SHAW INDUSTRIES INC
8-K/A, 1998-12-21
CARPETS & RUGS
Previous: AMERICAN GENERAL LIFE INSURANCE CO SEPARATE ACCOUNT D, 497, 1998-12-21
Next: SIFCO INDUSTRIES INC, DEF 14A, 1998-12-21




                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                                   FORM 8-K/A


                                 CURRENT REPORT

     Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934




Date of Report (Date of earliest event reported)
                                             December 21, 1998 (October 6, 1998)
                                             -----------------------------------



                              Shaw Industries, Inc.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



Georgia                                     1-6853                 58-1032521
- --------------------------------------------------------------------------------
(State or other jurisdiction           (Commission File         (I.R.S. Employer
of incorporation)                         Number)            Identification No.)



616 E. Walnut Avenue, Dalton, Georgia                                      30720
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)



Registrant's telephone number, including area code   (706) 278-3812
                                                  ------------------------------

<PAGE>

ITEM 2.  ACQUISITION OR DISPOSITION OF ASSETS.

         In the Current  Report on Form 8-K filed on October 21, 1998 (the "Form
8-K"),  Shaw Industries,  Inc. (the "Registrant" or "Shaw") reported that it had
completed the acquisition of Queen Carpet Corporation  ("Queen") pursuant to the
merger (the "Queen  Merger")  of Queen with and into the  Registrant.  The Queen
Merger was effected pursuant to that certain Agreement and Plan of Merger, dated
August 13, 1998 (the "Merger Agreement"), among the Registrant, its wholly owned
subsidiary, Chessman Acquisition Corp. ("Chessman"),  Queen and the shareholders
of Queen (the "Queen Shareholders"),  as amended by the First Amendment thereto,
dated October 6, 1998 (the "First Amendment"),  among the Registrant,  Chessman,
Queen and the Queen  Shareholders.  As  consideration  for their shares of Queen
stock, in the Queen Merger the Queen  Shareholders  received from the Registrant
(i) 3.15  million  shares of the common  stock of The Maxim  Group,  Inc.,  (ii)
19,444,444  shares of the  Registrant's  common stock,  and (iii)  approximately
$35.8 million in cash. In addition,  in  connection  with the Queen Merger,  the
Registrant satisfied certain executive incentive obligations of Queen to certain
key Queen employees by making payments consisting of (a) an aggregate of 841,733
shares of the Registrant's common stock and (b) $12.1 million in cash.

         The Registrant  financed the cash portion of the purchase price paid in
the Queen Merger,  the cash portion of the executive  incentive payments and the
fees and expenses associated with the Queen Merger, through borrowings under its
existing  credit  facility.  In connection  with the  consummation  of the Queen
Merger,  the Registrant  amended its Amended and Restated Credit  Agreement,  as
amended,  on October 6, 1998 to allow,  among other  things,  the  Registrant to
assume certain guaranties and other indebtedness of Queen.

         The Form 8-K did not include the Condensed  Consolidated Financial Data
required by Item 7(a) or the Pro Forma  Condensed  Consolidated  Financial  Data
required  by Item  7(b).  This  Form  8-K/A  amends  Item 7 of the  Form  8-K by
including the financial information referred to below.

<PAGE>

ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS.

         (a)      Financial Statements of Businesses Acquired.

<TABLE>
<CAPTION>
                     QUEEN CARPET CORPORATION AND SUBSIDIARY
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<S>                                                                                       <C>
         Report of Independent Public Accountants                                       F-1

         Consolidated Balance Sheets at August 31, 1998,
                  May 30, 1998, and May 31, 1997                                        F-2

         Consolidated  Statements of Income and Retained  Earnings for the three
                  months  ended August 31, 1998 and  September 1, 1997,  and the
                  years ended May 30, 1998,
                  May 31, 1997 and June 1, 1996                                         F-3

         Consolidated Statements of Cash Flows for the three months ended August
                  31, 1998 and  September  1, 1997,  and the years ended May 30,
                  1998,
                  May 31, 1997 and June 1, 1996                                         F-4 to F-5

         Notes to Consolidated Financial Statements                                     F-6 to F-16

</TABLE>
<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS







To Queen Carpet Corporation and Subsidiary:


We have audited the  accompanying  consolidated  balance  sheets of Queen Carpet
Corporation  (a Georgia  corporation)  and subsidiary as of May 30, 1998 and May
31, 1997 and the related  statements  of income and  retained  earnings and cash
flows for each of the  three  years in the  period  ended  May 30,  1998.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of Queen Carpet Corporation and
subsidiary  as of May 30,  1998  and May 31,  1997  and  the  results  of  their
operations  and their cash flows for each of the three years in the period ended
May 30, 1998 in conformity with generally accepted accounting principles.


ARTHUR ANDERSEN LLP




Atlanta, Georgia
October 9, 1998

                                     F - 1
<PAGE>

<TABLE>
<CAPTION>

                            QUEEN CARPET CORPORATION

                                 AND SUBSIDIARY


                           CONSOLIDATED BALANCE SHEETS

                 AUGUST 31, 1998, MAY 30, 1998, AND MAY 31, 1997

                        (In Thousands, Except Share Data)



                                     ASSETS

                                                                             August 31,     May 30,      May 31,
                                                                                1998         1998         1997
                                                                           ------------   -----------  -----------
                                                                            (Unaudited)
<S>                                                                        <C>            <C>          <C>       
CURRENT ASSETS:
   Cash and cash equivalents                                               $       752    $    2,735   $    4,510
   Accounts receivable, less allowance for doubtful accounts and cash
      discounts of $6,049, $5,462, and $5,106 at August 31, 1998,
      May 30, 1998, and May 31, 1997, respectively                             101,708       101,116       91,162
   Related-party receivables                                                     1,232         1,012        1,401
   Inventories                                                                 142,627       136,256      126,498
   Other current assets                                                            251         1,079        7,603
                                                                           ------------   -----------  -----------
            Total current assets                                               246,570       242,198      231,174

PROPERTY, PLANT, AND EQUIPMENT, NET                                            131,636       120,732      109,962

OTHER ASSETS                                                                    19,175        18,533       12,377
                                                                           ------------   -----------  -----------
            Total assets                                                      $397,381      $381,463     $353,513
                                                                           ============   ===========  ===========



                      LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
   Current maturities of long-term debt and capital lease obligations        $  10,455     $  11,861   $    5,684
   Notes payable                                                                19,400        12,150            0
   Accounts payable                                                             45,947        61,328       48,822
   Accrued liabilities                                                          63,593        30,219       24,381
                                                                           ------------   -----------  -----------
            Total current liabilities                                          139,395       115,558       78,887

LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, less
     current maturities                                                         66,177        64,466      107,450

OTHER LIABILITIES                                                                4,473         4,951        3,786
                                                                           ------------   -----------  -----------
            Total liabilities                                                  210,045       184,975      190,123
                                                                           ------------   -----------  -----------
SHAREHOLDERS' EQUITY:
   Common stock, $.0012 par value; 1,000,000 Class A voting and
      100,000,000 Class B nonvoting shares authorized, 341,250
      Class A voting and 33,700,000 Class B nonvoting shares issued and
      outstanding at August 31, 1998, May 30, 1998, and May 31, 1997,
      respectively                                                                  41            41           41
   Retained earnings                                                           187,295       196,447      163,349
                                                                           ------------   -----------  -----------
            Total shareholders' equity                                         187,336       196,488      163,390
                                                                           ------------   -----------  -----------
            Total liabilities and shareholders' equity                        $397,381      $381,463     $353,513
                                                                           ============   ===========  ===========

</TABLE>

     The accompanying notes are an integral part of these  consolidated  balance
sheets.



                                     F - 2
<PAGE>

<TABLE>
<CAPTION>


                            QUEEN CARPET CORPORATION

                                 AND SUBSIDIARY


             CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS

        FOR THE THREE MONTHS ENDED AUGUST 31, 1998 AND SEPTEMBER 1, 1997,

        AND THE YEARS ENDED MAY 30, 1998, MAY 31, 1997, AND JUNE 1, 1996

                                 (In Thousands)



                                                           For the Three
                                                            Months Ended              For the Years Ended
                                                      -------------------------   --------------------------------
                                                      August 31,   September 1,   May 30,     May 31,     June 1,
                                                         1998         1997         1998        1997        1996
                                                      ----------   ------------   ---------  ---------   ---------
                                                            (Unaudited)

<S>                                                    <C>          <C>           <C>        <C>         <C>     
NET SALES                                              $216,034     $184,309      $757,449   $685,613    $596,461

COST OF SALES                                           156,233      137,702       548,755    516,721     465,210
                                                      ----------   ------------   ---------  ---------   ---------
            Gross profit                                 59,801       46,607       208,694    168,892     131,251

SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES            62,513       33,078       143,072    120,777     109,370
                                                      ----------   ------------   ---------  ---------   ---------
            Operating (loss) income                      (2,712)      13,529        65,622     48,115      21,881

INTEREST, net                                             1,561        2,125         7,301      8,722       9,203

OTHER INCOME                                                879           90           776      1,443       4,377
                                                      ----------   ------------   ---------  ---------   ---------
            (Loss) income before income taxes
               and change in accounting principle        (3,394)      11,494        59,097     40,836      17,055

PROVISION FOR INCOME TAXES                                  510          165         1,300        866         474
                                                      ----------   ------------   ---------  ---------   ---------
            (Loss) income before change in
               accounting principle                      (3,904)      11,329        57,797     39,970      16,581

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING
   PRINCIPLE, net of tax benefit                              0            0             0     (3,869)          0
                                                      ----------   ------------   ---------  ---------   ---------
            Net (loss) income                            (3,904)      11,329        57,797     36,101      16,581

RETAINED EARNINGS, beginning of period                  196,447      163,349       163,349    137,626     128,906

DIVIDENDS PAID                                           (5,248)      (2,517)      (24,699)   (10,378)     (7,861)
                                                      ----------   ------------   ---------  ---------   ---------
RETAINED EARNINGS, end of period                       $187,295     $172,161      $196,447   $163,349    $137,626
                                                      ==========   ============   =========  =========   =========

     The  accompanying   notes  are  an  integral  part  of  these  consolidated
statements.

</TABLE>

                                     F - 3
<PAGE>
                                                                     PAGE 1 OF 2

<TABLE>
<CAPTION>
                            QUEEN CARPET CORPORATION

                                 AND SUBSIDIARY


                      CONSOLIDATED STATEMENTS OF CASH FLOWS

        FOR THE THREE MONTHS ENDED AUGUST 31, 1998 AND SEPTEMBER 1, 1997

        AND THE YEARS ENDED MAY 30, 1998, MAY 31, 1997, AND JUNE 1, 1996

                                 (In Thousands)



                                                           For the Three
                                                            Months Ended               For the Years Ended
                                                        ------------------------    -------------------------------
                                                        August 31,  September 1,    May 30,    May 31,     June 1,
                                                           1998        1997          1998       1997        1996
                                                        ----------  ------------    -------    --------   ---------
                                                            (Unaudited)
<S>                                                      <C>           <C>          <C>         <C>        <C>    
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net  (loss) income                                    $ (3,904)     $11,329      $57,797     $36,101    $16,581
                                                        ----------  ------------    -------    --------   ---------
   Adjustments to reconcile net (loss) income to
      net cash provided by operating activities:
         Depreciation and amortization                      4,280        4,100       16,995      16,150     15,797
         Loss (gain) on disposal of fixed assets             (116)         (22)          35        (320)    (1,881)
         Deferred income taxes                                  0            0          (39)         13        (71)
         Cumulative effect of change in accounting
            principle                                           0            0            0       3,869          0
                     
         Changes in operating assets and
            liabilities:
            Accounts receivable and related-party
               receivables                                    292       (7,979)      (5,379)    (16,399)   (16,243)
            Inventories                                    (6,371)        (243)      (9,758)     (4,652)    (2,404)
            Other assets                                     (918)      (3,678)      (3,088)        279     (1,634)
            Accounts payable                              (15,381)     (13,066)      12,506      (1,553)     1,930
            Accrued liabilities and other
               liabilities                                 32,896       13,832        7,042       6,696      7,547
                                                        ----------  ------------    -------    --------   ---------
               Total adjustments                           14,682       (7,056)      18,314       4,083      3,041
                                                        ----------  ------------    -------    --------   ---------
               Net cash provided by operating
                 activities                                10,778        4,273       76,111      40,184     19,622
                                                        ----------  ------------    -------    --------   ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Proceeds from sale of fixed assets                         145           64          407         634      2,872
   Purchases of property, plant, and equipment            (15,213)      (1,819)     (28,207)    (16,414)   (12,416)
   Investments in life insurance contracts                      0         (493)        (730)       (756)      (723)
                                                        ----------  ------------    -------    --------   ---------
               Net cash used in investing
                 activities                               (15,068)      (2,248)     (28,530)    (16,536)   (10,267)
                                                        ----------  ------------    -------    --------   ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Borrowings on note payable                               7,250        1,730       12,150           0          0
   Borrowings from financial institutions                  10,000       11,400       35,900      22,900     34,800
   Repayments to financial institutions                    (8,281)     (10,782)     (73,525)    (30,688)   (34,780)
   Repayments on bonds                                          0            0         (325)       (300)      (275)
   Other borrowings from related parties                      150          513        7,709       5,964      4,927
   Other repayments to related parties                     (1,564)           0       (6,672)     (7,903)    (6,729)
   Other borrowings, net                                        0            0          106         418          0
   Dividends paid                                          (5,248)      (2,517)     (24,699)    (10,378)    (7,861)
                                                        ----------  ------------    -------    --------   ---------
               Net cash provided by (used in)
                 financing activities                       2,307          344      (49,356)    (19,987)    (9,918)
                                                        ----------  ------------    -------    --------   ---------
NET (DECREASE) INCREASE IN CASH AND CASH
   EQUIVALENTS                                             (1,983)       2,369       (1,775)      3,661       (563)

CASH AND CASH EQUIVALENTS, beginning of period              2,735        4,510        4,510         849      1,412
                                                        ----------  ------------    -------    --------   ---------
CASH AND CASH EQUIVALENTS, end of period                $     752     $  6,879     $  2,735    $  4,510  $     849
                                                        ==========  ============    =======    ========   =========

                                     F - 4
<PAGE>
                                                                     PAGE 2 OF 2

                                                           For the Three
                                                            Months Ended               For the Years Ended
                                                        ------------------------    -------------------------------
                                                        August 31,  September 1,    May 30,    May 31,     June 1,
                                                           1998        1997          1998       1997        1996
                                                        ----------  ------------    -------    --------   ---------
                                                            (Unaudited)

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
      Cash paid for interest                            $     357   $      452      $ 5,315    $  8,536   $  9,730
                                                        ==========  ============    =======    ========   =========
      Cash paid for income taxes                        $   1,848   $      659      $ 1,365    $    393   $    488
                                                        ==========  ============    =======    ========   =========
      Noncash investing and financing activities:
         Capital lease obligations                      $       61  $        0      $   587    $    689   $    755
                                                        ==========  ============    =======    ========   =========

</TABLE>

     The  accompanying   notes  are  an  integral  part  of  these  consolidated
statements.

                                     F - 5
<PAGE>

                            QUEEN CARPET CORPORATION

                                 AND SUBSIDIARY


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 AUGUST 31, 1998, MAY 30, 1998, AND MAY 31, 1997



  1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Principles of Consolidation

      The consolidated financial statements include the accounts of Queen Carpet
      Corporation and subsidiary (the "Company").  All significant  intercompany
      balances and transactions are eliminated in consolidation.

      Nature of Business

      The  Company  manufactures  and  distributes  carpet for  residential  and
      commercial  use and markets  its  products to  wholesalers  and  retailers
      throughout the United States and in certain international markets.

      Fiscal Period

      The Company's  fiscal  year-end is the Saturday  closest to May 31. Fiscal
      year 1998 consisted  of  53  weeks,  while  fiscal  years  1997  and  1996
      consisted of 52 weeks.

      Revenue Recognition

      Revenues are recognized when goods are shipped.

      Cash and Cash Equivalents

      The Company  considers all investments with an original  maturity of three
      months or less to be cash equivalents.

      Accounts Receivable

      Accounts  receivable from all customers  located in the United Kingdom are
      factored  through a financial  institution.  The factoring  arrangement is
      without recourse. The balances outstanding under the factoring arrangement
      are included in accounts receivable in the accompanying balance sheets.

                                     F - 6
<PAGE>

      Property, Plant, and Equipment

      Property,  plant, and equipment are stated at cost. Repair and maintenance
      costs are  expensed in the year  incurred.  Expenditures  for renewals and
      betterments are generally capitalized.  Cost and accumulated  depreciation
      for  property  retirements  are  removed  from the  property,  plant,  and
      equipment accounts,  with any gain or loss included in other income in the
      accompanying statements of income and retained earnings.

      For  financial  reporting  purposes,  depreciation  is computed  using the
      straight-line  method over the estimated useful lives of the assets, 30 to
      40  years  for  buildings  and  8  years  for  machinery  and   equipment.
      Accelerated depreciation methods are used for tax purposes.

      Accrued Liabilities

      Accrued  liabilities  include $6,386,000 for returns and allowances at May
      30, 1998 and May 31, 1997.

      Income Taxes

      The  Company  elected to be taxed  under the  provisions  of the  Internal
      Revenue Code as an S corporation,  whereby shareholders of the Company are
      taxed on their  proportionate  shares of the Company's  taxable  income in
      lieu of corporate  income  taxes.  The provision for income taxes has been
      provided for those taxing jurisdictions where S corporation  elections are
      not recognized.  Deferred taxes are recognized for differences between the
      basis of assets and  liabilities  for  financial  statement and income tax
      purposes. The deferred tax assets and liabilities represent the future tax
      consequences  of those  differences,  which  will  either  be  taxable  or
      deductible when the assets and liabilities are recovered or settled.

      Foreign Currency Transactions

      The Company  exports  goods to foreign  entities,  and sales are reflected
      using the exchange rate at the time of the transaction.  On settlement,  a
      foreign  currency  translation  gain  or  loss  is  recognized.   Accounts
      receivable  from  foreign  currency  transactions  have been  restated  to
      reflect the spot rate at the balance sheet date.

      Use of Estimates

      The  preparation  of financial  statements  in conformity  with  generally
      accepted  accounting  principles requires management to make estimates and
      assumptions that affect the reported amounts of assets and liabilities and
      disclosure  of  contingent  assets  and  liabilities  at the  date  of the
      financial  statements  and the  reported  amounts of revenues and expenses
      during the  reporting  period.  Actual  results  could  differ  from those
      estimates.

      Accounting Change

      Effective June 2, 1996,  the Company  changed its method of accounting for
      the cost of samples from expensing  sample costs that exceed estimated net
      realizable  value when they are shipped to  expensing  samples as they are
      produced.  The change was made to  recognize  that  increasing  numbers of
      samples  shipped  to  customers  will not  result  in  future  sales.  The
      cumulative  effect of the change was to  decrease  net income for the year
      ended May 31, 1997 by $3,869,000, net of a tax benefit of $76,000.

                                     F - 7
<PAGE>

      Derivative Financial Instruments

      The Company uses interest rate swaps to fix interest  rates on current and
      anticipated  borrowings to reduce exposure to interest rate  fluctuations.
      Under  existing  accounting  literature,  these  interest  rate  swaps are
      accounted  for as hedging  activities.  The net cash paid or  received  on
      interest rate hedges is included in interest expense. The Company may also
      employ foreign currency  exchange  contracts when, in the normal course of
      business,  they are  determined to  effectively  manage and reduce foreign
      currency  exchange  fluctuation  risk.  The  Company  does not enter  into
      financial derivatives for speculative or trading purposes.

      Interim Financial Information

      The financial  statements and related  information for the 13-week periods
      ended August 31, 1998 and  September 1, 1997 are  unaudited  and have been
      prepared in  accordance  with the  Securities  and  Exchange  Commission's
      requirements for such interim financial statements.  The unaudited interim
      financial  statements do not include all of the  information and footnotes
      required  by  generally  accepted   accounting   principles  for  complete
      financial  statements.  In the  opinion  of  management,  all  adjustments
      necessary to present fairly the Company's financial  position,  results of
      operations, and cash flows at the dates and for the periods presented have
      been  included.  All such interim  adjustments  are of a normal  recurring
      nature.


  2.  INVENTORIES

      Inventories  at May 30, 1998 and  May 31, 1997 consisted of the  following
      (in thousands):

                                                        1998            1997
                                                     ----------      ----------
              Raw materials                          $  55,288       $  57,078
              Work in process                           16,985          17,558
              Finished goods                            63,983          51,862
                                                     ----------      ----------
                                                     $ 136,256       $ 126,498
                                                     ==========      ==========

      Inventories  are stated at the lower of cost or market  using the last-in,
      first-out  method.  If  inventories  had been valued  using the  first-in,
      first-out  method,  total inventories would have been $3,200,000 lower and
      $1,900,000  higher  than  reported  at May 30,  1998  and  May  31,  1997,
      respectively.

                                     F - 8
<PAGE>

  3.  PROPERTY, PLANT, AND EQUIPMENT

      Property,  plant, and equipment at May 30, 1998 and May 31, 1997 consisted
      of the following (in thousands):

                                                        1998             1997
                                                     ----------       ----------
              Buildings and leasehold improvements   $  46,600        $  45,961
              Machinery and equipment                  163,930          154,589
              Vehicles                                   2,954            3,167
              Land                                       4,651            4,652
              Construction in progress                  19,905            6,035
                                                     ----------       ----------
                                                       238,040          214,404
              Less accumulated depreciation           (117,308)        (104,442)
                                                     ----------       ----------
                                                     $ 120,732         $109,962
                                                     ==========       ==========

      Depreciation expense totaled approximately $17,000,000,  $16,100,000,  and
      $15,500,000  for the years ended May 30, 1998,  May 31, 1997,  and June 1,
      1996, respectively.


  4.  OTHER ASSETS

      Other assets at May 30, 1998 and May 31, 1997  consisted of the  following
      (in thousands):

                                                           1998           1997
                                                         --------      ---------
              Deposits with Internal Revenue Service     $10,962       $  3,610
              Related-party deferred notes and loans
                  receivable                               2,287          2,169
              Cash value of life insurance contracts       4,388          3,658
              Other assets                                   896          2,940
                                                         --------      ---------
                                                         $18,533        $12,377
                                                         ========      =========

      The cash value of life  insurance  contracts  represents  assets  held for
      settlement of the Company's two supplemental unfunded executive retirement
      plans (Note 6).

                                     F - 9
<PAGE>

  5.  LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

      Long-term  debt and capital lease  obligations at May 30, 1998 and May 31,
      1997 consisted of the following (in thousands):

                                                      1998            1997
                                                     --------       ----------
              Private placement notes                $50,000        $  50,000
              Notes payable to banks                  17,344           54,969
              Industrial revenue bonds                 4,645            4,970
              Capital lease obligations                1,548            1,442
              Notes payable to related parties         2,790            1,753
                                                     --------       ----------
                                                      76,327          113,134
              Current maturities                      11,861            5,684
                                                     --------       ----------
              Long-term maturities                   $64,466         $107,450
                                                     ========       ==========

      The Company has a $50,000,000 noncancelable secured variable interest rate
      revolving  credit  agreement  with  three  financial  institutions,   with
      interest  determined  under a competitive bid process and principal due in
      full on August 5, 1999. The Company also has cancelable unsecured lines of
      credit  of  $50,000,000.  At May 30,  1998,  a total of  $100,000,000  was
      available for use on the noncancelable and cancelable lines of credit.

      On November 11, 1994, the Company issued  $50,000,000 in private placement
      notes  maturing  November  30,  2007.  Interest  is 8.7% fixed and payable
      semiannually.  Principal  is  required  to be paid in  minimum  semiannual
      installments  of $2,500,000  beginning May 31, 1998.  The Company paid off
      the entire  balance of the private  placement  notes in September 1998 and
      incurred  approximately  $8,500,000 in prepayment penalties related to the
      payoff.

      The  Company  has  unsecured   installment   notes  payable  to  banks  of
      $17,344,000 with variable interest rates (ranging from 5.7% to 6.2% at May
      30,  1998)  maturing  January  8, 2002 and  December  1,  2002.  Quarterly
      principal and interest payments total $781,000.

      The industrial revenue bonds bear interest at variable rates (ranging from
      3.9% to 4.0% at May 30, 1998),  payable  monthly,  and mature January 2006
      and January 2007. The bonds are  collateralized  by assets  purchased from
      the  proceeds of the bonds and by an  automatically  renewing  irrevocable
      letter of credit issued by a financial institution.  Monthly contributions
      to a debt service reserve fund are required through June 1999.

      The variable  interest  rates on a total of  $43,375,000  of the Company's
      long-term debt has been fixed through  various dates at an average rate of
      6.2%  using  interest  rate  swap  agreements.   The  interest  rate  swap
      agreements terminate at various dates through 2007.

      Capital lease  obligations  are payable monthly in varying amounts through
      August 2001 with  interest  rates  ranging  from 3.0% to 13.0%.  The lease
      obligations are secured by certain office equipment.

                                     F - 10
<PAGE>

      Notes payable to related parties include various amounts at fixed interest
      rates and maturing within one year. Additionally, during the current year,
      the Company  entered into term loan agreements  totaling  $24,200,000 as a
      guarantor on behalf of related parties.

      The terms of the loan agreements,  private placement notes, and industrial
      revenue  bonds  contain  covenants  which,  among  other  provisions,  (i)
      restrict redemption of capital stock and payment of dividends,  (ii) limit
      the  Company's  ability to incur  indebtedness  or assume  liens and (iii)
      require  the  Company  to  satisfy  certain  ratios  related to net worth,
      debt-to-equity,  and fixed charge  coverage.  At May 30, 1998, the Company
      was in compliance with all financial covenants.

      Aggregate  annual  maturities of long-term debt,  including  capital lease
      obligations, as of May 30, 1998 are as follows (in thousands):

                       1999                                    $11,861
                       2000                                      8,733
                       2001                                      8,261
                       2002                                     12,972
                       2003                                      5,000
                       Thereafter                               29,500
                                                               --------
                                     Total                     $76,327
                                                               ========

  6.  EMPLOYEE RETIREMENT PLANS

      The Company's  retirement and savings plan  provides,  among other things,
      for voluntary  contributions by employees not to exceed 15% of their gross
      salaries and wages.  The Company  provides  matching  contributions of 50%
      based on the employee's contribution  percentage,  not to exceed 5% of the
      employee's gross salaries and wages. The Company contributed approximately
      $1,900,000,  $1,800,000,  and  $1,700,000  during the years  ended May 30,
      1998, May 31, 1997, and June 1, 1996, respectively.

      The Company  has two  supplemental  unfunded  executive  retirement  plans
      covering a select group of  management  employees.  The plans  provide for
      benefits at normal  retirement (age 65), early retirement (age 55), death,
      and disability. One plan provides benefits at normal retirement determined
      at 35% of the participant's compensation in the last full calendar year of
      employment,  excluding bonuses, overtime pay, and commissions, payable for
      a period  of ten  years.  The  second  plan  provides  benefits  at normal
      retirement  consisting of the executive's  account balance  accumulated at
      5.5% annual  compensation  in excess of the Social Security wage base, not
      to exceed  $200,000,  payable monthly for ten years.  Net periodic pension
      costs for these plans consist of a service cost component of approximately
      $560,000, $322,000, and $245,000 for the years ended May 30, 1998, May 31,
      1997,  and June 1, 1996,  respectively,  and an interest cost component of
      $455,000, $147,000, and $115,000 for the years ended May 30, 1998, May 31,
      1997,  and  June 1,  1996,  respectively.  Assumptions  used to  determine
      accruals for periodic  pension  costs  consist of a discount rate of 8.5%,
      including a percentage  factor of 4% for  withdrawals  prior to retirement
      and future  compensation  level  increases  for ten years.  Total  pension
      obligations  accrued  at May  30,  1998  and  May  31,  1997  amounted  to
      approximately  $3,200,000  and  $2,200,000,  respectively.  These  accrued
      obligations include vested benefits for retired employees and participants
      who  have  reached  early  retirement  age,   amounting  to  approximately
      $1,600,000 and $1,400,000 at May 30, 1998 and May 31, 1997, respectively.

                                     F - 11
<PAGE>

  7.  INCOME TAXES

      The  Company  elected to retain  its  current  fiscal  year for income tax
      reporting,  and as a result,  deposits are required  approximating  income
      taxes the  shareholders  would  have paid on the  deferral  period had the
      Company changed to a calendar tax year. The deposits are adjusted annually
      to reflect the income taxes associated with taxable income in the deferral
      period. These noninterest-bearing deposits are refundable upon a change of
      year-end or termination of the S corporation  election and are included in
      other assets in the accompanying balance sheets.

      The provision for income taxes consisted of the following (in thousands):

                                                    1998        1997       1996
                                                   -------      -----      -----
              Currently payable                    $1,339       $853       $318
              Current year deferred (benefit)
                 provision                            (39)        13        156
                                                   -------      -----      -----
                                                   $1,300       $866       $474
                                                   =======      =====      =====

      The net  deferred  income tax  liability  at May 30, 1998 and May 31, 1997
      consisted of the following (in thousands):

                                                            1998       1997
                                                           ------     ------
              Deferred income tax assets and liabilities:
                  Deferred income tax assets:
                     Current                               $ 237      $ 175
                     Deferred                                 80        132
                                                           ------     ------
                                                             317        307
                                                           ------     ------

                  Deferred income tax liabilities:
                     Current                                 (37)       (39)
                     Deferred                               (417)      (444)
                                                           ------     ------
                                                            (454)      (483)
                                                           ------     ------
              Net deferred income tax liability            $(137)     $(176)
                                                           ======     ======

      The  deferred tax assets and  liabilities  consist  mainly of  differences
      between tax and financial accounting treatment of depreciation,  allowance
      for  doubtful  accounts,  inventory  reserves,  and certain  nondeductible
      accrued  expenses that will be recognized in different years for financial
      statement and income tax purposes.

                                     F - 12
<PAGE>

  8.  RELATED-PARTY TRANSACTIONS

      The Company leases manufacturing  facilities from partnerships principally
      owned by shareholders of the Company.  The Company loaned the partnerships
      funds for construction costs. The terms of notes due from partnerships are
      as follows (in thousands):

                                                               1998        1997
                                                               -----       -----
              Unsecured notes receivable maturing June 1,
                  1998 and June 1, 2003, payable quarterly
                  with interest at 6.7%                         $711       $971

              Less current maturities                           (359)      (434)
                                                               -----       -----
              Long-term maturities                              $352       $537
                                                               =====       =====

      Long-term  balances  receivable  under these  notes are  included in other
      assets  in  the  accompanying  balance  sheets.  Interest  earned  on  the
      related-party  notes for the years ended May 30, 1998,  May 31, 1997,  and
      June  1,  1996  was   approximately   $34,000,   $85,000,   and  $122,000,
      respectively.  Rental  expense paid to the  partnerships  during the years
      ended May 30,  1998,  May 31,  1997,  and June 1,  1996 was  approximately
      $2,303,000, $1,102,000, and $1,068,000, respectively.

      Various  related-party  loans were made and repaid during the years,  with
      loan  receivable  balances  remaining  at May 30, 1998 and May 31, 1997 of
      approximately  $722,000 and $967,000,  respectively,  included in accounts
      receivable in the accompanying balance sheets.

      The balance of notes payable to related  parties  totaled  $2,790,000  and
      $1,753,000  at May  30,  1998  and May 31,  1997,  respectively.  Interest
      expense under these notes amounted to  approximately  $168,000,  $187,000,
      and $212,000 for the years ended May 30, 1998,  May 31, 1997,  and June 1,
      1996,  respectively,  and are included in long-term debt and capital lease
      obligations in the accompanying balance sheets.

      The Company makes scheduled  premium payments on life insurance  contracts
      under several  split-dollar  agreements  with  shareholders'  trusts.  The
      accumulated   loans  related  to  these   contracts  were  $1,935,000  and
      $1,632,000  at May  30,  1998  and  May 31,  1997,  respectively,  and are
      included in other assets in the accompanying balance sheets.

      A shareholder of the Company has a majority interest in yarn manufacturing
      companies.  Materials and supplies  acquired during the year ended May 30,
      1998 totaled $11,200,000.  Liabilities due to those related companies were
      $919,000 and $706,000 at May 30, 1998 and May 31, 1997, respectively.  The
      Company  had sales of  $4,800,000  during the year ended May 30,  1998 and
      receivables due from the related companies of $184,000 at May 30, 1998.

      All related party amounts were settled  concurrent with the acquisition by
      Shaw Industries, Inc. (Note 11).

                                     F - 13
<PAGE>

  9.  DERIVATIVE FINANCIAL INSTRUMENTS AND FAIR VALUE OF FINANCIAL INSTRUMENTS

      The Company has entered into five  interest  rate swap  agreements  with a
      total  notional  amount of  $43,375,000 to fix the interest rate paid on a
      portion of the Company's  long-term  debt.  The average fixed rate paid on
      the  interest  rate swap  agreements  was 6.20%  while the  floating  rate
      received in 1998 averaged 5.75%. The carrying amount and fair value of the
      interest rate swap  agreements were $0 and  approximately  $617,000 at May
      30, 1998.

      The Company utilizes hedging through foreign currency  exchange  contracts
      when they are determined to effectively manage and reduce foreign currency
      exchange  rate  fluctuation  risk.  As of May 30,  1998,  the  Company had
      outstanding  foreign currency exchange  contracts with notional amounts of
      $4,200,000 and an unrealized gain of $134,000.

      The following methods and assumptions were used to estimate the fair value
      of each class of financial instrument:

               o   The   carrying   amounts   of  notes  and  loans   receivable
                   approximate  their fair  values due to  interest  rates which
                   approximate  market  rates  available at May 30, 1998 and May
                   31, 1997.

               o   The carrying  amounts of notes  payable,  industrial  revenue
                   bonds, and other  obligations  approximate  their fair values
                   due to floating or fixed  market  interest  rates  charged on
                   those debts which  approximate  market rates available at May
                   30, 1998 and May 31, 1997.


  10. COMMITMENTS AND CONTINGENCIES

      The Company leases equipment and warehouse and  manufacturing  space under
      short- and long-term  lease  agreements.  Certain  leases have  escalation
      clauses that allow annual  increases  for property  taxes and other items.
      Assets under capital lease are depreciated on a  straight-line  basis over
      the related lease terms. The related obligations are included in long-term
      debt (Note 5).

      Equipment  under capital lease is included in the  accompanying  financial
      statements at May 30, 1998 and May 31, 1997 as follows (in thousands):

                                            Machinery
                                               and             Accumulated
                                            Equipment          Depreciation
                                           -----------        --------------
              May 30, 1998                     $2,601            $1,149
              May 31, 1997                      2,006               601

                                     F - 14
<PAGE>

      At May 30, 1998,  future  minimum lease  payments on operating  (including
      related-party  leases)  and  capital  leases  exceeding  one year  were as
      follows (in thousands):

<TABLE>
<CAPTION>

                                                                 Capital      Operating         Total
                                                                 Leases        Leases         Payments
                                                                 ---------    -----------     ----------

<S>           <C>                                                 <C>           <C>            <C>     
              1999                                                $   859       $  3,369       $  4,228
              2000                                                    631          3,254          3,885
              2001                                                    139          2,050          2,189
              2002                                                      3          1,688          1,691
              2003                                                      0          1,422          1,422
                                                                 ---------    -----------     ----------
                                                                    1,632        $11,783        $13,415
                                                                              ===========     ==========
              Less amount representing interest                        84
              Present value of capitalized lease                 ---------
                  payments with a weighted average
                  interest rate of 5.4%                            $1,548
                                                                 =========
</TABLE>

      Rental expense under noncancelable  operating leases totaled approximately
      $3,300,000,  $2,500,000,  and $2,200,000 for the years ended May 30, 1998,
      May 31, 1997, and June 1, 1996, respectively.

      At May 30, 1998, the Company had  commitments to purchase  certain capital
      assets of approximately $16,700,000.

      The  Company  is a party to several  lawsuits  incidental  to its  various
      activities  and  incurred  in the  ordinary  course of its  business.  The
      Company believes that it has meritorious claims and defenses in each case.
      After  consultation  with counsel,  it is the opinion of management  that,
      although there can be no assurance given,  none of the associated  claims,
      when resolved, would have a material adverse effect on the Company.

      On January  28,  1998,  the  Company  was served  with a subpoena  for the
      production of documents in  connection  with an antitrust  litigation.  On
      February 4, 1998,  the Company  filed  objections  to this  subpoena.  The
      Company  has not been  served  with any motion  seeking  to  enforce  this
      subpoena or with any revised or additional subpoenas.


  11. SUBSEQUENT EVENTS

      On June 1, 1998,  33,000,000  nonvoting  Class B shares were issued in the
      form of a stock dividend. In accordance with generally accepted accounting
      principles,  the stock  dividends  were accounted for as a stock split and
      are reflected as such in the accompanying financial statements.

      On August 10, 1998, the board of directors declared a cash dividend in the
      amount  of  $131,000,000  payable  to  shareholders  of  record  as of the
      declaration date. The dividend was contingently payable within ten days of
      the  date  a new  credit  facility  was  obtained  to  fund  the  dividend
      distribution.   Concurrently,  the  board  of  directors  approved  up  to
      $30,000,000 in bonuses to be paid to members of management. This amount is
      included in accrued  liabilities  at August 31,  1998 in the  accompanying
      financial statements.

                                     F - 15
<PAGE>

      Effective  October 6, 1998,  the Company was acquired by Shaw  Industries,
      Inc. ("Shaw") for  approximately  $603,000,000,  including  $36,000,000 in
      cash,  approximately  19,500,000  shares of Shaw common  stock,  3,150,000
      shares  of  third-party  stock,  assumption  of  $216,000,000  in debt and
      $24,000,000 in additional  liabilities.  The acquisition was accounted for
      under the purchase method of accounting.

      On October 21,  1998,  the  Company  was named as a  defendant  in a class
      action antitrust  lawsuit related to the sale of nylon carpet.  The amount
      of damages sought has not been specified.  No additional motions have been
      filed related to this case.

                                     F - 16

<PAGE>

         Item 7. (b)       Pro Forma Financial Information.

                  On April 3, 1998, the Registrant disposed of all of the issued
         and outstanding capital stock of Carpets  International  (U.K.) Limited
         and Kosset Carpets Limited, its indirect wholly owned subsidiaries.  On
         August 9, 1998, the  Registrant  disposed of  substantially  all of the
         assets of Shaw Carpet  Showplace,  Inc.,  its wholly owned  residential
         retail subsidiary (collectively, the "Prior Dispositions").  On October
         6, 1998,  the  Registrant  acquired  the  outstanding  capital of Queen
         Carpet  Corporation  (the  "Acquisition").   The  Unaudited  Pro  Forma
         Condensed  Consolidated  Balance  Sheet  dated as of  October  3,  1998
         includes  the  effect  of  the   Acquisition  and  excludes  the  Prior
         Dispositions,  which  occurred  prior to October 3, 1998. The Unaudited
         Pro Forma  Condensed  Consolidated  Statements  of Income  for the year
         ended January 3, 1998 and the nine months ended October 3, 1998 include
         the effect of the Prior Dispositions and the Acquisition.

                  The  following  Unaudited  Pro  Forma  Condensed  Consolidated
         Balance Sheet as of October 3, 1998 was prepared as if the  Acquisition
         had occurred on such date, the Prior  Dispositions  having already been
         reflected in the Shaw balance sheet.  The Unaudited Pro Forma Condensed
         Consolidated  Balance Sheet reflects the preliminary  allocation of the
         purchase  price  to  Queen's   tangible  and   intangible   assets  and
         liabilities.  The  final  allocation  of such  purchase  price  and the
         resulting  amortization expense in the accompanying Unaudited Pro Forma
         Condensed  Consolidated  Statements  of  Income  will  differ  from the
         preliminary  estimates due to the final  allocation being based on: (a)
         estimations of value of certain loss  contingencies,  primarily related
         to environmental and litigation contingencies, and (b) actual values of
         property, plant and equipment and any identifiable intangible assets.

                  The  following  Unaudited  Pro  Forma  Condensed  Consolidated
         Statements  of Income  give  effect to the Prior  Dispositions  and the
         Acquisition as if they had occurred at the beginning of each respective
         period.  The  unaudited  pro  forma  financial  data  are  based on the
         historical  financial  statements of the  Registrant  and Queen and the
         assumptions and adjustments  described in the  accompanying  notes. The
         Unaudited Pro Forma Condensed Consolidated  Statements of Income do not
         purport  to  represent  what the  Registrant's  results  of  operations
         actually would have been if the Acquisition and the Prior  Dispositions
         had occurred as of the date  indicated or what such results will be for
         any future periods.

                  The  unaudited  pro  forma   financial  data  are  based  upon
         assumptions  that the Registrant  believes are reasonable and should be
         read in  conjunction  with the  financial  statements  of Queen and the
         accompanying  notes thereto  included  elsewhere in this Form 8-K/A and
         the Registrant's Form 10-K for the year ended January 3, 1998.

<PAGE>
<TABLE>
<CAPTION>
                              Shaw Industries, Inc.
                 Pro Forma Condensed Consolidated Balance Sheet
                              As of October 3, 1998
                                   (Unaudited)
                             (Dollars in thousands)
- -------------------------------------------------------------------------------------------------------------------------

                                                                                       Acquisition
                                                          Shaw          Queen (a)      Adjustments           Pro Forma
                                                     ---------------  --------------  ------------------   --------------

Assets
<S>                                                         <C>               <C>               <C>              <C>    
      Cash                                                  $ 3,807           $ 752             $ -              $ 4,559
      Accounts receivable                                   219,004         102,392               -              321,396
      Inventories                                           528,076         142,627          (3,144) (b)         667,559
      Other current assets                                  119,013             799         (28,495) (c)          91,317
                                                     ---------------  --------------  --------------       --------------
           Total current assets                             869,900         246,570         (31,639)           1,084,831
                                                     ---------------  --------------  --------------       --------------

      Property, plant and equipment                       1,331,436         253,229        (121,593) (d)       1,463,072
      Accumulated depreciation                             (765,022)       (121,593)        121,593  (d)        (765,022)
                                                     ---------------  --------------  --------------       --------------
           Net property, plant and equipment                566,414         131,636               -              698,050
                                                     ---------------  --------------  --------------       --------------

      Goodwill, net                                         100,506               -         307,831  (b)         408,337
      Investment in joint venture                            21,124               -               -               21,124
      Other assets                                           69,385          19,175               -               88,560
                                                     ---------------  --------------  --------------       --------------

           Total assets                                  $1,627,329       $ 397,381       $ 276,192           $2,300,902
                                                     ===============  ==============  ==============       ==============

Liabilities and Shareholders' Equity
      Notes Payable                                               -          19,400         (19,400) (e)               -
      Current maturities of long-term debt                        8          10,455         (10,455) (e)               8
      Accounts payable                                      162,128          45,947               -              208,075
      Accrued liabilities                                   229,618          63,593           1,822  (b)         295,033
                                                     ---------------  --------------  --------------       --------------
           Total current liabilities                        391,754         139,395         (28,033)             503,116
                                                     ---------------  --------------  --------------       --------------

      Long-term debt                                        709,015          66,177         205,636  (e)         980,828
      Deferred income taxes                                  57,707             454           7,831  (f)          65,992
      Other liabilities                                      11,582           4,019               -               15,601
                                                     ---------------  --------------  --------------       --------------
           Total liabilities                              1,170,058         210,045         185,434            1,565,537

      Common stock                                          148,171              41           7,004  (g)         155,216
      Paid-in capital                                        80,672               -          96,099  (h)         176,771
      Unrealized loss on equity securities                  (11,950)              -          11,950  (i)               -
      Cumulative translation adjustment                      (5,186)              -               -               (5,186)
      Retained earnings                                     421,934         187,295        (200,665) (i)         408,564
                                                     ---------------  --------------  --------------       --------------
                                                            633,641         187,336         (85,612)             735,365

      Less - Treasury stock, at cost                        176,370               -        (176,370) (h)               -
                                                     ---------------  --------------  --------------       --------------
           Total shareholders' equity                       457,271         187,336          90,758              735,365
                                                     ---------------  --------------  --------------       --------------

      Total liabilities and shareholders' equity         $1,627,329       $ 397,381       $ 276,192           $2,300,902
                                                     ===============  ==============  ==============       ==============

</TABLE>

<PAGE>

Footnotes to Pro Forma  Condensed  Consolidated  Balance  Sheet As of October 3,
1998 (Dollars in thousands except per share amounts)


(a)  Dated as of August 31, 1998.

<TABLE>
<CAPTION>

(b)  The  Acquisition  will be accounted  for as a purchase in  accordance  with
     Accounting  Principles Board Opinion No. 16, "Business  Combinations."  The
     purchase price is being  allocated  first to the tangible and  identifiable
     intangible  assets and liabilities of Queen based on preliminary  estimates
     of their fair values, with the remainder  allocated to goodwill.  The total
     purchase price and allocation are as follows:

<S>                                                                               <C>               <C>     
            Purchase Price:
                Shares of Shaw common stock (19,444,444 shares
                     at $14.375 each)                                                               $279,514
                Shares of The Maxim Group common stock
                     (3,150,000 shares at $15.25 each)                                              $ 48,038
                Cash                                                                                $ 35,781
                                                                                             ----------------
                     Consideration paid                                                             $363,333
                Acquisition expenses                                                                   $ 750
                                                                                             ----------------
                                                                                                    $364,083
                                                                                             ----------------
            Book Value of Net Assets Acquired:
                Book value of net assets acquired before
                     reflecting certain Queen transactions                        $ 187,336
                Queen transactions occuring immediately prior
                     to acquisition:
                     Dividend paid to shareholders                                $(131,000)
                     Extraordinary loss on early retirement
                          of debt and credit facility fee payment                  $ (8,250)
                                                                           -----------------
                                                                                                    $ 48,086
                                                                                             ----------------
            Increase in Basis                                                                       $315,997
                                                                                             ================

            Allocation of Increase in Basis:
                Adjustment to record inventory at fair value                                        $ (3,144)
                Adjustment to mark derivative financial
                     instruments to market                                                          $ (1,822)
                Adjustment to record deferred taxes:
                     Current deferred tax assets                                                    $ 21,905
                     Long-term deferred tax liabilities                                             $ (8,773)
                Goodwill                                                                            $307,831
                                                                                             ----------------
                                                                                                    $315,997
                                                                                             ================

<PAGE>

(c)  Reflects the following:
            Disposition of The Maxim Group common stock as part of the
                purchase consideration in the Acquisition (reflected at
                recorded value at October 3, 1998)                                                 $ (50,400)
            Recording current deferred tax assets of Queen                                          $ 21,905
                                                                                             ----------------
                                                                                                   $ (28,495)
                                                                                             ================

(d)  Reflects the initial  recording of acquired  fixed assets at net book value
     as a preliminary estimate of fair value.

(e)  Reflects the following:
            Borrowings made by Queen prior to the Acquisition for the following:
                     Payment of dividend to shareholders                          $ 131,000
                     Repayment of notes payable                                    $ 19,400
                     Repayment of current debt                                     $ 10,455
                     Payment of prepayment penalty and new
                          facility fee                                              $ 8,250         $169,105
                                                                           -----------------
            Borrowings made by Shaw to fund cash portion
                of purchase price and Acquisition expenses                                          $ 36,531
                                                                                             ----------------
                                                                                                    $205,636
                                                                                             ================

(f)  Reflects the following:
            Recording long-term deferred tax liabilities of Queen                                    $ 8,773
            Recording income tax benefit from realized loss on sale of
                The Maxim Group common stock                                                          $ (942)
                                                                                             ----------------
                                                                                                     $ 7,831
                                                                                             ================

(g)  Reflects the following:
            Surrender of Queen common stock                                                            $ (41)
            Issuance of Shaw common stock, net of treasury shares                                    $ 7,045
                                                                                             ----------------
                                                                                                     $ 7,004
                                                                                             ================

(h)  Reflects the following:
            Value of shares of Shaw common stock issued in Acquisition                              $279,514
            Less:    value of shares in treasury                                                   $(176,370)
                     stated value of shares issued in Acquisition, net of
                          treasury shares                                                           $ (7,045)
                                                                                             ----------------
                                                                                                    $ 96,099
                                                                                             ================

<PAGE>

(i)  Reflects the following:
            Adjustments to Queen net assets prior to Acquisition:
                Payment of dividend to shareholders                               $(131,000)
                Payment of prepayment penalty and new
                     facility fee                                                  $ (8,250)
                                                                           -----------------
                                                                                                   $(139,250)
            Reversal of book value of net assets acquired, net of capital
                surrendered                                                                        $ (48,045)
            Recording realized loss on sale of shares of The
                Maxim Group common stock, as follows:
                     Previously recorded unrealized loss                                           $ (11,950)
                     Loss realized from October 3, 1998 to date
                          of Acquisition, as follows:
                          Recorded value at October 3, 1998                        $ 50,400
                          Value at date of Acquisition                             $ 48,038
                                                                           -----------------
                               Pre-tax loss                                        $ (2,362)
                               Income tax benefit                                     $ 942
                                                                           -----------------
                               After-tax loss                                                         (1,420)
                                                                                             ----------------
                                                                                                   $(200,665)
                                                                                             ================
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                              Shaw Industries, Inc.
              Pro Forma Condensed Consolidated Statement of Income
                   For the Twelve Months Ended January 3, 1998
                                   (Unaudited)
                     (In thousands except per share amounts)
- -------------------------------------------------------------------------------------------------------------------------------

                                                           Prior Dispositions              Acquisition
                                                        --------------------------  -----------------------------
                                                        Residential   Carpets Int'l               Acquisition
                                              Shaw      Retail (a)       U.K.        Queen (b)     Adjustments      Pro Forma
                                           ------------ ------------  ------------  ------------  ---------------  ------------

<S>                                         <C>           <C>           <C>           <C>                 <C>       <C>       
Net Sales                                   $3,575,774    $ 643,012     $ 210,158     $ 708,446           $ -       $3,431,050

Costs and expenses:

     Cost of sales                           2,680,472      398,100       177,653       523,036             -        2,627,755
     Selling, general and administrative       722,590      302,845        28,889       131,088         7,696  (c)     529,640
     Pre-opening expenses                        3,953        3,516             -             -             -              437
     Charge to record store closing costs       36,787       36,787             -             -             -                -
     Write-down of U.K. assets                  47,952            -        47,952             -             -                -
     Interest, net                              60,769        2,957         8,246         8,361         8,265  (d)      66,192
     Other (income) expense, net                (7,032)         190             -         1,764             -           (5,458)
                                           ------------ ------------  ------------  ------------  ------------     ------------

Income before income taxes                      30,283     (101,383)      (52,582)       44,197       (15,961)         212,484

Provision for income taxes                       5,586      (39,722)      (28,901)          680        14,329  (e)      89,218
                                           ------------ ------------  ------------  ------------  ------------     ------------

Income before equity in
          income of joint venture               24,697      (61,661)      (23,681)       43,517       (30,290)         123,266

Equity in income of joint venture                4,262            -             -             -             -            4,262
                                           ------------ ------------  ------------  ------------  ------------     ------------

Net income (loss)                             $ 28,959    $ (61,661)    $ (23,681)     $ 43,517     $ (30,290)       $ 127,528
                                           ============ ============  ============  ============  ============     ============

Earnings per common share:
     Basic                                      $ 0.22      $ (0.46)      $ (0.18)                                      $ 0.83
     Diluted                                    $ 0.22      $ (0.46)      $ (0.18)                                      $ 0.83


Weighted average shares outstanding:
     Basic                                     133,523                                                 19,444          152,967
     Diluted                                   133,714                                                 19,444          153,158

</TABLE>

<PAGE>

Footnotes to Pro Forma Condensed Consolidated Statement of Income
For the Twelve Months Ended January 3, 1998
(Amounts in thousands)


(a)  Reflects the  elimination of the results of residential  retail  operations
     for the year ended  January 3, 1998,  the  reduction  in  interest  expense
     resulting from the application of the $25,000 cash proceeds  against Shaw's
     revolving credit facility and the interest income on the $18,000 promissory
     note from The Maxim Group.

(b)  For the year ended November 30, 1997.

(c)  Reflects  the  increase in  amortization  expense for the  amortization  of
     goodwill recorded in the Acquisition over 40 years.

(d)  Reflects the increase in interest expense related to additional  borrowings
     made by  Queen  prior  to the  Acquisition  and by Shaw to  consummate  the
     transaction,net  of interest  expense  reduction  caused by lower  interest
     rates paid by Shaw.

(e)  Reflects  the net  increase  in  income  tax  provision  resulting  from 1)
     converting Queen to C corporation tax reporting  status,  and 2) the income
     tax  benefit  of all  Acquisition  adjustments  (except  for  the  goodwill
     amortization  adjustment as the amortization of goodwill resulting from the
     Acquisition will not be deductible for tax purposes).

<PAGE>

<TABLE>
<CAPTION>
                              Shaw Industries, Inc.
              Pro Forma Condensed Consolidated Statement of Income
                    For the Nine Months Ended October 3, 1998
                                   (Unaudited)
                     (In thousands except per share amounts)
- ---------------------------------------------------------------------------------------------------------------------------

                                                          Prior Dispositions              Acquisition
                                                       ------------------------- -----------------------------
                                                       Residential  Carpets Int'l              Acquisition
                                            Shaw       Retail (a)    U.K. (b)     Queen (c)     Adjustments     Pro Forma
                                         ------------  -----------  ------------ ------------  ---------------  -----------

<S>                                       <C>           <C>            <C>         <C>                <C>       <C>       
Net Sales                                 $2,589,768    $ 341,514      $ 57,899    $ 594,205          $ -       $2,784,560

Costs and expenses:

     Cost of sales                         1,921,523      212,327        49,183      427,779            -        2,087,792
     Selling, general and administrative     464,553      147,670         6,645      136,481        5,772  (d)     452,491
     Pre-opening expenses                        232          158             -            -            -               74
     Charge to record sale of
           residential retail                141,526      141,526             -            -            -                -
     Interest, net                            45,548        1,581         1,602        4,809        7,173  (e)      54,347
     Other (income) expense, net               3,853          161             -          (97)           -            3,595
                                         ------------  -----------  ------------ ------------  -----------      -----------

Income before income taxes                    12,533     (161,909)          469       25,233      (12,945)         186,261

Provision for income taxes                    19,314      (51,473)          157        1,169        7,199  (f)      78,998
                                         ------------  -----------  ------------ ------------  -----------      -----------

Income before equity in
          income of joint venture             (6,781)    (110,436)          312       24,064      (20,144)         107,263

Equity in income of joint venture                682            -             -            -            -              682
                                         ------------  -----------  ------------ ------------  -----------      -----------

Net income (loss)                           $ (6,099)  $ (110,436)        $ 312     $ 24,064    $ (20,144)       $ 107,945
                                         ============  ===========  ============ ============  ===========      ===========

Earnings per common share:
     Basic                                   $ (0.05)     $ (0.89)       $ 0.00                                     $ 0.75
     Diluted                                 $ (0.05)     $ (0.88)       $ 0.00                                     $ 0.74


Weighted average shares outstanding:
     Basic                                   124,006                                               19,444          143,450
     Diluted                                 125,738                                               19,444          145,182

</TABLE>

<PAGE>

Footnotes to Pro Forma Condensed Consoldated Statement of Income
For the Nine Months Ended October 3, 1998
(Amounts in thousands)


(a)  Reflects the  elimination of the results of residential  retail  operations
     for the  seven  months  ended  August  8, 1998  prior to  disposition,  the
     reduction in interest expense resulting from the application of the $25,000
     cash proceeds against Shaw's  revolving  credit facility,  and the interest
     income on the $18,000 promissory note from The Maxim Group.

(b)  For the three months ended April 3, 1998 prior to disposition.

(c)  For the nine months ended August 31, 1998.

(d)  Reflects  the  increase in  amortization  expense for the  amortization  of
     goodwill recorded in the Acquisition over 40 years.

(e)  Reflects the increase in interest expense related to additional  borrowings
     made by  Queen  prior  to the  Acquisition  and by Shaw to  consummate  the
     Acquisition,net  of interest  expense  reduction  caused by lower  interest
     rates paid by Shaw.

(f)  Reflects  the net  increase  in  income  tax  provision  resulting  from 1)
     converting Queen to C corporation tax reporting  status,  and 2) the income
     tax  benefit  of all  Acquisition  adjustments  (except  for  the  goodwill
     amortization  adjustment as the amortization of goodwill resulting from the
     Acquisition will not be deductible for tax purposes).

<PAGE>

                                    SIGNATURE


         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 hereunto duly authorized.


                              SHAW INDUSTRIES, INC.


                                              By: /s/ Bennie M. Laughter
                                             -----------------------------------
                                             Bennie M. Laughter
                                             Vice President, Secretary and
                                               General Counsel

Dated:  December 21, 1998



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