HAHN AUTOMOTIVE WAREHOUSE INC
10-Q/A, 2000-02-18
MOTOR VEHICLE SUPPLIES & NEW PARTS
Previous: ALTERNATIVE TECHNOLOGY RESOURCES INC, 8-K, 2000-02-18
Next: HAHN AUTOMOTIVE WAREHOUSE INC, 10-Q/A, 2000-02-18






               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                   December 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
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 February 14, 2000;  4,745,014.



                 HAHN AUTOMOTIVE WAREHOUSE, INC.
                              Index


                                                       PAGE NO.

PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements

          Condensed Consolidated Balance Sheets -
          December 31, 1999 and September 30, 1999


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


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


          Condensed Consolidated Statements of Comprehensive
          Income - for the three months ended December 31, 1999
          and December 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 6.   Exhibits and Reports on Form 8-K

SIGNATURES

<PAGE 2>

EXHIBITS

<TABLE>
<CAPTION>

HAHN AUTOMOTIVE WAREHOUSE, INC. CONDENSED CONSOLIDATED BALANCE SHEETS
(In Thousands, except share data)

ASSETS                                     12/31/99     9/30/99
                                         (Unaudited)
<S>                                      <C>            <C>
Current Assets:

  Cash                                           $80         $81
  Marketable Securities                          654         685
  Trade Accounts Receivable (Net of
Allow.
    for Doubtful Accounts)                    17,309      17,577
  Inventory                                   43,638      44,501
  Other Current Assets                         2,912       3,009
Total Current Assets                          64,593      65,853

Property, Equipment, and Leasehold
  Improvements, Net                            6,588       6,892
Other Assets                                   7,008       6,978

Total Assets                                  78,189      79,723

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Current Portion of Long-Term Debt
    and Capital Lease Obligations              1,425       1,541
  Accounts Payable                            11,395      12,377
  Compensation Related Liabilities             1,187       1,673
  Discontinued Operations                        301         604
  Other Accrued Expenses                       3,817       4,271
Total Current Liabilities                     18,125      20,466

Obligations Under Credit Facility             37,908      36,611
Notes Payable-Officers and Affiliates          1,728       1,736
Long-Term Debt                                 1,647       1,704
Capital Lease Obligations                      3,097       3,196
Other Liabilities                              2,125       2,237
Total Liabilities                             64,630      65,950

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                            (12,533)    (12,339)
Accumulated Other Comprehensive Income            70          90
Total Shareholders' Equity                    13,559      13,773

Total Liabilities and Shareholder's          $78,189     $79,723
Equity

<PAGE 3>

</TABLE>

<TABLE>
<CAPTION>

HAHN AUTOMOTIVE WAREHOUSE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
For the Three Months Ended December 31, 1999 and 1998
(In Thousands, except for share and per share data)
(Unaudited)

                                     1999             1998
<S>                              <C>              <C>
Net Sales                              $29,498         $29,869

Cost of Products Sold                   18,065          18,484

Gross Profit                            11,433          11,385

Selling, General and
  Administrative Expense                10,444          10,583

Depreciation and Amortization              465             388

Income from Operations                     524             414

Interest Expense                          (940)           (920)

Interest and Service Charge Income         102              73

Income (Loss) Before Taxes                (314)           (433)

Income Taxes (Refundable)                 (120)           (165)

Net Income                               ($194)          ($268)

Net Income Per Share                    ($0.04)         ($0.06)

Weighted Shares Outstanding          4,745,014       4,745,014

</TABLE>

<PAGE 4>

<TABLE>
<CAPTION>

HAHN AUTOMOTIVE WAREHOUSE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Three Months Ended December 31, 1999 and 1998
(In Thousands)
(Unaudited)
                                                1999      1998
<S>                                           <C>       <C>
Cash Flows from Operating Activities:

  Net Income (Loss)                              ($194)    ($268)
  Adjustments to Reconcile Net Income
    (Loss) to Net
    Cash Provided by (Used In)
      Operating Activities:
      Depreciation and Amortization                465       388
      Provision for Doubtful Accounts
        and Notes                                  133       160

Changes in Assets and Liabilities:
  Trade Accounts Receivable                        135     1,164
  Inventory                                        863     1,050
  Other Assets                                     (29)       40
  Accounts Payable and Other Accruals           (2,326)   (1,820)

Net Cash Provided by (Used In)
  Operating Activities                            (953)       714

Cash Flows from Investing Activities:
  Additions to Property, Equipment and
    Leasehold Improvements                         (65)     (107)
Net Cash Used in Investing Activities              (65)     (107)

Cash Flows from Financing Activities:
  Net Borrowings (Paydown) Under
    Revolving Credit Agreement                   1,295      (683)
  Proceeds from Long-Term Debt and
    Demand Notes                                     0         0
  Payment of Long-Term Debt and
    Demand Notes                                  (148)      (53)
  Payment of Notes Payable -
    Officers and Affiliates                        (40)      (36)
  Payment of Capital Lease Obligations             (90)      (82)

Net Cash Provided by (Used In)
  Financing Activities                           1,017      (854)

Net Decrease in Cash                               (1)      (247)
Cash at Beginning of Year                           81       329
Cash at End of Period                               80        82

Supplemental Disclosures of Cash
  Flow Information
    Cash Paid During the Quarter for:

      Interest                                    $850      $814

      Income Taxes                                  $4        $5

</TABLE>

<PAGE 5>









<TABLE>
<CAPTION>

HAHN AUTOMOTIVE WAREHOUSE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Three Months Ended December 31, 1999 and 1998
(In Thousands)
(Unaudited)

                                      1999       1998
<S>                                  <C>        <C>
Net Income (Loss)                    ($194)     ($268)

Unrealized Gain (Loss)  on
  Marketable Securities, Net of Tax    (20)       (17)

Comprehensive Net Income (Loss)      ($214)     ($285)

</TABLE>

<PAGE 6>

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

1.  Summary of Significant Accounting Policies

Basis of Presentation

The  condensed interim consolidated financial statements included
herein have been prepared by the Company, without audit, pursuant
to  the  rules  and  regulations of the Securities  and  Exchange
Commission.    The  interim  financial  statements  reflect   all
adjustments which are, in the opinion of management, necessary to
fairly  present such information.  Although the Company  believes
that  the  disclosures  included  on  the  face  of  the  interim
consolidated financial statements and in the 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, 1999, 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.

<PAGE 7>

Operating  results for the three month period ended December  31,
1999  are not necessarily indicative of the results that  may  be
expected for the entire fiscal year.

2.  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.



                                      In thousands, except share
                                           and per share data

                                             Three Months
                                          Ended December 31,
                                        1999            1998

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

  Net Income (Loss)                         ($194)    ($268)


  Basic and Diluted EPS                     ($.04)    ($.06)


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 December 31,1999.

<PAGE 8>

3.  Debt (in thousands)

Long-term debt consists of the following:

                                        12/31/99       9/30/99

Credit Facility Agreement                38,408         37,113
Notes Payable - Officers and Affiliates   1,804          1,843
Other Long-Term Debt                      2,116          2,264
Less Current Maturities                  (1,044)        (1,169)

                                        $41,284        $40,051


The  Company  is  subject  to a Credit  Facility  Agreement  that
expires on October 22, 2002 and provides a revolving credit note,
subject  to  a borrowing base, up to a maximum of $50.0  million.
Borrowings  under the Credit Facility Agreement bear interest  at
an  annual  rate  equal to, at the Company's option,  either  (a)
LIBOR  plus 1.75% to 2.5%, dependent upon the Company's financial
performance,  or  (b)  the  bank prime  rate  plus  0%  to  .75%,
dependent  upon the Company's financial performance.   LIBOR  and
prime  were  5.3%  and 8.50%, respectively, at December  31,1999.
The  unused portion of the Credit Facility bears interest  at  an
annual rate of .25% to .375%.



As  of  February 14, 2000, the Company had an outstanding balance
of $36.2 million under the Credit Facility.

The Credit Facility is collateralized by substantially all of the
Company's   assets  and  contains  covenants  and   restrictions,
including limitations on indebtedness, liens, leases, mergers and
sales  of  assets,  investments, dividends, stock  purchases  and
other  payments in accordance with capital stock  and  cash  flow
coverage requirements.  Restrictive covenants include maintenance
of  a  minimum  tangible  net worth and a  minimum  fixed  charge
coverage   ratio.   The  Company  was  in  compliance  with   all
covenants, as amended, at December 31, 1999.

The  Company has outstanding promissory notes ("Notes") with  the
former  Chairman of the Board of Directors and with the President
and  Chief  Executive Officer of the Company,  in  the  aggregate
amount of $2,150,000.  The Notes, which are due in October, 2003,
bear  interest  which is payable monthly, at the annual  rate  of
12%.   The  Company  is also subject to a number  of  other  debt
agreements, including a mortgage, which comprise the  balance  of
the long-term debt.


<PAGE 9>








                 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  the  management  of  the  Company   and
management's  perception thereof as of the date of  this  report.
Actual  results  of  the  Company's operations  could  materially
differ from those indicated in the forward-looking comments.  The
difference could be caused by a number of factors including,  but
not  limited  to,  those discussed under the  heading  "Important
Information   Regarding  Forward-Looking   Statements"   in   the
Company's  Annual Report on Form 10-K, for the fiscal year  ended
September  30, 1999, which has been filed with the United  States
Securities  and  Exchange  Commission (the  "Commission").   That
Annual  Report  may  be obtained by contacting  the  Commission's
public reference operations or through the worldwide web site  at
http://www.sec.gov, EDGAR Filing section.  Readers  are  strongly
encouraged to obtain and consider the factors listed in the  1999
Annual  Report and any amendments or modifications  thereof  when
evaluating any forward-looking comments concerning the Company.

Results of Operations

The  Company's  net sales for the first quarter  of  fiscal  year
2000,  which ended December 31, 1999 declined $371,000, to  $29.5
million,  from  $29.9  million for the same fiscal  quarter  last
year.   This 1.2% decrease resulted mainly from the reduced  sale
of  auto parts at the company's full service distribution centers
which  is  generally  attributable  to  mild  weather  conditions
throughout  the  quarter,  softness in the  auto  parts  industry
caused   by  various  factors,  which  include  improved  vehicle
manufacturing and performance, longer vehicle warranties,  leased
vehicles, warranted pre-owned vehicles and increased competition.
For  the  quarter,  on  a comparable location  basis,  net  sales
increased  by 4.8% at the Advantage Auto Stores and 9.1%  at  the
direct  distribution centers, while the full service distribution
centers   experienced  a  decline  of  5.6%.   The  full  service
distribution   centers  were  adversely  affected  by   increased
competition  and  to  a  lesser  extent  the  purchase   of   two
independent  Auto  Value  customers  that  are  now  operated  as
Advantage Stores.

Gross  profit for the first quarter of fiscal year 2000 increased
0.4%.    Gross  profit,  expressed  as  a  percentage  of  sales,
increased  to  38.8%, from 38.1%, for the first  quarter  of  the
previous fiscal year.  This percentage increase is mainly due  to
the  sales  mix  increase  of  the Advantage  Auto  Stores  as  a
percentage  of  total  net sales.  Sales at the  Advantage  Store
level  generate a higher gross profit margin than  sales  at  the
distribution centers.

<PAGE 10>

Selling,  general  and administrative expense decreased  $139,000
from  $10.6 million in the first quarter of Fiscal 1999, to $10.4
million  for  the  comparable  quarter  of  Fiscal  2000.   As  a
percentage  of  net  sales, selling, general  and  administrative
expense was 35.4% for the first quarter of both fiscal year  1999
and 2000.

Depreciation  and  amortization increased $77,000  from  $388,000
during  the first fiscal quarter last year, to $465,000  for  the
first  quarter of the current fiscal year.  This increase is  the
result  of the purchase of computer equipment upon completion  of
the   lease  period,  and  to  negative  goodwill  from  a   1988
acquisition being fully amortized in January of Fiscal Year 1999.

As  a result of the factors discussed above, operating income for
the  first  quarter  increased $110,000  from  $414,000,  in  the
previous  fiscal year, to $524,000 in the current  fiscal  year's
first  quarter.   As a percentage of net sales, operating  income
increased to 1.8% from 1.4% in the same quarter of Fiscal 1999.

Interest  expense increased $20,000 from $920,000, in  the  first
fiscal quarter of 1999, to $940,000, for the first quarter of the
current  fiscal  year.   This increase is the  result  of  higher
average  borrowings and higher interest rates  under  the  Credit
Facility,  which  was  partially offset  by  a  decrease  in  the
interest component of payments on capitalized leases.

As  a  result of the factors discussed above, the Company  had  a
loss  before income taxes of $314,000 for the three months  ended
December  31, 1999, compared to a loss  before taxes of  $433,000
in  the  same  quarter of the previous fiscal  year.   Due  to  a
$120,000  tax  benefit, the Company's net loss  for  the  current
quarter was $194,000 or $.04 per share, compared to a net loss of
$268,000 or $.06 per share, for the first quarter of Fiscal 1999.

Liquidity and Capital Resources

The  Company's principal sources of liquidity for its operational
and   capital   requirements  are  internally  generated   funds,
borrowings  under  its Credit Facility, leasing arrangements  and
extended payment terms from vendors.


<PAGE 11>

During the first fiscal quarter of 2000, the Company obtained  an
approval from Fleet Capital to overadvance its Credit Facility in
the  amount of $2.0 million during the period December  30,  1999
through  January 14, 2000.  The Company utilized this overadvance
facility  to  the extent of $1.6 million during the period.   The
Company  has  obtained approval from Fleet Capital to overadvance
its  Credit  Facility in an amount up to $2.4 million during  the
period from January 24, 2000 through February 16, 2000 and in the
amount  of $1.0 million during the period from February 28,  2000
through  March  7,  2000. The Company utilized the  $2.4  million
overadvance in February, 2000 and expects to utilize the approved
overadvance of $1.0 million during the period February  28,  2000
through March 7, 2000.  As of February 14, 2000, the Company  had
an outstanding balance of $36.2 million under its Credit Facility
and   the   overadvance  facility,  leaving   $2.7   million   of
availability. There can be no assurances that Fleet Capital  will
grant any such requests or if it does grant such requests that it
will  be  on  favorable  terms to the Company.  The  Company  may
request  future  overadvances  from  Fleet  Capital  during   the
remainder of fiscal year 2000.

During  the  first  quarter of Fiscal 2000, operating  activities
consumed  net cash of $953,000, compared to net cash provided  by
operating  activities of $714,000 for the same quarter in  fiscal
1999,  primarily  due  to  a $2.3 million  decrease  in  accounts
payable and other accrued expense, partially offset by a decrease
of  $1.0  million  in  accounts  receivable  and  inventory,  and
$465,000 in depreciation and amortization expense.  These changes
reflect  the  seasonal changes in the accounts payable,  accounts
receivable and inventory levels during this quarter.

Cash  flow  used in investing activities for the current  quarter
was  $65,000, a slight decrease from $107,000 expended for  these
activities  in the corresponding quarter for the previous  fiscal
year.   Cash  used  in  investing activities consists  mainly  of
routine  capital expenditures for  computer equipment  and  store
fixtures.

Financing  activities  during the first quarter  of  Fiscal  2000
generated  $1.0 million, in cash, compared to $854,000  in  funds
used in the first quarter of fiscal 1999.  This was primarily due
to an increase in the line of credit to fund operating activities
and  partially offset by payments on long-term debt  and  capital
lease obligations.

In  the  future  the  Company expects  to  make  minor  strategic
acquisitions  to  the  extent that its  debt  service  and  other
funding requirements permit.



<PAGE 12>


The  Company anticipates that, subject to Fleet Capital  granting
future  requests  for  advances, its sources  of  liquidity  will
provide sufficient working capital to operate its business,  make
expected  capital  expenditures and to meet its other  short-term
and  longer-term liquidity needs, through the balance  of  Fiscal
2000. The Company, however, does not expect to generate cash flow
sufficient  to  fund the repayment of borrowings  due  under  its
revolving  credit  facility  upon its maturity  and  accordingly,
expects that it will seek to refinance such amounts prior to such
maturity.  No assurance can be given that such refinancing can be
successfully accomplished or accomplished on favorable terms.   A
failure   to   refinance  this  revolving  credit  facility,   if
necessary,  would result in a severe liquidity  problem  for  the
Company.

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 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),
would be Year 2000 compliant and operational.  The plan addressed
all  of the Company's locations and included a review of computer
applications  that  connect elements of  the  Company's  business
directly  to its customers and suppliers.  The plan also included
an assessment process to determine that the Company's significant
customers and suppliers ("Third-Party Activities") would also  be
Year 2000 compliant.

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


<PAGE 13>



As  of  December 31, 1999 the remediation of operating  equipment
has  been   completed.  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 has been completed.

Software modification to the Company's mainframe computer  system
has been completed and tested.  All vendor supplied upgrades have
been implemented and tested.  There was no additional expense  to
the  Company,  as modified Year 2000 software is a  part  of  the
Company's  software  maintenance agreement.   Personnel  expenses
were incurred for the implementation and testing phases.

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 were incurred for these upgrades.

The  Company  utilized  both internal and external  resources  to
reprogram or replace, test, and implement the required Year  2000
modifications.  The Company has completed the Year 2000  project,
including remediation, testing and implementation.  The Company's
total  cost  to  address  the Year 2000 issue  was  approximately
$150,000 and has been funded through operating cash flow.

The  company  has  experienced  no  Year  2000  disruptions  with
vendors, customers, or the Company's own software or hardware  as
of February 14, 2000.


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.

<PAGE 14>

Business Segment Information

Effective  September 30, 1999, the Company adopted the provisions
of SFAS No. 131, "Disclosures about Segments of an Enterprise and
Related  Information."   This statement  establishes  annual  and
interim   reporting  standards  for  an  enterprise's   operating
segments  and  related disclosures about its products,  services,
geographic areas and major customers.  Adoption of this statement
had  no  impact on the Company's consolidated financial position,
results of operations or cash flows.  Comparative information for
earlier  years  has  been restated.  Restatement  of  comparative
information  for interim periods in the initial year of  adoption
is  to  be  reported for interim periods in the  second  year  of
application.   The Company reports its operating results  in  two
segments:   direct  distribution and full  service  distribution.
Segment selection was based on internal organizational structure,
the way in which the operations are managed and their performance
evaluated by management and the Company's Board of Directors, the
availability  of  separate  financial  results,  and  materiality
considerations.  The accounting policies of the segments are  the
same  as those described in the summary of significant accounting
policies.   The Company evaluates performance based on  operating
profits of the respective business units.

Information  concerning the Company's Business Segments  for  the
first  quarter  of  fiscal years 2000 and  1999,  is  as  follows
(dollars in thousands):

<TABLE>
<CAPTION>


                                             2000         1999
   <S>                                   <C>           <C>
   Net Sales to Customers
       Full Service Distribution            $25,217       $25,557
       Direct Distribution                    4,281         4,312
     Total Net Sales to Customers           $29,498       $29,869

   Operating Income
      Full Service Distribution                $570          $390
       Direct Distribution                     ( 46)           24
     Total Operating Profit                    $524          $414
   Interest Expense                            (940)         (920)
   Other Income                                 102            73
   Consolidated Income (Loss) Before
   taxes                                      ($314)        ($433)

   Identifiable Assets
       Full Service Distribution            $72,184       $69,764
       Direct Distribution                    6,005         5,527
     Total Identifiable Assets               78,189       $75,291

   Capital Expenditures
       Full Service Distribution                $61         $100
       Direct Distribution                        4            7
     Total Capital Expenditure                  $65         $107

   Depreciation and Amortization
       Full Service Distribution               $417         $340
       Direct Distribution                       48           48
     Total Depreciation and
      Amortization                             $465         $388

</TABLE>

<PAGE 15>

ITEM 4. OTHER INFORMATION

On July 6, 1999, the Company, through its wholly-owned subsidiary
iAutoparts,  Inc.  ("iAutoparts"), launched  iAutoparts.com,  its
online  automotive  parts  store.   The  Company  believes   that
iAutoparts.com  is  an  innovative approach  to  the  auto  parts
aftermarket  distribution model.  It will  extend  the  Company's
reach  directly  to the consumer, entering new  geographical  and
customer markets, and further expand its distribution mix.  As of
December  9,  1999, more than 3,500 users registered vehicles  on
iAutoparts.com  and the web site experienced  in  excess  of  2.5
million page views ("hits") since the inception of this site.

iAutoparts.com is the first online automotive parts store powered
by  the industry's leading CCI/Triad ePartExpert electronic parts
catalog.   The Web site guides users through a logical search  to
ensure accurate automotive parts selection.  ePartExpert provides
technical tips, parts specifications and suggestions for  related
parts.   iAutoparts.com offers more that two  million  nationally
branded automotive hard parts and maintenance items in inventory,
representing  in excess of $45.0 million in automotive  parts  on
hand  and  available for immediate delivery.  To date, iAutoparts
has had nominal sales.

On  November 30, 1999, iAutoparts, Inc. entered into an  agreement
with  Capital  Formation Group of Rochester, L.P., a full  service
financial advisory, investment and merchant banking company,  with
expertise  in the area of private corporate financing,  to  assist
and  advise management in exploring strategic alternatives for the
auto  parts e-commerce business.  There is no assurance  that  any
strategic  alternative involving iAutoparts will  be  adopted  and
implemented,  or  that  if any transaction is  effected  involving
iAutoparts   that  it  will  ultimately  enhance   the   Company's
shareholder value.

<PAGE 16>

PART II.  OTHER INFORMATION

Item 5.   Other Information

     In January, 2000, Nathan Lewinger was elected to the Company's
     Board of Directors.

     Mr. Lewinger is a private investor whose investments
     include real estate and high tech companies.  From 1976
     until 1988 Mr. Lewinger served as President of Pennant
     Products, Inc. (a manufacturer of bakery ingredients) until
     Pennant Products was sold in 1988 to Unilever Corporation.
     From 1988 to 1990, Mr. Lewinger served as President of the
     Bakery Division of Van Den Burgh Foods (a division of
     Unilever) and from 1990 to 1993 he was a consultant to
     Unilever Corporation.  He currently serves on the Board of
     EKMS, an intellectual property consulting firm in Cambridge,
     Massachusetts.  Mr. Lewinger is 55 years of age.

Item 6.   Exhibits and Reports on Form 8-K

(a)  Exhibits

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

(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//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:  February 14, 2000

<PAGE 17>

                          EXHIBIT INDEX

                           Exhibit 27
       Selected  financial  information  as  required  for  Edgar
electronic filing for the three months ended December 31, 1999.


<TABLE> <S> <C>


<ARTICLE> 5
<MULTIPLIER> 1000
<S>                                                 <C>
<PERIOD-TYPE>                                       3-MOS
<FISCAL-YEAR-END>                                   SEP-30-2000
<PERIOD-END>                                        DEC-31-1999
<CASH>                                                       80
<SECURITIES>                                                654
<RECEIVABLES>                                            17,309
<ALLOWANCES>                                                  0
<INVENTORY>                                              43,638
<CURRENT-ASSETS>                                         64,593
<PP&E>                                                    6,588
<DEPRECIATION>                                                0
<TOTAL-ASSETS>                                           78,189
<CURRENT-LIABILITIES>                                    18,125
<BONDS>                                                       0
                                         0
                                                   0
<COMMON>                                                     47
<OTHER-SE>                                               13,512
<TOTAL-LIABILITY-AND-EQUITY>                             78,189
<SALES>                                                  29,498
<TOTAL-REVENUES>                                         29,498
<CGS>                                                    18,065
<TOTAL-COSTS>                                            10,909
<OTHER-EXPENSES>                                              0
<LOSS-PROVISION>                                              0
<INTEREST-EXPENSE>                                          940
<INCOME-PRETAX>                                           (314)
<INCOME-TAX>                                              (120)
<INCOME-CONTINUING>                                       (194)
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                              (194)
<EPS-BASIC>                                             (.04)
<EPS-DILUTED>                                             (.04)



</TABLE>


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