                                                                                       
Net Income (Loss)                                                                      
  Per Share                         ($0.31)         ($0.06)                            
                                                                                       
Weighted Shares                                                                        
  Outstanding                     4,745,014       4,745,014                            

</TABLE>

<TABLE>
   HAHN AUTOMOTIVE WAREHOUSE, INC.
 CONDENSED CONSOLIDATED STATEMENTS OF
              CASH FLOWS
 (In Thousands except per share data)
             (Unaudited)
<CAPTION>                                                        

                                                          
                                                         6

                                        6 Mo. Ended 6 Mo. Ended
                                          3/31/97     3/31/96
                                                          
                                                          
<S>                                    <C>            <C>
Cash Flows from Operating                                 
  Activities:                                             
  Net Income (Loss)                        ($1,403)        ($208)
  Adjustments to Reconcile Net                                   
    Income (Loss) to Net Cash Used                               
    In Operating Activities:                                     
      Depreciation and Amortization           1,528         1,605
      Provision for Doubtful                                     
      Accounts and Notes                        374           396
                                                                 
Changes in Assets and Liabilities:                               
  Trade Receivables                         (1,551)       (1,228)
  Inventory                                 (6,103)           616
  Other Assets                                  (3)           376
  Accounts Payable and Other                                     
    Accruals                                  3,622       (7,566)
                                                                 
Net Cash Provided By (Used in)                                   
  Operating Activities                      (3,536)       (6,009)
                                                                 
Cash Flows from Investing                                        
  Activities:                                                    
  Additions to Property, Equipment                               
    and Leasehold Improvements              (1,427)         (744)
  Net Cash Used in Investing                                     
    Acitvities                              (1,427)         (744)
                                                                 
Cash Flows from Financing                                        
  Activities:                                                    
  Net Borrowings Under (payment of)                              
    Line of Credit                            4,000         5,259
  Proceeds from Long-term Debt                                   
    and Demand Notes                          1,519         2,671
  Payment of Long-term Debt                                      
    and Demand Notes                          (169)         (784)
                                                                
                                                         7
  Payment of Notes Payable -                                     
    Officers and Affiliates                   (178)         (145)
  Payment of Capital Lease                                       
    Obligations                               (214)         (255)
                                                                 
  Net Cash Provided By Financing                                 
    Activities                                4,958         6,746
                                                                 
Net Increase (Decrease) in Cash                 (5)           (7)
                                                                 
Cash at Beginning of Year                       199           205
                                                                 
Cash at End of Period                           194           198


</TABLE>

                 HAHN AUTOMOTIVE WAREHOUSE, INC.
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.  Summary of Significant Accounting Policies

Basis of Presentation

The  condensed interim consolidated financial statements included
herein have been prepared by the Company, without audit, pursuant
to  the  rules  and  regulations of the Securities  and  Exchange
Commission.    The  interim  financial  statements  reflect   all
adjustments which are, in the opinion of management, necessary to
fairly  present such information.  Although the Company  believes
that  the  disclosures  included  on  the  face  of  the  interim
consolidated  financial  statements and in  the  other  footnotes
herein  are  adequate  to  make  the  information  presented  not
misleading,   certain   information  and  footnote   disclosures,
including  significant accounting policies, normally included  in
financial   statements  prepared  in  accordance  with  generally
accepted  accounting  principles have been condensed  or  omitted
pursuant to such rules and regulations.  It is suggested that all
condensed  consolidated financial statements contained herein  be
read  in conjunction with the financial statements and the  notes
thereto  included in the Company's Annual Report for  the  fiscal
year  ended  September  30, 1996 on Form  10-K,  filed  with  the
Securities and Exchange Commission, Washington, D.C. 20549.  This
information  may  be  obtained  through  the  web  site  of   the
Securities  and  Exchange  Commission, EDGAR  Filing  section  at
http://www.sec.gov.

                                8

Operating results for the six month period ended March  31,  1997
are  not  necessarily  indicative of  the  results  that  may  be
expected for the entire fiscal year.

2.  Acquisitions

On  October 14, 1996, the Company acquired the assets  of  Nu-Way
Auto Parts, Inc. (Nu-Way) for $2.7 million, of which $600,000 was
paid  in  cash  and  the  balance with  deferred  payments.   The
$600,000  in cash was funded with borrowings under the  Company's
credit  facility.   The four new locations are  being  integrated
into  the  Company's  Direct  Distribution  (two-step)  Division.
Accordingly,  the operating results of Nu-Way have been  included
in   the  Company's  results  of  operation  from  the  date   of
acquisition forward.

      On May 1, 1997, the Company acquired the assets of Finn  of
Canandaigua, Inc. (Finn) for $831,000 of which $450,000 was  paid
in  cash  and the balance in deferred payments.  The $450,000  in
cash  was  funded  with borrowings under the  company's  line  of
credit.   This  acquisition's results will be included  with  the
jobbing   stores  within  the  three-step  division.   Finn   was
previously a customer of the Rochester Distribution Center.



3.  Stockholders' Equity

On  March  14, 1997, the Board of Directors declared a  4%  stock
dividend  on the Company's common stock, payable May 1,  1997  to
shareholders  of  record  as  of April  10,  1997.   Accordingly,
amounts  equal to the fair market value of the additional  shares
issued  have  been charged to retained earnings and  credited  to
common  stock and additional paid-in capital at March  31,  1997.
Earnings  per share and weighted average shares outstanding  have
been  presented  as  if the stock dividend had  occurred  at  the
beginning of fiscal year 1996.

4.  Debt (in thousands)

Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                      3/31/97     9/30/96
<S>                                  <C>         <C>
Revolving Credit                       40,000      36,000
 Senior Secured Notes                   6,400       6,400
 Other Long-term Debt                   2,340         990
                                                         
                                                   9
         Less Current                 (3,005)     (2,947)
           Maturities
                                      $45,735     $40,443
</TABLE>

The Company's revolving line of credit is provided pursuant to  a
Credit  Facility Agreement with a banking syndicate which expires
June  26,  1999.   Under the Credit Agreement,  the  Company  may
borrow,  repay  and  reborrow up to a maximum of  $50.0  million.
Interest is payable at LIBOR plus 1.125% to 2.25% and prime  plus
0%  to  1%  for  the revolving line of credit and swing  line  of
credit,  respectively.   The exact rate  is  dependent  upon  the
Company's financial performance.  The LIBOR and prime rates  were
6.00%  and 8.25%, respectively, at September 30, 1996, and  5.69%
and 8.50%, respectively, at March 31, 1997.

The  Senior  Secured  Notes are due June 15,  1999,  and  require
single annual sinking fund payments of $2.2 million with a  final
payment  of  $2.1 million due June 15, 1999.  The Senior  Secured
Notes  may be prepaid, subject to a prepayment penalty.  Interest
at 10.25% is payable semi-annually in June and December.

The  Credit Agreement and Senior Secured Notes are collateralized
by   substantially  all  of  the  Company's  assets  and  contain
covenants    and    restrictions,   including   limitations    on
indebtedness,  liens,  leases,  mergers  and  sales  of   assets,
investments,  dividends, stock purchases and  other  payments  in
accordance   with   capital  stock   and   cash   flow   coverage
requirements.   At March 31, 1997, the Company was in  compliance
with  all covenants under the Credit Agreement and Senior Secured
Notes agreement.

Upon  the  failure  of the Company to comply  with  any  covenant
contained  in the Credit Agreement or upon the occurrence  of  an
event of default, the rate of interest may be increased to a rate
at all times equal to two percent (2%) above the rate of interest
which  would  be in effect absent such failure of  compliance  or
default.  Such increased rate is to remain in effect, through and
including the end of the fiscal quarter in which such failure  of
compliance is remedied and the Borrower is in compliance with the
covenant.   Whereby, in the case of default, such increased  rate
remains in effect through payment in full of all obligations  and
cancellation  of  further commitments to lend  under  the  Credit
Agreement,  or  written waiver of such event of  default  by  the
Bank, whichever is earlier.

The Company is obligated under promissory notes dated February 1,
1996  (Executed  June 26, 1996) in favor of its Chief   Executive
Officer  and  its President, in the aggregate original  principal
amount of $2.2 million.  The Notes bear interest which is payable
monthly,  at  the annual rate of 12%.  Commencing on  January  1,
1997,  the  Notes  require  monthly  principal  repayments   with
possible  mandatory  prepayments  if  the  Company's  net  income
exceeds certain

                               10
defined amounts.  Final principal and interest payments are due
February 1, 2001.

                 HAHN AUTOMOTIVE WAREHOUSE, INC.

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

The  discussions  set forth in this form 10-Q may contain  forward-
looking  comments.   Such comments are based upon  the  information
currently  available to management of the Company and  management's
perception  thereof as of the date of this report.  Actual  results
of  the  Company's  operations could materially differ  from  those
indicated in the forward-looking comments.  The difference could be
caused by a number of factors including, but not limited to,  those
discussed   under  the  heading  "Important  Information  Regarding
Forward-Looking Statements" in the Company's Annual Report on  Form
10-K, dated December 26, 1996, which has been filed with the United
States Securities and Exchange Commission (the "Commission").  That
Annual Report may be obtained by contacting the Commission's public
reference  operations  or  through  the  worldwide  web   site   at
http://www.sec.gov,  EDGAR Filing section.   Readers  are  strongly
encouraged  to  obtain  and  consider the  factors  listed  in  the
December   26,   1996,  Annual  Report  and   any   amendments   or
modifications thereof when evaluating any forward-looking  comments
concerning the Company.

On  October  14, 1996 and on May 1, 1997, the Company acquired  the
assets  of  Nu-Way  Auto Parts, Inc. and Finn of Canandaigua,  Inc.
respectively.   For further description, see paragraph  two  herein
entitled   "Acquisitions  under  Notes  to  Condensed  Consolidated
Financial Statements".

Hahn  Automotive  Warehouse,  Inc.  (the  "Company")  operates  its
business   both   through   the  Company   and   its   wholly-owned
subsidiaries,  AUTOWORKS,  Inc. and  Meisenzahl  Auto  Parts,  Inc.
Unless  otherwise indicated, the discussion herein  refers  to  the
financial  condition and results of operation of the Company  on  a
consolidated basis.

Results of Operations

The Company's net sales were $50.1 million in the second quarter
of fiscal 1997, (ended March 31, 1997), a $2.0 million decrease
from the second quarter sales of $52.1 million in the second
quarter of fiscal 1996, (ended March 31, 1996).  During the
current quarter, Direct Distribution sales, (which includes the
acquisition of the four Nu-Way locations), increased $1.4 million
and Distribution Center sales increased $1.2 million, while
Advantage Store sales decreased $1.2 million and AUTOWORKS sales
declined by $3.4 million.  The majority of the AUTOWORKS sales
decrease resulted from a net reduction of 15 retail stores, the
mild winter and increased competition.  On a comparable store

                               11
basis, AUTOWORKS sales fell by 10.7%.  As a percentage of net
sales, contributions by each division for the current quarter
were as follows:  AUTOWORKS - 32.8%, Distribution Centers -
33.1%, Advantage Stores - 24.9%, and the Direct Distribution
Centers - 9.2%.

Gross profit decreased $1.6 million to $20.7 million for the
current quarter, or 41.3% of net sales from $22.2 million or
42.7% of net sales, in the same quarter last year.  The decrease
in gross profit dollars is a result of the decrease in sales
discussed above.  The decrease in gross profit percentage is
attributable to the decline in the net sales of the Advantage
Stores as a percentage of total Company net sales.

Selling, general and administrative expense for the current
quarter increased by $347,000 over the same quarter in fiscal
1996.  As a percentage of net sales, selling, general and
administrative expense increased to 42.5% compared to 40.2% for
the same quarter a year ago.  These increases reflect the
conversion of the Nu-Way stores to Direct Distribution Centers
and additional expenses incurred with the closing of 15 and
opening of three AUTOWORKS stores during the current quarter.
The percentage of increase in selling, general and administrative
expense was partially offset by a decrease in the expense
percentage at the Distribution Centers.

Depreciation and amortization decreased $34,000, (which was
partially offset by the Nu-Way Acquisition), in the quarter ended
March 31, 1997, to $767,000 from $801,000 for the same period of
the prior fiscal year.  This decrease is the result of the
decrease in capital  expenditures during the previous fiscal year
as a result of the Company's policy of generally leasing fixed
asset replacements (i.e. vehicles and computers) instead of
purchasing them due to restrictions under the Company's Credit
Facility Agreement.

Interest expense increased by $61,000 for the current quarter
compared to the same quarter last year.  This increase is
attributable to slightly higher average borrowings in the second
quarter of fiscal 1997, primarily due to  the Nu-Way acquisition.

As a result of the factors discussed above, the Company's net
loss increased from $281,000 or $.06 per share for the second
fiscal quarter of 1996, to $1.5 million or $.31 per share for the
second fiscal quarter this year.


Results of Operations - six months ended March 31, 1997, compared
to six months ended March 31, 1996.

The Company's net sales decreased $2.9 million or 2.7% from

                               12
$104.8 million for the six months ended March 31, 1996 to $101.9
million for the corresponding fiscal six months of 1997.  This
was due to a decrease in sales of $7.5 million and $1.4 million
at the AUTOWORKS division and the Advantage Stores, respectively;
these decreases were partially offset by increases of $3.0
million and $3.1 million in sales in the Distribution Centers and
the Direct Distribution Centers, respectively.  The major factors
in the AUTOWORKS sales decline were the net reduction of 15
retail stores since March 31, 1996, increased competition and the
mild winter compared to a severe winter the prior year.  On a
comparable store basis AUTOWORKS sales declined by 12.0% from the
previous fiscal year. As a percentage of Company net sales,
contributions by each division for the first six months of fiscal
1996 were as follows: AUTOWORKS - 33.8%, Distribution Centers -
32.4%, Advantage stores - 24.8% and Direct Distribution Centers -
9.0%.

Gross profit decreased for the first six months of the current
fiscal year by $2.3 million to $41.6 million from $43.8 million
for the same period of the previous fiscal year.  As a percentage
of sales, gross profit decreased to 40.8% from 41.8% for the
previous year.  This percentage decrease is primarily due to the
increase in Distribution Center sales as a percentage of total
Company net sales, while the majority of the dollar decrease is a
result of the decrease in sales.

Selling, general and administrative expense declined $286,000
from the comparable period of the previous fiscal year.  This is
primarily the result of the increased sales percentage of
Distribution Center sales and the previous closing of low volume
AUTOWORKS stores, most of which was offset by the additional
expense of closings and openings of AUTOWORKS stores and the
acquisition of the Nu-Way locations which are included in the
Direct Distribution Division.

Depreciation and amortization decreased $77,000 from $1.6 million
in fiscal 1996 compared to $1.5 million for the same period in
the present fiscal year. This decrease is the result of the
decrease in capital expenditures during the previous fiscal year
as a result of the Company's policy of generally leasing fixed
asset replacements (i.e. vehicles and computers) instead of
purchasing them due to restrictions under the Credit Facility
Agreement.

Interest expense increased $57,000, in the first six months of
fiscal 1997, to $2.2 million.  This increase is attributable to
higher average borrowings due to the Nu-Way acquisition.

As a result of these factors the Company's net loss for the six
month period ended March 31, 1997, was increased to $1.4 million
or $.30 per share, compared to $208,000 or $.04 per share for the

                               13
                                
six months ended March 31, 1996.



LIQUIDITY AND CAPITAL RESOURCES

The  Company's primary cash requirements have historically been  to
fund working capital needs to support growing sales and operations.
During  the  first  six  months  of fiscal  1997,  working  capital
increased  $3.1 million due to a $6.1 million increase in inventory
(substantially  due to the Nu-Way acquisition)  and  was  partially
offset  by a $3.6 million increase in accounts payable and  accrued
expenses.

For  the six months ended March 31, 1997, net earnings adjusted for
non-cash  items, including depreciation, amortization and bad  debt
reserves,  dropped by 72.2% for the current year  compared  to  the
same  period  last  year.   Net cash used by  operating  activities
decreased by 41.2% due primarily to an increase in payables for the
comparable six months of last year.

During  the  six months ended March 31, 1997, the Company  invested
$1.4  million  in capital expenditures, which included  the  Nu-Way
acquisition  and  the  replacement or enhancement  of  other  fixed
assets.   The  Company  plans to open three  new  AUTOWORKS  stores
during  the remainder of the fiscal year. The Company expects  that
funding  for  these new operations will be provided through  vendor
payables  which will be supplemented with relocated inventory  from
closed AUTOWORKS stores.

Financing  activities  for  the  first  six  months  produced  $5.0
million.  These  funds generally reflect net borrowings  under  the
Company's  revolving credit line that were used to fund the  Nu-Way
acquisition, and the new AUTOWORKS stores.  During the third fiscal
quarter, the Company is required to make a $2.2 million payment  on
its  Senior  Secured Notes and regular monthly  payments  on  other
Notes.   The  Company  expects to be able to  make  these  payments
through funds generated from operations and net borrowing under its
revolving credit line.

As  of  May 14, 1997, under its revolving credit line, the  Company
had  outstanding  borrowings  in  the  principal  amount  of  $47.0
million,  generally  bearing  interest  at  7.7%  per  annum,   and
availability  of  $3.0  million.  Since the  close  of  the  second
quarter,  the  bank  syndicate  has increased  the  maximum  credit
availability under its revolving credit line by $2.5 million  to  a
maximum of $50.0 million.

The  Company's  principal sources of liquidity for its  operational
requirements are internally generated funds, borrowings  under  its
revolving  credit  facility,  leasing  arrangements  and   extended
payment  terms  from vendors.  The Company anticipates  that  these
sources  will  provide sufficient working capital  to  operate  its
business, make

                               14
expected capital expenditures, and to meet its other short-term and
longer-term liquidity needs.  The Company currently does not expect
to generate cash flow sufficient to fund the repayment of
borrowings due under its revolving credit facility upon its
maturity in June 1999 and accordingly, expects that it will seek to
refinance such amounts prior to such maturity.  No assurance can be
given that such refinancing can be successfully accomplished.

PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings   FLSA - CASE

      On  October  31  1995, five former and current  managers  and
senior  managers  of the Company's AUTOWORKS' subsidiary  filed  an
action  in  the  United  States District  Court  for  the  Southern
District  of  Ohio, Western Division, seeking to recover  allegedly
unpaid   overtime  compensation  plus  an  additional   amount   of
liquidated damages, costs and reasonable attorneys fees  under  the
provisions   of  the  Fair  Labor  Standards  Act  ("FLSA").    The
plaintiffs did not commence the action as a class action  and  have
not  moved  for  certification.  Since the  action  was  commenced,
however,  twenty-two additional employees filed written notices  of
consent to join the action.

      On April 17, 1997, the District Court granted partial summary
judgment  to  the plaintiffs on the issue of liability  while  also
denying  plaintiffs' summary judgment motion on the  issue  whether
the Company willfully violated the FSLA.  In finding liability, the
Court  held  that  because certain managers  and  senior  assistant
managers were, as a disciplinary measure, suspended without pay, no
managers or senior assistant managers were exempt from the overtime
requirement under FLSA.  The Court also denied the Company's cross-
motion for partial summary judgment on the issue of willfulness and
the  validity  of  certain Department of  Labor  regulations.   The
Company  intends to move to reargument and, if an adverse  decision
is rendered, to eventually appeal.

      The  Company  maintains that the claimed  hours  worked,  the
regular  rate  of pay sought and the computation of overtime  rates
are  grossly overinflated.  Moreover, the Company contends that  it
has  complied with the "window of correction" defense provided  for
by the FLSA regulations that required the Company to both cease the
practice   and  reimburse  the  suspended  individuals   to   avoid
liability.  The Company asserts that a recent Supreme Court  ruling
supports  its  contention  that it complied  with  the  "window  of
correction"  defense.  Therefore, the  Company  believes  that  any
ultimate  recovery by the plaintiffs will be significantly limited.
The  Company  does not believe that the amount, if any,  which  the
plaintiffs  may  recover in this action will  be  material  to  the
Company's financial condition, results of operation or cash flow.

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

                               15
          (a)  The Company held its Annual Meeting of Shareholders on March
            14, 1997.
          
          (b)  At said Annual Meeting of Shareholders the following
nominees were elected to the Board of Directors:

                    Daniel J. Chessin
                    Ira D. Jevotovsky
                    Stephen B. Ashley
                    E. Philip Saunders

     The number of votes cast for the election of directors were as
follows:

                                              Votes
                              Votes For      Withheld

          Daniel J. Chessin   4,139,603       221,011
          Ira D. Jevotovsky   4,139,603       221,011
          Stephen B. Ashley   4,140,203       220,411
          E. Philip Saunders  4,140,203       220,411

          There were no broker non-votes.

      The  terms  of  the following directors continued  after  the
meeting:

                    Michael Futerman
                    Eli N. Futerman
                    Gordon E. Forth
                    Robert I. Israel

    (c)  Shareholders approved a second amendment to the 1992 Stock
Option  Plan  which, among other things, increased  the  number  of
shares  available for issuance pursuant to the exercise of  options
granted thereunder to 750,000 shares and extended the term  of  the
1992 Plan an additional five years, through July 31, 2002.

      The  number  of  votes cast for the Plan  Amendment  were  as
follows:

          Votes For       Votes   Withheld  Votes Abstained  Unvoted

          3,236,020             229,165          2,835       892,594

Item 5.   Other Information.

On March 14, 1997 the Company's Board of Directors voted to declare
a  4%  stock dividend to shareholders of record on April 10,  1997.
The stock dividend distribution was made on May 1, 1997.  As a

                               16
result, the Company issued 182,501 shares of its common stock on
that date.

On May 6, 1997, the Company issued a press release stating that the
Company   is   studying  alternatives  concerning   its   AUTOWORKS
subsidiary  that  will maximize the Company's overall  performance.
The  Company has retained an investment banking firm to  assist  in
this effort.

Item 6.   Exhibits and Reports on Form 8-K

          (a)  Exhibits
          
          Those exhibits to be filed by Item 601 of Regulation  S-K
          are listed in the Exhibit Index immediately preceding the
          exhibits   filed   herewith   and   such   liability   is
          incorporated by reference.
          
          (b)  Reports on Form 8-K

          None
               

                            SIGNATURES

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



                                   HAHN AUTOMOTIVE WAREHOUSE, INC.
                                            (Registrant)



                                   By:s//Mike Futerman
                                      Mike Futerman
                                      Chief Executive Officer




                                   By:s//Eli N. Futerman
                                      Eli N. Futerman
                                      President



                                   By:s//Albert J. Van Erp
                                      Albert J. Van Erp
                                      Vice President - Finance

                               17
                                

Dated:  May 14, 1997

                          EXHIBIT INDEX
                                
                                

          10.1 Credit Facility Agreement Amendment Number 2

          27   Selected financial information as required for Edgar
electronic filing for the six months ended March 31, 1997.


                          Exhibit 10.1
                                

          CREDIT FACILITY AGREEMENT AMENDMENT NUMBER 2


          THIS CREDIT FACILITY AGREEMENT AMENDMENT NUMBER 2 is
made as of the 9th day of April, 1997 by and among HAHN
AUTOMOTIVE WAREHOUSE, INC., a New York corporation with offices
at 415 West Main Street, Rochester, New York 14608 ("Hahn"), AUTO
WORKS, INC., a Michigan corporation with offices at 415 West Main
Street, Rochester, New York 14608 ("Auto Works"), and MEISENZAHL
AUTO PARTS, INC., a New York corporation with offices at 415 West
Main Street, Rochester, New York 14608 ("Meisenzahl", with Hahn,
Auto Works, and Meisenzahl collectively called "Borrower"), FLEET
BANK, a bank and trust company formed under the laws of the State
of New York with offices at One East Avenue, Rochester, New York
14638 ("Agent"), as administrative agent for the "Banks" whose
signatures appear on this Amendment Number 2, and each of the
Banks ("Banks") whose signatures appear on this Amendment Number
2 and who are parties to the Credit Facility Agreement described
below.

          This Credit Facility Agreement Amendment Number 2
amends the Credit Facility Agreement dated as of the 26th day of
June, 1996 between the Borrower, the Banks, and the Agent, as
amended by Credit Facility Agreement Amendment Number 1 (the
"Credit Agreement").  Capitalized terms not otherwise defined
herein shall have the meanings given to them by the Credit
Agreement.

          The parties hereby agree as follows:

     1.   The following definition in Section 1.1 of the Credit
Agreement is hereby amended to read in its entirety as follows:

               "Proportionate Share" shall mean, for each of
          the Banks, that percentage which is equal to the
          percentage of $50,000,000 that its Commitment is.
          
                               18

     2.   Section 2.1 of the Credit Agreement is hereby amended to
read in its entirety as follows:

               2.1  Revolving Line.   Subject to the
          terms and conditions of this Agreement, the
          Banks (with each Bank responsible only for
          its Commitment) hereby establish for the
          benefit of the Borrower a revolving line of
          credit in the aggregate maximum amount of
          Fifty Million Dollars ($50,000,000),
          available for (i) working capital purposes,
          (ii) to back letters of credit issued by the
          Agent for the account of the Borrower
          pursuant to Article 4 of this Agreement, and
          (iii) to fund up to $600,000 of the purchase
          price in connection with the Nu-Way
          Acquisition.  Subject to the foregoing and
          the terms of this Agreement including without
          limitation Article 13, the Borrower may
          borrow, repay, and reborrow under the
          Revolving Line so long as the aggregate
          principal amount outstanding at any time does
          not exceed the lesser of (i) $50,000,000, or
          (ii) the Revolving Line Availability.

     3.   Section 2.9 is hereby amended to add a new paragraph to
read as follows:

          On the date of Amendment Number 2 to the
          Credit Agreement, the Borrower will pay to
          the Agent, for the benefit of Manufacturers
          and Traders Trust Company, an origination fee
          of $8536.  Such origination fee shall be paid
          to Manufacturers and Traders Trust Company
          and shall not be shared with the other Banks
          as otherwise required by Section 14.4 of this
          Agreement.

     4.   The second paragraph of Section 4.1 of the Credit
Agreement is hereby amended to read in its entirety as follows:

               At no time shall Letters of Credit be
          issued that would cause Letter of Credit
          Liabilities in the aggregate then outstanding
          to exceed $4,750,000, or when aggregated with
          outstanding amounts under the Revolving Line
          Notes and the Swing Line Note, to exceed the
          lesser of (i) $50,000,000 and (ii) the then
          Collateral Coverage less Mass Mutual Debt.

     5.   Schedule 1.1(1) is hereby amended to change the
     
                                  19
Commitment shown for Manufacturers and Traders Trust Company to
$7,500,000.

     6.   All other terms of the Credit Agreement shall remain
unchanged and in full force and effect.

     7.   Borrower represents and warrants that (a) each of the
representations and warranties set forth in the Credit Agreement
is true and correct as of the date hereof (and with respect to
the representations and warranties set forth in Section 7.5 of
the Credit Agreement, the financial statements referred to
therein shall mean the financial statements of the Borrower for
the most recent quarterly period ended) except that Auto Works is
a Michigan corporation and except for those facts that Borrowers
have advised Agent of in writing or in financial statements or
SEC reports provided to Agent; and (b) no Event of Default or
event that, with the giving of notice or the passage of time or
both would constitute an Event of Default, has occurred and is
continuing.

     8.   On the date of this Amendment, the Manufacturers and
Traders Trust Company  shall make an advance to the Borrower
equal to its increased Proportionate Share of the aggregate
outstanding obligations of the Borrower to the Agent under the
Credit Agreement, such advance to be in immediately available
funds to the Agent at the Agent Office.  The Agent shall use such
funds to repay obligations of the Borrower under the Credit
Agreement to the Banks other than Manufacturers and Traders Trust
Company in amounts equal to the amount outstanding under their
respective Revolving Notes greater than their Proportionate
Shares of the outstanding obligations of the Borrower under the
Credit Agreement.

     9.   This Amendment may be executed in any number of
counterparts, all of which taken together shall constitute one
and the same agreement, and any party hereto may execute this
Amendment by signing any such counterpart.

     IN WITNESS WHEREOF, the parties have caused this Amendment
to be executed as of the date first above written.


                         HAHN AUTOMOTIVE WAREHOUSE, INC.


                         By:s//Eli N. Futerman
                              Eli N. Futerman
                         Title: President


                         AUTO WORKS, INC.

                               20
                                
                         By:s//Eli N. Futerman
                              Eli N. Futerman
                         Title: Chief Executive Officer

                         MEISENZAHL AUTO PARTS, INC.


                         By:s//Eli N. Futerman
                              Eli N. Futerman
                         Title: President

                         FLEET BANK


                         By:s//Jeffery S. Holmes
                              Jeffery S. Holmes
                              Vice President
                         THE CHASE MANHATTAN BANK, N.A.


                         By:s//Diana M. Lauria
                              Diana M. Lauria
                              Vice President


                         MANUFACTURERS AND TRADERS
                         TRUST COMPANY


                         By:s//John P. Chantra
                              John P. Chantra
                              Vice President

                         THE SUMITOMO BANK, LIMITED


                         By:s//William N. Paty
                              William N. Paty
                         Title: Vice President and Manager

                         By:s//James Drum
                              James Drum
                         Title: Vice President, NY Office

                           Exhibit 27

           Selected  financial information as  required  for  Edgar
electronic filing for the six months ended March 31, 1997.

                               21

<TABLE> <S> <C>

       
<ARTICLE> 5
<MULTIPLIER>   1000
<S>                           <C>       <C>
<PERIOD-TYPE>                           6-MOS
<FISCAL-YEAR-END>                       SEP-30-1997
<PERIOD-END>                            MAR-31-1997
<CASH>                                         194
<SECURITIES>                                     0
<RECEIVABLES>                               18,752
<ALLOWANCES>                                     0
<INVENTORY>                                 77,017
<CURRENT-ASSETS>                            97,779
<PP&E>                                      13,668
<DEPRECIATION>                                   0
<TOTAL-ASSETS>                             116,133
<CURRENT-LIABILITIES>                       37,992
<BONDS>                                          0
                            0
                                      0
<COMMON>                                        47
<OTHER-SE>                                  32,046
<TOTAL-LIABILITY-AND-EQUITY>               116,133
<SALES>                                    101,895
<TOTAL-REVENUES>                           101,895
<CGS>                                       60,332
<TOTAL-COSTS>                                1,864
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                           2,246
<INCOME-PRETAX>                            (2,303)
<INCOME-TAX>                                 (900)
<INCOME-CONTINUING>                        (1,403)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                               (1,403)
<EPS-PRIMARY>                                (.30)
<EPS-DILUTED>                                (.30)
        

</TABLE>


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