HAHN AUTOMOTIVE WAREHOUSE INC
10-Q, 1999-08-13
MOTOR VEHICLE SUPPLIES & NEW PARTS
Previous: PRESIDENT CASINOS INC, DEFA14A, 1999-08-13
Next: ONLINE RESOURCES & COMMUNICATIONS CORP, 10-Q, 1999-08-13



               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                          June 30, 1999

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)


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.

<PAGE 1>

YES    X            NO

Number  of  shares outstanding of the registrant's common  stock,
par value $.01 per share, on August 12, 1999;  4,745,014.

                 HAHN AUTOMOTIVE WAREHOUSE, INC.
                              Index



PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements

          Condensed Consolidated Balance Sheets -
          June 30, 1999 and September 30, 1998

          Condensed Consolidated Statements of Operations -
          for  the  nine months and three months ended June  30,
          1999 and June 30, 1998

          Condensed Consolidated Statements of Cash Flows -
          for the nine months ended June 30, 1999
          and June 30, 1998

          Condensed Consolidated Statements of Comprehensive
          Income - for the nine months and three months ended
          June 30, 1999, and June 30, 1998

          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 4.   Other

Item 6.   Exhibits and Reports on Form 8-K

SIGNATURES









<PAGE 2>

<TABLE>

HAHN AUTOMOTIVE WAREHOUSE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In Thousands, except share data)
<CAPTION>
ASSETS                                      6/30/99     9/30/98
                                          (Unaudited)
<S>                                       <C>          <C>
Current Assets:
  Cash                                             $82      $329
 Marketable Securities                            $688      $789
 Trade Accounts Receivable  (Net of
  Allowance for Doubtful Accounts)              17,822    15,595
 Inventory                                      43,928    44,037
 Other Current Assets                            2,384     2,567
Total Current Assets                            64,904    63,317

Property, Equipment, and Leasehold
 Improvements, net                               6,891     7,613
Other Assets                                     7,201     7,381

Total Assets                                    78,996    78,311

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Current portion of long-term debt
  and capital lease obligations                  2,578     2,810
  Accounts payable                              10,362    10,718
  Compensation related liabilities               1,795     1,758
  Discontinued Operations                          390     1,142
  Other accrued expenses                         5,832     4,391
Total Current Liabilities                       20,957    20,819

Obligations Under Credit Facility               37,101    35,190
Notes Payable-Officers and Affiliates              643     1,129
Long-Term Debt                                   1,763     1,810
Capital Lease Obligations                        3,292     3,564
Other Liabilities                                1,787     2,238
Total Liabilities                               65,543    64,750

<PAGE 3>

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                              (12,661)  (12,619)
Accumulated Other Comprehensive
 Income                                             92       158
Total Shareholders' Equity                      13,453    13,561

Total Liabilities and Shareholders'
 Equity                                        $78,996   $78,311

</TABLE>


<TABLE>

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

<CAPTION>
                                          For the 9
                                        Months Ended
                                     June 30,     June 30,
                                       1999         1998
<S>                               <C>                 <C>

Net sales                               $97,260       $99,660
Cost of Products Sold                    61,090        62,343

Gross Profit                             36,170        37,317

Selling, General and
  Administrative Expense                 32,544        32,721
Depreciation and Amortization             1,233         1,199

Operating Income                          2,393         3,397

Interest Expense                         (2,696)       (2,832)
Interest and Service Charge
  Income                                    235           326

<PAGE 4>

Income (Loss) Before Taxes                  (68)          891

Income Taxes (Refundable)                   (26)          328


Net Income (Loss)                          ($42)         $563


Basic and Diluted Earnings
  Per Share:
Net Income (Loss)                        ($0.01)        $0.12

Basic and Diluted Weighted
  Average Number of Shares            4,745,014     4,745,014


</TABLE>

<TABLE>

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

<CAPTION>
                                          For the 3
                                        Months Ended
                                     June 30,     June 30,
                                       1999         1998
<S>                               <C>                 <C>

Net sales                               $35,044       $35,808
Cost of Products Sold                    22,173        22,654

Gross Profit                             12,871        13,154

Selling, General and
  Administrative Expense                 11,160        11,286
Depreciation and Amortization               426           389

Operating Income                          1,285         1,479


<PAGE 5>

Interest Expense                           (891)         (928)
Interest and Service Charge
  Income                                     79           101

Income (Loss) Before Taxes                  473           652

Income Taxes (Refundable)                   180           242


Net Income (Loss)                          $293          $410


Basic and Diluted Earnings
  Per Share:
Net Income (Loss)                         $0.06         $0.09

Basic and Diluted Weighted
  Average Number of Shares            4,745,014     4,745,014


</TABLE>

<TABLE>

HAHN AUTOMOTIVE WAREHOUSE, INC.
CONDENSED CONSOLIDATED STATEMENTS
OF CASH FLOWS
(In Thousands)
(Unaudited)
<CAPTION>
                                    9 Mo. Ended    9 Mo. Ended
                                       6/30/99       6/30/98
<S>                                 <C>           <C>
Cash flows from operating
 activities:
  Net income (Loss)                          ($42)         $563
  Adjustments to reconcile net
   income to net cash provided
   by operating activities:
    Depreciation and
     amortization                           1,233         1,199
  Provision for doubtful
   accounts and notes                         389           491

<PAGE 6>

Change in assets and
 liabilities:
  Trade receivables                        (2,616)         (432)
  Inventory                                   109         1,086
  Other assets                                230         2,113
   Accounts payable and other
   accruals                                   (46)       (3,501)

Net cash provided by (used in)
 operating activities                        (743)        1,519

Cash flows from investing
 activities:
  Additions to property, equip.
  and leasehold improvements,
  net                                        (378)         (130)
Net cash used in investing
 activities                                  (378)         (130)

Cash flows from financing
 activities:
  Net borrowings under (payment
  of) line of credit                        1,256          (685)
  Proceeds from long-term debt
   and demand notes                           182           119
  Payments of long-term debt
   and demand notes                          (203)         (244)
  Payment of notes payable-
   officers and affiliates                   (111)         (547)
  Payment of capital lease
   obligations                               (250)         (256)

Net cash provided by (used in
 financing activities                         874        (1,613)

Net increase (decrease) in cash              (247)         (224)
Cash at beginning of year                     329           632

Cash at end of period                          82           408


<PAGE 7>


Supplemental disclosures of
 cash flow information
  Cash paid during the Nine
   month period for:
    Interest                               $2,436        $2,994

    Income taxes paid                         $32           $95

    In January, 1998 the company
     renewed capital lease
      agreements relating to the
       rental of Distribution
        Centers                                $0        $3,136

</TABLE>


                 HAHN AUTOMOTIVE WAREHOUSE, INC.
    CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                         (In Thousands)
                           (Unaudited)



                         For the Nine Months For the Three Months
                              ended June 30      ended June 30

                              1999    1998        1999    1998


Net Income (Loss)            ($42)    $563       $293     $410

Unrealized Gain (Loss) on
Marketable Securities,
Net of Tax                   ($66)      $0       ($23)      $0

Comprehensive Net
Income (Loss)               ($108)    $563       $270     $410



<PAGE 8>

                 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 condensed consolidated balance sheet at September
30,  1998  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, 1998, 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.

Operating results for the nine month period ended June  30,  1999
are  not  necessarily  indicative of  the  results  that  may  be
expected for the entire fiscal year.

2.  Comprehensive Income

Effective  October  1,  1998, the Company  adopted  Statement  of
Financial   Accounting  Standards  (SFAS)  No.  130,   "Reporting
Comprehensive  Income."  This Statement requires  that  companies
disclose  comprehensive  income, which includes  net  income  and
unrealized  gains and losses on marketable securities  classified
as   available-for-sale.   The  unrealized  loss  on   marketable
securities for the nine months ended June 30, 1999 is net of a tax
benefit of $35,000.




<PAGE 9>

3.  Earnings Per Share

The  Company  presents earnings per share ("EPS")  in  accordance
with  Statement  of Financial Accounting Standards  ("SFAS")  No.
128,   "Earnings   per  Share".  SFAS  No.  128   requires   dual
presentation  of  basic EPS and diluted EPS on the  face  of  the
statements of operations.  Basic EPS is computed using net income
(loss)  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
stock-based compensations including stock options.

              BASIC AND DILUTED EARNINGS PER SHARE


                                                Nine Months
                                               Ended June  30
                                            1999           1998


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

  Net income (Loss)                          ($42)         $563

  Basic and Diluted EPS                      (.01)         $.12

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 June 30, 1999.

5.  Debt (in thousands)

Long-term debt consists of the following:

                                        6/30/99        9/30/98

Credit Facility Agreement               37,821        36,566
Notes Payable-Officers
and Affiliates                           1,882         1,993
Other Long-term Debt                     2,018         2,038
Less Current Maturities                 (2,214)       (2,468)

                                       $39,507       $38,129


<PAGE 10>

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. 30 Day  LIBOR
and  the prime rate  were 5.24% and 7.75%, respectively, on  June
30, 1999.

As  of August 12, 1999, the Company had an outstanding balance of
$36.9  million  under  the  Credit  Facility  Agreement  with  an
availability of $2.5 million.

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 was in compliance  with
all covenants, as amended, at the end of the third fiscal quarter
of 1999.

On December 14, 1995,  the Company entered into an agreement with
its  then  Chief  Executive  Officer  and  principal  shareholder
whereby  he  would,  upon  request  of  a  Special  Committee  of
disinterested  directors  of  the Company's  Board  of  Directors
("Special  Committee"),  purchase from the  Company  subordinated
debt  up  to a maximum aggregate principal amount of $4.0 million
on  terms  and  conditions to be negotiated with, but  ultimately
determined  by, the Special Committee.  As a result, the  Company
executed promissory notes ("Notes") with the then Chief Executive
Officer  and  the  President of the Company, on  February  1  and
January  24,  1996,  respectively, in  the  aggregate  amount  of
$2,150,000.  The Notes bear interest, which is payable   monthly,
at  an  annual  rate  of  12%.   The Notes  provide  for  monthly
principal repayments with possible mandatory prepayments  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.

                 HAHN AUTOMOTIVE WAREHOUSE, INC.

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


<PAGE 11>

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 identified by the  Company  in
press   releases,   other  communications  with   the   Company's
shareholders  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 22, 1998, 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 22, 1998  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.

GENERAL

On   July  6,  1999,  the  Company  launched  iAutoparts.com (R),
an automotive  electronic parts  store  powered  by   CCI/Triad's
ePartExpert  electronic catalog. iAutoparts.com  is  operated  by
iAutoparts, Inc., a subsidiary of Hahn Automotive Warehouse, Inc.
The  Company  added  the  online  distribution  strategy  to  its
traditional  wholesale  mix to provide a  convenient  option  for
automotive  enthusiasts, do-it-yourself  consumers  and  Internet
shoppers.   The  Company  believes that Internet  commerce  is  a
potential  market for future growth as Internet shopping  becomes
more common with the shopping public.

The   Company   selected  CCI/Triad,  the  Company's  proprietary
hardware and software vendor, to implement the eCommerce web site
utilizing  CCI/Triad's online automotive parts catalog  known  as
ePartExpert.   The iAutoparts.com site allows the online  shopper
to  accurately  search part information, identify  parts  needed,
enter  an  order  and  receive updates on  order  processing  and
fulfillment.

ePartExpert is a trademark of Cooperative Computing Inc.
iAutoparts.com  is  a  service  mark  owned  by  Hahn  Automotive
Warehouse, Inc.


<PAGE 12>

Results  of  Operations  -  three months  ended  June  30,  1999,
compared to three months ended June 30, 1998.

The Company's net sales for the fiscal quarter ended June 30,1999
declined  $764,000 to $35.0 million, from $35.8 million  for  the
same  fiscal  quarter of the previous year.  This  2.1%  decrease
resulted from increased competition at all levels of distribution
in  the aftermarket auto parts industry.  For the quarter,  on  a
comparable  location basis, net sales decreased by  3.1%  at  the
Distribution Centers (partially the result of the acquisition  of
two  Independent  Auto Value customers that are now  operated  as
Advantage  Auto  stores), .6% at the Advantage Auto  Stores,  and
6.8% at the Direct Distribution Centers.

Gross  profit  for  the  current quarter  decreased  $283,000  as
compared  to  the  third quarter of fiscal  1998.   Gross  profit
expressed  as a percentage of net sales remained consistent  with
the same quarter for the prior fiscal year at  36.7%.

Selling,  general  and administrative expense decreased  $126,000
from  $11.3 million in the third quarter of fiscal 1998, to $11.2
million  for  the comparable quarter of fiscal 1999. This  dollar
decrease  is  primarily  the result of the  Company's  effort  to
control  operating expenses which were partially  offset  by  the
expenses   related to the two new Advantage Auto  Stores.   As  a
percentage  of  net  sales, selling, general  and  administrative
expense increased from 31.5% for the third quarter in fiscal 1998
to 31.9% during the same quarter of fiscal 1999.  This percentage
change is due almost entirely to the decline in net sales.

Depreciation  and  amortization increased $37,000  from  $389,000
during  the  corresponding quarter last year, to $426,000  during
the  third quarter of the current fiscal year.  This increase  is
primarily attributable to negative goodwill, which resulted  from
an  acquisition in 1988, being fully amortized as of January 1999
which   was    partially  offset  by  a  reduction   in   capital
expenditures in favor of operating leases.

As  a  result  of  the factors discussed above, operating  income
declined  $194,000 from $1.5 million in the previous fiscal  year
to  $1.3  million  in  the current  year's third  quarter.  As  a
percentage of net sales, operating income  decreased to 3.7% from
4.1% in the same quarter of fiscal 1998.

Interest  expense declined $37,000 to $891,000 from $928,000  for
the  same  quarter of the previous fiscal year.  This decline  is
the  result  of lower average borrowings outstanding  during  the
quarter compared to the same quarter last year.



<PAGE 13>

As   a  result  of  the  factors  discussed  above,  income  from
operations decreased $117,000 to $293,000 or $.06  per share,
from $410,000. or $.09 per share for the same quarter  of last year.

Results of Operations - nine months ended June 30, 1999, compared
to nine months ended June 30, 1998.

The Company's net sales decreased $2.4 million or 2.4% from $99.7
million  for the nine months ended June 30, 1998 to $97.3 million
for the  corresponding nine months of fiscal year 1999. The major
causes  of  the net sales decline were increased competition  and
the general softness in the auto parts industry caused by various
factors,   which  include  improved  vehicle  manufacturing   and
performance,  longer  vehicle  warranties,  leased  vehicles  and
increased  competition in all segments of  distribution.   During
this  nine  month period the Company closed three  non-performing
Advantage Auto Stores and acquired two new stores.  The  acquired
two stores were previously independent customers of the Company's
Distribution  Centers. Thus the Distribution Centers'  net  sales
were  negatively impacted by these acquisitions.  On a comparable
location  basis, compared to the same period during the  previous
fiscal  year,  net  sales declined by 4.0%  at  the  Distribution
Centers, 2.8% at the Advantage Auto Stores and 4.0% at the Direct
Distribution  Centers.  Also as a percentage of  the  net  sales,
contributions  by  each  division were as  follows:  Distribution
Centers 47.4% Advantage Auto Stores 38.1% and Direct Distribution
Centers 14.5%.

Gross profit for the first nine months of the current fiscal year
decreased by $1.1 million to $36.2 million from $37.3 million for
the same period of the previous fiscal year.  As a percentage  of
net  sales,  gross profit decreased to 37.2% from 37.4%  for  the
previous year. This percentage decrease is primarily due  to  the
consolidation in the aftermarket industry, increased  competition
and the other factors discussed above.

Selling,  general  and administrative expense  declined  $177,000
from  $32.7 million for the first nine months of fiscal  1998  to
$32.5  million  for  the same period of  fiscal  1999.   This  is
primarily  due  to  the Company's efforts to control  and  reduce
expenses.   As  a percentage of net sales, selling,  general  and
administrative  expense  increased to 33.5%  from  32.8%  in  the
previous  fiscal year.  This percentage increase was largely  due
to a decline in sales as discussed above.

<PAGE 14>

Depreciation  and  amortization increased  $34,000  and  remained
reasonably  consistent at $1.2 million for the nine month  period
in  both  fiscal  years.  This increase is  attributable  to  the
negative  good will, which resulted from an acquisition in  1988,
being  fully  amortized as of January 1999  which  was  partially
offset  by  a  reduction  of  capital expenditures  in  favor  of
operating leases.

As  a  result  of  the factors discussed above, operating  income
declined   from $3.4 million for the first nine months of  fiscal
1998  to  $2.4 million for the first nine months of fiscal  1999.
As  a  percentage of net sales, operating income declined to 2.5%
from 3.4% for the same nine month period of fiscal 1998.

Interest  expense decreased $136,000 in the first nine months  of
fiscal  1999,  to $2.7 million, from $2.8 million, for  the  same
nine  months  or  fiscal 1998  This decrease is  attributable  to
lower  average  borrowings outstanding during  the  current  nine
month  period  compared to the same period  during  the  previous
fiscal year.

As  a  result of these factors the Company showed a net  loss  of
$42,000,  or $.01 per share for the nine month period ended  June
30,  1999,  compared to net income of $563,000 or $.12 per  share
for the first nine months of fiscal 1998.

LIQUIDITY AND CAPITAL RESOURCES

During  the first nine months of fiscal 1999, operations consumed
net  cash  of  $743,000.  This is largely due to a  $2.6  million
seasonal  increase  in accounts receivable  and  a  net  loss  of
$42,000,  which  was  partially  offset  by  non-cash  items   of
depreciation and amortization and provision for doubtful accounts
of $1.2 million and $389,000, respectively.

Investing  activities  consist mainly  of   capital  expenditures
relating  to  the two Advantage Auto Store acquisitions  and  for
routine  replacement  of computer equipment and  store  fixtures.
Capital expenditures, were $378,000 during the first nine  months
of  fiscal  1999 compared to $130,000 during the same  period  of
fiscal  1998.   There were four new Advantage Auto  Stores  added
during the same period of fiscal 1998.

Financing  activities  during the  nine  months  of  fiscal  1999
generated $874,000 of cash, due to increased net borrowings under
the  Company's credit facility, partially offset by  payments  on
long-term debt. As of August 12,1999 the Company had $2.5 million
available under its revolving credit facility.

<PAGE 15>

Other  risks  and uncertainties which may affect actual  results,
include  but  are not limited to, failure of the  auto  parts  e-
commerce industry to develop at anticipated rates, failure of the
Company's  e-commerce products and services to  gain  significant
market  acceptance, competition, the ability of  the  Company  to
protect its proprietary rights and the continued development  and
viability of the Internet.

In  the  future,  the  Company expects to  make  minor  strategic
acquisitions  of  jobbing  stores to the  extent  that  its  debt
service  and  other funding requirements permit.   The  Company's
ability  to  open  new 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'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.  In the absence  of  unanticipated
circumstances,  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.

Year 2000

The  Year  2000 issue is the result of computer software programs
being  written  using two digits rather than four to  define  the
applicable  year.   Any  of  the  Company's  software   programs,
computer  hardware or equipment that have date-sensitive software
or  embedded  chips may recognize a date using "00" as  the  year
1900   rather  than  the  year  2000.   This  could   result   in
miscalculation  or  system failures.  The Company's  plan  is  to
devote   the   necessary  resources  required  to   resolve   any
significant Year 2000 issues in a timely manner.

The Company has developed a year 2000 plan to ensure that all  of
its  significant  date-sensitive computer software  and  hardware
systems  and other equipment utilized in its various distribution
and  administrative  activities  (utilizing  embedded  chips   or
software),  will  be  Year 2000 compliant and  operational  on  a
timely  basis.  The plan addresses all of the Company's locations
and  includes  a  review  of computer applications  that  connect
elements of the Company's business directly to its customers  and
suppliers.   The  plan  also includes an  assessment  process  to
determine  that the Company's significant customers and suppliers
("Third-Party Activities") will also be Year 2000 compliant.


<PAGE 16>

The Company's plan to resolve the Year 2000 issue includes four
major phases - assessment, remediation, testing, and
implementation.  The Company has made substantial progress in all
phases of its plan for significant information technology and
operating equipment that it believes could be affected by the
Year 2000 issue.  Based upon its assessment, the Company
concluded that it would be necessary to reprogram and/or replace
certain of its information technology.  The Company also has
determined that certain of its operating equipment would also
require modifications to make certain they remain operational.

As  of  June 30, 1999 the remediation of operating equipment  was
approximately  95%  complete,  and  the  Company   is   targeting
completion  of  its related remediation efforts by September  30,
1999.   Certain  desktop personal computers that were  Year  2000
deficient  have been replaced as part of the Company's  scheduled
rotation  replacement program, the cost of which does not  impact
the  Year  2000  project.   Testing  and  implementation  of  the
affected equipment is substantially completed.

To   date,   the  Company  has  not  identified  any  Information
Technology ("IT") or non-IT system that presents a material  risk
of  not being Year 2000 ready or for which a suitable alternative
cannot  be implemented.  However, as the initiative moves further
into  the  final  phase,  it is possible  that  the  Company  may
identify  potential risks of Year 2000 disruption.   It  is  also
possible  that  such a disruption could have a  material  adverse
effect  on  the  Company's  financial condition  and  results  of
operations.  The Company is still in the process of modifying  or
replacing certain time-sensitive software programs and other date
sensitive  devices  to  avoid a potential  inability  to  process
transactions  or engage in other normal business  activities.  In
addition,  there can be no assurance that governmental  agencies,
utility companies, Internet access companies, third party service
providers  and others outside the Company's control will  be  Y2K
compliant.   The  failure by such entities to  be  Y2K  compliant
could  result  in a systemic failure beyond the  control  of  the
Company,  such  as  a  prolonged Internet, telecommunications  or
electrical failure, which could decrease the use of the  Internet
or  prevent users from accessing the Company's iAutoparts.com web
site,  all  of  which together or  in combination  could  have  a
material  adverse  effect on the Company's  business,  prospects,
results of operations and financial condition.


<PAGE 17>

With  respect  to  Third-Party Activities, the Company  has  made
inquiries of its significant customers and suppliers and, at  the
present  time,  has  not  been notified  of  any  significant  or
substantial  difficulties  that  would  materially   impact   the
Company's  operations.   However, the Company  has  no  means  of
ensuring  that these customers and suppliers (and in  turn  their
customers and suppliers) will be Year 2000 compliant in a  timely
manner.   The inability of these parties to successfully  resolve
their  Year 2000 issues could have a material adverse  effect  on
the Company's financial condition and results of operation.

Software modification to the Company's mainframe computer  system
has been completed, and testing is in process.  The vendor of the
system  has  commenced  the distribution of  Year  2000  software
upgrades.  All upgrades have been implemented and tested.   There
will be no expense to the Company, as modified Year 2000 software
is  a  part  of  the  Company's software  maintenance  agreement.
Personnel  expense has and will continue to be incurred  for  the
implementation and testing phases.

Substantially all of the Company owned remote store systems  have
been  upgraded with modified Year 2000 software without  cost  to
the  Company, as these costs are also covered under the  software
maintenance   agreement   for  these  systems.    Personnel   and
implementation expenses will be incurred for these upgrades.

The Company is utilizing both internal and external resources  to
reprogram or replace, test, and implement the required Year  2000
modifications.  The Company has substantially completed the  Year
2000  project  including remediation, testing and implementation.
The  Company's  total  cost to address the  Year  2000  issue  is
estimated at $150,000 and is being funded through operating  cash
flow.  The elements of such costs are as follows:

                               Amounts in Thousands of Dollars


                              Incurred
                              Through     Costs Yet      Total
                              June 30,      to be      Estimated
                                1999      Incurred       Cost

Capital expenditures
related to new systems
and equipment                    $52        $48          $100

Operating expenses
related to modifications
of existing systems and
equipment                        $13        $37           $50

Total capital and expense        $65        $85          $150

<PAGE 18>

The  Company  could  potentially experience disruptions  to  some
aspects  of its various activities and operations as a result  of
non-compliant systems utilized by the Company or unrelated  third
parties.   Contingency plans have been completed to mitigate  the
extent of any such potential disruption to business operations.

The costs of the Year 2000 project and the date which the Company
plans  to  complete  the  Year 2000 modifications  are  based  on
management's   best  estimates,  which  were  derived   utilizing
numerous  assumptions  of future events including  the  continued
availability of certain resources, third party modification plans
and  other  factors.   There  can  be  no  guarantee  that  these
estimates  will  be  achieved  and actual  results  could  differ
materially  from those plans.  Specific factors that might  cause
such  material differences include, but are not limited  to,  the
availability  and  cost of personnel trained in  this  area,  the
ability  to  locate and correct all relevant computer  codes  and
similar uncertainties.

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 4. Other

On  February  1,  1999 the NASDAQ  National  Market notified  the
Company  that its common stock failed to meet the NASDAQ National
Market  listing maintenance standard minimum public market  float
requirement of $5 million or greater and that the Company's stock
would  be delisted unless it achieved such float prior to May  3,
1999.   The  Company's common stock did not meet this requirement
since  the notification date; the Company, however,  requested  a
hearing on NASDAQ's  delisting decision which resulted in a  stay
pending  the results of the hearing.  A hearing date was set  for
June  10,  1999  before a panel authorized by NASDAQ's  Board  of
Governors  ("the Panel").  At the hearing, the Company  requested
that  the listing of its securities be transferred to The  NASDAQ
Small  Cap  Market.   On  July 26, 1999 the panel  determined  to
transfer  the listing of the Company's securities to  the  NASDAQ
Small Cap Market effective July 29, 1999. On August 9, 1999 the Company
filed  the required application and paid the applicable  fees  to
demonstrate  compliance  with all applicable  requirements  in  a
timely  manner.   The NASDAQ Listing and Hearing  Review  Council
("Council")  may, on its own motion, review  any  Panel  decision
within  forty five (45) days after issuance.  To date the Company
has  not  received  any notice regarding such  a  review  by  the
Council.

<PAGE 19>

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
                             Chairman of the Board of Directors


                                   By:  s//Eli N. Futerman
                                        Eli N. Futerman
                             President and Chief Executive Officer


                                   By:  s//Peter J. Adamski
                                        Peter J. Adamski
                                  Vice President - Finance and
                                  Chief Financial Officer


Dated: August 12, 1999

                           Exhibit 27


<PAGE 20>
     Selected financial information as required for Edgar
electronic filing for the six months ended June 30, 1999.


<TABLE> <S> <C>


<ARTICLE> 5
<MULTIPLIER> 1000
<S>                                     <C>            <C>
<PERIOD-TYPE>                                          9-MOS
<FISCAL-YEAR-END>                                      SEP-30-1999
<PERIOD-END>                                           JUN-30-1999
<CASH>                                                       82
<SECURITIES>                                                688
<RECEIVABLES>                                            17,822
<ALLOWANCES>                                                  0
<INVENTORY>                                              43,928
<CURRENT-ASSETS>                                         64,904
<PP&E>                                                    6,891
<DEPRECIATION>                                                0
<TOTAL-ASSETS>                                           78,996
<CURRENT-LIABILITIES>                                    20,957
<BONDS>                                                       0
                                         0
                                                   0
<COMMON>                                                     47
<OTHER-SE>                                               13,406
<TOTAL-LIABILITY-AND-EQUITY>                             78,996
<SALES>                                                  97,260
<TOTAL-REVENUES>                                         97,260
<CGS>                                                    61,090
<TOTAL-COSTS>                                            33,777
<OTHER-EXPENSES>                                              0
<LOSS-PROVISION>                                              0
<INTEREST-EXPENSE>                                        2,696
<INCOME-PRETAX>                                            (68)
<INCOME-TAX>                                               (26)
<INCOME-CONTINUING>                                        (42)
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                               (42)
<EPS-BASIC>                                             (.01)
<EPS-DILUTED>                                             (.01)


</TABLE>


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