HAHN AUTOMOTIVE WAREHOUSE INC
10-Q, 1998-05-15
MOTOR VEHICLE SUPPLIES & NEW PARTS
Previous: BANYAN SYSTEMS INC, 10-Q, 1998-05-15
Next: VISTA INFORMATION SOLUTIONS INC, 10QSB, 1998-05-15



               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, 1998


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)





<PAGE>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, 1998;  4,745,014.




                 HAHN AUTOMOTIVE WAREHOUSE, INC.
                              Index




PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements

          Condensed Consolidated Balance Sheets -
          March 31, 1998 and September 30, 1997


          Condensed Consolidated Statements of Operations -
          for  the  six months and three months ended March  31,
          1998 and March 31, 1997


          Condensed Consolidated Statements of Cash Flows -
          for the six months ended March 31, 1998
          and March 31, 1997


          Notes to Condensed Consolidated
          Financial Statements


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



<PAGE>2

PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings

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

Item 6.   Exhibits and Reports on Form 8-K

SIGNATURES


<TABLE>                                                         
     HAHN AUTOMOTIVE WAREHOUSE, INC.
  CONDENSED CONSOLIDATED BALANCE SHEETS
    (In Thousands except share data)
<CAPTION>                                                       
                 ASSETS                     3/31/98     9/30/97
                                          (Unaudited)           
<S>                                       <C>            <C>
Current Assets:                                                 
  Cash                                           $332       $632
  Trade Accounts Receivable net of                              
    allowance for doubtful accounts            16,140     16,995
  Inventory                                    40,060     42,516
  Other Current Assets                          2,752      4,862
Total Current Assets                           59,284     65,005
                                                                
Property, Equipment, and Leasehold                              
  Improvements, net                             7,487      5,062
Other Assets                                    7,730      7,725
                                                                
                                               74,501     77,792
LIABILITIES AND SHAREHOLDERS' EQUITY                            
                                                                
Current Liabilities:                                            
  Current portion of long-term debt                             
    and capital lease obligations               1,905      1,330
 Notes payable-officers and affiliates          2,320      2,704
  Accounts payable                              8,463     12,062
  Compensation related liabilities              1,622      1,880
  Discontinued Operations                       4,484      5,066
  Other accrued expenses                        2,920      3,215

<PAGE>3                                                         

Total Current Liabilities                      21,714     26,257
                                                                
Long-term Debt                                 37,117     38,896
Capital Lease Obligations                       3,153        275
Total Liabilities                              61,984     65,428
                                                                
Shareholders' Equity:                                           
  Common stock (par value $.01 per share;                       
  authorized 20,000,000 shares;                                 
  issued and outstanding 4,745,014)                47         47
Additional Paid-in Capital                     25,975     25,975
Retained Earnings                            (13,505)   (13,658)
                                                                
Total Shareholders' Equity                     12,517     12,364
                                                                
                                              $74,501    $77,792
</TABLE>                                                        


<TABLE>                                                         
HAHN AUTOMOTIVE WAREHOUSE, INC.                              
CONDENSED CONSOLIDATED                               
STATEMENTS OF INCOME
(In Thousands except for                              
share and per share data)
(Unaudited)                                      
<CAPTION>                                               
                              For the 6 Months  For the 6 Months
                              Ended March 31,   Ended March 31,
                                    1998              1997
                                                   (Restated)
<S>                           <C>               <C>
Net sales                              $63,852           $67,502
Cost of Products Sold                   39,689            41,709
                                                                
Gross Profit                            24,163            25,793
                                                                
Selling, General and                                            
  Administrative Expense                21,435            21,829
Depreciation and Amortization              810               847
                                                                
<PAGE>4                                                         

Operating Income                         1,918             3,117
                                                                
Interest Expense                       (1,904)           (2,245)
Interest and Service Charge                                     
  Income                                   225               235
                                                                
Income from Continuing                                          
  Operations Before                                             
Provisions
    for Taxes                              239             1,107
Provision for (Benefit from)                                    
  Income Taxes                              86               425
Income from Continuing                                          
  Operations                               153               682
Loss from Discontinued                                          
  Operations, Net of Income                                     
    Tax Benefit                              0           (2,086)
                                                                
Net Income (Loss)                         $153          ($1,404)
                                                                
Basic and Diluted Earnings                                      
  Per Share:                                                    
                                                                
Income From Continuing                                          
  Operations                             $0.03             $0.14
Loss From Discontinued                                          
  Operations                             $0.00           ($0.44)
                                                                
Net Income (Loss)                        $0.03           ($0.30)
                                                                
Basic and Diluted Weighted                                      
  Average Number of Shares           4,745,014         4,745,014
</TABLE                                                         
                                                                

</TABLE>
<TABLE>                                                         
HAHN AUTOMOTIVE WAREHOUSE, INC.                              
CONDENSED CONSOLIDATED                               
STATEMENTS OF INCOME
(In Thousands except for                              
share and per share data)
(Unaudited)                                             

<PAGE>5                                                 

<CAPTION>                                               
                              For the 3 Months  For the 3 Months
                              Ended March 31,   Ended March 31,
                                    1998              1997
                                                   (Restated)
<S>                           <C>               <C>
Net sales                              $32,313           $33,630
Cost of Products Sold                   20,279            20,938
                                                                
Gross Profit                            12,034            12,692
                                                                
Selling, General and                                            
  Administrative Expense                10,658            11,200
Depreciation and Amortization              413               422
                                                                
Operating Income                           963             1,070
                                                                
Interest Expense                         (957)           (1,175)
Interest and Service Charge                                     
  Income                                   113               121
                                                                
Income from Continuing                                          
  Operations Before                                             
Provisions
    for Taxes                              119                16
Provision for (Benefit from)                                    
  Income Taxes                              43              (10)
Income from Continuing                                          
  Operations                                76                26
Loss from Discontinued                                          
  Operations, Net of Income                                     
    Tax Benefit                              0           (1,501)
                                                                
Net Income (Loss)                          $76          ($1,475)
                                                                
Basic and Diluted Earnings                                      
  Per Share:                                                    
                                                                
Income From Continuing                                          
  Operations                             $0.02             $0.01

<PAGE>6                                                         

Loss From Discontinued                                          
  Operations                             $0.00           ($0.32)
                                                                
Net Income (Loss)                        $0.02           ($0.31)
                                                                
Basic and Diluted Weighted                                      
  Average Number of Shares           4,745,014         4,745,014
</TABLE>                                                        

<TABLE>                                                          
HAHN AUTOMOTIVE WAREHOUSE, INC.
STATEMENTS OF CASH FLOWS
(In Thousands)
(Unaudited)

<CAPTION>                                                 
                                         6 Mo. Ended    6 Mo.
                                                        Ended
                                           3/31/98     3/31/97
                                                      (Restated)
<S>                                      <C>          <C>
Cash flows from operating activities:                      
  Net income (Loss)                             $153     ($1,404)
  Adjustments to reconcile net income to                         
    net cash provided by operating                               
      activities:                                                
      Depreciation and amortization              810          847
  Provision for doubtful accounts and            289          265
notes
                                                                 
Change in assets and liabilities:                                
  Trade receivables                              566        (774)
  Inventory                                    2,456      (2,553)
  Other assets                                 2,076      (4,349)
  Accounts payable and other accruals        (4,734)        3,799
                                                                 
Net cash provided by (used in) operating                         
  activities                                   1,616      (4,169)
Cash flows from investing activities:                            
  Additions to property, equip. and                              
    leasehold improvements, net                 (70)        (786)
Net cash used in investing activities           (70)        (786)

<PAGE>7                                                          

Cash flows from financing activities:                            
  Net borrowings under (payment of) line                         
    of credit                                (1,163)        4,000
 Proceeds from long-term debt and demand                         
   notes                                          62        1,519
 Payments of long-term debt and demand                           
   notes                                       (174)        (169)
 Payment of notes payable-officers and                           
   affiliates                                  (384)        (178)
 Payment of capital lease obligations          (187)        (214)
                                                                 
Net cash provided by (used in) financing                         
  activities                                 (1,846)        4,958
                                                                 
Net increase (decrease) in cash                (300)            3
Cash at beginning of year                        632           79
                                                                 
Cash at end of period                            332           82
                                                                 
Supplemental disclosures of cash flow                            
  information Cash paid during the                               
quarter
    for:                                                         
    Interest                                  $2,071       $2,117
                                                                 
    Income taxes paid                            $50         $135
                                                                 
    In January, 1998 the company renewed                         
      capital lease agreements relating to                          
        the rental of Distribution Centers    $3,136           $0
</TABLE>                                                         



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



1.  Summary of Significant Accounting Policies

<PAGE>8

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 condensed consolidated balance sheet at September
30,  1997  has been derived from the Company's audited  financial
statements  at  that  date.   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, 1997, 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.

As  a  result of its Chapter 11 bankruptcy filing, the  Company's
AUTOWORKS,   Inc.  subsidiary  (see  note  2  below)   has   been
deconsolidated.

Operating results for the six month period ended March  31,  1998
are  not  necessarily  indicative of  the  results  that  may  be
expected for the entire fiscal year.

2.  Discontinued Operations

In  the  third  quarter  of fiscal 1997,  the  Company  made  the
decision  to  exit its retail business.  On July  24,  1997,  the
Company's retail subsidiary, AUTOWORKS, Inc. ("AUTOWORKS"), filed
for   reorganization  under  Chapter  11  of  the  United  States
Bankruptcy  Code  in the United States Bankruptcy  Court  in  the
Western District of New York to assure orderly administration  of
AUTOWORKS'  assets and liabilities.  Under Chapter 11,  AUTOWORKS
has  operated as a debtor-in-possession while its assets are sold
or  liquidated,  and its debts restructured.  As  a  result,  the
Company  has  deconsolidated, and classified  as  a  discontinued
operation,  the AUTOWORKS subsidiary. The consolidated  financial
statements

<PAGE>9

presented  herein, (including all prior period  statements  which
have been restated to reflect the reclassification and to conform
to  current  year presentation), reflect discontinued  operations
separately from continuing operations.
The  assets and liabilities of AUTOWORKS, INC. are summarized  as
follows:

          Assets                             3/31/98    9/30/97

Cash                                           $74       $833
Accounts Receivable, net                         6         40
Inventory                                        0        220
Property, Plant and Equipment                  500        712
Other Assets                                   104        127

Total Assets                                   684      1,932

          Liabilities

Current Liabilities                        $16,658    $17,906
Due to Affiliates                           33,375     33,375

Total Liabilities                           50,033     51,281

Liabilities Exceeding Assets               $49,349    $49,349

3.  Stockholder's Equity

On  March  15, 1997, the Board of Directors declared a  4%  stock
dividend on the Company's common stock, distributable May 1, 1997
to  stockholders of record as of April 10, 1997.  Accordingly, an
amount  equal  to the fair market value of the additional  shares
issued  has  been  charged to retained earnings and  credited  to
common  stock  and  additional paid-in capital at  September  30,
1997, which were restated to reflect this 4% stock dividend.

4.  Earnings Per Share

The   Company  has  adopted  Statement  of  Financial  Accounting
Standards (SFAS) No. 128, "Earnings per Share", which was  issued
by  the  Financial Accounting Standards Board in 1997.  SFAS  No.
128  requires dual presentation of basic earnings per share (EPS)
and  diluted  EPS on the face of all statements of  earnings  for
periods ending after December 15, 1997.  Basic EPS is computed as
net  earnings  divided by the weighted-average number  of  common
shares  outstanding  for the period.  Diluted  EPS  reflects  the
potential  dilution that could occur from common shares  issuable
through


<PAGE>10

stock-based  compensations  including  stock  options.   Reported
earnings per share in prior periods have been restated to conform
with  the provisions of SFAS 128.  This restatement did not  have
an impact on earnings per share as reported in prior periods.




                                             Six Months
                                          Ended March 31
                                        1998            1997
BASIC AND DILUTED EARNINGS PER SHARE

Basic and Diluted Shares Outstanding:
  Weighted average number of
    shares outstanding                  4,745,014  4,745,014

  Net income (Loss)                     $153        ($1,404)

  Basic and Diluted EPS                 $.03          ($.30)

The  exercise of outstanding stock options has not been  included
in  the  calculation  of diluted EPS since the  effect  would  be
antidilutive  because all outstanding options  were  out  of  the
money as of March 31, 1998.

5.  Debt (in thousands)

Long-term debt consists of the following:

                                        3/31/98        9/30/97

Credit Facility Agreement               36,667        37,830
Other Long-term Debt                     2,108         2,220
Less Current Maturities                (1,658)       (1,154)

                                       $37,117       $38,896

The Company's credit facility agreement, which expires on October
22,  2002, provides for a revolving credit facility subject to  a
borrowing  base,  up  to a maximum of $50.0 million.   Borrowings
under  the  Credit Facility Agreement bear interest at an  annual
rate  equal  to, at the Company's option, either (a)  LIBOR  plus
1.75%   to   2.5%,   dependent  upon  the   Company's   financial
performance,  or  (b)  the  bank prime  rate  plus  0%  to  .75%,
dependent  upon the Company's financial performance.   LIBOR  and
prime were 5.7% and 8.5%, respectively, on March 31, 1998.

As  of  May  12, 1998, the Company had an outstanding balance  of
$35.9 million under the Credit Facility Agreement.

<PAGE>11

Borrowings  outstanding under the Credit Facility  Agreement  are
collateralized by substantially all of the Company's assets.  The
Credit  Facility  Agreement contains covenants and  restrictions,
including limitations on indebtedness, liens, leases, mergers and
sales  of  assets,  investments, dividends, stock  purchases  and
other  payments in addition to tangible net worth,  fixed  charge
ratio,  minimum  tangible  net worth  and  minimum  fixed  charge
coverage ratio requirements.

The  Company  has  outstanding subordinated notes  to  its  Chief
Executive Officer and President in the original principal  amount
of  $2,150,000 that  bear interest at an annual rate of 12%.  The
Notes  require  monthly  principal  and  interest  payments  with
possible mandatory prepayments of principal if the Company's  net
income  exceeds  certain defined amounts.   Final  principal  and
interest  payments  are  due February  1,  2001.   The  remaining
balance  of  notes  payable  due to officers  and  affiliates  is
comprised  of  a number of notes to related parties with  varying
terms.

6.  Contingencies

As disclosed in previous filings, the Official Unsecured Creditors'
Committee   ("Committee")   in  the  AUTOWORKS,   INC.   bankruptcy
proceeding  had  indicated that it may pursue  claims  against  the
Company, for alleged preferential transfers between the Company and
AUTOWORKS, Inc. amounting to approximately $6.5 million  and  under
the  doctrine  of  substantive consolidation for alleged  fraud  in
connection with the Company's acquisition of AUTOWORKS,  INC.,  and
under  fraudulent conveyance laws.  On April 22, 1998, a Settlement
Agreement  and Release was negotiated, subject to approval  by  the
United States Bankruptcy Court in the Western District of New York,
between  the  Company  and  the Committee.   In  exchange  for  the
Committee releasing all claims against the Company, the Company  is
obligated to pay the bankruptcy estate of AUTOWORKS, INC. up  to  a
maximum  of $2.0 million over five years.  If certain payments  are
made  in  a  timely  manner, the Company will pay  less  than  $2.0
million,  but  not less than $1.6 million by June  15,  2002.  Such
amounts   are   appropriately  reserved  for  in  the  discontinued
operations line item on the balance sheet.
                                
                 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


<PAGE>12

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 identified from time to time by  the
Company  in press releases, other communications with the Company's
stockholders  and  the  Company's filings  with  the  Security  and
Exchange  Commission from time to time 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 29, 1997, 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  all  such
factors  listed  in the December 29, 1997, Annual  Report  and  any
amendments  or modifications thereof when evaluating  any  forward-
looking  comments concerning the Company.  The Company  assumes  no
obligation  to update forward looking statements to reflect  events
or circumstances after the date on which such statements were made.

Due  to  AUTOWORKS, INC. continuing losses and negative cash  flow,
the Company decided, during Fiscal 1997 to exit the retail business
and  focus  its operations in the wholesale automotive  aftermarket
segment.    AUTOWORKS,  INC.  filed  a  Chapter  11  Petition   for
Reorganization  on  July 24, 1997.  As a result,  the  Company  has
deconsolidated AUTOWORKS, INC. and classified it as a  discontinued
operation  in  the Company's financial statements and all  previous
periods  have  been restated to reflect this treatment;  references
herein  to previous period figures are to the restated figures  and
do not include AUTOWORKS, INC..

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

Results of Operations - three months ended March 31, 1998, compared
to three months ended March 31, 1997.

The Company's net sales for the fiscal quarter ended March 31, 1998
declined $1.3 million to $32.3 million, from $33.6 million for  the
same  fiscal  quarter last year.  This 3.9% decrease resulted  from
mild  winter  weather conditions and increased competition  at  the
Advantage  Store level.  For the quarter, on a comparable  location
basis, net sales decreased by 4.1% at the full service Distribution
Centers, 6.7% at the Advantage Auto Stores, and .8% at the Direct

<PAGE>13

Distribution Centers.

Gross  profit  for  the  current quarter  decreased  $658,000  as
compared  to  the  second quarter of fiscal 1997.   Gross  profit
expressed  as a percentage of net sales decreased to  37.2%  from
37.7%  for the previous fiscal year due to an unfavorable  change
in  sales mix resulting from the decrease in Advantage Auto Store
sales  as a percentage of net sales, and a change in entitlements
from  the  Direct Distribution Division's largest  vendor   as  a
result of the discontinuance of AUTOWORKS, Inc.

Selling,  general  and administrative expense decreased  $542,000
from  $11.2 million in the first quarter of fiscal 1997, to $10.7
million  for  the  comparable  quarter  of  fiscal  1998.  As   a
percentage  of  net  sales, selling, general  and  administrative
expense  decreased  to  33.0% from  33.3%  as  a  result  of  the
Company's efforts to control and reduce expenses.

Depreciation  and  amortization decreased  $9,000  from  $422,000
during  the  corresponding quarter last year, to $413,000  during
the second quarter of the current fiscal year.  This decrease  is
the  result  of utilization of operating leases rather  than  the
purchase  of  fixed  assets (which occurred due  to  the  capital
expenditure  limitation imposed by the Company's Credit  Facility
Agreement),   which  was  partly  offset  by   an   increase   in
amortization  of goodwill related to the acquisitions  of  Nu-Way
Auto  Parts, Inc. and Finn Auto Parts of Canandaigua, Inc., which
occurred on October 14, 1996, and May 1, 1997 respectively.

As  a  result  of  the factors discussed above, operating  income
declined  $107,000 from $1.1 million in the previous fiscal  year
to $963,000 in the current year's second quarter. As a percentage
of  net sales, operating income declined to 3.0% from 3.2% in the
same quarter of fiscal 1997.

Interest expense declined $218,000 to $957,000 from $1.2  million
for  the  same quarter of the previous fiscal year.  This decline
is  the  result  of lower average borrowings outstanding  on  the
Company's revolving line of credit.

As   a  result  of  the  factors  discussed  above,  income  from
continuing operations increased $50,000 to $76,000, or  $.02  per
share, from $26,000, or $.01 per share, for the same quarter last
year.





<PAGE>14

Net  income  increased $1.6 million, from a loss of $1.5  million
for  the second quarter of fiscal 1997 to a profit of $76,000 for
the  second  fiscal quarter of 1998.  This increase, taking  into
consideration the change in income from continuing operations, is
largely  due to the one time charge taken by the Company in  June
of  1997  in connection with the discontinuance of the AUTOWORKS,
INC. business.

Basic  and diluted earnings per share and weighted average number
of  shares outstanding as of March 31, 1997 have been restated to
reflect the 4% stock dividend to shareholders of record on  April
10, 1997.  This dividend was distributed on May 1, 1997.

Results of Operations - six months ended March 31, 1998, compared
to six months ended March 31, 1997.

The Company's net sales decreased $3.6 million or 5.4% from $67.5
million  for the six months ended March 31, 1997 to $63.9 million
for  the  corresponding  six months of fiscal  1998.   The  major
factors  in  the  sales  decline were  the  net  reduction  of  3
Advantage Auto Stores since March 31, 1997, increased competition
and  the mild winter.  On a comparable location basis, net  sales
declined  by  6.1%  at  the Distribution  Centers,  8.3%  at  the
Advantage  Auto  Stores  and  0.1%  at  the  Direct  Distribution
Centers.   Also  as  a  percentage of the  Company's  net  sales,
contributions by each division for the first six months of fiscal
1998  were  as follows:  Distribution Centers - 48.5%,  Advantage
Auto Stores - 37.2% and Direct Distribution Centers - 14.3%.

Gross profit for the first six months of the current fiscal  year
decreased by $1.6 million to $24.2 million from $25.8 million for
the same period of the previous fiscal year.  As a percentage  of
sales,  gross  profit  decreased to  37.8%  from  38.2%  for  the
previous  year. This percentage decrease is primarily due  to  an
unfavorable  change in sales mix resulting from the  decrease  in
Advantage  Auto Store sales as a percentage of net  sales  and  a
change  in  entitlements from the Direct Distribution  division's
largest  vendor as a result of the discontinuance  of  AUTOWORKS,
Inc.

Selling,  general  and administrative expense  declined  $394,000
from  $21.8  million for the first six months of fiscal  1997  to
$21.4  million  for  the same period of  fiscal  1998.   This  is
primarily  due  to  the Company's efforts to control  and  reduce
expenses.   As  a  percentage  of  sales,  selling,  general  and
administrative  expense  increased to 33.6%  from  32.3%  in  the
previous  fiscal year.  This decline was largely due to decreased
sales as discussed above.

<PAGE>15

Depreciation and amortization decreased $37,000 from $847,000  in
fiscal  1997  compared to $810,000 for the  same  period  in  the
present fiscal year. This decrease is the result of a decrease in
capital expenditures during the previous fiscal year as a  result
of  the Company's policy of generally leasing certain fixed asset
replacements (i.e. vehicles and computers) instead of  purchasing
them  due  to  limitations  under the Company's  Credit  Facility
Agreement,  partially offset by an increase  in  amortization  of
goodwill  related  to the Nu-Way Auto Parts Inc.  and  Finn  Auto
Parts of Canandaigua, Inc. acquisitions which occurred on October
14, 1996 and May 1, 1997, respectively.

As  a  result  of  the factors discussed above, operating  income
declined $1.2 million from $3.1 million for the first six  months
of  fiscal year 1997 to $1.9 million for the first six months  of
fiscal 1998.  As a percentage of sales, operating income declined
to 3.0% from 4.6% in the same six month period of 1997.

Interest  expense decreased $341,000, in the first six months  of
fiscal  1998, to $1.9 million.  This decrease is attributable  to
lower   average   borrowings  outstanding  under  the   Company's
revolving line of credit.

As a result of these factors the Company's income from continuing
operations  for  the  six  month period  ended  March  31,  1998,
decreased to $153,000 or $.03 per share, compared to $682,000  or
$.14 per share for the six months ended March 31, 1997.

Net income increased $1.6 million from a loss of $1.4 million for
the  six  month  period  ended March 31, 1997,  to  a  profit  of
$153,000  for  the comparable six month period  in  fiscal  1998.
This  increase,  taking into consideration the change  in  income
from continuing operations, is largely due to the one time charge
taken  in  June of 1997 in connection with the discontinuance  of
the AUTOWORKS, INC. business.

LIQUIDITY AND CAPITAL RESOURCES

During  the first six months of fiscal 1998, operations  provided
net  cash  of  $1.6  million, largely due to decreases  in  trade
accounts receivable, inventory and other assets of $566,000, $2.5
million  and  $2.1  million respectively which was  substantially
offset  by  a  $4.7 million decrease in accounts payable.   These
changes  reflect  the  Company's efforts to improve  its  working
capital position.


<PAGE>16

Investing   activities   consist  mainly   of   routine   capital
expenditures  for  delivery  vehicles,  computer  equipment   and
fixtures.   Capital expenditures, net of disposals, were  $70,000
during the first six months of fiscal 1998.

Financing  activities  during  the  six  months  of  fiscal  1998
consumed $1.8 million of cash, due to decreased borrowings  under
the  Company's revolving line of credit and payments on long-term
debt.

On October 22, 1997, the Company entered into a Loan and Security
Agreement   (the  "New  Credit  Facility")  with  Fleet   Capital
Corporation  which provides for, among other things, a  revolving
credit  facility  with  $50.0  million  in  maximum  availability
(subject  to  borrowing base restrictions), a $2.5  million  term
loan,  a $3.5 million supplemental availability line and  a  $2.0
million letter of credit sub-facility.  For a description of  the
Credit  Facility  Agreement terms see Note  5  to  the  Financial
Statements  included  in  Part I Financial  Information,  Item  I
Financial Statements in this Quarterly Report.

As  of  May  12, 1998, the Company had an outstanding balance  of
$35.9 million under its revolving line of credit and availability
of $4.6 million.

In  the  future  the  Company expects  to  make  minor  strategic
acquisitions  and  open  new  direct  distribution  centers   and
Advantage  Auto  stores to the extent that its debt  service  and
other  funding  requirements permit.  The  Company's  ability  to
continue  to open new direct distribution centers will depend  on
its  ability  to negotiate extended payment terms  with  vendors,
which    initially    minimizes   additional   working    capital
requirements.  The  Company believes that  it  will  be  able  to
continue to obtain such financing.

The  Company  is subject to various actual and potential  losses,
claims, obligations and proceedings arising out of the AUTOWORKS,
Inc.  bankruptcy as disclosed in its annual report on  Form  10-K
for the fiscal year ended September 30, 1997, Part I, Item 3, and
in  Note  6  to the Financial Statements.  The Company  has  made
provision  for  certain anticipated operating expenses  (such  as
certain  real  estate and equipment lease obligations  and  self-
insured exposures) of AUTOWORKS, INC. for which it may be jointly
liable  with AUTOWORKS, INC., amounting to $4.5 million and  $5.1
million on March 31, 1998 and September 30, 1997, respectively.





<PAGE>17

As  discussed  under Part II Other Information -  Item  1,  Legal
Proceedings,  the  Company has negotiated  a  settlement  of  the
claims  asserted  against it by the Official  Unsecured  Creditor
Committee  in  the  AUTOWORKS, Inc. bankruptcy  proceeding.   The
settlement  requires  the  Company to  pay  the  AUTOWORKS,  Inc.
bankruptcy  estate  $2.0 million in five  equal  annual  payments
without  interest.   The loss recorded by  the  Company  for  the
AUTOWORKS,   Inc.   bankruptcy  proceeding  includes   sufficient
reserves for these settlement payments as disclosed in Note 6  to
the Financial Statement.

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  expected capital expenditures and  to  meet  its
other  short-term  and longer-term liquidity needs,  through  the
balance of fiscal 1998.

Seasonality

The  Company's business is somewhat seasonal in nature, primarily
as a result of the impact of weather conditions on the demand for
automotive aftermarket products.  Historically, the Company's net
sales  and gross profits have been higher in the second  half  of
each Fiscal year than in the first half.

PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings

As  previously  reported, in July 1997, the Company's  wholly-owned
subsidiary,  AUTOWORKS,  Inc.  filed  a  petition  for  relief  for
reorganization under Chapter 11 of Bankruptcy Code.  The proceeding
was  brought  in  and  is presently pending in  the  United  States
Bankruptcy  Court  for  the  Western  District  of  New  York  (the
"Bankruptcy  Court").   Subsequent  to  the  filing,  the  Official
Unsecured Creditor's Committee ("Committee") in the AUTOWORKS, Inc.
bankruptcy proceeding and the Company have reached a compromise and
settlement  in  connection with the Committee's claim  for  alleged
preferential  transfers  between the Company  and  AUTOWORKS,  Inc.
amounting  to approximately $6.5 million and under the doctrine  of
substansive consolidation for alleged fraud in connection with  the
Company's  acquisition  of AUTOWORKS, Inc.,  and  under  fraudulent
conveyance laws.  The Committee's request to pursue this claim  was
previously rejected by counsel for AUTOWORKS, Inc. on grounds  that
the  claim did not appear to have merit and no adversary proceeding
has been brought by the Committee.  AUTOWORKS, Inc. and the

<PAGE>18

Committee  have  filed  a  motion to  approve  the  compromise  and
settlement agreement and a hearing has been scheduled for  May  20,
1998.   The  motion seeks Bankruptcy Court approval of a settlement
between  AUTOWORKS,  Inc. ("Debtor"), the Committee,  the  Company,
Massachusetts Mutual Life Insurance Company ("Mass Mutual"),  Fleet
Bank,  The  Chase Manhattan Bank, Manufacturers and Traders  Trust,
and Sumitomo Bank, Ltd. (collectively, the "Bank Group"). The basic
terms of the Settlement Agreement and Release are as follows:   (1)
the  Company  will make payments to the Debtor's  Estate  up  to  a
maximum  of $2.0 million over four years.  If certain payments  are
made  in  a  timely  manner, the Company will pay  less  than  $2.0
million,  but in no event will the Company pay the Debtor's  Estate
less  than  the  amount of $1.6 million by June 15, 2002;  (2)  the
Company  and  it  insiders and affiliates will release  all  claims
against  the  Debtor's Estate; (3) the Bank Group and  Mass  Mutual
will release all claims against the Debtor and the Company; (4) the
Debtor's  Estate and the Committee will release all claims  against
the  Company, the Bank Group and Mass Mutual; and (5)  the  Company
will   provide  reasonable  support  to  the  Debtor's  Estate   in
connection  with  claims  objections  and  avoidance  actions.    A
Settlement  Agreement and Release will be executed by  the  parties
upon receipt of Bankruptcy Court approval.

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

      (a)   The Company held its Annual Meeting of Shareholders  on
March 16, 1998.

      (b)   At  said  Annual Meeting of Shareholders the  following
nominees were elected to the Board of Directors:

                    Mike Futerman
                    Eli N. Futerman
                    William A. Buckingham
                    Robert I. Israel

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

                                                    Votes
                                   Votes For      Withheld

          Mike Futerman            4,178,423      566,591
          Eli N. Futerman          4,180,611      564,403
          William A. Buckingham    4,180,611      564,403
          Robert I. Israel         4,180,611      564,403

      The  terms  of  the following directors continued  after  the
meeting:

<PAGE>19
                    Daniel J. Chessin
                    Ira D. Jevotovsky
                    Stephen B. Ashley
                    E. Philip Saunders



      (c)  Shareholders approved a third amendment to the Company's
Stock Option Plan for the purpose of repricing options in order  to
provide  effective incentive to the non-director option holders  to
exercise  their options and more closely align their interest  with
those of the Company's shareholders.

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

Votes For        Votes Against   Votes Abstained    Unvoted

3,980,231             491,766         1,798         271,218


Item 6.    Exhibits and Reports on Form 8-K

(a)  Exhibits

None

(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


<PAGE>20

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



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



Dated:  May  14, 1998

                          EXHIBIT INDEX
                                
          27  Selected financial information as required for Edgar
electronic filing for the six months ended March 31, 1998.


                           Exhibit 27

     Selected financial information as required for Edgar
electronic filing for the six months ended March 31, 1998.


<TABLE> <S> <C>

       
<ARTICLE> 5
<MULTIPLIER> 1000
<S>                                     <C>            <C>
<PERIOD-TYPE>                                          6-MOS
<FISCAL-YEAR-END>                                      SEP-30-1998
<PERIOD-END>                                           MAR-31-1998
<CASH>                                                      332
<SECURITIES>                                                  0
<RECEIVABLES>                                            16,140
<ALLOWANCES>                                                  0
<INVENTORY>                                              40,060
<CURRENT-ASSETS>                                         59,284
<PP&E>                                                    7,487
<DEPRECIATION>                                                0
<TOTAL-ASSETS>                                           74,501
<CURRENT-LIABILITIES>                                    21,714
<BONDS>                                                       0
                                         0
                                                   0
<COMMON>                                                     47
<OTHER-SE>                                               12,470
<TOTAL-LIABILITY-AND-EQUITY>                             74,501
<SALES>                                                  63,852
<TOTAL-REVENUES>                                         63,852
<CGS>                                                    39,689
<TOTAL-COSTS>                                            22,245
<OTHER-EXPENSES>                                              0
<LOSS-PROVISION>                                              0
<INTEREST-EXPENSE>                                        1,904
<INCOME-PRETAX>                                             239
<INCOME-TAX>                                                 86
<INCOME-CONTINUING>                                         153
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                                153
<EPS-PRIMARY>                                               .03
<EPS-DILUTED>                                               .03
        

</TABLE>


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