HAHN AUTOMOTIVE WAREHOUSE INC
10-Q, 1999-05-14
MOTOR VEHICLE SUPPLIES & NEW PARTS
Previous: BANYAN SYSTEMS INC, S-8 POS, 1999-05-14
Next: VISTA INFORMATION SOLUTIONS INC, S-8, 1999-05-14




               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, 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 Identification No.)
incorporation or organization)

       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, 1999;  4,745,014.
                                
                 HAHN AUTOMOTIVE WAREHOUSE, INC.
                              Index




PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements

          Condensed Consolidated Balance Sheets -
          March 31, 1999 and September 30, 1998

          Condensed Consolidated Statements of Operations -
          for  the  six months and three months ended March  31,
          1999 and March 31, 1998

          Condensed Consolidated Statements of Cash Flows -
          for the six months ended March 31, 1999
          and March 31, 1998

          Condensed Consolidated Statements of Comprehensive
          Income - for the six months and three months ended
          March 31, 1999, and  March 31 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.   Submission of Matters to a Vote of Security Holders

Item 5.   Other

<PAGE> 2

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                     3/31/99     9/30/98
                                          (Unaudited)           
<S>                                       <C>           <C>
Current Assets:                                                 
  Cash                                           $114       $329
 Marketable Securities                           $721       $789
 Trade Accounts Receivable (Net of                              
  Allowance for Doubtful Accounts)             15,637     15,595
  Inventory                                    44,212     44,037
  Other Current Assets                          2,538      2,567
Total Current Assets                           63,222     63,317
                                                                
Property, Equipment, and Leasehold                              
 Improvements, net                              7,161      7,613
Other Assets                                    7,291      7,381
                                                                
                                               77,674     78,311
LIABILITIES AND SHAREHOLDERS' EQUITY                            
                                                                
Current Liabilities:                                            
  Current portion of long-term debt                             
    and capital lease obligations               2,706      2,810
  Accounts payable                             10,682     10,718
  Compensation related liabilities              1,760      1,758
  Discontinued Operations                         547      1,142
  Other accrued expenses                        5,403      4,391
Total Current Liabilities                      21,098     20,819

<PAGE> 3                                                        

Obligations Under Credit Facility              35,179     35,190
Notes Payable-Officers and Affiliates             791      1,129
Long-Term Debt                                  1,824      1,810
Capital Lease Obligations                       3,386      3,564
Other Liabilities                               2,213      2,238
Total Liabilities                              64,491     64,750
                                                                
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                             (12,954)   (12,619)
Accumulated Other Comprehensive Income            115        158
Total Shareholders' Equity                     13,183     13,561
                                                                
                                              $77,674    $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 6 Months Ended
                                   March 31,       March 31,
                                     1999             1998
<S>                             <C>             <C>
                                                        
Net sales                               $62,216          $63,852
Cost of Products Sold                    38,917           39,689
                                                                
Gross Profit                             23,299           24,163
                                                                
Selling, General and                                            
  Administrative Expense                 21,384           21,435

<PAGE> 4                                                        

Depreciation and Amortization               807              810
                                                                
Operating Income                          1,108            1,918
                                                                
Interest Expense                         (1,805)          (1,904)
Interest and Service Charge                                     
  Income                                    156              225
                                                                
Income (Loss) Before Taxes                 (541)             239
                                                                
Income Taxes (Refundable)                  (206)              86
                                                                
Net Income (Loss)                         ($335)            $153
                                                                
Basic and Diluted Earnings                                      
  Per Share:                                                    
                                                                
Net Income (Loss)                        ($0.07)           $0.03
                                                                
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
                                   March 31,       March 31,
                                     1999             1998
<S>                             <C>             <C>
Net sales                               $32,347          $32,313
Cost of Products Sold                    20,433           20,279

<PAGE> 5                                                        

Gross Profit                             11,914           12,034
Selling, General and                                            
  Administrative Expense                 10,801           10,658
Depreciation and Amortization               419              413
                                                                
Operating Income                            694              963
                                                                
Interest Expense                           (885)            (957)
Interest and Service Charge                                     
  Income                                     83              113
                                                                
Income (Loss) Before Taxes                 (108)             119
                                                                
Income Taxes (Refundable)                   (41)              43
                                                                
                                                                
                                                                
                                                                
Net Income (Loss)                          ($67)             $76
                                                                
Basic and Diluted Earnings                                      
  Per Share:                                                    
                                                                
Net Income (Loss)                        ($0.01)           $0.02
                                                                
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 FLOW
(In Thousands)
(Unaudited)

<CAPTION>                                                  
                                          6 Mo. Ended 6 Mo. Ended
                                            3/31/99     3/31/98
<S>                                       <C>          <C>

<PAGE> 6                                                        

Cash flows from operating activities:                      
                                                                
  Net income (Loss)                             ($335)      $153
  Adjustments to reconcile net income to                        
    net cash provided by operating                              
    activities:                                                 
      Depreciation and amortization               807        810
  Provision for doubtful accounts and                           
    notes                                         314        289
                                                                
Change in assets and liabilities:                               
  Trade receivables                              (356)       566
  Inventory                                      (175)     2,456
  Other assets                                     56      2,076
  Accounts payable and other accruals             383     (4,734)
                                                                
Net cash provided by (used in) operating                        
  activities                                      694      1,616
                                                                
Cash flows from investing activities:                           
  Additions to property, equip. and                             
    leasehold improvements, net                  (292)       (70)
Net cash used in investing activities            (292)       (70)
                                                                
Cash flows from financing activities:                           
 Net borrowings under (payment of) line          (446)    (1,163)
of credit
                                                                
 Proceeds from long-term debt and demand                        
  notes                                           182         62
 Payments of long-term debt and demand                          
  notes                                          (115)      (174)
 Payment of notes payable-officers and                          
  affiliates                                      (73)      (384)
 Payment of capital lease obligations            (165)      (187)
                                                                
Net cash provided by (used in) financing                        
  activities                                     (617)    (1,846)
                                                                
                                                                
<PAGE> 7                                                        
Net increase (decrease) in cash                  (215)      (300)
Cash at beginning of year                         329        632
                                                                
Cash at end of period                             114        332
                                                                
Supplemental disclosures of cash flow                           
  information                                                   
  Cash paid during the quarter for:                             
    Interest                                   $1,630     $2,071
                                                                
    Income taxes paid                             $12        $50
                                                                
    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 Six Months For the Three Months
                            ended March 31      ended March 31
                              1999    1998        1999    1998

Net Income (Loss)          ($335)     $153      ($67)     $76

Unrealized Gain (Loss) on
Marketable Securities,
Net of Tax                  ($43)       $0      ($26)      $0

Comprehensive Net
Income (Loss)              ($378)     $153      ($93)     $76








<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 six month period ended March  31,  1999
are  not  necessarily  indicative of  the  results  that  may  be
expected for the entire fiscal year.

<PAGE 9>

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 six months ended March 31,1999 is net of a tax
benefit of $25,000.

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.



                                            Six Months
                                          Ended March 31
                                        1999             1998
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)                      ($335)         $153

  Basic and Diluted EPS                  ($.07)         $.03

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, 1999.

5.  Debt (in thousands)

Long-term debt consists of the following:


<PAGE> 10
                                        3/31/99        9/30/98

Credit Facility Agreement               36,119        36,566
Notes Payable-Officers and Affiliates    1,920         1,993
Other Long-term Debt                     2,107         2,038
Less Current Maturities                 (2,351)       (2,468)

                                       $37,795       $38,129

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 the
prime rate  were 5.0% and 7.75%, respectively, on March 31, 1999.

As  of  May  12, 1999, the Company had an outstanding balance  of
$35.4  million  under  the  Credit  Facility  Agreement  with  an
availability of  $4.5 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  second  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

<PAGE 11>

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

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.

Results of Operations - three months ended March 31, 1999, compared
to three months ended March 31, 1998.

The  Company's  net sales of $32.3 million for the  fiscal  quarter
ended March 31, 1999 were approximately equal to the net sales  for
the  same  fiscal  quarter  last year. The  Advantage  Auto  Stores
benefited  from  the  acquisition of two new stores  during  fiscal
1999,  however  the Distribution Centers were unfavorably  affected
because these  two  jobbing  stores  were  their customers prior to  
acquisition.  For the quarter, on a comparable  location basis  and
in comparison to the same quarter last year, net sales decreased by
1.2%  at  the  full  service  Distribution  Centers,  1.6%  at  the
Advantage Auto Stores, while the Direct Distribution Centers showed
an increase of .6%

<PAGE> 12

Gross  profit  for  the  current quarter  decreased  $120,000  as
compared  to  the  second quarter of fiscal 1998.   Gross  profit
expressed  as a percentage of net sales decreased to  36.8%  from
37.2%.   This decrease in gross profit percentage is attributable
to  various factors, which include improved vehicle manufacturing
and performance, longer warranties, leased vehicles and increased
competition at all segments of distribution.

Selling,  general  and administrative expense increased  $143,000
from  $10.7 million in the first quarter of fiscal 1998, to $10.8
million  for  the comparable quarter of fiscal 1999. This  dollar
increase  is  primarily  the  result of  the  operating  expenses
related to the two new Advantage Stores and costs related to  the
closing of two non-performing Advantage Stores during the current
quarter.  As  a  percentage of net sales,  selling,  general  and
administrative expense increased to 33.4% from 33.0%.

Depreciation  and  amortization increased  $6,000  from  $413,000
during  the  corresponding quarter last year, to $419,000  during
the second quarter of the current fiscal year.  This increase  is
attributable  to  the negative goodwill, which resulted  from  an
acquisition in 1988, being fully amortized as of January 1999.

Interest  expense declined $72,000 to $885,000 from $957,000  for
the  same  quarter of the previous fiscal year.  This decline  is
the result of lower average borrowings outstanding.

As a result of the factors discussed above, the Company had a net
loss  of  $67,000  in the current fiscal year's  second  quarter,
compared  to  net income of $76,000 for the same quarter  of  the
previous fiscal year.


Results of Operations - six months ended March 31, 1999, compared
to six months ended March 31, 1998.

The Company's net sales decreased $1.6 million or 2.6% from $63.9
million  for the six months ended March 31, 1998 to $62.2 million
for  the  corresponding  six months of fiscal  1999.   The  major
factor  causing  the net sales decline of 2.6%  was  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  six
month  period  the Company closed three non-performing  Advantage
Auto Stores and acquired two new stores.  The two stores acquired
were   previously  independent  customers  of  the   Distribution
Centers. Thus the Distribution Centers net sales were negatively

<PAGE> 13

impacted by these acquisitions.  On a comparable location  basis,
compared to the same period during the previous fiscal year,  net
sales  declined by 3.5% at the Distribution Centers, 4.0% at  the
Advantage  Auto  Stores  and  2.2%  at  the  Direct  Distribution
Centers.

Gross profit for the first six months of the current fiscal  year
decreased by $864,000 to $23.3 million from $24.2 million for the
same period of the previous fiscal year.  As a percentage of  net
sales,  gross  profit  decreased to  37.4%  from  37.8%  for  the
previous year. This percentage decrease is primarily due  to  the
consolidation,  increased competition and the  factors  discussed
above, in the aftermarket industry.

Selling, general and administrative expense declined $51,000 from
$21.4 million for the first six months of fiscal 1998 compared to
the  same  period of fiscal 1999.  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 34.4% from 33.6% in the previous fiscal year.   This
percentage  increase  was largely due to a decline  in  sales  as
discussed above.

Depreciation and amortization decreased $3,000 from  $810,000  in
fiscal  1998  compared to $807,000 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,  partially offset by an increase in amortization  resulting
from  the  negative  goodwill of a 1988 acquisition  being  fully
amortized as discussed above.

As  a  result  of  the factors discussed above, operating  income
declined   from $1.9 million for the first six months  of  fiscal
1998 to $1.1 million for the first six months of fiscal 1999.  As
a percentage of net sales, operating income declined to 1.8% from
3.0% in the same six month period of fiscal 1998.

Interest  expense decreased $99,000, in the first six  months  of
fiscal  1999, to $1.8 million.  This decrease is attributable  to
lower average borrowings outstanding during the current six 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
$335,000, or $.07 per share for the six month period ended  March
31,  1999,  compared to net income of $153,000 or $.03 per  share
for the first six months of fiscal 1998.

<PAGE> 14

LIQUIDITY AND CAPITAL RESOURCES

During  the first six months of fiscal 1999, operations  provided
net  cash  of  $694,000.  This is largely due to an  increase  in
accounts payable and other accrued expenses of $383,000, non cash
items of depreciation and amortization and provision for doubtful
accounts  of  $807,000  and  $314,000, respectively.  These  were
partially offset by increases in accounts receivables of $356,000
and inventory of  $175,000.

Investing  activities  consist mainly  of   capital  expenditures
relating to the two Advantage Store acquisitions and for  routine
replacement  of  computer equipment and store fixtures.   Capital
expenditures, were $292,000 during the first six months of fiscal
1999  compared to $70,000 during the same period of the  previous
fiscal year.  During the same period of fiscal 1998 there were no
Advantage Store acquisitions.

Financing  activities  during  the  six  months  of  fiscal  1999
consumed $617,000 of cash, due to decreased net borrowings  under
the Company's credit facility and payments on long-term debt.  As
of  May 12,1999 the Company had $4.5 million available under  its
revolving credit facility.

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

<PAGE 15>

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.

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 March 31, 1999 the remediation of operating equipment  was
approximately  75%  complete,  and  the  Company   is   targeting
completion  of  its related remediation efforts by June 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  targeted  to be substantially  completed  by  June
30, 1999.

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

<PAGE> 16

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.

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.

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.    It  is  anticipated  that  all  upgrades   will   be
implemented  and  tested  by June 30, 1999.   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 implement-
ation 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 implement-
ation 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 plans to  complete  the  Year  2000
project  including   remediation, testing and  implementation  by
June 30, 1999.  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
                                 March 31,     to be    Estimated
                                  1999         Incurred    Cost

Capital expenditures related to
    new systems and equipment       $39            $61      $100

<PAGE> 17

Operating expenses related to
    modifications of existing
    systems and equipment            $9            $41       $50

Total capital and expense           $48           $102      $150

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 are, therefore, under development  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.  Submission of Matters to a Vote of Security Holders

          (a)   The Company held its Annual Meeting of Shareholders
          on March 15, 1999.

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

                    Daniel J. Chessin
                    Stephen B. Ashley
                    E. Philip Saunders
<PAGE> 18

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

                                                    Votes
                                   Votes For      Withheld

          Daniel J. Chessin        4,348,008      397,006
          Stephen B. Ashley        4,348,008      397,006
          E. Philip Saunders       4,351,511      393,503

                   There were no broker non-votes

      The  terms  of  the following directors continued  after  the
meeting:

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


Item 5.  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, has requested  a
hearing  on NASDAQ's  delisting decision.  A hearing date has  been
set  for  June  10, 1999.  Until a final decision is  made  on  the
delisting  by a panel authorized by NASDAQ's Board of  Governors  (
the "Panel"), the Company's  common stock will remain listed on the
Nasdaq  National  Market.  There can be no assurance as to  when  a
decision will be reached by the Panel or that such a decision  will
be  favorable to the Company.  An unfavorable decision by the Panel
would  result  in  the immediate delisting of the Company's  common
stock  from  the  Nasdaq National Market.  The Company  anticipates
that  if  this were to occur, its  common  stock  would  trade   on  
either the  Small  Cap  Market  or  on  the  Over  the Counter (OTC)
Bulletin Board and  that  this would have  an adverse impact on the
liquidity of the Company's common stock.


Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits


<PAGE> 19

10.1 Amendment  to Lease Agreement between Eli N. Futerman,  Daphne
     Futerman  and  Rina Chessin, as landlord, and Hahn  Automotive
     Warehouse,  Inc.,  as  tenant,  dated  January,  1999   (filed
     herewith).

10.2 Third Amendment to Lease Agreement between Eli N. Futerman, as
     landlord,  and  Hahn Automotive Warehouse,  Inc.,  as  tenant,
     dated January, 1999 (filed herewith).

(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




                                   By:  s//Eli N. Futerman
                                      Eli N. Futerman
                                      President and C.E.O.



                                   By:  s//Peter J. Adamski
                                      Peter J. Adamski
                                      Vice President - Finance



Dated:  May  14, 1999

<PAGE> 20

                          Exhibit Index


10.1 Amendment to Lease Agreement between Eli N. Futerman, Daphne
     Futerman and Rina Chessin, as landlord, and Hahn Automotive
     Warehouse, Inc., as tenant, dated January, 1999.

10.2 Third Amendment to Lease Agreement between Eli N. Futerman, as
     landlord, and Hahn Automotive Warehouse, Inc., a tenant, dated
     January, 1999.

27   Selected financial information as required for Edgar
     electronic filing for the six months ended March 31, 1999.


                                                       Exhibit 10.1

                  AMENDMENT TO LEASE AGREEMENT
                             BETWEEN
        ELI N. FUTERMAN, DAPHNE FUTERMAN AND RINA CHESSIN
                               AND
                 HAHN AUTOMOTIVE WAREHOUSE, INC.

     THIS AGREEMENT is made as of this     day of January, 1999,
by and between ELI N. FUTERMAN, DAPHNE FUTERMAN and RINA CHESSIN
("Landlord") and HAHN AUTOMOTIVE WAREHOUSE, INC. ("Tenant").

                            Recitals

     A.   Landlord and Tenant are parties to a Lease Agreement
acknowledged June 11, 1992 between Eli N. Futerman, Daphne
Futerman and Rina Chessin and Hahn Automotive Warehouse, Inc.
(the "Lease Agreement").

     B.   The purpose of this Amendment is to extend the lease
term of the Lease Agreement as it pertains to 238 Main Street W.,
Batavia, NY.

                           Provisions
                                
     NOW, THEREFORE, in consideration of the mutual covenants
herein contained, the parties agree as follows:

     1.   Extension.     The lease term for 238 Main Street West,
Batavia, NY is hereby extended through January 31, 1999, on all
of the terms and subject to all of the conditions and limitations
set forth in the Lease Agreement.

<PAGE> 21
     2.   No Other Changes.   Except as expressly set forth
herein, the Lease Agreement shall remain in full force and effect
without amendment or modification and as such is expressly
reaffirmed and ratified.
                              s/s Eli N. Futerman, Daphne
                              Futerman, and Rina Chessin
          LANDLORD
                              ELI N. FUTERMAN, DAPHNE FUTERMAN
and RINA CHESSIN

          TENANT              HAHN AUTOMOTIVE WAREHOUSE, INC.

                              By:
                              Its:

                                                       Exhibit 10.2

               THIRD AMENDMENT TO LEASE AGREEMENT
                             BETWEEN
                         ELI N. FUTERMAN
                               AND
                 HAHN AUTOMOTIVE WAREHOUSE, INC.


     THIS AGREEMENT is made as of this    day of January, 1999,
by and between M&E REALTY ("Landlord") and HAHN AUTOMOTIVE
WAREHOUSE, INC. ("Tenant").

                            Recitals

     A.   Landlord and Tenant are parties to a Lease Agreement
acknowledged June 10, 1992 between Eli N. Futerman and Hahn
Automotive Warehouse, Inc. (the "Lease Agreement").

     B.   The purpose of this Third Amendment is to extend the
lease term of the Lease Agreement as it pertains to the location
listed on Exhibit "A".

                           Provisions
                                
     NOW, THEREFORE, in consideration of the mutual covenants
herein contained, the parties agree as follows:

     1.   Extension.     The lease terms for the location listed
on Exhibit "A" is hereby extended through December 31, 2003, on
all of the terms and subject to all of the conditions and
limitations set forth in the Lease Agreement, excepting that the
rent shall be as stated and shown on Exhibit "A".
<PAGE> 22

     2.   No Other Changes.   Except as expressly set forth
herein, the Lease Agreement shall remain in full force and effect
without amendment or modification and as such is expressly
reaffirmed and ratified.
          LANDLORD            s/s Eli N. Futerman
                              ELI N. FUTERMAN

          TENANT              HAHN AUTOMOTIVE WAREHOUSE, INC.


                              By:

                              Its:



                                
                           EXHIBIT "A"
                                
                           M&E REALTY




STORE #   PROPERTY       LEASE TERM          RENT/MO   RENT/YR

183       ONTARIO, NY    1/1/99 - 12/31/03   $3,120.00 $37,440.00





                           Exhibit 27

     Selected financial information as required for Edgar
electronic filing for the six months ended March 31, 1999.


<TABLE> <S> <C>

       
<ARTICLE> 5
<MULTIPLIER> 1000
<S>                                     <C>            <C>
<PERIOD-TYPE>                                          6-MOS
<FISCAL-YEAR-END>                                      SEP-30-1998
<PERIOD-END>                                           MAR-31-1999
<CASH>                                                      114
<SECURITIES>                                                721
<RECEIVABLES>                                            15,637
<ALLOWANCES>                                                  0
<INVENTORY>                                              44,212
<CURRENT-ASSETS>                                         63,222
<PP&E>                                                    7,161
<DEPRECIATION>                                                0
<TOTAL-ASSETS>                                           77,674
<CURRENT-LIABILITIES>                                    21,098
<BONDS>                                                       0
                                         0
                                                   0
<COMMON>                                                     47
<OTHER-SE>                                               13,136
<TOTAL-LIABILITY-AND-EQUITY>                             77,674
<SALES>                                                  62,216
<TOTAL-REVENUES>                                         62,216
<CGS>                                                    38,917
<TOTAL-COSTS>                                            22,191
<OTHER-EXPENSES>                                              0
<LOSS-PROVISION>                                              0
<INTEREST-EXPENSE>                                        1,805
<INCOME-PRETAX>                                           (541)
<INCOME-TAX>                                              (206)
<INCOME-CONTINUING>                                       (335)
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                              (335)
<EPS-PRIMARY>                                             (.07)
<EPS-DILUTED>                                             (.07)
        

</TABLE>


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