PARAGON TRADE BRANDS INC
10-Q, 1998-08-12
CONVERTED PAPER & PAPERBOARD PRODS (NO CONTANERS/BOXES)
Previous: KRANZCO REALTY TRUST, 424B3, 1998-08-12
Next: MINDEN BANCSHARES INC, 10QSB, 1998-08-12



                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(X)  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT OF 1934


                For the thirteen week period ended June 28, 1998

                                       OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
    ACT OF 1934

For the transition period from ______________________ to _____________________

                           Commission File No. 1-11368

                           PARAGON TRADE BRANDS, INC.
             (Exact name of registrant as specified in its charter)

                  DELAWARE                          91-1554663
        (State or other jurisdiction             (I.R.S. Employer
      of incorporation or organization)         Identification No.)

                             180 Technology Parkway
                             NORCROSS, GEORGIA 30092
                    (Address of principal executive offices)


                                 (678) 969-5000
              (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. Yes X No

The number of shares outstanding of the registrant's common stock was 11,930,430
shares  ($.01 par value) as of June 28, 1998.


                                                                          Page 1
                                                        Exhibit Index on Page 29


<PAGE>


                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES

                            INDEX TO FORM 10-Q FILING
                FOR THE THIRTEEN WEEK PERIOD ENDED JUNE 28, 1998



                                                                        PAGE NO.

                          PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements                                             
                      Consolidated Statements of Operations                 3
                      Consolidated Balance Sheets                           4
                      Consolidated Statements of Cash Flows                 5
                      Notes to Financial Statements                       6-13

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                       14-22

                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                               23-25
Item 2.  Changes in Securities                                  (not applicable)
Item 3   Defaults in Senior Securities                                     25
Item 4.  Submission of Matters to a Vote of Security Holders               25
Item 5.  Other Information                                      (not applicable)
Item 6.  Exhibits and Reports on Form 8-K                                25-27

         Signature Page                                                    28

         Exhibit Index                                                   29-31

         Exhibits                                                          32







                                       2
<PAGE>



                          PART I. FINANCIAL INFORMATION

                          ITEM 1. FINANCIAL STATEMENTS

                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                     (DOLLAR AMOUNTS IN THOUSANDS EXCEPT PER
                              SHARE DATA) (NOTE 2)

<TABLE>
<CAPTION>
                                             THIRTEEN WEEKS ENDED                TWENTY-SIX WEEKS ENDED
                                             --------------------                ----------------------
                                        JUNE 28, 1998       JUNE 29, 1997     JUNE 28, 1998      JUNE 29, 1997
                                        -------------       -------------     -------------      -------------
<S>                                        <C>                <C>                <C>                <C>       
Sales, net of discounts and                $  126,991         $  135,819         $  265,288         $  271,504
        allowances..................
Cost of sales.......................          102,344            111,890            213,143            219,737
                                           ----------         ----------         ----------         ----------
Gross profit........................           24,647             23,929             52,145             51,767
Selling, general and administrative
        expense.....................           19,900             17,941             38,952             38,382
Research and development expense....            1,129                982              2,531              1,906
                                           ----------         ----------         ----------         ----------
Operating profit....................            3,618              5,006             10,662             11,479
Equity in earnings of
        unconsolidated subsidiaries.              594                  -              1,518                 59
Interest expense(1).................                -              1,210                290              2,091
Other income........................              619                480              1,043                926
                                           ----------         ----------         ----------         ----------
Earnings before income taxes and
        bankruptcy costs............            4,831              4,276             12,933             10,373
Bankruptcy costs....................            1,160                  -              2,806                  -
Provision for income taxes..........              302              1,624                752              3,919
                                           ----------         ----------         ----------         ----------
Net earnings........................       $    3,369        $     2,652        $     9,375        $     6,454
                                            =========         ==========         ==========         ==========


Basic earnings per common share.....       $      .28        $       .22        $       .79        $       .54
                                            =========         ==========         ==========         ==========
Diluted earnings per common share...       $      .28        $       .22        $       .79        $       .54
                                            =========         ==========         ==========         ==========
Dividends paid......................       $        -        $         -        $         -        $         -
                                            =========         ==========         ==========         ==========

(1)Contractual Interest                    $    1,349                           $     2,899        
                                            =========                           ===========        
</TABLE>





SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS



                                       3
<PAGE>



                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                (DOLLAR AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
                                    (NOTE 2)


<TABLE>
<CAPTION>
                                                       JUNE 28, 1998            DECEMBER 28, 1997
                                                       -------------            -----------------
<S>                                                     <C>                        <C>
ASSETS
Cash and short-term investments..............           $   49,598                 $      991
Receivables..................................               65,374                     70,616
Inventories..................................               42,356                     48,257
Current portion of deferred income taxes.....                2,543                      1,800
Prepaid expenses.............................                4,034                        697
                                                 -----------------          -----------------
        Total current assets.................              163,905                    122,361
Property and equipment.......................              105,121                    118,383
Construction in progress.....................               13,215                     11,154
Assets held for sale.........................               14,314                     11,073
Investment in unconsolidated subsidiary, at                 22,743                     19,964
        cost.................................
Investment in and advances to unconsolidated
        subsidiaries, at equity..............               58,537                     53,844
Goodwill.....................................               33,779                     34,739
Other assets.................................               10,638                      4,624
                                                 -----------------          -----------------
        Total assets.........................           $  422,252                 $  376,142
                                                 =================          =================

LIABILITIES AND SHAREHOLDERS' EQUITY 
Liabilities not subject to compromise:
        Short-term borrowings................           $        -                 $   14,185
        Checks issued but not cleared........                8,116                      9,375
        Accounts payable.....................               30,619                     40,305
        Accrued liabilities..................               38,818                     32,392
        Accrued loss contingency.............                    -                    200,000
                                                 -----------------          -----------------
        Total current liabilities............               77,553                    296,257
Liabilities subject to compromise (Note 8)...              326,979                          -
Long-term debt...............................                    -                     70,000
Deferred income taxes........................                4,341                      3,656
Deferred compensation........................                    -                      1,275
                                                 -----------------          -----------------
        Total liabilities....................              408,873                    371,188

Commitments and contingencies (Notes 1 and 10)

Shareholders' equity:
Preferred stock:  Authorized 10,000,000
        shares, no shares issued, 
        $.01 par value.......................                    -                          -
Common stock:  Authorized 25,000,000 shares,
        issued 12,359,507 and 12,343,324
        shares, $.01 par value...............                  124                        123
Capital surplus..............................              143,865                    144,368
Foreign currency translation adjustment......               (1,328)                    (1,066)
Retained deficit.............................             (119,002)                  (128,376)
Less:  Treasury stock, 429,077 and 388,658
        shares, at cost......................              (10,280)                   (10,095)
                                                 -----------------          -----------------
        Total shareholders' equity...........               13,379                      4,954
                                                 -----------------          -----------------
        Total liabilities and shareholders'
        equity                                         $   422,252                $   376,142
                                                 =================          =================
</TABLE>
   

SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.




                                       4
<PAGE>



                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (DOLLAR AMOUNTS IN THOUSANDS)
                                    (NOTE 2)


<TABLE>
<CAPTION>
                                                                TWENTY-SIX WEEKS ENDED
                                                                ----------------------
                                                       JUNE 28, 1998              JUNE 29, 1997
                                                       -------------              -------------
<S>                                                     <C>                        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings.................................           $    9,375                 $    6,454
Non-cash charges (benefits) to earnings:
        Depreciation and amortization........               16,877                     16,971
        Deferred income taxes................                  (58)                     3,373
        Equity in (earnings) loss of                          (870)                       641
               subsidiaries..................
Changes in operating assets and liabilities:
        Accounts receivable..................                1,851                     11,507
        Inventories and prepaid expenses.....                2,564                     (2,643)
        Accounts payable.....................               30,375                      5,093
        Checks issued but not cleared........               (1,259)                    (1,245)
        Accrued liabilities..................                9,969                     (7,567)
Other .......................................               (2,342)                    (1,001)
                                                 -----------------          ----------------- 
        Net cash provided by operating
               activities....................               66,482                     31,583
                                                 -----------------          -----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
Expenditures for property and equipment......               (8,425)                   (29,650)
Proceeds from sale of property and equipment.                3,413                        875
Investment in Grupo P.I. Mabe, S. A. de C.V..               (2,779)                         -
Investment in and advances to unconsolidated
        subsidiaries, at equity..............               (2,762)                   (10,149)
Other .......................................               (4,534)                    (5,485)
                                                 -----------------          -----------------
        Net cash used by investing activities              (15,087)                   (44,409)
                                                 -----------------          -----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in short-term                         (921)                     6,500
        borrowings...........................
Pre-petition debt payment authorized by court               (1,867)                         -
Proceeds from U.S. bank credit facility......                    -                     15,000
Repayments of U.S. bank credit facility......                    -                    (12,000)
Sale of common stock.........................                    -                        211
                                                 -----------------          -----------------
        Net cash provided (used) by financing
             Activities......................               (2,788)                     9,711
                                                 -----------------          -----------------

NET INCREASE (DECREASE) IN CASH..............               48,607                     (3,115)
Cash at beginning of period..................                  991                      8,297
                                                 -----------------          -----------------
Cash at end of period........................           $   49,598                 $    5,182
                                                 =================          =================

Cash paid (refunded) during the period for:
        Interest, net of amounts capitalized.           $    1,330                 $    1,735
                                                 =================          =================
        Income taxes.........................           $    1,309                 $   (2,528)
                                                 =================          =================
        Bankruptcy costs.....................           $       83                 $        -
                                                 =================          =================
</TABLE>


SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.



                                       5
<PAGE>



                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                      NOTES TO FINANCIAL STATEMENTS FOR THE
            THIRTEEN WEEK AND TWENTY-SIX PERIODS ENDED JUNE 28, 1998
          (DOLLAR AMOUNTS IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

NOTE 1:  CHAPTER 11 PROCEEDINGS

On January 6, 1998 Paragon Trade Brands, Inc. ("Paragon" or the "Company") filed
for relief under Chapter 11 of the United States  Bankruptcy  Code (the "Chapter
11 filing"),  in the United States Bankruptcy Court for the Northern District of
Georgia.  The Company is currently operating as a debtor in possession under the
Bankruptcy Code. See "Notes 10 and 11 of the Notes to Financial  Statements" and
"PART II: OTHER INFORMATION, ITEM 1: LEGAL PROCEEDINGS."

The Company has previously  disclosed that the Procter & Gamble Company  ("P&G")
had filed a claim  against the Company in the United States  District  Court for
the District of Delaware,  alleging that the Company's  "Ultra"  disposable baby
diaper  products  infringe two of P&G's inner-leg  gather  patents.  The lawsuit
sought injunctive  relief,  lost profit and royalty damages,  treble damages and
attorneys'  fees and costs.  The Company denied  liability under the patents and
counterclaimed  for patent  infringement and violation of antitrust laws by P&G.
The Company  has also  previously  disclosed  that if P&G were to prevail on its
claims,  award of all or a substantial amount of the relief requested could have
a material  adverse effect on the Company's  financial  condition and results of
operations.

On December 30, 1997, the District  Court issued a Judgment and Opinion  finding
two of  P&G's  diaper  patents  to be  valid  and  infringed  by  the  Company's
disposable   diaper   products,   while  also  rejecting  the  Company's  patent
infringement  claim  against P&G. The District  Court had earlier  dismissed the
Company's antitrust  counterclaim on summary judgment. The Judgment entitles P&G
to damages  based on sales of the  Company's  diapers  containing  the inner-leg
gather  feature.  Damages of  approximately  $178.4 million were entered against
Paragon by the District  Court on May 28, 1998.  At the same time,  the District
Court entered injunctive relief agreed upon by P&G and the Company.

The  Company had  previously  filed with the  District  Court a motion for a new
trial or to alter or amend the  Judgment.  The District  Court denied  Paragon's
motion on July 31, 1998.  The District Court also denied a motion by P&G seeking
to recover  attorneys'  fees it expended in defending  itself against  Paragon's
patent  infringement  counterclaim.  The Company has filed its amended notice of
appeal with the  Federal  Circuit  Court of Appeals  and  intends to  vigorously
pursue its appeal of the Court's decision.

The amount of the Delaware  Judgment  resulted in violation of certain covenants
under the  Company's  bank loan  agreements.  As a result,  the  issuance of the
Judgment  and the  uncertainty  it  created  caused an  immediate  and  critical
liquidity  issue for the  Company.  The  Chapter 11 filing was  designed  to (i)
prevent P&G from placing liens on Company  property;  (ii) permit the Company to
appeal the  Delaware  District  Court's  decision  in the P&G case in an orderly
fashion;  and (iii) give the Company the  opportunity to resolve  liquidated and
unliquidated  claims  against  the  Company  which arose prior to the Chapter 11
filing.

Substantially  all  liabilities  outstanding  as of the date of the  Chapter  11
filing are subject to resolution under a plan of reorganization to be voted upon
by the Company's  creditors  and  shareholders  and confirmed by the  Bankruptcy
Court.  Schedules were filed by the Company on March 3, 1998 with the Bankruptcy
Court  setting  forth the  unaudited,  and in some cases  estimated,  assets and
liabilities of the Company as of the date of the Chapter 11 filing,  as shown by
the Company's accounting records. The bar date for the filing of proofs of claim
(apparently excluding  administrative claims) by creditors was June 5, 1998. P&G
filed alleged claims ranging from  approximately $2.3 billion (without trebling)
to $6.4 billion (with  trebling),  which  included a claim of $178.4 million for
the Delaware  judgment.  The Company intends to vigorously  pursue its appeal of
the Delaware  judgment.  The remaining  claims include claims for alleged patent
infringement by the Company in foreign  countries  where it has operations.  The
Company has reviewed  such  additional  claims and  believes  them to be without
merit.


                                       6
<PAGE>

                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

Kimberly-Clark   Corporation   ("K-C")   filed  alleged   claims   ranging  from
approximately  $893 million (without  trebling) to $2.3 billion (with trebling),
including  claims  related  to the  litigation  in  the  Dallas  District  Court
described herein.  See "Note 10 of the Notes to Financial  Statements" and "PART
II:  OTHER  INFORMATION,  ITEM  I:  LEGAL  PROCEEDINGS."  K-C's  claims  in  the
Bankruptcy  case  include  an  attempt  to  recover  alleged  lost  profits  for
infringement of the patents  asserted in the Dallas District Court,  despite the
fact that a lost profits  theory of damages was not pursued by K-C in the Dallas
District Court.  The Company  continues to believe that it does not infringe any
valid claim of the asserted K-C patents. The Company further believes that K-C's
attempt to inflate  its  bankruptcy  claims well beyond its claims in the Dallas
District Court are improper. See "Note 10 of the Notes to Financial Statements."

The Chapter 11 filing did not include the  Company's  wholly owned  subsidiaries
including   Paragon   Trade  Brands   (Canada)   Inc.,   Paragon   Trade  Brands
International, Inc., Paragon Trade Brands FSC, Inc. and Changing Paradigms, Inc.
The following information  summarizes the combined results of operations for the
thirteen and twenty-six  weeks ended June 28, 1998 and June 29, 1997, as well as
the combined  balance sheets as of June 28, 1998 and December 28, 1997 for these
subsidiaries.  This  information  has been  prepared  on the  same  basis as the
consolidated financial statements.

<TABLE>
<CAPTION>
                                            THIRTEEN WEEKS ENDED            TWENTY-SIX WEEKS ENDED
                                            --------------------            ----------------------
                                        JUNE 28, 1998   JUNE 29, 1997   JUNE 28, 1998   JUNE 29, 1997
                                        -------------   -------------   -------------   -------------
<S>                                      <C>              <C>             <C>             <C>        
Sales, net of discounts and              $    13,101      $    14,798     $    27,903     $    26,825
        allowances...................
Gross profit.........................          2,042            2,505           4,473           4,524
Earnings before income taxes.........          1,166              915           3,314           1,587
Net earnings.........................            903              615           2,567           1,107
</TABLE>


<TABLE>
<CAPTION>
                                                       JUNE 28, 1998            DECEMBER 28, 1997
                                                       -------------            -----------------
<S>                                                     <C>                        <C>       
Current assets...............................           $   14,788                 $   14,782
Non-current assets...........................           $   51,444                 $   48,840
Current liabilities..........................           $    5,233                 $    8,424
Non-current liabilities......................           $    9,588                 $    8,873
</TABLE>

NOTE 2:   BASIS  OF  PRESENTATION AND  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  AND
          REPORTING POLICIES

BASIS OF PRESENTATION

The  consolidated  financial  statements  include the accounts of Paragon  Trade
Brands,  Inc. and its wholly-owned  subsidiaries.  All significant  intercompany
transactions and accounts are eliminated.

The accompanying  consolidated  balance sheet as of December 28, 1997, which has
been  derived from  audited  financial  statements,  and the  unaudited  interim
consolidated  financial  statements have been prepared pursuant to the rules and
regulations of the Securities and Exchange  Commission.  Certain information and
note disclosures  normally included in annual financial  statements  prepared in
accordance with generally accepted accounting  principles have been condensed or
omitted pursuant to those rules and  regulations,  although the Company believes
that the  disclosures  made are adequate to make the  information  presented not
misleading. It is suggested that these consolidated financial statements be read
in conjunction  with the financial  statements and the notes thereto included in
the Company's latest annual report on Form 10-K.

In the opinion of management,  all adjustments necessary for a fair statement of
the  results  of the  interim  periods  have  been  included.  All such  interim
adjustments are of a normal recurring  nature except for the  bankruptcy-related
costs.  The results of operations for the thirteen and  twenty-six  week periods
ended June 28,  1998 should not be regarded  as  necessarily  indicative  of the
results that may be expected for the full year.

The  financial  statements  have been  prepared  on the going  concern  basis of
accounting,  which  contemplates  continuity of operations  and  realization  of
assets and liquidation of liabilities in the ordinary course of business.



                                       7
<PAGE>


                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

RECLASSIFICATIONS

Certain   reclassifications  have  been  made  to  the  prior  years'  financial
statements to conform them to the current year's presentation.

NEW ACCOUNTING STANDARD

Effective  December  29,  1997,  the Company  adopted  SFAS No. 130,  "Reporting
Comprehensive  Income," which requires the display of  comprehensive  income and
its  components  in the  financial  statements.  See  "Note  5 of the  Notes  to
Financial Statements."

In June 1998,  the  Financial  Accounting  Standards  Board issued SFAS No. 133,
"Accounting for Derivative  Instruments and Hedging  Activities,"  effective for
fiscal years beginning after June 15, 1999. The Statement establishes accounting
and reporting standards  requiring that every derivative  instrument be recorded
in the balance sheet as either an asset or liability measured at its fair value.
The Statement requires that changes in the derivative's fair value be recognized
currently in earnings  unless  specific hedge  accounting  criteria are met. The
Company has not determined the timing of or method of adoption of Statement 133.
As the Company currently does not utilize derivatives, adoption of Statement 133
is not expected to have any impact on the financial statements.

NOTE 3:  BANKRUPTCY COSTS

Bankruptcy  costs  were  directly  associated  with  the  Company's  Chapter  11
reorganization proceedings and consisted of the following:

<TABLE>
<CAPTION>
                                                  THIRTEEN WEEKS ENDED    TWENTY-SIX WEEKS ENDED
                                                  --------------------    ----------------------
                                                     JUNE 28, 1998            JUNE 28, 1998
                                                     -------------            -------------
<S>                                                    <C>                      <C>        
Professional fees............................          $     1,224              $     2,814
Amortization of DIP credit facility deferred 
     financing costs.........................                  399                      399
Other .......................................                   22                      110
Interest Income..............................                 (485)                    (517)
                                                 -----------------        -----------------
                                                       $     1,160              $     2,806
                                                 =================        =================
</TABLE>


NOTE 4:  INCOME TAXES

Income tax expense for the  subsidiaries  not  included in the Chapter 11 filing
and filing  separate  tax  returns  was $302 and $752  during the  thirteen  and
twenty-six week periods ended June 28, 1998, respectively.  The Company recorded
income tax expense of  approximately  $1,000 and $2,800  during the thirteen and
twenty-six week periods ended June 28, 1998, respectively, which was offset by a
reduction in its deferred tax asset valuation allowance.

NOTE 5: COMPREHENSIVE INCOME

The following are the components of comprehensive income:

<TABLE>
<CAPTION>
                                            THIRTEEN WEEKS ENDED          TWENTY-SIX WEEKS ENDED
                                            --------------------          ----------------------
                                        JUNE 28, 1998   JUNE 29, 1997  JUNE 28, 1998   JUNE 29, 1997
                                        -------------   -------------  -------------   -------------
<S>                                       <C>             <C>            <C>             <C>        
Net income............................    $     3,369     $     2,652    $     9,375     $     6,454
Foreign currency translation 
        adjustment                               (274)            (61)          (262)           (149)
                                        -------------   -------------  -------------  --------------
Comprehensive income..................    $     3,095     $     2,591    $     9,113     $     6,305
                                        =============   =============  =============   =============
</TABLE>




                                       8
<PAGE>



                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

NOTE 6:  INVENTORIES

Inventories consist of the following:
<TABLE>
<CAPTION>
                                                           JUNE 28, 1998       DECEMBER 28, 1997
                                                           -------------       -----------------
<S>                                                           <C>                   <C>
LIFO:
        Raw materials - pulp.................                 $     323             $      381
        Finished goods.......................                    19,929                 25,770

FIFO:
        Raw materials - other................                     7,463                  8,561
        Materials and supplies...............                    20,584                 20,942
                                                      -----------------     ------------------
                                                                 48,299                 55,654

        Reserve for excess and
            obsolete items...................                    (5,943)                (7,397)
                                                      -----------------     ------------------

Net inventories..............................                 $  42,356             $   48,257
                                                      =================     ==================
</TABLE>

NOTE 7:  ACCRUED LIABILITIES

Accrued liabilities are as follows:

<TABLE>
<CAPTION>
                                                          JUNE 28, 1998     DECEMBER 28, 1997
                                                          -------------     -----------------
<S>                                                          <C>                 <C>
Payroll - wages and salaries, incentive
        awards, retirement, vacation and 
        severance pay........................                $  15,446          $     10,375
Coupons outstanding..........................                    3,573                 3,824
Royalties payable............................                    5,089                   206
Other........................................                   14,710                17,987
                                                      ----------------      ----------------
Total........................................               $   38,818          $     32,392
                                                      ================      ================
</TABLE>


NOTE 8:  LIABILITIES SUBJECT TO COMPROMISE

Liabilities subject to compromise under the Company's reorganization proceedings
include substantially all current and long-term unsecured debt as of the date of
the  Chapter  11  filing.  Pursuant  to the  Bankruptcy  Code,  payment of these
liabilities  may not be made  except  pursuant  to a plan of  reorganization  or
Bankruptcy  Court order while the  Company  continues  to operate as a debtor in
possession.  The Company has received  approval from the Bankruptcy Court to pay
or otherwise honor certain of its pre-petition  obligations  including a portion
of short-term borrowings and employee wages, benefits and expenses.

Liabilities subject to compromise are comprised of the following:

<TABLE>
<CAPTION>
                                                          JUNE 28, 1998     DECEMBER 28, 1997
                                                          -------------     -----------------
<S>                                                         <C>                  <C>         
Accrued loss contingency.....................               $  200,000           $         -
Bank debt....................................                   81,397                     -
Accounts payable.............................                   40,061                     -
Accrued liabilities .........................                    4,231                     -
Deferred compensation........................                    1,290                     -
                                                      ----------------      ----------------
                                                            $  326,979           $         -
                                                      ================      ================
</TABLE>




                                       9
<PAGE>


                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

NOTE 9:  EARNINGS PER COMMON SHARE

<TABLE>
<CAPTION>
                                          THIRTEEN WEEKS ENDED        TWENTY-SIX WEEKS ENDED
                                          --------------------        ----------------------
                                       JUNE 28, 1998   JUNE 29, 1997 JUNE 28, 1998   JUNE 29, 1997
                                       -------------   ------------- -------------   -------------
                                                               
<S>                                    <C>             <C>           <C>            <C>         
 Net earnings..................        $      3,369    $      2,652  $      9,375   $      6,454
                                       ============    ============  ============   ============

 Weighted average number of 
      common shares used in 
      basic EPS (000's).........             11,928         11,935         11,931         11,877
 Effect of dilutive securities:
      Stock options (000's).....                  -             36              -             70
                                       ------------   ------------   ------------   ------------  
 Weighted number of common 
      shares and dilutive 
      potential common stock in  
      dilutive EPS (000's)......             11,928         11,971         11,931         11,947
                                       ============   ============   ============   ============

Basic earnings per common share.       $        .28   $        .22   $        .79   $        .54
                                       ============   ============   ============   ============
 
Diluted earnings per common
      share.....................       $        .28   $        .22   $        .79   $        .54
                                       ============   ============   ============   ============
</TABLE>


Options  to  purchase  731,359  shares of common  stock  outstanding  during the
thirteen and twenty-six  week periods ended June 28, 1998,  were not included in
the  calculation  because  their effect was  anti-dilutive.  Options to purchase
513,862 and 313,862 shares of common stock  outstanding  during the thirteen and
twenty-six week periods ended June 29, 1997, respectively,  were not included in
the calculation because their effect was anti-dilutive.

NOTE 10:  LEGAL PROCEEDINGS

THE PROCTER & GAMBLE  COMPANY V. PARAGON TRADE BRANDS,  INC. - P&G filed a claim
in January  1994 in the  District  Court for the  District of Delaware  that the
Company's  "Ultra"  disposable  baby  diaper  products  infringe  two  of  P&G's
inner-leg gather patents.  The lawsuit sought injunctive relief, lost profit and
royalty  damages,  treble  damages and  attorneys'  fees and costs.  The Company
denied liability under the patents and  counterclaimed  for patent  infringement
and  violation  of  antitrust  laws by P&G. In March 1996,  the  District  Court
granted  P&G's motion for summary  judgment to dismiss the  Company's  antitrust
counterclaim.  The trial was completed in February 1997,  the parties  submitted
post-trial  briefs and closing  arguments  were  conducted  on October 22, 1997.
Legal  fees and costs for this  litigation  have  been and will  continue  to be
significant.

On December 30, 1997, the Delaware  District Court issued a Judgment and Opinion
finding  that  P&G's  patents  are valid and  infringed,  while at the same time
finding the Company's patent to be invalid,  unenforceable  and not infringed by
P&G's   products.   Judgment  was  entered  on  January  6,  1998.   Damages  of
approximately  $178.4 million were entered against Paragon by the District Court
on May 28, 1998. At the same time, the District Court entered  injunctive relief
agreed upon by P&G and the Company.

The  Company had  previously  filed with the  District  Court a motion for a new
trial or to alter or amend the  Judgment.  The District  Court denied  Paragon's
motion on July 31, 1998.  The District Court also denied a motion by P&G seeking
to recover  attorneys'  fees it expended in defending  itself against  Paragon's
patent  infringement  counterclaim.  The Company has filed its amended notice of
appeal with the  Federal  Circuit  Court of Appeals  and  intends to  vigorously
pursue its appeal of the Court's decision.

The  Judgment  has had a  material  adverse  effect on the  Company's  financial
position  and its results of  operations.  As a result of the  District  Court's
Judgment,  the Company filed for relief under Chapter 11 of the Bankruptcy Code,
11 U.S.C.  Section 101 et seq.,  in the United States  Bankruptcy  Court for the
Northern District of Georgia (Case No. 98-60390) on January 6, 1998.



                                       10
<PAGE>



                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

P&G has asserted  alleged  claims against the Company  regarding  similar patent
claims on diaper products sold in other countries. The Company has reviewed such
claims and believes them to be without merit. See "--IN RE PARAGON TRADE BRANDS,
INC." below.

KIMBERLY-CLARK CORPORATION V. PARAGON TRADE BRANDS, INC. -- On October 26, 1995,
K-C filed a lawsuit against the Company in U.S. District Court in Dallas, Texas,
alleging  infringement by the Company's  products of two K-C patents relating to
inner-leg gathers. The lawsuit seeks injunctive relief, royalty damages,  treble
damages and attorneys'  fees and costs.  The Company denied  liability under the
patents and  counterclaimed  for patent  infringement and violation of antitrust
laws by K-C.  Several  pre-trial  motions were filed by each party,  including a
motion for summary judgment filed by K-C with respect to the Company's antitrust
counterclaim  and a motion for summary  judgment  filed by the Company on one of
the patents asserted by K-C. In addition, K-C sued the Company on another patent
issued  to K-C  which is based  upon a  further  continuation  of one of the K-C
patents  asserted  in the case.  That action was  consolidated  with the pending
action.  The Court  appointed a special  master to rule on the  various  pending
motions.  Legal fees and costs in connection  with this litigation have been and
will be significant.

As a result of the  Company's  Chapter 11  filing,  the  proceedings  in the K-C
litigation have been stayed.  The Bankruptcy  Court issued an order on April 10,
1998 permitting,  among other things, a partial lifting of the stay to allow the
issuance of the special  master's  report on the items under his  consideration.
K-C  filed  with  the  Bankruptcy  Court a  motion  for  reconsideration  of the
Bankruptcy  Court's April 10 order,  which was denied on June 15, 1998.  K-C has
appealed this denial of  reconsideration  to the Federal  District Court for the
Northern District of Georgia.  Briefing on this matter  continues.  See "--IN RE
PARAGON TRADE BRANDS, INC." below.

On May 26,  1998,  the special  master  issued his report on the majority of the
motions pending before him. His report  included a finding,  among other things,
that Paragon, as the  successor-in-interest to the disposable diaper business of
Pope & Talbot, Inc. ("Pope & Talbot"), has a fully paid-up license to one of the
three asserted K-C inner-leg gather patents, which license runs from the date of
the  acquisition  by the Company of Pope & Talbot.  Pope & Talbot had previously
obtained the license from K-C. The special  master also found that K-C should be
held to the narrow  interpretation  of its patent  applied by Judge Dwyer in the
Western District of Washington in earlier  litigation between P&G and K-C on the
patent.  In addition,  the special  master also  recommended  that the Company's
antitrust counterclaim and any discovery-related matters in connection therewith
be dismissed.

Should K-C prevail on its claims,  award of all or a substantial  portion of the
relief  requested by K-C could have a material  adverse  effect on the Company's
financial condition and its results of operations. Based on the advice of patent
counsel,  the Company  believes that the Company's  products do not infringe any
valid patent asserted by K-C.

K-C filed  alleged  claims  ranging from  approximately  $893  million  (without
trebling) to $2.3 billion (with trebling). The Company continues to believe that
it does not  infringe  any valid  claim of any K-C patent.  The Company  further
believes that K-C's  attempts to inflate its  bankruptcy  claims well beyond its
claims in the Dallas  District  Court are  improper.  See "--IN RE PARAGON TRADE
BRANDS, Inc.," below.

IN RE PARAGON TRADE BRANDS,  INC. -- As described  above,  on December 30, 1997,
the  Delaware  District  Court  issued a Judgment  and Opinion in the  Company's
lawsuit with P&G which  found,  in essence,  two of P&G's  diaper  patents to be
valid and infringed by the Company's "Ultra" disposable baby diapers, while also
rejecting  the Company's  patent  infringement  claim against P&G.  Judgment was
entered on January 6, 1998.  While a final damages number was not adjudicated by
the  District  Court at that time,  the Company  estimated at that time that the
damages  were  approximately  $200  million.  The  amount of the  damages  award
resulted  in  violation  of  certain  covenants  under the  Company's  bank loan
agreements.  As a  result,  the entry of the  Judgment  and the  uncertainty  it
created caused an immediate and critical  liquidity  issue for the Company which
necessitated the Chapter 11 filing.

Subsequently,  damages of  approximately  $178.4  million were  entered  against
Paragon by the District  Court on May 28, 1998.  At the same time,  the District
Court entered  injunctive relief agreed upon by P&G and the Company.  See "--THE
PROCTER & GAMBLE COMPANY V. PARAGON TRADE BRANDS, INC.," above.



                                       11
<PAGE>



                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

The  Company had  previously  filed with the  District  Court a motion for a new
trial or to alter or amend the  Judgment.  The District  Court denied  Paragon's
motion on July 31, 1998.  The District Court also denied a motion by P&G seeking
to recover  attorneys'  fees it expended in defending  itself against  Paragon's
patent  infringement  counterclaim.  The Company has filed its amended notice of
appeal with the  Federal  Circuit  Court of Appeals  and  intends to  vigorously
pursue its appeal of the Court's decision.

The Chapter 11 filing  prevented P&G from placing liens on the Company's  assets
and affords the Company the opportunity to resolve  liquidated and  unliquidated
claims  against the Company which arose prior to the Chapter 11 filing,  thereby
protecting all stakeholders'  interests. The Company is currently operating as a
debtor in possession  under the Bankruptcy  Code. The bar date for the filing of
proofs of claim (apparently  excluding  administrative  claims) by creditors was
June 5, 1998. P&G filed alleged claims ranging from  approximately  $2.3 billion
(without  trebling) to $6.4 billion (with  trebling),  which included a claim of
$178.4  million for the Delaware  judgment.  The Company  intends to  vigorously
pursue its appeal of the Delaware judgment.  See "--THE PROCTER & GAMBLE COMPANY
V. PARAGON TRADE BRANDS,  INC.," above.  The remaining claims include claims for
alleged patent  infringement  by the Company in foreign  countries  where it has
operations. The Company has reviewed such additional claims and believes them to
be without merit.

K-C filed  alleged  claims  ranging from  approximately  $893  million  (without
trebling) to $2.3  billion  (with  trebling),  including  claims  related to the
litigation in the Dallas District Court described above.  See  "--KIMBERLY-CLARK
CORPORATION  V.  PARAGON  TRADE  BRANDS,  INC.,"  above.  K-C's  claims  in  the
Bankruptcy  case  include  an  attempt  to  recover  alleged  lost  profits  for
infringement of the patents  asserted in the Dallas District Court,  despite the
fact that a lost profits  theory of damages was not pursued by K-C in the Dallas
District Court.  The Company  continues to believe that it does not infringe any
valid claim of the asserted K-C patents. The Company further believes that K-C's
attempts to inflate its  bankruptcy  claims well beyond its claims in the Dallas
District Court are improper.

On January 30, 1998,  the Company  received  Bankruptcy  Court approval of a $75
million  financing  facility  with  The  Chase  Manhattan  Bank.  This  facility
supplements  the Company's  cash on hand and operating cash flow and permits the
Company to continue to operate its business in the ordinary  course.  Legal fees
and costs in  connection  with the  Chapter 11 filing will be  significant.  See
"Note 11 of the Notes to Financial Statements."

The Company is unable to predict at this time when it will  emerge from  Chapter
11 protection.

OTHER  -- The  Company  is also a party  to  other  legal  activities  generally
incidental to its activities. Although the final outcome of any legal proceeding
or dispute is subject to a great many variables and cannot be predicted with any
degree of certainty,  the Company presently believes that any ultimate liability
resulting from any or all legal  proceedings or disputes to which it is a party,
except for the  Chapter 11 filing and the P&G and K-C matters  discussed  above,
will not have a material adverse effect on its financial condition or results of
operations.

NOTE 11:  BANK CREDIT FACILITIES

At  December  28,  1997,  the Company  maintained  a $150,000  revolving  credit
facility with a group of nine financial  institutions available through February
2001.  At December  28,  1997,  borrowings  under this credit  facility  totaled
$70,000.  Borrowings  under this credit facility are reflected as long-term debt
in the accompanying balance sheet at December 28,1997.  Interest was at fixed or
floating rates based on the financial  institution's  cost of funds. The Company
was also required to maintain certain  financial  covenants under the agreement.
Paragon  Trade  Brands  (Canada)  Inc.  has  guaranteed  obligations  under this
revolving credit facility.

At December 28, 1997, the Company also had access to short-term  lines of credit
on an  uncommitted  basis with several  major banks.  At December 28, 1997,  the
Company had  approximately  $50,000 in uncommitted  lines of credit.  Borrowings
under these lines of credit  totaled  $12,800 at December 28,  1997.  Borrowings
under these lines of credit  were  reflected  as  short-term  borrowings  in the
accompanying balance sheet at December 28, 1997.



                                       12
<PAGE>



                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

The terms of the revolving  credit  facility and the short-term  lines of credit
described above provide that a voluntary filing of a Chapter 11 petition results
in an event of default on such  indebtedness.  Amounts  outstanding  under these
facilities are reflected as  Liabilities  Subject to Compromise in the accompany
balance  sheet as of June 28,  1998.  As a result of its Chapter 11 filing,  the
Company  is  prohibited  from  paying  any  pre-petition   liabilities   without
Bankruptcy  Court approval.  Accordingly,  no interest expense has been recorded
with  respect  to  pre-petition  debt  balances  in the  accompanying  financial
statements for the period subsequent to January 6, 1998.

At December 28, 1997, Paragon Trade Brands (Canada) Inc. maintained a Cdn $5,000
revolving term credit  facility,  guaranteed by the Company,  available  through
October  1998.  At December  28,  1997,  borrowings  under this credit  facility
totaled $1,385.  The filing of a Chapter 11 petition by the Company  resulted in
an event of default under this revolving credit facility.  Borrowings under this
facility are reflected as  short-term  borrowings  in the  accompanying  balance
sheets.  Interest  is  at  fixed  or  floating  rates  based  on  the  financial
institution's cost of funds.

On January 30,  1998,  the  Bankruptcy  Court  entered a final order (the "Final
Order")  approving the Credit Agreement (the "DIP Credit  Facility") as provided
under the Revolving  Credit and Guaranty  Agreement dated as of January 7, 1998,
among the Company, as borrower,  the subsidiaries of the Company, as guarantors,
and The Chase Manhattan Bank, as agent  ("Chase").  Pursuant to the terms of the
DIP Credit  Facility,  as amended by the First Amendment dated January 30, 1998,
the Second  Amendment  dated March 23, 1998 and the Third  Amendment dated April
15,  1998,  Chase and a syndicate  of banks has made  available to the Company a
revolving credit and letter of credit facility in an aggregate  principal amount
of $75,000.  The Company's  maximum  borrowing under the DIP Credit Facility may
not  exceed the lesser of $75,000  or an  available  amount as  determined  by a
borrowing  base  formulation.  The borrowing  base  formulation  is comprised of
certain  specified   percentages  of  eligible  accounts  receivable,   eligible
inventory,  equipment  and  personal and real  property of the Company.  The DIP
Credit Facility has a sublimit of $10,000 for the issuance of letters of credit.
The DIP Credit  Facility  expires on the earlier of July 7, 1999, or the date of
entry of an order by the Bankruptcy Court confirming a plan of reorganization.

Obligations under the DIP Credit Facility are secured by the security  interest,
pledge and lien on substantially  all of the Company's assets and properties and
the  proceeds  thereof,  granted  pursuant  to the Final  Order  under  Sections
364(c)(2) and 364(c)(3) of the Bankruptcy Code.  Borrowings under the DIP Credit
Facility may be used to fund  working  capital and for other  general  corporate
purposes.  The DIP Credit Facility  contains  restrictive  covenants,  including
among  other  things,  limitations  on the  creation  of  additional  liens  and
indebtedness,  limitations on capital expenditures,  limitations on transactions
with affiliates including  investments,  loans and advances, the sale of assets,
and the maintenance of minimum  earnings before interest,  taxes,  depreciation,
amortization and  reorganization  items, as well as a prohibition on the payment
of dividends.

The DIP Credit Facility provides that advances made will bear interest at a rate
of 0.5 percent per annum in excess of Chase's  Alternative  Base Rate, or at the
Company's  option,  a rate of 1.5  percent  per annum in  excess of the  reserve
adjusted London  Interbank  Offered Rate for the interest periods of one, two or
three months.  The Company pays a commitment fee of 0.5 percent per annum on the
unused portion thereof, a letter of credit fee equal to 1.5 percent per annum of
average outstanding letters of credit and certain other fees.

The Company has issued a $1,300  standby  letter of credit  under the DIP Credit
Facility.  No loans were  outstanding  under the DIP Credit Facility at June 28,
1998.

Paragon  Trade Brands  (Canada) Inc. has entered into a new $3,000 Cdn operating
credit  facility  with a financial  institution.  Borrowings  under the Canadian
revolving  credit facility were repaid in full with the proceeds from borrowings
under the new Canadian operating credit facility. Borrowings under this Canadian
operating  credit  facility are secured by  substantially  all of Paragon  Trade
Brands (Canada) Inc.'s assets and will bear interest at a rate of 1 percent over
the financial institution's prime rate. The Company does not guaranty borrowings
under the Canadian  operating credit facility.  The maximum borrowings under the
Canadian operating credit facility are limited to the lesser of $3,000 Cdn or 75
percent of Paragon Trade Brands (Canada) Inc.'s trade accounts receivable. There
were no borrowings outstanding against this facility on June 28, 1998.



                                       13
<PAGE>


                          PART I. FINANCIAL INFORMATION

             ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
                      OF OPERATIONS AND FINANCIAL CONDITION

                   PARAGON TRADE BRANDS, INC. AND SUBSIDIARIES

                       THIRTEEN WEEKS ENDED JUNE 28, 1998
                 COMPARED TO THIRTEEN WEEKS ENDED JUNE 29, 1997


CHAPTER 11 PROCEEDINGS

The Company has previously  disclosed that The Procter & Gamble Company  ("P&G")
had  filed a claim  against  it in the  United  States  District  Court  for the
District of Delaware, alleging that the Company's "Ultra" disposable baby diaper
products  infringe two of P&G's  inner-leg  gather  patents.  The lawsuit sought
injunctive  relief,  lost  profit  and  royalty  damages,   treble  damages  and
attorneys'  fees and costs.  The Company denied  liability under the patents and
counterclaimed  for patent  infringement and violation of antitrust laws by P&G.
The Company  has also  previously  disclosed  that if P&G were to prevail on its
claims,  award of all or a  substantial  amount of the relief  requested  by P&G
could have a material  adverse effect on the Company's  financial  condition and
results of operations.

On December 30, 1997, the District  Court issued a Judgment and Opinion  finding
two of  P&G's  diaper  patents  to be  valid  and  infringed  by  the  Company's
disposable   diaper   products,   while  also  rejecting  the  Company's  patent
infringement  claim  against P&G. The District  Court had earlier  dismissed the
Company's antitrust  counterclaim on summary judgment. The Judgment entitles P&G
to damages  based on sales of the  Company's  diapers  containing  the inner-leg
gather feature. While a final damages number was not adjudicated by the District
Court,  the Company  estimated at that time that the damages were  approximately
$200 million.

The amount of the award  resulted in  violation of certain  covenants  under the
Company's bank loan  agreements.  As a result,  the issuance of the Judgment and
the uncertainty it created caused an immediate and critical  liquidity issue for
the Company.

On January 6, 1998, the Judgment was entered on the docket in Delaware in such a
manner  that P&G would have been able to begin  placing  liens on the  Company's
assets.  As a result,  the  Company  filed for  relief  under  Chapter 11 of the
Bankruptcy Code, 11 U.S.C.  Section 101 et seq., in the United States Bankruptcy
Court for the  Northern  District of Georgia  (Case No.  98-60390) on January 6,
1998 (the "Chapter 11 filing"). None of the Company's subsidiaries or affiliates
were  included in the Chapter 11 filing.  The Chapter 11 filing was  designed to
(i) prevent P&G from placing liens on Company property;  (ii) permit the Company
to appeal the Delaware  District  Court's decision on the P&G case in an orderly
fashion;  and (iii) give the Company the  opportunity to resolve  liquidated and
unliquidated  claims  against the  Company,  which arose prior to the Chapter 11
filing, thereby protecting all stakeholders' interests.

Subsequently,  damages of  approximately  $178.4  million were  entered  against
Paragon by the District  Court on May 28, 1998.  At the same time,  the District
Court entered injunctive relief agreed upon by P&G and the Company.

The  Company had  previously  filed with the  District  Court a motion for a new
trial or to alter or amend the  Judgment.  The District  Court denied  Paragon's
motion on July 31, 1998.  The District Court also denied a motion by P&G seeking
to recover  attorneys'  fees it expended in defending  itself against  Paragon's
patent  infringement  counterclaim.  The Company has filed its amended notice of
appeal with the  Federal  Circuit  Court of Appeals  and  intends to  vigorously
pursue its appeal of the Court's decision.

The  Company  is  currently  operating  as a  debtor  in  possession  under  the
Bankruptcy  Code.  The bar date for the  filing of  proofs of claim  (apparently
excluding  administrative  claims)  by  creditors  was June 5,  1998.  P&G filed
alleged claims ranging from  approximately  $2.3 billion  (without  trebling) to
$6.4 billion (with  trebling),  which included a claim of $178.4 million for the
Delaware  judgment.  The Company intends to vigorously  pursue its appeal of the
Delaware  judgment.  The  remaining  claims  include  claims for alleged  patent
infringement by the Company in foreign  countries  where it has operations.  The
Company has reviewed  such  additional  claims and  believes  them to be without
merit.

                                       14
<PAGE>

Kimberly-Clark   Corporation   ("K-C")   filed  alleged   claims   ranging  from
approximately  $893 million (without  trebling) to $2.3 billion (with trebling),
including  claims  related  to the  litigation  in  the  Dallas  District  Court
described herein. See "PART II: OTHER INFORMATION,  ITEM I, LEGAL  PROCEEDINGS."
K-C's claims in the Bankruptcy  case include an attempt to recover  alleged lost
profits for  infringement of the patents  asserted in the Dallas District Court,
despite the fact that a lost profits theory of damages was not pursued by K-C in
the Dallas  District  Court.  The Company  continues to believe that it does not
infringe  any valid claim of the  asserted  K-C  patents.  The  Company  further
believes  that K-C's  attempt to inflate its  bankruptcy  claims well beyond its
claims in the Dallas District Court are improper.

The Company is unable to predict at this time when it will  emerge from  Chapter
11  protection.  See "Notes 1, 10 and 11 of Notes to Financial  Statements"  and
"PART II: OTHER INFORMATION, ITEM 1: LEGAL PROCEEDINGS" herein.

RESULTS OF OPERATIONS

Net earnings  were $3.4 million in the second  quarter of 1998 compared with net
earnings of $2.7 million in the second  quarter of 1997. The increase in profits
in the second  quarter of 1998 compared to the same period in 1997 was primarily
due to non-operating  factors related to lower taxes and lower interest expense.
The second quarter of 1998 was favorably impacted by a reduction in the deferred
tax asset  valuation  allowance  of $1.0  million.  There  was also no  interest
expense in the second  quarter of 1998  compared  to $1.2  million in the second
quarter of 1997.  The decrease  resulted from the  suspension of interest on the
credit  facilities  due to the Chapter 11 filing.  These benefits were partially
offset by bankruptcy  costs of $1.2 million  primarily  related to  professional
fees.

Pre-tax  results  from  operations  and  equity in  earnings  of  unconsolidated
subsidiaries  were $4.2 million in the second  quarter of 1998  compared to $5.0
million in the second quarter of 1997. Results were negatively impacted by lower
volumes  and  prices,  higher  costs of sourcing  products  from  Paragon-Mabesa
International S.A. de C.V. ("PMI") under a supply contract, royalties payable to
P&G under a product conversion  agreement,  higher trade merchandising  expenses
and higher selling, general and administrative expenses ("SG&A"). These negative
factors were partially offset by improved  efficiencies and lower  manufacturing
overhead in the baby diaper  business,  favorable  raw  material  prices,  lower
operating  losses  associated  with the feminine care business,  lower packaging
artwork expenses and improved results from unconsolidated foreign subsidiaries.

Basic  earnings  per share in the second  quarter of 1998 were $.28  compared to
basic earnings per share of $.22 in the second  quarter of 1997.  Basic earnings
per share,  excluding  bankruptcy costs and adjusted to reflect an effective tax
rate of 38.5 percent and the Company's  contractual interest charges,  were $.19
per share in the second quarter of 1998.

Basic  earnings per share of $.28 in the second  quarter of 1998  included a net
loss of $.14 related to the  feminine  care and adult  incontinence  businesses.
Basic  earnings per share of $.22 in the second  quarter of 1997  included a net
loss of $.18 related to the feminine care and adult incontinence businesses. The
lower losses, compared to 1997, are expected to continue throughout 1998 but the
Company does not expect these  businesses  to break even until  sometime in late
1999.

NET SALES

Net sales  were  $127.0  million in the second  quarter of 1998,  a 6.5  percent
decrease from the $135.8 million reported in the second quarter of 1997.  Diaper
unit sales decreased 7.8 percent to 832 million diapers in the second quarter of
1998 compared to 902 million diapers in the second quarter of 1997. The decrease
in sales was  primarily due to lower  volumes in the baby diaper  business.  The
temporary  uncertainty  caused by the P&G  patent  judgment  and the  subsequent
Chapter 11 filing in early January  interrupted the Company's  customers' normal
13-week promotional  planning cycles,  negatively  impacting volume in April and
May. Volume recovered  throughout the quarter. The decrease in baby diaper sales
was partially  offset by sales growth in the feminine care,  adult  incontinence
and household cleaning products businesses.

Volume also remained under pressure from discounts and promotional allowances by
branded  manufacturers  and value  segment  competitors,  the  continued  use of
multiple packs and by customer losses  experienced  during 1997 to a store-brand
diaper  competitor.  These conditions are expected to continue  throughout 1998.
Volume,  


                                       15
<PAGE>

during the second  half of 1998,  may also be  negatively  impacted  by recently
announced   product   introductions  by  branded   manufacturers  and  continued
uncertainties related to the Chapter 11 filing.

Excluding the effect of a favorable product mix, average sales prices during the
second  quarter of 1998  decreased  approximately  4.5  percent  compared to the
second  quarter of 1997.  The decrease in prices was primarily due to the use of
multiple  packs by the  branded  manufacturers  and value  segment  competitors,
competitive  pressure from store-brand diaper competitors and price decreases in
Canada.  The Company  intends to implement a price increase of  approximately  5
percent  during the third and fourth  quarters of 1998 in response to  increases
announced  by K-C and P&G. It is  difficult to predict the timing and the amount
of final realization of this price increase.

COST OF SALES

Cost of sales in the  second  quarter  of 1998 was $102.3  million  compared  to
$111.9  million in the second  quarter of 1997,  an 8.6 percent  decrease.  As a
percentage of net sales, cost of sales was 80.6 percent in the second quarter of
1998 compared to 82.6 percent in the comparable 1997 period. Costs were lower in
the second  quarter of 1998 compared to the same period of 1997 primarily due to
lower raw material costs, improved baby diaper manufacturing efficiencies, lower
baby diaper overhead costs and improved  operating  results in the feminine care
business. The lower costs were partially offset by the sourcing of products from
PMI under a supply  contract  and charges  related to  royalties  payable to P&G
under a product  conversion  agreement.  The royalty  charges  will not continue
during the second half of 1998 as the Company  completed the conversion to a new
product early in the third quarter of 1998.

Raw material costs,  primarily  non-wovens,  bags, super absorbent polymer,  and
pulp,  were at lower price levels in the second  quarter of 1998 compared to the
same period of 1997. Raw material prices, including pulp, are expected to remain
at similar levels throughout the remainder of 1998. Product costs,  however, are
expected to increase  during the second half of the year due to higher  costs of
new product designs.

Baby diaper labor costs were lower during the second quarter of 1998 compared to
the second quarter of 1997. The lower costs reflect the increased  manufacturing
efficiencies  including the use of automated  packaging.  The second  quarter of
1997  included  inefficiencies  related to new  product  rollouts.  Baby  diaper
overhead costs were lower during the second quarter of 1998 compared to the same
period in 1997 due to cost  management  efforts.  Labor and overhead  costs were
also lower in the  feminine  care  business  as a result of  improved  operating
results,  cost  management  and  the  shut  down  of  tampon-related  production
equipment during the first quarter of 1998. Labor costs are expected to increase
during the second half of 1998 and early 1999 due to  inefficiencies  related to
new product designs and introductions.

Depreciation  costs  were lower in the second  quarter of 1998  compared  to the
second  quarter of 1997 primarily due to lower baby diaper  depreciation.  These
costs were  partially  offset by  increases  related  to the adult  incontinence
business.  Depreciation  costs  should  increase  during  the third  and  fourth
quarters of 1998 due to new equipment additions and acceleration of depreciation
on certain training pant and feminine care assets.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSE

SG&A expenses were $19.9 million in the second quarter of 1998 compared to $17.9
million  in the second  quarter of 1996.  As a  percentage  of net sales,  these
expenses  were 15.7 percent in 1998 compared to 13.2 percent for the same period
in 1997. The increase in costs is primarily attributable to an increase in trade
merchandising   expenses,   incentive-based   accruals,   selling  expenses  and
information  system  costs  related  to the  Company's  new  information  system
installation.  It is  anticipated  that the  trade  merchandising  expenses  and
information  system costs will increase modestly during the second half of 1998.
The  incentive-based  accruals  and selling  expenses  should  remain at similar
levels  during the second half of 1998.  These  increased  costs were  partially
offset by lower legal  expenses and packaging  artwork and design  costs.  It is
anticipated  that the packaging  costs will  increase  during the second half of
1998 and  early  1999  due to new  product  introductions.  Legal  expenses  are
expected to remain at similar levels during the remainder of 1998.


                                       16
<PAGE>

RESEARCH AND DEVELOPMENT

Research and  development  expenses  were $1.1 million in the second  quarter of
1998  compared to $1.0 million in the second  quarter of 1997.  The increase was
primarily  due to  baby  diaper  product  development  and  testing  which  were
partially offset by decreased feminine care product development costs.

INTEREST EXPENSE

There was no  interest  expense in the second  quarter of 1998  compared to $1.2
million in the second quarter of 1997. The decrease resulted from the suspension
of interest on the credit facilities due to the Chapter 11 filing. There were no
borrowings  under the DIP credit facility during the second quarter of 1998. The
second quarter of 1997 included  interest on approximate  average  borrowings of
$75 million under the pre-petition revolving credit facility.

EQUITY IN EARNINGS OF UNCONSOLIDATED SUBSIDIARIES

The equity in earnings  of  unconsolidated  subsidiaries  was $.6 million in the
second quarter of 1998 compared to break-even  results during the second quarter
of 1997. The increase reflects improved operating results at PMI and earnings of
Stronger Corporation S.A. ("Stronger").

BANKRUPTCY COSTS

Bankruptcy  costs were $1.2  million  during the second  quarter of 1998.  These
costs were primarily  related to professional  fees and are expected to continue
at similar levels until the Company emerges from Chapter 11 protection.

INCOME TAXES

Income tax expense for the  subsidiaries  not  included in the Chapter 11 filing
and filing separate tax returns was $.3 million during the period ended June 28,
1998.  The Company  recorded  income tax expense of  approximately  $1.0 million
during  the  second  quarter of 1998,  which was  offset by a  reduction  in its
deferred tax asset valuation allowance.

RAW MATERIALS

In May 1998, the Company  entered into an agreement,  effective  January 1, 1999
with  Clariant   Corporation   (successor  of  Hoechst   Celanese   Corporation)
("Clariant") whereby it agreed, subject to certain limitations,  to purchase 100
percent of its requirements of superabsorbent polymer through December 31, 2001.
This  agreement  replaces  a prior  agreement  with  Clariant  which  expires on
December 31, 1998.

The Company's agreement with Weyerhaeuser  Company  ("Weyerhaeuser")  whereby it
purchases  100  percent of its  requirements  of  bleached  chemical  fluff pulp
expires August 31, 1998. Thereafter,  the Company intends to continue purchasing
100  percent  of its fluff  pulp  requirements  from  Weyerhaeuser  at prices as
favorable as those Weyerhaeuser  charges other North American  disposable diaper
manufacturers  for similar  grade pulp.  The Company  believes that at least two
other sources of supply exist for fluff pulp.


                      TWENTY-SIX WEEKS ENDED JUNE 28, 1998
                COMPARED TO TWENTY-SIX WEEKS ENDED JUNE 29, 1997

RESULTS OF OPERATIONS

Net  earnings  were $9.4  million  in the first half of 1998  compared  with net
earnings of $6.5  million in the first half of 1997.  The increase in profits in
the first half of 1998  compared to the same period in 1997 was primarily due to
non-operating  factors  related to lower taxes and lower interest  expense.  The
first  half of 1998 was  favorably  impacted  by a  reduction  in the  Company's
deferred tax asset valuation allowance of $2.8 million.  Interest expense in the
first  half of 1998 was $1.9  million  lower than the same  period of 1997.  The
decrease  resulted from the suspension of interest on the credit  facilities due
to the Chapter 11 filing.  These  benefits were  partially  offset by bankruptcy
costs of $2.8 million, primarily related to professional fees.



                                       17
<PAGE>

Pre-tax  results  from  operations  and  equity in  earnings  of  unconsolidated
subsidiaries  were $12.2  million in the first  half of 1998  compared  to $11.5
million in the first half of 1997.  The increase in profits in the first half of
1998  compared  to the  same  period  in  1997  was  primarily  due to  improved
manufacturing efficiencies and lower overhead in the baby diaper business, lower
raw material costs,  improved results from  unconsolidated  subsidiaries,  lower
packaging  artwork  expenses  and lower  operating  losses  associated  with the
feminine care business.  These positive  factors were partially offset by higher
costs of sourcing  products from PMI under a supply contract,  royalties payable
to P&G  under a  product  conversion  agreement,  higher  product  design  costs
associated with the breathable baby diaper product,  higher trade  merchandising
expenses and higher SG&A.

Basic  earnings per share in the first half of 1998 were $.79  compared to basic
earnings per share of $.54 in the first half of 1997.  Basic earnings per share,
excluding bankruptcy costs and adjusted to reflect an effective tax rate of 38.5
percent and the  Company's  contractual  interest  charges,  were $.54 per share
during the first half of 1998.

Basic  earnings per share of $.79 in the first half of 1998  included a net loss
of $.31 related to the feminine care and adult  incontinence  businesses.  Basic
earnings per share of $.54 in the first half of 1997 included a net loss of $.48
related  to the  feminine  care and  adult  incontinence  businesses.  The lower
losses,  compared to 1997,  are  expected to  continue  throughout  1998 but the
Company does not expect these  businesses  to break even until  sometime in late
1999.

NET SALES

Net sales were $265.3 million in the first half of 1998, a 2.3 percent  decrease
from the $271.5  million  reported in the first half of 1997.  Diaper unit sales
decreased  4.0  percent  to 1,731  million  diapers  in the  first  half of 1998
compared to 1,804  million  diapers in the first half of 1997.  The  decrease in
sales was primarily due to lower volumes in the baby diaper  business during the
second quarter of 1998, as discussed  above.  The decrease in baby diaper volume
was partially  offset by sales growth in the feminine care,  adult  incontinence
and household cleaning products businesses.  Volume remained under pressure from
discounts and promotional  allowances by branded manufacturers and value segment
competitors,  the  continued use of multiple  packs and by customer  losses to a
store-brand diaper competitor. Volume during the second half of 1998 may also be
negatively  impacted  by recently  announced  product  introductions  by branded
manufacturers and continued uncertainties related to the Chapter 11 filing.

Excluding the effect of a favorable product mix, average sales prices during the
first half of 1998  decreased  approximately  3.0 percent  compared to the first
half of 1997.  The decrease in prices was  primarily  due to the use of multiple
packs by the branded  manufacturers and value segment  competitors,  competitive
pressure from store-brand  diaper competitors and price decreases in Canada. The
Company intends to implement a price increase of  approximately 5 percent during
the third and fourth quarters of 1998 in response to increases  announced by K-C
and  P&G.  It is  difficult  to  predict  the  timing  and the  amount  of final
realization of this price increase.

COST OF SALES

Cost of sales in the first half of 1998 was $213.1  million  compared  to $219.7
million in the first half of 1997, a 3.0 percent  decrease.  As a percentage  of
net sales,  cost of sales was 80.3 percent in the first half of 1998 compared to
80.9 percent in the comparable  1997 period.  Costs were lower in the first half
of 1998 compared to the same period in 1997, primarily due to lower raw material
costs,  improved baby diaper efficiencies,  lower baby diaper overhead costs and
improved  operating results in the feminine care business.  The lower costs were
partially  offset by the sourcing of products  from PMI under a supply  contract
and  charges  related to  royalties  payable  to P&G under a product  conversion
agreement.  The royalty charges will not continue during the second half of 1998
as the Company  completed  the  conversion  to a new product  early in the third
quarter of 1998.

Raw material costs,  primarily  non-wovens,  bags, super absorbent polymer,  and
pulp,  were at lower price levels in the second  quarter of 1998 compared to the
same period of 1997. Raw material prices, including pulp, are expected to remain
at similar levels throughout the remainder of 1998. Product costs,  however, are
expected to increase  during the second half of the year due to higher  costs of
new product designs.

Baby diaper labor costs were lower during the first half of 1998 compared to the
first half of 1997. The lower costs reflect increased manufacturing efficiencies
including  the use of  automated  packaging.  The  first  half of 1997  included
inefficiencies related to new product rollouts.  Baby diaper overhead costs were
lower  during the first half of 1998


                                       18
<PAGE>

compared to the same period in 1997 due to cost  management  efforts.  Labor and
overhead  costs were also lower in the  feminine  care  business  as a result of
improved operating results,  cost management and the shut down of tampon-related
production  equipment during the first half of 1998. Labor costs are expected to
increase  during  the second  half of 1998 and early 1999 due to  inefficiencies
related to new product designs and introductions.

Depreciation  costs were at similar levels in the first half of 1998 compared to
the first half of 1997.  Decreases  in baby diaper  depreciation  were offset by
increases related to the adult incontinence business.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSE

SG&A  expenses  were $39.0  million in the first half of 1998  compared to $38.4
million in the first half of 1996. As a percentage of net sales,  these expenses
were 14.7 percent in 1998  compared to 14.1 percent for the same period in 1997.
The  increase  in  costs  is  primarily  attributable  to an  increase  in trade
merchandising   expenses,   incentive-based   accruals,   selling  expenses  and
information  system  costs  related  to the  Company's  new  information  system
installation.  It is  anticipated  that the  trade  merchandising  expenses  and
information  system costs will increase modestly during the second half of 1998.
The  incentive-based  accruals  and selling  expenses  should  remain at similar
levels  during the second half of 1998.  These  increased  costs were  partially
offset by lower legal  expenses and packaging  artwork and design  costs.  It is
anticipated  that the packaging  costs will  increase  during the second half of
1998 and  early  1999  due to new  product  introductions.  Legal  expenses  are
expected to remain at similar levels during the remainder of 1998.

RESEARCH AND DEVELOPMENT

Research and  development  expenses  were $2.5 million in the first half of 1998
compared to $1.9 million in the first half of 1997.  The increase was  primarily
due to baby diaper product development and testing.

INTEREST EXPENSE

Interest  expense  was $.3  million in the first half of 1998  compared  to $2.1
million in the first half of 1997. The decrease  resulted from the suspension of
interest on the credit  facilities  due to the Chapter 11 filing.  There were no
borrowings  under the DIP credit  facility  during  the first half of 1998.  The
first half of 1997 included  interest on approximate  average  borrowings of $72
million under the pre-petition  revolving credit facility.  These lower interest
expenses were partially offset by the amortization of the DIP facility fees.

EQUITY IN EARNINGS OF UNCONSOLIDATED SUBSIDIARIES

The equity in earnings of  unconsolidated  subsidiaries  was $1.5 million in the
first  half of 1998  compared  to $.1  million  in the first  half of 1997.  The
increase primarily reflects improved operating results at PMI.

BANKRUPTCY COSTS

Bankruptcy  costs were $2.8 million  during the first half of 1998.  These costs
were  primarily  related to  professional  fees and are  expected to continue at
similar levels until the Company emerges from Chapter 11 protection.

INCOME TAXES

Income tax expense for the  subsidiaries  not  included in the Chapter 11 filing
was $.8 million during the first half of 1998. The Company  recorded  income tax
expense of  approximately  $2.8 million during the first half of 1998, which was
offset by a reduction in its deferred tax asset valuation allowance.

LIQUIDITY AND CAPITAL RESOURCES

During the first half of 1998,  cash flow from earnings and non-cash  charges to
earnings was $25.3 million compared to $27.4 million in the same period in 1997.

During  the  first  half  of  1998,   cash  flow  was  positively   impacted  by
approximately $29.1 million by an increase in post-petition accounts payable and
checks issued but not cleared.  Cash was also positively impacted by the receipt
of $3.4  million from  previous  equipment  sales.  Overall  inventory  balances
dropped but were partially offset by an increase in prepaid expenses,  primarily
prepaid  insurance  and deposits to suppliers due to the  bankruptcy.  Inventory
balances are  expected to increase  during the second half of 1998 in support of
equipment  conversions  due to new  


                                       19
<PAGE>

product introductions.  Cash flow was also positively impacted by an increase in
accrued liabilities,  primarily related to royalties and incentive-pay accruals.
The royalties will be paid during the third quarter of 1998.

The cash  produced  from  operations  supported  capital  expenditures  of $12.9
million,   including   approximately  $4.5  million  of  computer  software  and
consulting  costs,  in the first half of 1998  compared to $33.5  million in the
same period of 1997.  The  expenditures  were  primarily  in support of the baby
diaper business,  specifically new product enhancements and automated packaging.
Capital  spending is expected to be  approximately  $39 million  during 1998 and
will include  further  expenditures  for product  enhancement and a company-wide
information system upgrade.

The cash produced from  operations  also supported the Company's  acquisition of
its share of Goodbaby Paragon Hygenic Products Ltd., a joint venture in China on
December  31, 1997.  The joint  venture  partners  are Goodbaby  Group and First
Shanghai  Investment  of Hong Kong.  Paragon  maintains  a 40 percent  ownership
position in the venture.  Initial registered capital of the venture was approved
at $15 million,  to be funded over a two-year  period.  The Company also made an
additional  payment to Grupo P.I.  Mabe,  S.A. de C.V.  ("Mabesa") as an earnout
payment based on 1997 performance.

At December 28,  1997, the Company  maintained a $150 million  revolving  credit
facility with a group of nine financial  institutions available through February
2001. At December 28,  1997,  borrowings  under this credit facility totaled $70
million.  The  Company  also had  access  to  short-term  lines of  credit on an
uncommitted  basis with several major banks. At  December 28,  1997, the Company
had approximately  $50 million in uncommitted lines of credit.  Borrowings under
these lines of credit totaled $12.8 million at December 28, 1997. As a result of
the Chapter 11 filing,  the Company is prohibited  from paying any  pre-petition
liabilities without Bankruptcy Court approval. The Chapter 11 filing resulted in
a default under its pre-petition  revolving credit facility and borrowings under
its uncommitted lines of credit. See "Note 11 of Notes to Financial Statements."

In connection  with the Chapter 11 filing,  on January 30, 1998,  the Bankruptcy
Court  entered a final order  approving  the Credit  Agreement  (the "DIP Credit
Facility") as provided under the Revolving Credit and Guarantee  Agreement dated
as of January 7, 1998, among the Company,  as Borrower,  the subsidiaries of the
Company,  as  guarantors,  and a bank  group  led by The  Chase  Manhattan  Bank
("Chase").  Pursuant to the terms of the DIP Credit Facility,  as amended by the
First  Amendment  dated January 30, 1998, the Second  Amendment  dated March 23,
1998 and the Third  Amendment  dated April 15,  1998,  Chase and a syndicate  of
banks has made available to the Company a revolving  credit and letter of credit
facility in an aggregate principal amount of $75 million.  The Company's maximum
borrowing under the DIP Credit Facility may not exceed the lesser of $75 million
or an  available  amount as  determined  by a borrowing  base  formulation.  The
borrowing  base  formulation  is comprised of certain  specified  percentages of
eligible accounts  receivable,  eligible  inventory,  equipment and personal and
real  property of the  Company.  The DIP Credit  Facility  has a sublimit of $10
million for the issuance of letters of credit.  The DIP Credit Facility  expires
on the  earlier  of July 7,  1999,  or the  date of  entry  of an  order  by the
Bankruptcy Court confirming a plan of reorganization.

Obligations under the DIP Credit Facility are secured by the security  interest,
pledge and lien on substantially  all of the Company's assets and properties and
the  proceeds  thereof,  granted  pursuant  to the Final  Order  under  Sections
364(c)(2) and 364(c)(3) of the Bankruptcy Code.  Borrowings under the DIP Credit
Facility may be used to fund  working  capital and for other  general  corporate
purposes.  The DIP Credit Facility  contains  restrictive  covenants,  including
among  other  things,  limitations  on the  creation  of  additional  liens  and
indebtedness,  limitations on capital expenditures,  limitations on transactions
with affiliates including  investments,  loans and advances, the sale of assets,
and the maintenance of minimum  earnings before interest,  taxes,  depreciation,
amortization and  reorganization  items, as well as a prohibition on the payment
of dividends.

The DIP Credit Facility provides that advances made will bear interest at a rate
of 0.5 percent per annum in excess of Chase's  Alternative  Base Rate, or at the
Company's  option,  a rate of 1.5  percent  per annum in  excess of the  reserve
adjusted London  Interbank  Offered Rate for the interest periods of one, two or
three months.  The Company pays a commitment fee of 0.5 percent per annum on the
unused portion thereof, a letter of credit fee equal to 1.5 percent per annum of
average outstanding letters of credit and certain other fees.

The Company may utilize,  in accordance with certain  covenants,  its DIP credit
facility for continued investments in its foreign  subsidiaries.  The DIP credit
facility in combination  with  internally  generated  funds is anticipated to be
adequate  to  finance  these   investments   and  the  Company's   1998  capital
expenditures. See "Note 11 of Notes to Financial Statements."


                                       20
<PAGE>


YEAR 2000

The Company began planning its year 2000 remediation  strategy in 1995. Based on
the  assessment of the Company's  information  technology  personnel and outside
professionals,  the Company  determined  that it would be necessary to replace a
significant  portion of its information  technology platform and to modify other
computer  and  computer-controlled  systems and systems with  embedded  computer
chips (collectively, the Company's "systems") so that its information technology
platform  and systems  properly  utilize  date-related  data as the year 2000 is
approached  and reached.  Management  presently  believes  that with the planned
conversion  to new  software  and  hardware  and the  planned  modifications  to
existing  software  and  hardware,  the  effects  of the year 2000 issue will be
mitigated.  However,  if such conversions and modifications are not made, or are
not completed on a timely basis, or if software vendor representations as to the
ability of their  products to properly  handle year 2000 data prove untrue,  the
year 2000 issue could have a material  impact on the  operations of the Company,
which in turn could have a material  adverse impact on the Company's  results of
operations and financial condition.

The Company is in the process of initiating  formal  communications  with all of
its significant  suppliers and is developing a communications plan for its large
customers  to  determine  the extent to which the Company may be  vulnerable  to
those third parties'  failure to remediate  their own year 2000 issue.  However,
there can be no guarantee that the systems of other  organizations  on which the
Company's  systems  rely or the  Company's  operations  depend  will  be  timely
converted, or that a failure to convert by another organization, or a conversion
that is  incompatible  with the  Company's  systems,  would not have a  material
adverse effect on the Company.

The  Company's  primary  vehicle  to  replace  a  significant   portion  of  its
information  technology  platform and systems so that such  platform and systems
can properly utilize date-related data prior to, during and beyond the year 2000
is known  internally  as the APEX Project.  As a part of the APEX  Project,  the
Company has  purchased  SAP R/3  enterprise  resource  planning  software and is
actively involved in the implementation of the major components of the software.
This software will replace  current core business  transaction  systems with the
equivalent SAP R/3 functionality.  SAP America,  Inc. has warranted that the R/3
software can properly utilize  date-related data prior to, during and beyond the
year 2000.

The Company plans to utilize both  internal and external  resources to reprogram
or replace,  test and implement software and other components of its systems for
year 2000  modifications.  The Company has targeted a  completion  date for year
2000  work  on  critical   business   applications  of  June  30,  1999.  System
applications  have been scheduled for  replacement and  modification  based on a
risk-adjusted  priority, to ensure critical programs are adequately completed in
time to allow for extended  testing.  The projected  remaining  cost of the year
2000 project is currently  estimated at  approximately  $18 million and is being
funded  through  operating  cash flow.  As of June 28, 1998,  approximately  $10
million had been spent on the  assessment  of and initial  efforts in connection
with the year 2000  project,  the  purchase of  software  and  hardware  and the
development of and initial work on the remediation plan.

The costs of the  project  and the date on which the  Company  plans to complete
year  2000  modifications,  however,  are  based on  management's  and  external
consultants' best estimates,  which were derived utilizing numerous  assumptions
of future events  including the continued  availability of certain  internal and
external  resources,  the  representations of several software vendors as to the
ability  of their  products  to  properly  handle  year 2000 data,  third  party
modification  plans and other factors.  However,  there can be no guarantee that
these estimates will be achieved and the actual results could differ  materially
from those plans.  Specific  factors that might cause such material  differences
could include,  but are not limited to, the  availability  and cost of personnel
trained in this area,  the ability to locate and replace or correct all relevant
computer codes,  the inability to control third party  modification  plans,  and
similar uncertainties.

RISKS AND UNCERTAINTIES

As a result of the adverse  judgment in the P&G patent  litigation,  the Company
was required to modify its current diaper design.  Pursuant to an agreement with
P&G,  the  Company had until July 6, 1998 to complete  the  conversion  to a new
diaper  design.  The Company  completed its conversion to a new diaper design in
accordance  with the  requirements  of the  conversion  agreement  with P&G. The
Company also paid P&G a royalty of approximately $4.1 million,  which represents
2  percent  of net  sales  of  the  previous  diapers  manufactured  during  the
conversion  period. The Company will pay P&G an additional royalty payment on or
before  September  28,  1998 of 2 percent of net sales of the  previous  diapers
which were manufactured during the conversion period, but sold thereafter.  This
2 percent  royalty had a material  adverse  effect on the results of  


                                       21
<PAGE>


operations  during  the first  half of  1998.The  Company  has been  advised  by
independent  patent  counsel  that the new diaper  design does not  infringe any
valid patent.  However,  if customers do not accept the alternative  design, the
outcome could have a material  adverse  effect on the operations of the Company,
which, in turn, would have a material adverse effect on the Company's  financial
condition and results of operations.

The ability of the Company to effect a successful reorganization will depend, in
significant   part,   upon  the  Company's   ability  to  formulate  a  Plan  of
Reorganization  that is approved by the Bankruptcy Court and meets the standards
for plan confirmation  under the Bankruptcy Code. In a Chapter 11 reorganization
plan,  the rights of the Company's  creditors and  shareholders  may be altered.
Investment  in stock of the  Company,  therefore,  should be  regarded as highly
speculative.  As a result of the  Chapter  11  filing,  the  Company  will incur
significant costs for professional fees as the reorganization plan is developed.
The Company is also required to pay certain  expenses of the Official  Committee
of Unsecured  Creditors,  including  professional fees, to the extent allowed by
the Bankruptcy Court.

The Company is unable to predict at this time when it will  emerge from  Chapter
11 protection.

P&G has recently announced a baby diaper product innovation  involving skin care
ingredients.  The Company is  currently  assessing  its response to this product
innovation.  P&G and K-C have also heavily promoted diapers in the multiple pack
configuration.  These  packages  offer a lower  unit price to the  retailer  and
consumer.  It is possible that the Company may continue to realize lower selling
prices and/or lower volumes as a result of these initiatives.

FORWARD-LOOKING STATEMENTS

From time to time,  information provided by the Company,  statements made by its
employees  or  information  included  in its  filings  with the  Securities  and
Exchange  Commission  (including  the Annual  Report on Form  10-K) may  include
statements   that  are  not   historical   facts,   so-called   "forward-looking
statements." Such statements are subject to certain risks and uncertainties that
could cause  actual  results to differ  materially  from those  expressed in the
Company's forward-looking  statements.  Factors which could affect the Company's
financial  results,  including,  but not  limited to: the  Company's  Chapter 11
filing;  increased raw material prices; new product and packaging  introductions
by competitors;  increased price and promotion  pressure from  competitors;  new
competitors in the market;  year 2000 compliance  issues; and patent litigation,
are  described  in the  Company's  Annual  Report  on Form 10-K  filed  with the
Securities  and Exchange  Commission.  Readers are  cautioned not to place undue
reliance on the forward-looking statements contained herein, which speak only as
of the date  hereof,  and which  are made by  management  pursuant  to the "safe
harbor" provisions of the Private Securities  Litigation Reform Act of 1995. The
Company undertakes no obligation to publicly release the result of any revisions
to these  forward-looking  statements  that  may be made to  reflect  events  or
circumstances   after  the  date  hereof  or  to  reflect  the   occurrence   of
unanticipated events.

NEW ACCOUNTING STANDARD

Effective  December  29,  1997,  the Company  adopted  SFAS No. 130,  "Reporting
Comprehensive  Income," which requires the display of  comprehensive  income and
its components in the financial statements.

In June 1998,  the  Financial  Accounting  Standards  Board issued SFAS No. 133,
"Accounting for Derivative  Instruments and Hedging  Activities,"  effective for
fiscal years beginning after June 15, 1999. The Statement establishes accounting
and reporting standards  requiring that every derivative  instrument be recorded
in the balance sheet as either an asset or liability measured at its fair value.
The Statement requires that changes in the derivative's fair value be recognized
currently in earnings  unless  specific hedge  accounting  criteria are met. The
Company has not determined the timing of or method of adoption of Statement 133.
As the Company currently does not utilize derivatives, adoption of Statement 133
is not expected to have any impact on the financial statements.



                                       22
<PAGE>


                           PART II. OTHER INFORMATION

                            ITEM 1. LEGAL PROCEEDINGS

THE PROCTER & GAMBLE  COMPANY V. PARAGON TRADE BRANDS,  INC. - P&G filed a claim
in January  1994 in the  District  Court for the  District of Delaware  that the
Company's  "Ultra"  disposable  baby  diaper  products  infringe  two  of  P&G's
inner-leg gather patents.  The lawsuit sought injunctive relief, lost profit and
royalty  damages,  treble  damages and  attorneys'  fees and costs.  The Company
denied liability under the patents and  counterclaimed  for patent  infringement
and  violation  of  antitrust  laws by P&G. In March 1996,  the  District  Court
granted  P&G's motion for summary  judgment to dismiss the  Company's  antitrust
counterclaim.  The trial was completed in February 1997,  the parties  submitted
post-trial  briefs and closing  arguments  were  conducted  on October 22, 1997.
Legal  fees and costs for this  litigation  have  been and will  continue  to be
significant.

On December 30, 1997, the Delaware  District Court issued a Judgment and Opinion
finding  that  P&G's  patents  are valid and  infringed,  while at the same time
finding the Company's patent to be invalid,  unenforceable  and not infringed by
P&G's   products.   Judgment  was  entered  on  January  6,  1998.   Damages  of
approximately  $178.4 million were entered against Paragon by the District Court
on May 28, 1998. At the same time, the District Court entered  injunctive relief
agreed upon by P&G and the Company.

The  Company had  previously  filed with the  District  Court a motion for a new
trial or to alter or amend the  Judgment.  The District  Court denied  Paragon's
motion on July 31, 1998.  The District Court also denied a motion by P&G seeking
to recover  attorneys'  fees it expended in defending  itself against  Paragon's
patent  infringement  counterclaim.  The Company has filed its amended notice of
appeal with the  Federal  Circuit  Court of Appeals  and  intends to  vigorously
pursue its appeal of the Court's decision.

The  Judgment  has had a  material  adverse  effect on the  Company's  financial
position  and its results of  operations.  As a result of the  District  Court's
Judgment,  the Company filed for relief under Chapter 11 of the Bankruptcy Code,
11 U.S.C.  Section 101 et seq.,  in the United States  Bankruptcy  Court for the
Northern District of Georgia (Case No. 98-60390) on January 6, 1998.

P&G has asserted  alleged  claims against the Company  regarding  similar patent
claims on diaper products sold in other countries. The Company has reviewed such
claims and believes them to be without merit. See "--IN RE PARAGON TRADE BRANDS,
INC." below.

KIMBERLY-CLARK CORPORATION V. PARAGON TRADE BRANDS, INC. -- On October 26, 1995,
K-C filed a lawsuit against the Company in U.S. District Court in Dallas, Texas,
alleging  infringement by the Company's  products of two K-C patents relating to
inner-leg gathers. The lawsuit seeks injunctive relief, royalty damages,  treble
damages and attorneys'  fees and costs.  The Company denied  liability under the
patents and  counterclaimed  for patent  infringement and violation of antitrust
laws by K-C.  Several  pre-trial  motions were filed by each party,  including a
motion for summary judgment filed by K-C with respect to the Company's antitrust
counterclaim  and a motion for summary  judgment  filed by the Company on one of
the patents asserted by K-C. In addition, K-C sued the Company on another patent
issued  to K-C  which is based  upon a  further  continuation  of one of the K-C
patents  asserted  in the case.  That action was  consolidated  with the pending
action.  The Court  appointed a special  master to rule on the  various  pending
motions.  Legal fees and costs in connection  with this litigation have been and
will be significant.

As a result of the  Company's  Chapter 11  filing,  the  proceedings  in the K-C
litigation have been stayed.  The Bankruptcy  Court issued an order on April 10,
1998 permitting,  among other things, a partial lifting of the stay to allow the
issuance of the special  master's  report on the items under his  consideration.
K-C  filed  with  the  Bankruptcy  Court a  motion  for  reconsideration  of the
Bankruptcy  Court's April 10 order,  which was denied on June 15, 1998.  K-C has
appealed this denial of  reconsideration  to the Federal  District Court for the
Northern District of Georgia.  Briefing on this matter  continues.  See "--IN RE
PARAGON TRADE BRANDS, INC." below.

On May 26,  1998,  the special  master  issued his report on the majority of the
motions pending before him. His report  included a finding,  among other things,
that Paragon, as the  successor-in-interest to the disposable diaper business of
Pope & Talbot, Inc. ("Pope & Talbot"), has a fully paid-up license to one of the
three asserted K-C inner-leg gather patents, which license runs from the date of
the  acquisition  by the Company of Pope & Talbot.  Pope & Talbot had previously
obtained the license from K-C. The special  master also found that K-C should be
held to the narrow  interpretation  of its patent  applied by Judge Dwyer in the
Western District of Washington in 


                                       23
<PAGE>

earlier litigation  between P&G and K-C on the patent. In addition,  the special
master  also  recommended  that the  Company's  antitrust  counterclaim  and any
discovery-related matters in connection therewith be dismissed.

Should K-C prevail on its claims,  award of all or a substantial  portion of the
relief  requested by K-C could have a material  adverse  effect on the Company's
financial condition and its results of operations. Based on the advice of patent
counsel,  the Company  believes that the Company's  products do not infringe any
valid patent asserted by K-C.

K-C filed  alleged  claims  ranging from  approximately  $893  million  (without
trebling) to $2.3 billion (with trebling). The Company continues to believe that
it does not  infringe  any valid  claim of any K-C patent.  The Company  further
believes that K-C's  attempts to inflate its  bankruptcy  claims well beyond its
claims in the Dallas  District  Court are  improper.  See "--IN RE PARAGON TRADE
BRANDS, Inc.," below.

IN RE PARAGON TRADE BRANDS,  INC. -- As described  above,  on December 30, 1997,
the  Delaware  District  Court  issued a Judgment  and Opinion in the  Company's
lawsuit with P&G which  found,  in essence,  two of P&G's  diaper  patents to be
valid and infringed by the Company's "Ultra" disposable baby diapers, while also
rejecting  the Company's  patent  infringement  claim against P&G.  Judgment was
entered on January 6, 1998.  While a final damages number was not adjudicated by
the  District  Court at that time,  the Company  estimated at that time that the
damages  were  approximately  $200  million.  The  amount of the  damages  award
resulted  in  violation  of  certain  covenants  under the  Company's  bank loan
agreements.  As a  result,  the entry of the  Judgment  and the  uncertainty  it
created caused an immediate and critical  liquidity  issue for the Company which
necessitated the Chapter 11 filing.

Subsequently,  damages of  approximately  $178.4  million were  entered  against
Paragon by the District  Court on May 28, 1998.  At the same time,  the District
Court entered  injunctive relief agreed upon by P&G and the Company.  See "--THE
PROCTER & GAMBLE COMPANY V. PARAGON TRADE BRANDS, INC.," above.

The  Company had  previously  filed with the  District  Court a motion for a new
trial or to alter or amend the  Judgment.  The District  Court denied  Paragon's
motion on July 31, 1998.  The District Court also denied a motion by P&G seeking
to recover  attorneys'  fees it expended in defending  itself against  Paragon's
patent  infringement  counterclaim.  The Company has filed its amended notice of
appeal with the  Federal  Circuit  Court of Appeals  and  intends to  vigorously
pursue its appeal of the Court's decision.

The Chapter 11 filing  prevented P&G from placing liens on the Company's  assets
and affords the Company the opportunity to resolve  liquidated and  unliquidated
claims  against the Company which arose prior to the Chapter 11 filing,  thereby
protecting all stakeholders'  interests. The Company is currently operating as a
debtor in possession  under the Bankruptcy  Code. The bar date for the filing of
proofs of claim (apparently  excluding  administrative  claims) by creditors was
June 5, 1998. P&G filed alleged claims ranging from  approximately  $2.3 billion
(without  trebling) to $6.4 billion (with  trebling),  which included a claim of
$178.4  million for the Delaware  judgment.  The Company  intends to  vigorously
pursue its appeal of the Delaware judgment.  See "--THE PROCTER & GAMBLE COMPANY
V. PARAGON TRADE BRANDS,  INC.," above.  The remaining claims include claims for
alleged patent  infringement  by the Company in foreign  countries  where it has
operations. The Company has reviewed such additional claims and believes them to
be without merit.

K-C filed  alleged  claims  ranging from  approximately  $893  million  (without
trebling) to $2.3  billion  (with  trebling),  including  claims  related to the
litigation in the Dallas District Court described above.  See  "--KIMBERLY-CLARK
CORPORATION  V.  PARAGON  TRADE  BRANDS,  INC.,"  above.  K-C's  claims  in  the
Bankruptcy  case  include  an  attempt  to  recover  alleged  lost  profits  for
infringement of the patents  asserted in the Dallas District Court,  despite the
fact that a lost profits  theory of damages was not pursued by K-C in the Dallas
District Court.  The Company  continues to believe that it does not infringe any
valid claim of the asserted K-C patents. The Company further believes that K-C's
attempts to inflate its  bankruptcy  claims well beyond its claims in the Dallas
District Court are improper.

On January 30, 1998,  the Company  received  Bankruptcy  Court approval of a $75
million  financing  facility  with  The  Chase  Manhattan  Bank.  This  facility
supplements  the Company's  cash on hand and operating cash flow and permits the
Company to continue to operate its business in the ordinary  course.  Legal fees
and costs in  connection  with the  Chapter 11 filing will be  significant.  See
"Note 11 of the Notes to Financial Statements."

The Company is unable to predict at this time when it will  emerge from  Chapter
11 protection.



                                       24
<PAGE>


OTHER  -- The  Company  is also a party  to  other  legal  activities  generally
incidental to its activities. Although the final outcome of any legal proceeding
or dispute is subject to a great many variables and cannot be predicted with any
degree of certainty,  the Company presently believes that any ultimate liability
resulting from any or all legal  proceedings or disputes to which it is a party,
except for the  Chapter 11 filing and the P&G and K-C matters  discussed  above,
will not have a material adverse effect on its financial condition or results of
operations.

                      ITEM 3.  DEFAULTS IN SENIOR SECURITIES

At December 28, 1997,  the Company  maintained a $150 million  revolving  credit
facility with a group of nine financial  institutions available through February
2001. At December 28, 1997,  borrowings  under this credit facility  totaled $70
million.  The  Company  also had  access  to  short-term  lines of  credit on an
uncommitted  basis with several major banks.  At December 28, 1997,  the Company
had approximately  $50 million in uncommitted lines of credit.  Borrowings under
these lines of credit totaled $12.8 million at December 28, 1997. The Chapter 11
filing resulted in a default under its  pre-petition  revolving  credit facility
and borrowings under its uncommitted  lines of credit.  See "Note 11 of Notes to
Financial Statements."


           ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

(a)     The Annual  Meeting  of  Stockholders of the Company was held on May 11,
        1998.

(b)     Mr.  Thomas B.  Boklund was elected as a director at the Annual  Meeting
        for a three-year term expiring in 2001. Messrs. Bobby V. Abraham, Adrian
        D.P.  Bellamy and Robert L.  Schuyler  continued  in office as directors
        after the meeting.

(c)     The item of  business  of the  meeting  was the  election  of  Thomas B.
        Boklund as a director. Votes were tabulated as follows:
               Votes For:         10,213,281
               Votes Withheld:       114,738
               Abstentions:                0
               Broker Nonvotes:            0

(d)     Not applicable.


                    ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

<TABLE>
<CAPTION>
(a)     Exhibits

        <S>                <C>                                                                 <C>
        Exhibit 3.1        Certificate of Incorporation of Paragon Trade Brands, Inc.4

        Exhibit 3.2        By- Laws of Paragon Trade Brands, Inc., as amended through July 31, 19955

        Exhibit 4.1        Certificate of Incorporation of Paragon Trade Brands, Inc. (see Exhibit
                           3.1)

        Exhibit 10.1       Asset Transfer Agreement, dated as of January 26, 1993, by and between
                           Weyerhaeuser and Paragon1

        Exhibit 10.2       Intellectual Property Agreement, dated as of February 2, 1993, between
                           Weyerhaeuser and Paragon1

        Exhibit 10.3       License, dated as of February 2, 1993, between Weyerhaeuser and Paragon1

        Exhibit 10.4       Sublicense, dated as of February 2, 1993, between Weyerhaeuser and Paragon1

        Exhibit 10.5       Technology Agreement, dated as of October 15, 1987, by and between
                           Weyerhaeuser and Johnson and Johnson, as amended1


                                       25
<PAGE>

        Exhibit 10.6       Critical Supply Agreement, dated as of February 2, 1993, between
                           Weyerhaeuser and Paragon1

        Exhibit 10.6.1     Letter Supply Agreement between Weyerhaeuser and Paragon dated as of
                           October 22, 199710

        Exhibit 10.7*      Stock Option Plan for Non-Employee Directors1

        Exhibit 10.8*      Annual Incentive Compensation Plan1

        Exhibit 10.9*      1993 Long-Term Incentive Compensation Plan1

        Exhibit 10.10*     Amended and Restated Employment Agreement, dated as of August 5, 1997,
                           between Paragon and Bobby V. Abraham9

        Exhibit 10.11*     Amended and Restated Employment Agreement, dated as of August 5, 1997,
                           between Paragon and David W. Cole9

        Exhibit 10.12*     Employment Agreement, dated as of August 5, 1997, between Paragon and Alan
                           J. Cyron9

        Exhibit 10.13*     Employment Agreement, dated as of August 5, 1997, between Paragon and
                           Catherine O. Hasbrouck9

        Exhibit 10.14*     Employment Agreement, dated as of August 5, 1997, between Paragon and
                           Stanley L. Bulger9

        Exhibit 10.15*     1995 Incentive Compensation Plan5

        Exhibit 10.16      Amended and Restated Credit Agreement, dated as of February 6, 19967

        Exhibit 10.16.1    Amendment Agreement, dated December 13, 1996, to Amended and Restated 
                           Credit Agreement, dated as of February 6, 19968

        Exhibit 10.17      Revolving Credit and Guaranty Agreement Among Paragon Trade Brands, Inc.,
                           a Debtor-in-Possession, as Borrower, the Subsidiaries of the Borrower
                           Named Herein, as Guarantors, the Banks Party hereto, and Chase Manhattan
                           Bank, as Agent, dated as of January 7, 1998, as Amended (Conformed to
                           Reflect the First Amendment to the Revolving Credit and Guaranty Agreement
                           dated as of January 30, 1998, the Second Amendment to the Revolving Credit
                           and Guaranty Agreement dated as of March 23, 1998, and the Third Amendment
                           to Revolving Credit and Guaranty Agreement dated as of April 15, 1998)11

        Exhibit 10.18      Security and Pledge Agreement, dated as of January 7, 199811

        Exhibit 10.19      Revolving Canadian Credit Facility and Parent Guarantee2

        Exhibit 10.20      Indemnification Agreements, dated as of February 2, 1993, between
                           Weyerhaeuser and Bobby V. Abraham and Gary M. Arnts1

        Exhibit 10.21      Rights Agreement dated December 14, 1994 between Paragon Trade Brands,
                           Inc. and Chemical Bank, as Rights Agent3

        Exhibit 10.22      Asset Purchase Agreement dated December 11, 1995 by and among Paragon
                           Trade Brands, Inc., PTB Acquisition Sub, Inc., Pope & Talbot, Inc. and
                           Pope & Talbot, Wis., Inc. 6



                                       26
<PAGE>


        Exhibit 10.23**    Sales Contract, dated as of January 30, 1996, between Hoechst Celanese
                           Corporation and Paragon Trade Brands, Inc. 7

        Exhibit 10.23.1**  Sales Contract, dated as of April 30, 1998, between   Clariant  Corporation 
                           and  Paragon  Trade  Brands, Inc.

        Exhibit 10.24      Lease Agreement between Cherokee County, South Carolina and Paragon Trade
                           Brands, Inc., dated as of October 1, 19968

        Exhibit 11         Computation of Per Share Earnings (See Note 9 to Financial Statements)

        Exhibit 27         Financial Data Schedule (for SEC use only)

(b) No reports on Form 8-K were filed during the quarter ended June 28, 1998.

<FN>
- ----------

*Management contract or compensatory plan or arrangement.
**Confidential treatment has been requested as to a portion of this document.

1 Incorporated  by reference from Paragon Trade Brands, Inc.'s Annual  Report on
Form 10-K for the fiscal year ended December 26, 1993.

2 Incorporated by reference from Paragon Trade Brands,  Inc.'s  Quarterly Report
on Form 10-Q for the quarter ended June 26, 1994.

3 Incorporated by reference from Paragon Trade Brands,  Inc.'s Current Report on
Form 8-K, dated as of December 14, 1994.

4 Incorporated  by reference from Paragon Trade Brands,  Inc.'s Annual Report on
Form 10-K for the fiscal year ended December 25, 1994.

5 Incorporated by reference from Paragon Trade Brands,  Inc.'s  Quarterly Report
on Form 10-Q for the quarter ended June 25, 1995.

6 Incorporated by reference from Paragon Trade Brands,  Inc.'s Current Report on
Form 8-K, dated as of February 8, 1996.

7 Incorporated  by reference from Paragon Trade Brands,  Inc.'s Annual Report on
Form 10-K for the fiscal year ended December 31, 1995.

8 Incorporated  by reference from Paragon Trade Brands,  Inc.'s Annual Report on
Form 10-K for the fiscal year ended December 29, 1996.

9 Incorporated by reference from Paragon Trade Brands,  Inc.'s  Quarterly Report
on Form 10-Q for the quarter ended September 28, 1997.

10 Incorporated by reference from Paragon Trade Brands,  Inc.'s Annual report on
From 10-K for the fiscal year ended December 28, 1997.

11 Incorporated by reference from Paragon Trade Brands,  Inc.'s Quarterly Report
on Form 10-Q for the quarter ended March 29, 1998.
</FN>
</TABLE>


                                       27
<PAGE>



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

                                            PARAGON TRADE BRANDS, INC.



                                            By /S/ ALAN J. CYRON
                                            ---------------------
                                                Alan J. Cyron
                                                Chief Financial Officer





August 12, 1998



                                       28
<PAGE>



                                        EXHIBIT INDEX


<TABLE>
<CAPTION>
        EXHIBIT            DESCRIPTION
        <S>                <C>                                                                 <C>
        Exhibit 3.1        Certificate of Incorporation of Paragon Trade Brands, Inc.4

        Exhibit 3.2        By- Laws of Paragon Trade Brands, Inc., as amended through July 31, 19955

        Exhibit 4.1        Certificate of Incorporation of Paragon Trade Brands, Inc. (see Exhibit
                           3.1)

        Exhibit 10.1       Asset Transfer Agreement, dated as of January 26, 1993, by and between
                           Weyerhaeuser and Paragon1

        Exhibit 10.2       Intellectual Property Agreement, dated as of February 2, 1993, between
                           Weyerhaeuser and Paragon1

        Exhibit 10.3       License, dated as of February 2, 1993, between Weyerhaeuser and Paragon1

        Exhibit 10.4       Sublicense, dated as of February 2, 1993, between Weyerhaeuser and Paragon1

        Exhibit 10.5       Technology Agreement, dated as of October 15, 1987, by and between
                           Weyerhaeuser and Johnson and Johnson, as amended1

        Exhibit 10.6       Critical Supply Agreement, dated as of February 2, 1993, between
                           Weyerhaeuser and Paragon1

        Exhibit 10.6.1     Letter Supply Agreement between Weyerhaeuser and Paragon dated as of
                           October 22, 199710

        Exhibit 10.7*      Stock Option Plan for Non-Employee Directors1

        Exhibit 10.8*      Annual Incentive Compensation Plan1

        Exhibit 10.9*      1993 Long-Term Incentive Compensation Plan1

        Exhibit 10.10*     Amended and Restated Employment Agreement, dated as of August 5, 1997,
                           between Paragon and Bobby V. Abraham9

        Exhibit 10.11*     Amended and Restated Employment Agreement, dated as of August 5, 1997,
                           between Paragon and David W. Cole9

        Exhibit 10.12*     Employment Agreement, dated as of August 5, 1997, between Paragon and Alan
                           J. Cyron9

        Exhibit 10.13*     Employment Agreement, dated as of August 5, 1997, between Paragon and
                           Catherine O. Hasbrouck9

        Exhibit 10.14*     Employment Agreement, dated as of August 5, 1997, between Paragon and
                           Stanley L. Bulger9

        Exhibit 10.15*     1995 Incentive Compensation Plan5

        Exhibit 10.16      Amended and Restated Credit Agreement, dated as of February 6, 19967

        Exhibit 10.16.1    Amendment Agreement, dated December 13, 1996, to Amended and Restated
                           Credit Agreement, dated as of February 6, 19968


                                       29
<PAGE>

        Exhibit 10.17      Revolving Credit and Guaranty Agreement Among Paragon Trade Brands, Inc.,
                           a Debtor-in-Possession, as Borrower, the Subsidiaries of the Borrower
                           Named Herein, as Guarantors, the Banks Party Hereto, and Chase Manhattan
                           Bank, as Agent, dated as of January 7, 1998, as Amended (Conformed to
                           Reflect the First Amendment to the Revolving Credit and Guaranty Agreement
                           dated as of January 30, 1998, the Second Amendment to the Revolving Credit
                           and Guaranty Agreement dated as of March 23, 1998, and the Third Amendment
                           to Revolving Credit and Guaranty Agreement dated as of April 15, 1998)11

        Exhibit 10.18      Security and Pledge Agreement, dated as of January 7, 199811

        Exhibit 10.19      Revolving Canadian Credit Facility and Parent Guarantee2

        Exhibit 10.20      Indemnification Agreements, dated as of February 2, 1993, between
                           Weyerhaeuser and Bobby V. Abraham and Gary M. Arnts1

        Exhibit 10.21      Rights Agreement dated December 14, 1994 between Paragon Trade Brands,
                           Inc. and Chemical Bank, as Rights Agent3

        Exhibit 10.22      Asset Purchase Agreement dated December 11, 1995 by and among Paragon
                           Trade Brands, Inc., PTB Acquisition Sub, Inc., Pope & Talbot, Inc. and
                           Pope & Talbot, Wis., Inc. 6

        Exhibit 10.23**    Sales Contract, dated as of January 30, 1996, between Hoechst Celanese
                           Corporation and Paragon Trade Brands, Inc. 7

        Exhibit 10.23.1**  Sales Contract, dated as of April 30, 1998, between  Clariant Corporation  
                           and  Paragon  Trade Brands, Inc.

        Exhibit 10.24      Lease Agreement between Cherokee County, South Carolina and Paragon Trade
                           Brands, Inc., dated as of October 1, 19968

        Exhibit 11         Computation of Per Share Earnings (See Note 9 to Financial Statements)

        Exhibit 27         Financial Data Schedule (for SEC use only)


<FN>

- ----------

*Management contract or compensatory plan or arrangement.
**Confidential treatment has been requested as to a portion of this document.

1 Incorporated  by reference from Paragon Trade Brands, Inc.'s Annual  Report on
Form 10-K for the fiscal year ended December 26, 1993.

2 Incorporated by reference from Paragon Trade Brands,  Inc.'s  Quarterly Report
on Form 10-Q for the quarter ended June 26, 1994.

3 Incorporated by reference from Paragon Trade Brands,  Inc.'s Current Report on
Form 8-K, dated as of December 14, 1994.

4 Incorporated  by reference from Paragon Trade Brands,  Inc.'s Annual Report on
Form 10-K for the fiscal year ended December 25, 1994.

5 Incorporated by reference from Paragon Trade Brands,  Inc.'s  Quarterly Report
on Form 10-Q for the quarter ended June 25, 1995.

6 Incorporated by reference from Paragon Trade Brands,  Inc.'s Current Report on
Form 8-K, dated as of February 8, 1996.


                                       30
<PAGE>

7 Incorporated  by reference from Paragon Trade Brands,  Inc.'s Annual Report on
Form 10-K for the fiscal year ended December 31, 1995.

8 Incorporated  by reference from Paragon Trade Brands,  Inc.'s Annual Report on
Form 10-K for the fiscal year ended December 29, 1996.

9 Incorporated by reference from Paragon Trade Brands,  Inc.'s  Quarterly Report
on Form 10-Q for the quarter ended September 28, 1997.

10 Incorporated by reference from Paragon Trade Brands,  Inc.'s Annual report on
From 10-K for the fiscal year ended December 28, 1997.

11 Incorporated by reference from Paragon Trade Brands,  Inc.'s Quarterly Report
on Form 10-Q for the quarter ended March 29, 1998.
</FN>
</TABLE>

                                       31

                                 SALES CONTRACT


CLARIANT CORPORATION, through its Superabsorbent Materials Business Unit, having
a manufacturing facility at 3340 West Norfolk Road,  Portsmouth,  Virginia 23703
("Seller"),  agrees to sell and  deliver  to PARAGON  TRADE  BRANDS,  INC.,  180
Technology Parkway,  Norcross,  GA 30092,  ("Buyer") for Buyer's own consumption
and Buyer  agrees to purchase  from  Seller and to take  delivery of the product
described below subject to the following terms and conditions:

1.   PRODUCT:   SANWET(R) superabsorbent polymers (the "Product").

2.   CONTRACT TERMS:  This contract shall become  effective  January 1, 1999 and
shall be valid for a period of three (3) years.

3.   QUANTITY:  Quantities shall  include the current annual volume requirements
of 30,000 tons at each of the  Buyer's  existing facilities.  In  addition,  the
possibility for part of Buyer's planned requirements for superabsorbent  polymer
at its Paragon Mabesa International  facility in Tijuana,  Mexico is included in
this Agreement.  Incremental volume resulting from Buyer's  acquisitions  and/or
joint  venture  activity will be  negotiated  as they arise.  Buyer's  estimated
requirements are set forth in Exhibit I, attached hereto and made a part hereof.

4.   SPECIFICATIONS: The Product delivered hereunder shall be in conformity with
Seller's product  specifications agreed upon by the parties, and as set forth in
Exhibit II, attached hereto and made a part hereof.

5. PRICE:  For 1999,  the price for the Product  shall be * /lb. for the first *
tons and * for the next * tons, F.O.B. Destination, freight prepaid and added to
invoice.  The price for the Product will be reviewed by the parties on an annual
basis during the term of this  Agreement.  For the year 2000,  the price for PTB
will be  determined  using a * approach.  The price is not to exceed * price for
existing product. For 2000 the Seller offers the following:  the first * tons at
* /lb. and * for the next * tons, FOB destination, freight pre-paid and added to
invoice.  Both  parties  have  agreed to  continue  with the * /lb. *  approach.
Therefore,  the invoice  price will be * /lb. * than the prices agreed to in the
contract. *

6.   VALUE COMPETITIVENESS:  ***************************************************

                      *CONFIDENTIAL TREATMENT REQUESTED


********************************************************************************



*CONFIDENTIAL TREATMENT REQUESTED

                                       1
<PAGE>



********************************************************************************
                      *CONFIDENTIAL TREATMENT REQUESTED
********************************************************************************
"Competitive  Cost", as that term is used herein,  shall mean the price per gram
of  superabsorbent  polymer  products of equal or superior  performance  used in
Buyer's diaper and/or any other of its absorbent  products,  times the number of
grams  required  per  diaper.  The method  for  evaluating  competitive  cost is
determined as follows:

        (a)  Buyer  will  purchase  sampling  and  test  quantities  only of the
        alternate  producer's  superabsorbent  product.  Buyer will then produce
        diapers on a  commercial  diaper  machine in a manner which will isolate
        the superabsorbent polymer products used as the only variable.

        (b) Buyer will test the diapers product utilizing  "statistically proven
        in-vivo  consumer  leakage  tests"  as  the  preferred  methodology  for
        testing.

        (c) Seller may verify the  competitive  cost defined by Buyer through an
        independent  testing service.  Buyer will provide sufficient diapers for
        this purpose.

7.   TECHNOLOGY CHANGES:  If, at  any time  during  the  term of this Agreement,
Buyer  notifies  Seller  in  writing  of its  intention  to  convert  its  manu-
facturing processes to a  technology  which is not  compatible  with the current
form of Seller's Product, Seller shall have six (6) months  in which to  provide
a compatible  product  to Buyer.  During such  period,  Buyer shall use its best
efforts to assist Seller in the commercial  development of a compatible product.
If, at the end of the six (6) month  period,  the parties agree that progress is
being made in developing an acceptable product,  they may extend the development
period for a  mutually  agreeable  amount of time.  If, on the other  hand,  the
parties agree that a compatible  product cannot be developed within a reasonable
period of time,  Buyer shall have the right to reduce the  quantities of Product
that it is  obligated to purchase  under this  Agreement  by the  quantities  of
alternative product that Buyer purchases from other sources.

8.   TERMS OF PAYMENT:  Net fifteen (15) days after date of invoice for U.S. and
     net thirty (30) days after date of invoice for Canada.

9.   MEANS OF SHIPMENT:  In Seller's standard  packaging  or as otherwise agreed
upon by the parties.

10.  WARRANTY AND LIMITATIONS:  Seller  warrants  only  that  the  Product  will
conform  to  Seller's  specifications  as  described  on  Exhibit II.  Except as
aforesaid, THERE  IS  NO  WARRANTY,  REPRESENTATION  OR  CONDITION  OF ANY KIND,
EXPRESS  OR IMPLIED  (INCLUDING NO WARRANTY OF MERCHANTABILITY OR FITNESS OF THE
PRODUCT FOR ANY USE CONTEMPLATED BY BUYER) CONCERNING THE PRODUCT AND NONE SHALL
BE IMPLIED  BY  LAW. SELLER  SHALL NOT BE  LIABLE,  AND BUYER  WAIVES ALL CLAIMS
AGAINST  SELLER, FOR  INCIDENTAL OR  CONSEQUENTIAL  DAMAGES.  Seller will not be
liable to 




*CONFIDENTIAL TREATMENT REQUESTED

                                       2
<PAGE>



Buyer for any loss,  damage or injury to persons  resulting  from the  handling,
storage,  transportation,  resale or use of the Product alone, or in combination
with other  substances  or  otherwise.  Without  limiting the  generality of the
foregoing, the Seller shall indemnify, hold harmless and, if requested by Buyer,
defend Buyer against any and all liabilities,  cost or damages (including out of
pocket  expenses,  court costs and  attorney's  fees) arising out of any claims,
demands or judgments (including settlement of any litigation, if such settlement
is made  with  consent  of  Seller,  which  consent  shall  not be  unreasonably
withheld), including, but not limited to, any claims by third parties or Buyer's
customers,  that Product sold hereunder infringes any U.S. or foreign letters of
patent,  copyright,  trademark,  or any other  rights or arising  out of claims,
demands or judgments (including settlement of any litigation, if such settlement
is made with the  consent of Seller,  which  consent  shall not be  unreasonably
withheld) of unfair competition or trade secret violations; provided Buyer gives
Seller  prompt  notice in writing of any action or  proceeding  and, at Seller's
expense, gives Seller necessary information,  assistance and authority to do so.
********************************************************************************


                      *CONFIDENTIAL TREATMENT REQUESTED


*****************Upon  request,  the Seller  will  furnish  technical  advice or
assistance  as it has available in reference to the use of its Product by Buyer;
it  is  expressly  understood,  however,  that  all  such  technical  advice  or
assistance is given or results  obtained,  all such advice or  assistance  being
given and accepted at Buyer's risk. Buyer  acknowledges that the Product covered
by this  contract  may be, or become  considered  as hazardous  materials  under
various  laws and  regulations.  Seller  has or shall  have  furnished  to Buyer
material safety data sheets including warnings and safety and health information
concerning  the  Product  and/or the  containers  in which such  Product is sold
hereunder. Buyer agrees to disseminate such information so as to give warning of
possible  hazards to persons who Buyer can reasonably  foresee may be exposed to
such  hazards,   including  but  not  limited  to  Buyer's  employees,   agents,
contractors,  and  customers.  If Buyer fails to  disseminate  such warnings and
information,  Buyer agrees to be responsible for such failure, including but not
limited to liability for injury,  sickness,  death and property damage; provided
however,  that if such liability is based upon Seller's  failure to meet written
specifications  or Seller's failure to provide accurate  information on Seller's
material  safety data sheets,  then Seller is  responsible.  Seller will provide
Buyer with reasonable notice and opportunity to defend in the event any claim or
demand that is made on Seller as to which such indemnity relates.




*CONFIDENTIAL TREATMENT REQUESTED

                                       3
<PAGE>



11.  FORCE MAJEURE:  Except for Buyer's payment obligations  hereunder,  neither
party will be liable for  nonperformance  or delay in performance  due wholly or
partly to any cause not in its control or not avoidable by reasonable diligence.
Upon the occurrence of any such  contingency,  the party so affected may suspend
or  reduce  deliveries  during  the  period of such  contingency,  and the total
quantity  deliverable  under this Agreement will be reduced by the quantities so
omitted. The following,  while not an exclusive listing,  will not be considered
within a party's  control or avoidable  by  reasonable  diligence:  acts of God,
labor controversies; court decrees; inability to use the full capacity of plants
or facilities as a result of  governmental  action,  machinery  malfunctions  or
breakdowns;  inability to obtain fuel, power, materials necessary to produce the
Product, labor, containers,  or transportation  facilities without litigation or
the  payment  of  penalties  or   unreasonable   prices  or  the  acceptance  of
unreasonable  terms  and  conditions.  Seller  will  have an  agreed  upon  risk
management process in place which addresses securing alternate sources,  as well
as priority  access to available  Seller's  supply,  without  liability  for any
failures of performance which may result therefrom.

12.  BUYER'S  CREDIT:  Credit  terms may be  decreased,  canceled  or limited by
Seller,  both as to time and amount,  only upon prior  thirty (30) days  written
notice to Buyer, and the price of any part of the Product deliverable  hereunder
shall,  at  Seller's  option and only upon  prior  written  notice to Buyer,  be
payable in cash before  shipment or on offer of  delivery.  Seller  shall not be
obligated to make any shipment  when Buyer is in default to Seller under this or
any other contract. Buyer shall pay interest on all invoices not paid within the
terms of payment  specified,  at the maximum  rate  allowable  under  applicable
federal or state law but in no event  higher than one percent  (1%) per month on
the unpaid balance.

13.  SHIPMENT  NOTICE:  Buyer shall give Seller  reasonable  notice of shipments
required, and take delivery accordingly.  Seller will not be required to ship in
any one calendar month more than 10% of the annual quantity specified herein for
the then current contract year. Seller will use its best efforts to make greater
quantities available if requested by Buyer, and Buyer will provide forecasts and
orders for such greater quantities with as much lead time as possible.

14.  CLAIMS:  Buyer will test and inspect the Product for  compliance  with this
Agreement  within a reasonable  time after each shipment,  and if Buyer fails to
notify Seller  within 45 days after its receipt of any shipment,  and before any
part of the Product (except for reasonable  test and inspection  quantities) has
been changed from its original condition, that the Product is defective or short
in any  respect,  Buyer  will have  waived any right or claims  against  Seller.
Seller's invoice  weights,  volumes,  sizes and tares  established in good faith
will govern  unless  proved  erroneous.  Variations  of 1% or less from  invoice
quality of shipment will be disregarded.

15.  HANDLING,  LOADING, UNLOADING AND CONTAINERS:  Buyer  acknowledges that the
Product may  require  special  handling,  storage,   transportation,   treatment
or  use  to  comply  with applicable safety and environmental laws and will take



                                       4
<PAGE>


all  reasonable  action  to comply  with  these  laws and avoid  spills or other
damages  to  persons,  property  or the  environment.  Buyer will (1) unload and
release all  transportation  equipment  promptly so Seller  incurs no demurrage,
other  expense  or loss (2)  comply  with  instructions  Seller may give for the
return of the  equipment,  and (3) pay any  invoice  for this  demurrage,  other
expenses or loss within 10 days.

16.  LIMITATION OF ACTIONS:  Any action  against the Seller  arising out of this
Agreement  or by reason of any sale  hereunder,  or by reason of any  federal or
state statutory  provisions  relating  hereto shall be commenced  within one (1)
year from the date such  cause of action  arises,  otherwise  the same  shall be
barred  notwithstanding  any statutory  period of  limitations  to the contrary.
Unless  otherwise  indicated  herein,  risk of loss and  responsibility  for all
Product  sold  hereunder  shall pass to Buyer upon  Seller's  delivery  to Buyer
hereunder. Prepayment of freight is negotiated in each particular case, and does
not determine the passing of title.  Title to the Product  passes from Seller to
Buyer at FOB point.

17.  ASSIGNMENT:  Either party may assign this Agreement, without the consent of
the other party, to the purchases of all, or substantially all, of the assets of
the business unit  responsible  for performing the  Agreement.  Otherwise,  this
contract is not  transferable  or  assignable by either party and any attempt by
either  party to assign its rights,  duties or  obligations  hereunder  shall be
void.

18.  MISCELLANEOUS:  This Agreement constitutes the entire contract for the sale
and  purchase of the Product and Seller  shall not be liable for or bound in any
manner by any representation,  guarantees or commitments, except as specifically
provided  herein.  No  modifications  of this Agreement shall be of any force or
effect  unless in writing and signed by the party  claimed to be bound  thereby,
and no  modification  shall be effected by the  acknowledgment  or acceptance of
purchase contract forms containing different conditions.

19.  FAIR LABOR STANDARDS ACT: All Product delivered by Seller hereunder will be
produced in compliance with the Fair Labor Standards Act of 1938 as amended.

20.  NOTICES:  Any  notice  or  request  given  under  this  Agreement  shall be
addressed as follows:

     If to Seller: Clariant Corporation
                   3340 West Norfolk Road
                   Portsmouth, Virginia  23703
                   Attention: General Sales & Marketing Manager

     If to Buyer:  Paragon Trade Brands, Inc.
                   180 Technology Parkway
                   Norcross, GA  30092
                   Attention:  Executive Vice President of Materials
                               and Technology


                                       5
<PAGE>



     IN WITNESS  WHEREOF,  the parties  hereto  have  duly caused this Agreement
to be executed in duplicate by their duly authorized  representatives as of this
30th day of April, 1998.

CLARIANT CORPORATION                PARAGON TRADE BRANDS, INC.


By:  /s/ C.J. Barnard               By:  /s/ A.D. Jezzi
     -----------------                   --------------------
        Vice President
Date:  5-12-98                      Date:  5-7-98
       ---------------                     ------------------


By:  /s/ M. Dan Brower
     -----------------           
Date:  5-13-98
       ---------------               



                                       6


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM FORM 10Q FOR THE QUARTER ENDED JUNE 28, 1998 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                                                    <C>
<PERIOD-TYPE>                                          6-MOS
<FISCAL-YEAR-END>                                      DEC-27-1998
<PERIOD-START>                                         DEC-29-1997
<PERIOD-END>                                           JUN-28-1998
<CASH>                                                      49,598
<SECURITIES>                                                     0
<RECEIVABLES>                                               71,599
<ALLOWANCES>                                                 8,690
<INVENTORY>                                                 42,356
<CURRENT-ASSETS>                                           163,905
<PP&E>                                                     258,100
<DEPRECIATION>                                             152,979
<TOTAL-ASSETS>                                             422,252
<CURRENT-LIABILITIES>                                       77,553
<BONDS>                                                          0
                                            0
                                                      0
<COMMON>                                                       124
<OTHER-SE>                                                  13,255
<TOTAL-LIABILITY-AND-EQUITY>                               422,252
<SALES>                                                    265,288
<TOTAL-REVENUES>                                           265,288
<CGS>                                                      213,143
<TOTAL-COSTS>                                              213,143
<OTHER-EXPENSES>                                                 0
<LOSS-PROVISION>                                                 0
<INTEREST-EXPENSE>                                               0
<INCOME-PRETAX>                                             10,127
<INCOME-TAX>                                                   752
<INCOME-CONTINUING>                                          9,375
<DISCONTINUED>                                                   0
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                                 9,375
<EPS-PRIMARY>                                                  .79
<EPS-DILUTED>                                                  .79
        


</TABLE>


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