DAN RIVER INC /GA/
10-Q/A, 2000-11-03
TEXTILE MILL PRODUCTS
Previous: DAN RIVER INC /GA/, 10-Q/A, EX-27, 2000-11-03
Next: DAN RIVER INC /GA/, 10-Q/A, EX-27, 2000-11-03




<PAGE>     1



-----------------------------------------------------------------------------
-----------------------------------------------------------------------------

                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D. C. 20549
                                _________________________

                                       Form 10-Q/A
                                     Amendment No. 1

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

           For the quarterly period ended July 1, 2000
                                           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 number 1-13421


                                     DAN RIVER INC.
                 (Exact name of registrant as specified in its charter)


                   GEORGIA                               58-1854637
           (State or other jurisdiction of               (I.R.S. Employer
           incorporation or organization)                Identification No.)

           2291 Memorial Drive                           24541
           Danville, Virginia                            (Zip Code)
           (Address of principal executive offices)

           Registrant's telephone number, including area code:  (804) 799-7000


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.  Yes  /X/      No


Number of shares of common stock outstanding as of July 1, 2000:
                                                   Class A:  19,703,439 Shares
                                                   Class B:   2,062,070 Shares



-----------------------------------------------------------------------------
-----------------------------------------------------------------------------

<PAGE>     2


      We hereby amend Items 1 and 2 and Item 6, Exhibit 27, of our Quarterly
Report on Form 10-Q for the period ending July 1, 2000, to read in their
entirety as set forth below.




                             PART I - FINANCIAL INFORMATION

Item 1.    Financial Statements.

                                  See Following Pages.

<PAGE>
<PAGE>    3


                                     DAN RIVER INC.
                          CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                           July 1,        January 1,
                                                             2000            2000
                                                          (restated)
                                                         -----------      -----------
<S>                                                      <C>              <C>
                                                         (in thousands, except share
                                                               and per share data)
                                         ASSETS
Current assets:
   Cash and cash equivalents                             $     4,354      $     2,084
   Accounts receivable, net                                   81,674           77,009
   Inventories                                               211,175          168,487
   Prepaid expenses and other current assets                   6,593            2,132
   Deferred income taxes                                      14,661           15,381
                                                         -----------      -----------
        Total current assets                                 318,457          265,093

Property, plant and equipment                                491,973          476,438
   Less accumulated depreciation and amortization           (197,997)        (179,705)
                                                         -----------      -----------
     Net property, plant and equipment                       293,976          296,733

Goodwill, net                                                116,508          110,384
Other assets                                                  16,396           12,372
                                                         -----------      -----------
                                                         $   745,337      $   684,582
                                                         ===========      ===========

</TABLE>
<PAGE>
<PAGE>     4

                                     DAN RIVER INC.
                          CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                           July 1,        January 1,
                                                             2000            2000
                                                          (restated)
                                                         ------------     ------------
<S>                                                      <C>              <C>
                                                         (in thousands, except share
                                                               and per share data)

                          LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:

   Current maturities of long-term debt                  $     25,876     $     22,368
   Accounts payable                                            38,179           33,464
   Accrued compensation and related benefits                   21,777           22,411
   Other accrued expenses                                      16,692           12,485
                                                         ------------     ------------
     Total current liabilities                                102,524           90,728

Other liabilities:

   Long-term debt                                             335,718          292,416
   Deferred income taxes                                       22,842           19,555
   Other liabilities                                           10,802           10,931

Shareholders' equity:

   Preferred stock, $.01 par value; authorized
     50,000 shares; no shares issued                               --               --
   Common stock, Class A, $.01 par value;
     authorized 175,000,000 shares; issued
     and outstanding 19,703,439 shares
     (20,574,020 shares at January 1, 2000)                       197              206
   Common stock, Class B, $.01 par value;
     authorized 35,000,000 shares; issued
     and outstanding 2,062,070 shares                              21               21
   Common stock, Class C, $.01 par value;
     authorized 5,000,000 shares; no shares
     outstanding                                                   --               --
   Additional paid-in capital                                 209,096          213,620
   Retained earnings                                           64,137           57,105
                                                         ------------     ------------
     Total shareholders' equity                               273,451          270,952
                                                         ------------     ------------
                                                         $    745,337     $    684,582
                                                         ============     ============




</TABLE>
                                 See accompanying notes.
<PAGE>     5
                                     DAN RIVER INC.
                       CONDENSED CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>

                              Three Months Ended                Six Months Ended
                            -----------------------           ----------------------
                             July 1,         July 3,           July 1,       July 3,
                              2000             1999             2000           1999
                            (restated)                        (restated)
                            ---------        --------         --------       --------
<S>                         <C>              <C>              <C>            <C>

                                       (in thousands, except per share data)

Net sales                   $ 157,232        $ 154,104        $ 322,181   $ 323,640

Costs and expenses:
  Cost of sales               125,378          125,257          259,430     266,899
  Selling, general
     and administrative
     expenses                  18,066           16,034           34,036      33,395
  Amortization of
     goodwill                     810              696            1,522       1,392
                            ---------        ---------        ---------   ---------
Operating income               12,978           12,117           27,193      21,954

Other income                      153               69              352         358
Interest expense               (7,869)          (6,985)         (15,207)    (14,329)
                            ---------        ---------        ---------   ---------
Income before
  income taxes                  5,262            5,201           12,338       7,983

Provision for
  income taxes                  2,303            2,274            5,306        3,507
                            ---------        ---------        ---------   ---------
Net income                  $   2,959        $   2,927        $   7,032   $   4,476
                            =========        =========        =========   =========

Earnings per share:

  Basic                     $    0.13        $    0.13        $    0.32   $    0.19
                            =========        =========        =========   =========

  Diluted                   $    0.13        $    0.12        $    0.32   $    0.19
                            =========        =========        =========   =========


</TABLE>


                                 See accompanying notes
<PAGE>
<PAGE>6
                                     DAN RIVER INC.
                     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                             Six Months Ended
                                                         ---------------------------
                                                           July 1,          July 3,
                                                             2000             1999
                                                          (restated)
                                                         ------------     ------------
                                                               (in thousands)
<S>                                                      <C>              <C>
Cash flows from operating activities:
   Net income                                             $    7,032      $    4,476
   Adjustments to reconcile net income to net
     cash provided by operating activities:
       Noncash interest expense                                  376             376
       Depreciation and amortization of
         property, plant and equipment                        18,652          19,530
       Amortization of goodwill                                1,522           1,392
       Deferred income taxes                                   4,006           2,234
       Writedown/disposal of assets                             (244)            (48)
   Changes in operating assets and liabilities:
       Accounts receivable                                    (5,607)         12,058
       Inventories                                           (36,724)          6,793
       Prepaid expenses and other assets                      (5,179)           (469)
       Accounts payable and accrued expenses                  11,316          (6,665)
       Other liabilities                                         (99)          1,989
                                                          ----------      ----------
           Net cash provided (used) by operating
             activities                                       (4,949)         41,666
                                                          ----------      ----------
Cash flows from investing activities:
   Capital expenditures                                      (19,657)        (18,352)
   Proceeds from sale of assets                                  450           7,391
   Acquisition of business                                   (15,456)             --
                                                          ----------      ----------
           Net cash used by investing activities             (34,663)        (10,961)
                                                          ----------      ----------
Cash flows from financing activities:
   Payments of long-term debt                                (11,100)         (1,081)
   Net proceeds from issuance of long-term debt               16,045              --
   Net borrowings (payments) - working
     capital facility                                         41,500         (29,000)
   Proceeds from exercise of stock options                        36             955
   Repurchase of common stock                                 (4,599)             --
                                                          ----------      ----------
           Net cash provided (used) by
             financing activities                             41,882         (29,126)
                                                          ----------      ----------
Net increase in cash and cash equivalents                      2,270           1,579
Cash and cash equivalents at beginning of period               2,084           3,356
                                                          ----------      ----------
Cash and cash equivalents at end of period                $    4,354      $    4,935
                                                          ==========      ==========
</TABLE>

                                 See accompanying notes.
<PAGE>     7


                                     DAN RIVER INC.
                  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.   Basis of Presentation

     The accompanying unaudited condensed consolidated financial statements
     include the accounts of Dan River Inc. and its wholly-owned
     subsidiaries, (collectively, the "Company").  In the opinion of
     management, all adjustments (consisting of normal recurring accruals)
     considered necessary for a fair presentation of results for the interim
     periods presented have been included.  Interim results are not
     necessarily indicative of results for a full year.  For further
     information, refer to the consolidated financial statements and notes
     thereto included in the Company's Annual Report on Form 10-K for the
     year ended January 1, 2000.

2.   Restatement

     As announced in the Company' earnings release on October 26, 2000 for
     the third quarter of fiscal 2000, the Company has restated its operating
     results for the first two quarters of fiscal 2000 to reflect a product
     cost adjustment.  During the third quarter of fiscal 2000, the Company
     discovered that it had been understating fabric usage in the production
     of certain home fashions products, which caused an understatement of
     cost of sales in the first two quarters of the year.  The recalculation
     of cost of sales to reflect the proper fabric usage, and the related
     adjustment to incentive compensation, reduced operating income and net
     income for the three months ended July 1, 2000 by $2,354,000 and
     $1,447,000, respectively, and reduced operating income and net income
     for the six months ended July 1, 2000 by $3,686,000 and $2,266,000,
     respectively.  The accompanying balance sheets and statements of income
     and cash flows have been restated to reflect these adjustments.

<PAGE>
<PAGE>     8


     The following summarizes key financial statement items that were
     affected by the restatement:

<TABLE>
<CAPTION>
                                          as originally
                                            reported                restated
                                          -------------             --------
                                       (in thousands, except per share data)
<S>                                          <C>                    <C>
     As of July 1, 2000:
           Inventories                       $215,477               $211,175
           Shareholders' equity               275,717                273,451

     For the three months ended
        July 1, 2000:
           Cost of sales                      123,326                125,378
           Net income                           4,406                  2,959
           Earnings per share
              (basic and diluted)                0.20                   0.13

     For the six months ended
        July 1, 2000:
           Cost of sales                      255,128                259,430
           Net income                           9,298                  7,032
           Earnings per share
              (basic and diluted)                0.42                   0.32

</TABLE>

3.   Inventories

     The components of inventory are as follows:
<TABLE>
<CAPTION>
                                               July 1,          January 1,
                                                2000               2000
                                              (restated)
                                             ------------      ------------
                                                    (in thousands)
<S>                                          <C>              <C>
           Finished goods                    $ 83,056         $ 55,710
           Work in process                    109,846           92,707
           Raw materials                        4,139            8,475
           Supplies                            14,134           11,595
                                             --------         --------
                 Total Inventories           $211,175         $168,487
                                             ========         ========
</TABLE>

<PAGE>     9

                                     DAN RIVER INC.
                  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


4.   Shareholders' Equity

     Activity in Shareholders' Equity is as follows (restated):
<TABLE>
<CAPTION>
                                                                    Total
                                          Additional                Share-
                         Common Stock     Paid-In        Retained   holders'
                       Class A  Class B   Capital        Earnings   Equity
                       ------- --------  ----------      --------   ----------
                                        (in thousands)
<S>                    <C>     <C>        <C>            <C>        <C>
Balance at Janu-
  ary 1, 2000          $  206  $   21        $213,620    $57,105    $270,952
Net income                 --      --            --    7,032      7,032
Stock option
  activity                 --       --             66         --          66
Repurchase of
  Common Stock             (9)      --         (4,590)      --        (4,599)
                       ------  ------        --------    -------    --------
Balance at July
  1, 2000              $  197  $   21      $209,096  $64,137        $273,451
                       ======  ======        ========    =======    ========
</TABLE>
<PAGE>
<PAGE>10

                                     DAN RIVER INC.
                  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

5.   Earnings Per Share

     The following table sets forth the computation of basic and diluted
earnings per share:

<TABLE>
<CAPTION>
                              Three Months Ended                Six Months Ended
                            -----------------------           ----------------------
                             July 1,         July 3,           July 1,       July 3,
                               2000            1999             2000           1999
                            (restated)                        (restated)
                            ---------        --------         --------       --------
                                   (in thousands, except per share data)
<S>                         <C>              <C>              <C>            <C>

Numerator for basic
  and diluted earnings
  per share -- net
  income                    $   2,959        $   2,927        $   7,032    $   4,476
                            =========        =========        =========    =========
Denominator:
  Denominator for
    basic earnings
    per share--
    weighted-average
    shares                     22,063           23,368           22,282       23,362

  Effect of dilutive
    securities:
      Employee stock
      options                      --              162               --         165
                            ---------        ---------        ---------     ---------
  Denominator for
    diluted earnings
    per share--weighted
    average shares
    adjusted for
    dilutive securities        22,063           23,530           22,282      23,527
                            =========        =========        =========   =========
Earnings per share:

  Basic                     $    0.13        $    0.13        $    0.32   $    0.19
                            =========        =========        =========   =========

  Diluted                   $    0.13        $    0.12        $    0.32   $    0.19
                            =========        =========        =========   =========


</TABLE>

<PAGE>     11

6.   Segment Information

     Summarized information by reportable segment is shown in the following
tables:

<TABLE>
<CAPTION>

                              Three Months Ended                Six Months Ended
                            -----------------------           ----------------------
                             July 1,         July 3,           July 1,       July 3,
                               2000            1999              2000          1999
                            (restated)                        (restated)
                            ---------        --------         --------       --------
                                                   (in thousands)
<S>                         <C>              <C>              <C>              <C>

Net sales:
     Home Fashions          $ 105,624        $ 103,379        $ 219,997     $ 220,769
     Apparel Fabrics           38,261           39,395           75,212        79,623
     Engineered Products    13,347              11,330           26,972        23,248
                            ---------        ---------        ---------     ---------
     Consolidated net
       sales                $ 157,232        $ 154,104        $ 322,181     $ 323,640
                            =========        =========        =========     =========

Operating income:
     Home Fashions          $  10,152        $  12,203        $  22,392     $  23,965
     Apparel Fabrics            3,175            1,300            6,407         1,174
     Engineered Products       822               1,035            1,572         1,572
     Corporate items not
       allocated to
       segments:
       Amortization of
         goodwill                (810)            (696)          (1,522)       (1,392)
       Other                     (361)          (1,725)          (1,656)       (3,365)
                            ---------        ---------        ---------     ---------

     Consolidated
       operating income     $  12,978        $  12,117        $  27,193     $  21,954
                            =========        =========        =========     =========
</TABLE>

7.   Acquisition

     On April 3, 2000, the Company acquired substantially all of the assets
     of Import Specialists, Inc. ("ISI") for $15.5 million in cash, subject
     to finalization of a working capital adjustment, and the assumption of
     certain operating liabilities.  The assets acquired consisted
     principally of receivables and inventory.  The acquisition was funded
     with borrowings under the Company's working capital line of credit.  ISI
     is an importer of home textile products, including natural fiber
     doormats and bootscrapers, throws, area and accent rugs, and decorative
     pillows.  The operations have been incorporated into the home fashions
     division as the "Import Specialty Products Group."  The acquisition has
     been accounted for as a purchase and the results of operations of the
<PAGE>     12


     acquired business have been included in the consolidated financial
     statements since the date of acquisition.  The preliminary allocation of
     the purchase price of ISI to the assets acquired resulted in goodwill of
     $7.6 million being recorded, which is being amortized over 20 years.

<PAGE>     13


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

As further described in Note 2 to the Condensed Consolidated Financial
Statements, the Company has restated its operating results for the first two
quarters of fiscal 2000 to reflect a product cost adjustment.  The following
discussion reflects the effects of the restatement.

RESULTS OF OPERATIONS

     Comparison of Three Months Ended July 1, 2000 and July 3, 1999

ACQUISITION

On April 3, 2000 we acquired substantially all of the assets of Import
Specialists, Inc.  See Note 7 to Condensed Consolidated Financial Statements.

NET SALES

Net sales for the second quarter of fiscal 2000 were $157.2 million, an
increase of $3.1 million or 2.0% from net sales of $154.1 million for the
second quarter of fiscal 1999.

Net sales of home fashions products were $105.6 million for the second
quarter of fiscal 2000, up $2.2 million or 2.2% from the second quarter of
fiscal 1999. Incremental sales from the Import Specialists business we
acquired in April 2000 were $3.6 million.  Excluding these sales, net sales
were down slightly in the second quarter of fiscal 2000, due to a slowdown in
reorders from some major retailers.

Net sales of apparel fabrics for the second quarter of fiscal 2000 were $38.3
million, down $1.1 million or 2.9% from the second quarter of fiscal 1999. We
believe that demand for this product category has been negatively impacted by
a decline in dress shirting sales at retail, due to the popularity of
business casual dress.

Net sales of engineered products were $13.3 million for the second quarter of
fiscal 2000, up $2.0 million or 17.8% from the second quarter of fiscal 1999.
The increase reflects healthy demand across all product lines for this
segment, as well as new fabric finishing capabilities, which have enabled us
to better meet the demand for certain of our products.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling, general and administrative expenses were $18.1 million for the
second quarter of fiscal 2000 (11.5% of net sales), an increase of $2.0
million or 12.7% from $16.0 million (10.4% of net sales) for the second
quarter of fiscal 1999.  Incremental expenses resulting from the acquisition
of Import Specialists contributed $0.6 million of the increase.  The
remainder of the increase was caused by higher expenses for home fashion
designs and higher information systems expenses, offset in part by lower
incentive compensation.

<PAGE>     14

OPERATING INCOME

Consolidated operating income for the second quarter of fiscal 2000 was $13.0
million (8.3% of net sales) compared to $12.1 million (7.9% of net sales) for
the second quarter of fiscal 1999.


     Segment Operating Income:

Operating income for the home fashions segment was $10.2 million for the
second quarter of fiscal 2000, including $0.3 million in operating income
contributed by the Import Specialists business that we acquired in April,
2000.  This compares to $12.2 million in operating income earned in the
second quarter of fiscal 1999.  The decrease in operating income is generally
attributable to increases in information systems expenses and design costs.
The Import Specialists business contributed $1.0 million in gross profit in
the current quarter.  Otherwise, gross profit was about equal in the second
quarter of fiscal 2000 compared to the second quarter of fiscal 1999, with
cost savings from lower cotton prices in the current year offset by the
effects of less efficient manufacturing performance.

The apparel fabrics segment generated $3.2 million in operating income for
the second quarter of fiscal 2000, compared to $1.3 million for the second
quarter of fiscal 1999.  The higher profitability in the current quarter
reflects improved margins due to better capacity utilization and lower raw
material costs.  Per unit costs for goods sold in the second quarter of
fiscal 1999 were high due to the under-absorption of fixed costs resulting
from operating on reduced running schedules as we worked off excess
inventories.

Operating income for the engineered products segment was $0.8 million for the
second quarter of fiscal 2000, compared to $1.0 million for the second
quarter of fiscal 1999.  Although revenues increased by $2.0 million in the
current quarter, manufacturing operations ran less efficiently in the second
quarter of 2000 compared to the second quarter of fiscal 1999, which
negatively impacted operating margins.

     Corporate Items:

Amortization of goodwill was $0.8 million in the second quarter of fiscal
2000 compared to $0.7 million in the second quarter of fiscal 1999.  The
increase in fiscal 2000 is attributable to goodwill resulting from our April
2000 acquisition of Import Specialists.

Other expenses not allocated to segments totaled $0.4 million in the second
quarter of fiscal 2000 compared to $1.7 million in the second quarter of
fiscal 1999.  The fiscal 1999 amount includes $1.3 million  of depreciation
on the write-up of the Company's fixed assets from its acquisition in 1989.
The vast majority of the write-up was for manufacturing equipment that was
fully depreciated before the second quarter of fiscal 2000.

INTEREST EXPENSE

Interest expense was $7.9 million for the second quarter of fiscal 2000, up
$0.9 million over the second quarter of fiscal 1999.  Higher average debt
levels resulted in $0.5 million of the increase, with the remainder caused by
the effect of higher average interest rates.
<PAGE>     15


INCOME TAX PROVISION

The income tax provision was $2.3 million (43.8% of pre-tax income) for the
second quarter of fiscal 2000, which is approximately the same amount and
effective tax rate as in the comparable period of the prior year.  The
relatively high effective rate for both periods was caused by the effect of
nondeductible goodwill amortization.

NET INCOME AND EARNINGS PER SHARE

Net income for the second quarter of fiscal 2000 was $3.0 million or $0.13
per share (diluted) compared to $2.9 million or $0.12 per share (diluted) for
the second quarter of fiscal 1999.  Weighted average diluted shares
outstanding decreased to 22.1 million for the second quarter of fiscal 2000
from 23.4 million for the second quarter of fiscal 1999 due principally to
the repurchase of shares under the Company's stock repurchase program.


     Comparison of Six Months Ended July 1, 2000 and July 3, 1999

NET SALES

Net sales for the first six months of fiscal 2000 were $322.2 million, a
decrease of $1.5 million or 0.5% from net sales of $323.6 million for the
first six months of fiscal 1999.

Net sales of home fashions products were $220.0 million for the first six
months of fiscal 2000, down $0.8 million or 0.3% from the first six months of
fiscal 1999.  Excluding $3.6 million in incremental sales attributable to the
Import Specialist business that we acquired in April 2000, net sales
decreased by $4.4 million.  The decrease was chiefly attributable to
disruptions early in fiscal 2000 caused by poor weather and the
implementation of our new enterprise resource planning system, and to a
slowdown in reorders from some major retailers in the second quarter of the
fiscal year.

Net sales of apparel fabrics for the first six months of fiscal 2000 were
$75.2 million, down $4.4 million or 5.5% from the first six months of fiscal
1999.  The decrease reflects a competitive pricing environment for shirting
fabrics, and lower unit volume which we believe is attributable to a decline
in dress shirting sales at retail.

Net sales of engineered products were $27.0 million for the first six months
of fiscal 2000, up $3.7 million or 16.0% from the first six months of fiscal
1999.  The increase reflects healthy demand across all product lines for this
segment, as well as new fabric finishing capabilities, which have enabled us
to better meet the demand for certain of our products.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling, general and administrative expenses were $34.0 million for the first
six months of fiscal 2000 (10.6% of net sales), an increase of $0.6 million
or 1.9% from $33.4 million (10.3% of net sales) for the first six months of
fiscal 1999.  Except for $0.6 million in incremental expenses attributable to

<PAGE>     16


the Import Specialists business that we acquired in April 2000, total
selling, general and administrative expenses were approximately the same in
the first six months of both fiscal years.  In the first six months of fiscal
2000 increases over the prior year in information systems expenses and home
fashions design costs were offset by lower incentive compensation.

OPERATING INCOME

Consolidated operating income for the first six months of fiscal 2000 was
$27.2 million (8.4% of net sales) compared to $22.0 million (6.8% of net
sales) for the first six months of fiscal 1999.

     Segment Operating Income:

Operating income for the home fashions segment was $22.4 million for the
first six months of fiscal 2000, including $0.3 million in operating income
contributed by the Import Specialists business that we acquired in April,
2000.  This compares to $24.0 million in operating income earned in the first
six months of fiscal 1999.  The decrease in operating income is generally
attributable to increases in information systems expenses and design costs,
particularly in the second quarter of fiscal 2000.  The Import Specialists
business contributed $1.0 million in gross profit in the current year.
Otherwise, gross profit was about equal in the first six months of fiscal
2000 compared to the first six months of fiscal 1999, with cost savings from
lower cotton prices in the current year offset by the effects of less
efficient manufacturing performance.

The apparel fabrics segment generated $6.4 million in operating income for
the first six months of fiscal 2000, compared to $1.2 million for the first
six months of fiscal 1999. The higher profitability in the current fiscal
year reflects improved margins due to better capacity utilization and lower
raw material costs.  Per unit costs for goods sold in the first part of
fiscal 1999 were high due to the under-absorption of fixed costs resulting
from operating on reduced running schedules as we worked off excess
inventories.

Operating income for the engineered products segment was $1.6 million for the
first six months of fiscal 2000, approximately the same as for the first six
months of fiscal 1999.  Although revenues increased by $3.7 million in the
first six months of fiscal 2000, less efficient manufacturing performance in
the current year negatively impacted operating margins.

     Corporate Items:

Amortization of goodwill was $1.5 million in the first six months of fiscal
2000 compared to $1.4 million in the first six months of fiscal 1999.  The
increase in fiscal 2000 is attributable to goodwill resulting from our April
2000 acquisition of Import Specialists.

Other expenses not allocated to segments totaled $1.7 million in the first
six months of fiscal 2000 compared to $3.4 million in the first six months of
fiscal 1999.  The fiscal 2000 amount includes $1.2 million attributable to
depreciation on the write-up of the Company's fixed assets from its
acquisition in 1989, compared to $2.7 million in fiscal 1999.  The vast
majority of the write-up was for manufacturing equipment that was fully
depreciated before the end of the first quarter of fiscal 2000.
<PAGE>     17


INTEREST EXPENSE

Interest expense was $15.2 million for the first six months of fiscal 2000,
up $0.9 million over the first six months of fiscal 1999.  The increase was
caused by higher average interest rates.

INCOME TAX PROVISION

The income tax provision was $5.3 million (43.0% of pre-tax income) for the
first six months of fiscal 2000, compared to $3.5 million (43.9% of pre-tax
income) for the first six months of fiscal 1999.  The relatively high
effective rate for both periods was caused by the effect of nondeductible
goodwill amortization.

NET INCOME AND EARNINGS PER SHARE

Net income for the first six months of fiscal 2000 was $7.0 million or $0.32
per share (diluted) compared to $4.5 million or $0.19 per share (diluted) for
the first six months of fiscal 1999.  Weighted average diluted shares
outstanding decreased to 22.3 million for the first six months of fiscal 2000
from 23.5 million for the first six months of fiscal 1999 due principally to
the repurchase of shares under the Company's stock repurchase program.

LIQUIDITY AND CAPITAL RESOURCES

General

We believe that internally generated cash flow, supplemented by borrowings
under our working capital line of credit, will be sufficient to meet our
foreseeable debt service requirements, capital expenditures, and working
capital needs.  We had a debt to total capital ratio of 56.9% at July 1,
2000.

Credit Facilities

We maintain a credit facility comprised of a $127.9 million term loan and a
$150 million working capital line of credit.  This credit facility is secured
by our accounts receivable and inventories. As of July 1, 2000, $97.4 million
was used and $52.6 million was unused and available for borrowing under the
working capital line of credit.

The credit facility bears interest at the Base Rate plus applicable
percentage, as defined (9.63% as of August 1, 2000) or LIBOR plus applicable
percentage (8.01% as of August 1, 2000), for periods of one, two, three or
six months, at our option.  The working capital line is non-amortizing and
any amounts outstanding are due at the final maturity of September 30, 2003.

The term loan was fully borrowed for $125 million at its inception in October
of 1998 and has scheduled amortization payments which began this fiscal year.
In June, we added $12.9 million of new debt to the term loan.  The new
outstanding under the term loan is $127.9 million.  Two more quarterly
payments of $5 million each are scheduled for this fiscal year.


<PAGE>     18


The credit facility is provided pursuant to a loan agreement which contains
certain covenants, including the maintenance of certain interest coverage
ratio and maximum debt levels, and limitations on mergers and consolidations,
affiliated transactions, incurring liens, disposing of assets and limitations
on investments. An event of default under the loan agreement includes a
Change of Control (as defined) as well as non-compliance with certain other
provisions.

Working Capital

Net cash used in operating activities was $4.9 million in the six months
ended July 1, 2000. Included in that amount is a use of cash from operating
assets and liabilities of $36.3 million, comprised of a $31.0 million use of
operating working capital (accounts receivable - $5.6 million use, inven-
tories - $36.7 million use, and accounts payable and accrued expenses - $11.3
million source) and a $5.3 million use of cash for prepaid expenses and other
assets and other liabilities.  The inventory buildup is due primarily to the
rollout of a major new home fashions program scheduled to begin shipping
during the third quarter.

During the comparable six month period ended July 3, 1999, net cash generated
from operating activities was $41.7 million.  Included in that amount is a
source of cash for operating assets and liabilities of $13.7 million,
primarily comprised of a $12.2 million source for operating working capital
(accounts receivable - $12.1 million source, inventories - $6.8 million
source, and accounts payable and accrued expenses - $6.7 million use) and a
$1.5 million source of cash for prepaid expenses and other assets and other
liabilities.

Capital Improvements

During the first six months of fiscal 2000, we purchased $19.7 million in
equipment and manufacturing improvements.  On April 3, 2000, we acquired
substantially all of the assets of Import Specialists, Inc. for $15.5 million
in cash, and the assumption of certain operating liabilities.

Share Repurchase

At the beginning of this fiscal year, we had $5 million remaining of a $10
million share repurchase program authorized by the Board of Directors in
August 1999.  Shares repurchases pursuant to this program are retired and
constitute authorized but unissued shares.  During the first six months of
fiscal 2000 we repurchased 877,225 shares for $4,599,126.  We have $400,874
remaining under the authorization for repurchase of shares.

Item 3.    Quantitative and Qualitative Disclosures About Market Risk.

Not Applicable.

<PAGE>     19

                              PART II - OTHER INFORMATION


Item 6.    Exhibits and Reports on Form 8-K.

     (a)   Exhibit 27 is attached hereto as amended in its entirety.
  
<PAGE>
<PAGE>  20

                                       SIGNATURES

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.

                                       DAN RIVER INC.
<TABLE>
<S>                                    <C>

Date:  November 3, 2000                /s/ Barry F. Shea
                                       -----------------------------------
                                       Barry F. Shea
                                       Executive Vice President-Chief
                                       Financial Officer
                                       (Authorized Signing Officer and
                                       Principal Financial Officer)

</TABLE>


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