Back to GetFilings.com




1

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
---------------------

FORM 10-K
(MARK ONE)

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

FOR THE FISCAL YEAR ENDED DECEMBER 31, 2000

OR

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

COMMISSION FILE NUMBER 1-10218

COLLINS & AIKMAN CORPORATION
(Exact name of registrant as specified in its charter)



DELAWARE 13-3489233
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)


5755 NEW KING COURT
TROY, MICHIGAN 48098
(Address of principal executive offices, including zip code)

Registrant's telephone number, including area code: (248) 824-2500

Securities registered pursuant to Section 12(b) of the Act:



TITLE OF EACH CLASS NAME OF EACH EXCHANGE ON WHICH REGISTERED
------------------- -----------------------------------------

Common Stock, $.01 par value New York Stock Exchange


Securities registered pursuant to Section 12(g) of the Act:

NONE

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 [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

The aggregate market value of voting stock held by non-affiliates of the
Registrant was $35,322,726 as of March 23, 2001.

As of March 23, 2001, the number of outstanding shares of the Registrant's
common stock, $.01 par value, was 87,096,863 shares.

DOCUMENTS INCORPORATED BY REFERENCE:

The information required by Part III (Items 10, 11, 12 and 13) is
incorporated by reference to portions of the registrant's definitive Proxy
Statement for the 2001 Annual Meeting of Stockholders, which will be filed
within 120 days of December 31, 2000.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
2

COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

FORM 10-K ANNUAL REPORT INDEX



PAGE
----

Item 1. Business.................................................... 1
Item 2. Properties.................................................. 6
Item 3. Legal Proceedings........................................... 6
Item 4. Submission of Matters to a Vote of Security Holders......... 7
Item 5. Market for Registrant's Common Equity and Related
Stockholder Matters......................................... 8
Item 6. Selected Financial Data..................................... 9
Item 7. Management's Discussion and Analysis of Financial Condition
and Results of Operations................................... 10
Item 7A. Quantitative and Qualitative Disclosures About Market
Risk........................................................ 20
Item 8. Financial Statements and Supplementary Data................. 22
Item 9. Changes in and Disagreements With Accountants on Accounting
and Financial Disclosure.................................... 22
Item 10. Directors and Executive Officers of the Registrant.......... 23
Item 11. Executive Compensation...................................... 23
Item 12. Security Ownership of Certain Beneficial Owners and
Management.................................................. 23
Item 13. Certain Relationships and Related Transactions.............. 23
Item 14. Exhibits, Financial Statement Schedules and Reports on Form
8-K......................................................... 24


i
3

PART I

This Annual Report contains "forward-looking" information, as that term is
defined by the federal securities laws, about our financial condition, results
of operations and business. You can find many of these statements by looking for
words such as "may," "will," "expect," "anticipate," "believe," "estimate" and
similar words used in this Annual Report. The forward-looking statements in this
Annual Report are intended to be subject to the safe harbor protection provided
by the federal securities laws.

These forward-looking statements are subject to numerous assumptions, risks
and uncertainties (including trade relations and competition). Because the
statements are subject to risks and uncertainties, actual results may differ
materially from those expressed or implied by the forward-looking statements. We
caution readers not to place undue reliance on the statements, which speak only
as of the date of this Annual Report.

The cautionary statements set forth above should be considered in
connection with any subsequent written or oral forward-looking statements that
we or persons acting on our behalf may issue. We do not undertake any obligation
to review or confirm analysts' expectations or estimates or to release publicly
any revisions to any forward-looking statements to reflect events or
circumstances after the date of this report or to reflect the occurrence of
unanticipated events.

Risks and uncertainties that could cause actual results to vary materially
from those anticipated in the forward-looking statements included in this Annual
Report include general economic conditions in the market in which we operate and
industry-based factors such as possible declines in the North American and
European automobile and light truck builds, labor strikes at our major
customers, changes in consumer preferences, dependence on significant automotive
customers, the level of competition in the automotive supply industry, pricing
pressure from automotive customers and risks associated with conducting business
in foreign countries, as well as factors more specific to us such as substantial
leverage, limitations imposed by our debt facilities and changes made in
connection with the integration of operations acquired by us and the
implementation of the global reorganization program. Our divisions may also be
affected by changes in the popularity of particular vehicle models, particular
interior trim packages or the loss of programs on particular vehicle models and
risks associated with conducting business in foreign countries. For a discussion
of certain of these and other important factors which may affect our operations,
products and markets, see "ITEM 1. BUSINESS" and "ITEM 7. MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" and
also our other filings with the Securities and Exchange Commission.

ITEM 1. BUSINESS

DEVELOPMENTS

Collins & Aikman Corporation (the "Company") is the global leader in
automotive floor and acoustic systems, and is a leading supplier of automotive
fabric, interior trim and convertible top systems. The Company is a Delaware
corporation which was formed on September 21, 1988. The Company conducts all of
its operating activities through its wholly-owned Collins & Aikman Products Co.
("C&A Products") subsidiary. Predecessors of C&A Products have been in operation
for more than a century.

During the first quarter of 2001, Heartland Industrial Partners, L.P. and
its affiliates ("Heartland") acquired a controlling interest equal to
approximately 60% of the Company through a purchase of 25 million shares of
common stock from the Company and a purchase of 27 million shares from
Blackstone Capital Partners, L.P. and its affiliates ("Blackstone Partners") and
Wasserstein Perella Partners, L.P. and its affiliates ("WP Partners"). In the
sale, the Company received gross proceeds of $125.0 million, or approximately
$95.0 million after fees and expenses associated with the transactions. The
purchase price also gave the Company a profit participation right on certain
future common stock sales by Heartland. Prior to the transaction, as of December
31, 2000, Blackstone Partners and WP Partners collectively owned approximately
87% of the common stock of the Company.

Heartland is a private equity firm formed to focus on investments in
industrial companies. Heartland's strategy is to facilitate the growth of its
controlled companies through acquisitions and internal growth. As a

1
4

result of Heartland's acquisition of control of the Company, Heartland is
entitled to designate a majority of the Company's Board of Directors.

As a result of the above transactions (collectively the "Heartland
Transaction"), the Company's total shares outstanding increased from
approximately 62 million shares to approximately 87 million shares and
Blackstone Partners' and WP Partners' ownership percentage in the Company
declined from approximately 87% to approximately 31%.

On February 10, 1999, the Company announced a comprehensive plan (the
"Reorganization") to reorganize its global automotive carpet, acoustics,
plastics and accessory floormats businesses into two divisions: North American
Automotive Interior Systems, headquartered in the Detroit metropolitan area, and
European Automotive Interior Systems, headquartered in Germany. In addition, the
Company subsequently implemented a global account manager structure for each of
the Company's automotive original equipment manufacturer ("OEM") customers. The
Company undertook the Reorganization to reduce costs and improve operating
efficiencies throughout the Company's operations and to more effectively respond
to the OEMs' demand for complete interior trim systems and more sophisticated
components. As part of the Reorganization, the Company also established the
Specialty Automotive Products division, which includes the Company's automotive
fabrics and Dura Convertible Systems businesses. Although these products have
not historically been sold in conjunction with the Company's other interior trim
offerings, the Company's new strategy of leveraging its acoustic capabilities
with its design and styling expertise is anticipated to change the marketing
approach for all of the Company's products.

The Company announced on February 10, 1999 that it anticipated incurring a
restructuring charge related to the Reorganization of approximately $8 million
to $9 million. However, in connection with the change in the Company's Chief
Executive Officer and the Company's operating results in the first quarter, the
Company delayed certain aspects of the Reorganization while the Company's new
Chief Executive Officer reviewed the plan. Upon final completion of the
Reorganization plan, the Company recognized a pre-tax restructuring charge of
$33.4 million, including $13.4 million of asset impairments, $15.0 million of
severance costs and $5.0 million related to the termination of sales commission
contracts at the Company's North American plastics operations.

The 1999 Reorganization included the closure of three facilities. The
Homer, Michigan plastics facility was closed in August 1999 and its operations
were relocated to an existing plastics facility. The Cramerton, North Carolina
fabrics facility was sold in September 1999 and the relocation of its operations
to another fabrics facility was completed in 2000. The acoustics facility in
Vastra Frolunda, Sweden, was closed in September 2000 and its operations were
relocated to other facilities in Europe. In addition to these closures, the
Company recognized severance costs for operating personnel at the Company's
plastics operations in the United Kingdom and the Company's fabrics,
convertibles and accessory floormats operations in North America. The Company
also recognized severance costs for management and administrative personnel at
the Company's former North Carolina headquarters and North American Automotive
Interior Systems division.

During 2000, certain modifications were made to the Reorganization, which
changed the original estimates. Severance costs for individuals and payments for
the termination of sales commission arrangements originally contemplated in the
Reorganization were approximately $3.1 million lower than the original
estimates. The reduction consisted of $2.0 million of severance benefits and
$1.1 million of payments for termination of sales commission arrangements.
However, during 2000, there were additional personnel terminations made as the
Company continued to reshape its management team. The Company estimates indicate
that the adjustment to reduce the original restructuring provision approximates
the provision required for the additional personnel terminated in 2000. As of
December 31, 2000, the Company's Reorganization efforts, as modified, were
substantially complete and approximately 1,000 employees had been terminated.

During the first quarter of 2001, the Company announced that it had signed
a letter of intent to acquire the Becker Group LLC ("Becker"), a supplier of
plastic components to the automotive industry, with 2000 sales of approximately
$235 million. Under terms of the letter, the Company will purchase all of the
operating assets and equity interests of Becker. Consideration is expected to
include $60.0 million in cash, an

2
5

$18.0 million non-compete agreement (paid out evenly over five years), 17
million shares of the Company's common stock and warrants for 500,000 shares at
an exercise price of $5.00 per share.

On December 4, 1997, the Company entered into a joint venture with
Courtaulds Textiles (Holdings) Limited ("Courtaulds") to manufacture automotive
interior fabrics in the United Kingdom. As of December 31, 2000, the Company and
Courtaulds each owned 50% of the joint venture. The Company's investment in the
joint venture of $4.8 million at December 31, 2000 and $5.5 million at December
25, 1999 has been included in other assets in the accompanying consolidated
balance sheets. During the first quarter of 2001, the Company purchased the
remaining 50% from Courtaulds for $4.1 million.

As part of the 1996 acquisition of Perstorp AB (See Note 3 to the
Consolidated Financial Statements), the Company acquired 75% of the Collins &
Aikman Carpet and Acoustics, S.A. de C.V. joint venture. During the first
quarter of 2001, the Company acquired the remaining 25% of the Collins & Aikman
Carpet and Acoustics, S.A. de C.V. joint venture and related intangible assets
for $3.5 million.

GENERAL

The Company is a global leader in automotive floor and acoustic systems,
and is a leading supplier of automotive fabric, interior trim and convertible
top systems, with 2000 net sales of approximately $1.9 billion. The Company
operates through three divisions: North American Automotive Interior Systems,
European Automotive Interior Systems and Specialty Automotive Products. The
Company's North American Automotive Interior Systems and European Automotive
Interior Systems divisions have five principal product lines -- molded floor
carpet, acoustical products, luggage compartment trim, accessory floormats, and
plastic-based interior trim systems and components. The Company's Specialty
Automotive Products division supplies automotive fabrics and convertible top
systems.

The Company's North American Automotive Interior Systems and European
Automotive Interior Systems divisions sell principally to automotive OEMs. The
Specialty Automotive Products division sells automotive fabrics to other
automotive suppliers, including suppliers with which the Company competes in
certain product lines. Convertible top systems, also marketed through the
Specialty Automotive Products division, are sold directly to OEMs. The majority
of customers for all three divisions are located in the North American and
European markets.

Approximately 17% of the Company's sales for 2000 were attributable to
products utilized in vehicles built outside of North America, compared to
approximately 18% in 1999. The Company is dependent on certain significant
customers. In 2000, 1999 and 1998, direct and indirect sales to each of General
Motors Corporation, Ford Motor Company and DaimlerChrysler AG accounted for 10%
or more of the Company's net sales. Automotive industry demand historically has
been influenced by both cyclical factors and long-term trends in the driving age
population and disposable income. Although the Company's operations are not
subject to significant seasonal influences, the Company has historically
experienced sales declines during the OEMs' scheduled summer shut-downs, usually
occurring in the third quarter of the year.

PRODUCTS

The Company's North American Automotive Interior Systems and European
Automotive Interior Systems divisions include the following product groups:
molded floor carpet, acoustical products, luggage compartment trim, accessory
floormats and plastic-based interior trim modules, systems and components. The
Specialty Automotive Products division produces automotive fabrics and
convertible top systems. The Company's automotive products are used primarily in
automobiles and light trucks. The Company also produces other automotive and
non-automotive products. In 2000, approximately 96% of the Company's sales were
automotive-related, compared to approximately 63% in 1996.

Molded Floor Carpet. Molded floor carpets primarily include polyethylene,
barrier-backed and molded urethane underlay carpet. In 2000, 1999 and 1998, the
Company's net sales of molded floor carpets were $458.2 million, $468.0 million
and $417.0 million, respectively.

3
6

Acoustical Products. Acoustical products primarily include interior dash
insulators, damping materials and engine compartment NVH (noise, vibration and
harshness) systems. Acoustical products can be combined with molded floor
carpets to provide complete interior floor systems. In 2000, 1999 and 1998, the
Company's net sales of acoustical products were $231.4 million, $209.8 million
and $225.1 million, respectively.

Luggage Compartment Trim. Luggage compartment trim includes one-piece
molded trunk systems and assemblies, wheelhouse covers and center pan mats,
seatbacks, tireboard covers and other trunk trim products. In 2000, 1999 and
1998, the Company's net sales of luggage compartment trim were $71.0 million,
$90.6 million and $95.9 million, respectively.

Accessory Floormats. Accessory automotive floormats include rubber-backed,
carpeted floormats typically installed to preserve the quality of original floor
carpets. In 2000, 1999 and 1998, the Company's net sales of accessory floormats
were $160.4 million, $165.9 million and $157.2 million, respectively. The
Company did not have floormat operations in Europe prior to its acquisition of
Collins & Aikman Automotive Floormats Europe, B.V. ("C&A Floormats Europe")
(previously named Pepers Beheer B.V.) in June 1998. The Company also produces
residential and commercial floormats.

Plastic-based Interior Trim Module Systems and Components. The Company
manufactures automotive door panels, headrests, pillar trim, floor console
systems and instrument panel components. At the beginning of 1998, the Company
acquired Collins & Aikman Plastics (UK) Limited ("C&A Plastics UK") (previously
named Kigass Automotive Group), which increased the Company's capacity to
provide plastic-based trim and systems in Europe. The Company's net sales of
plastic-based interior trim systems in 2000, 1999 and 1998 were $452.1 million,
$435.4 million and $417.5 million, respectively.

Automotive Fabrics. The Company's automotive fabrics operations produce a
wide variety of automotive fabric, including flat-wovens, velvets and knits, and
headliner fabric. The Company also laminates foam to bodycloth. In 2000, 1999
and 1998, the Company had net sales of automotive fabrics of $290.5 million,
$269.5 million and $267.2 million, respectively.

Convertible Top Systems. The Company designs and manufactures convertible
top systems for vehicles built in North America and Europe. The Company markets
and sells to OEMs its "Top-in-a-Box" system, for which it designs and
manufactures all aspects of a convertible top, including the framework, trim
set, backlight and power actuating system. The Company's net sales of
convertible top systems in 2000, 1999 and 1998 were $105.2 million, $118.9
million and $104.3 million, respectively.

The Company also manufactures other non-automotive products, which
accounted for approximately four percent of the Company's sales in 2000. For
additional discussion on the Company's operating segments, including each
segment's revenues from external customers, operating income and total assets,
see Note 20 to the Consolidated Financial Statements.

PATENTS AND TRADEMARKS

The Company owns numerous patents throughout the world relating to
products, materials, assembly and manufacturing processes. Patents have been of
value in the past and are expected to be of value in the future. However, the
loss of any single patent or group of patents would not, in management's
opinion, materially affect the conduct of the Company's business. In addition,
we hold several trademarks relating to various manufacturing processes and
materials.

MARKETING

The Company sells its products directly to its customers under sales
contracts that are obtained primarily through competitive bidding. The Company's
marketing personnel maintain regular contact with its various customers'
engineers and purchasing agents. The Company's marketing activities are
coordinated for each customer through its Advanced Sales and Marketing Group.

4
7

COMPETITION

The automotive supply business is highly competitive. The Company has
competitors in each of its automotive product lines, some of which have
substantially greater financial and other resources than the Company. The
Company's competitors in molded plastic components also include subsidiaries of
certain automotive and light vehicle manufacturers. The automotive supply
business for interior surfaces is highly concentrated in North America, due
mostly to substantial capital requirements and sophistication in design and
styling capability. For the majority of the Company's product lines in North
America, the Company normally competes for new business against only a few other
automotive suppliers. This principally occurs at the design stage of new models
and upon the redesign of existing models. The Company is vulnerable to a
decrease in demand associated with vehicle build in North America and Europe, a
failure to obtain purchase orders for new or redesigned models, a shift in
consumer taste away from products that the Company manufactures and pricing
pressure from its major customers. The Company believes the principal
competitive factors in its industry are quality, price, customer service, design
and engineering capability and reputation with the customer.

WORKING CAPITAL

The Company's working capital consists of accounts receivable, inventory
and accounts payable, which are typical for automotive suppliers. Accounts
receivable are primarily concentrated with large companies such as General
Motors, Ford, DaimlerChrysler and Toyota, which have historically paid within
terms. Inventories are maintained for specific automobile and light truck models
and quantities are based on demand forecasts provided by the customer.
Inventories are mostly required to be delivered on a just-in-time ("JIT") basis.
The Company maintains normal terms and conditions with its vendors.

The Company continued its new compensation program, which was implemented
in 1999, based in part upon maximizing cash flow and increasing asset
utilization. This new focus resulted in a 11% reduction in its investment in
working capital to $150 million in 2000, compared to $168 million in 1999.

FACILITIES

At December 31, 2000, the Company had 72 manufacturing, warehouse and other
facilities located in the U.S., Canada, Mexico, the United Kingdom, Spain,
Austria, Germany, Sweden, Belgium, France, the Netherlands and Japan,
aggregating approximately 10.1 million square feet. Approximately 74% of the
total square footage of these facilities is owned and the remainder is leased
(See Note 12 to the Consolidated Financial Statements). Many facilities are
strategically located to provide JIT inventory delivery to the Company's
customers. Capacity at any plant depends on, among other things, the product
being produced and the processes, tooling and equipment used. Capacity is also
impacted by product demand and shifts in production between plants. The Company
currently estimates that its plants generally operate at between 50% and 100% of
capacity. The Company's capacity utilization is consistent with past experience
in similar economic situations, and the Company believes that its facilities are
sufficient to meet existing needs.

FOREIGN AND DOMESTIC OPERATIONS AND EXPORT SALES

The Company's revenues, operating profit and identifiable assets for the
last three years attributable to the Company's geographic areas and export sales
from the United States to foreign countries are disclosed in Note 20 to the
Consolidated Financial Statements.

RAW MATERIALS

Raw materials and other supplies used in the Company's continuing
operations are normally available from a variety of competing suppliers. With
respect to most materials, the loss of a single or even a few suppliers would
not have a material adverse effect on the Company. For a discussion of raw
material price trends, see "ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS -- Liquidity and Capital
Resources".

5
8

ENVIRONMENTAL MATTERS

See "ITEM 3. LEGAL PROCEEDINGS -- Environmental Matters" and "ITEM
7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS -- Environmental Matters".

EMPLOYEES

As of December 31, 2000, the Company's continuing operations employed
approximately 15,000 persons on a full-time or full-time equivalent basis.
Approximately 5,700 of such employees are represented by labor unions.
Approximately 3,500 employees are represented by collective bargaining
agreements that expire during 2001. Management believes that the Company's
relations with its employees represented by labor unions and its other employees
are generally good.

ITEM 2. PROPERTIES

For information concerning the principal physical properties of the Company
and its operating divisions, see "ITEM 1. BUSINESS -- Facilities".

ITEM 3. LEGAL PROCEEDINGS

Except as described below, the Company and its subsidiaries are not a party
to any material pending legal proceedings, other than ordinary routine
litigation incidental to their businesses.

ENVIRONMENTAL MATTERS

The Company is subject to federal, state and local environmental laws and
regulations that (i) affect ongoing operations and may increase capital costs
and operating expenses and (ii) impose liability for the costs of investigation
and remediation and otherwise related to on-site and off-site contamination. The
Company's management believes that it has obtained, and is in material
compliance with, all material environmental permits and approvals necessary to
conduct its various businesses. Environmental compliance costs for continuing
businesses currently are accounted for as normal operating expenses or capital
expenditures of such business units, except for certain costs incurred at
acquired locations. Environmental compliance costs relating to conditions
existing at the time the locations were purchased are generally charged to
reserves established in purchase accounting. In the opinion of management, based
on the facts presently known to it, such environmental compliance costs will not
have a material adverse effect on the Company's consolidated financial condition
or future results of operations.

The Company is legally or contractually responsible or alleged to be
responsible for the investigation and remediation of contamination at various
sites. It also has received notices that it is a potentially responsible party
("PRP") in a number of proceedings. The Company may be named as a PRP at other
sites in the future, including with respect to divested and acquired businesses.
The Company is currently engaged in investigation or remediation at certain
sites. In estimating the total cost of investigation and remediation, the
Company has considered, among other things, the Company's prior experience in
remediating contaminated sites, remediation efforts by other parties, data
released by the United States Environmental Protection Agency, the professional
judgment of the Company's environmental experts, outside environmental
specialists and other experts, and the likelihood that other parties which have
been named as PRPs will have the financial resources to fulfill their
obligations at sites where they and the Company may be jointly and severally
liable. Under the theory of joint and several liability, the Company could be
liable for the full costs of investigation and remediation even if additional
parties are found to be responsible under the applicable laws. It is difficult
to estimate the total cost of investigation and remediation due to various
factors, including incomplete information regarding particular sites and other
PRPs, uncertainty regarding the extent of environmental problems and the
Company's share, if any, of liability for such problems, the selection of
alternative compliance approaches, the complexity of environmental laws and
regulations and changes in cleanup standards and techniques. When it has been
possible to provide reasonable estimates of the Company's liability with respect
to environmental sites, provisions have been made in accordance with generally
accepted
6
9

accounting principles. As of December 31, 2000, excluding sites at which the
Company's participation is anticipated to be de minimis or otherwise
insignificant or where the Company is being indemnified by a third party for the
liability, there are 22 sites where the Company is participating in the
investigation or remediation of the site, either directly or through financial
contribution, and 11 additional sites where the Company is alleged to be
responsible for costs of investigation or remediation. As of December 31, 2000,
the Company's estimate of its liability for the 33 sites is approximately $25.5
million. As of December 31, 2000, the Company has established reserves of
approximately $37.0 million for the estimated future costs related to all its
known environmental sites. In the opinion of management, based on the facts
presently known to it, the environmental costs and contingencies will not have a
material adverse effect on the Company's consolidated financial condition or
future results of operations. However, there can be no assurance that the
Company has identified or properly assessed all potential environmental
liability arising from the activities or properties of the Company, its present
and former subsidiaries and their corporate predecessors.

During 2000, the Company settled claims for certain environmental matters
related to discontinued operations for a total of $20.0 million. Settlement
proceeds will be paid to the Company in three installments. The first
installment of $7.5 million was received on June 30, 2000, with the second and
third installments of $7.5 million and $5.0 million to be received in June 2001
and June 2002, respectively. Of the total $20.0 million settlement, the Company
recorded the present value of the settlement as $7.0 million of additional
environmental reserves, based on its assessment of potential environmental
exposures, and $6.6 million, net of income taxes, as income from discontinued
operations.

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

None during the fourth quarter of 2000.

7
10

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The Company's common stock has been traded on the New York Stock Exchange
under the symbol "CKC" since July 7, 1994. At March 15, 2001, there were
approximately 1,550 beneficial holders. The following table lists the high and
low closing prices for the common stock for the full quarterly periods during
the two most recent years.



FISCAL 2000 FISCAL 1999
------------ ------------
HIGH LOW HIGH LOW
---- --- ---- ---

First Quarter............................................... 6 1/8 4 1/2 6 1/4 4 1/8
Second Quarter.............................................. 7 5 1/8 7 7/16 4
Third Quarter............................................... 6 1/8 4 11/16 7 5/8 4 9/16
Fourth Quarter.............................................. 4 15/16 2 7/8 7 4 7/8


During the first quarter of 2001, Heartland acquired a controlling interest
equal to approximately 60% of the Company through a purchase of 25 million
shares of common stock (of which approximately 8.49 million shares were treasury
shares) from the Company and a purchase of 27 million shares from Blackstone
Partners and WP Partners, in each case at $5.00 per share. In the sale, the
Company received gross proceeds of $125.0 million, or approximately $95.0
million after fees and expenses associated with the transactions. The purchase
price also gave the Company a profit participation right on certain future
common stock sales by Heartland. The transactions by which Heartland acquired
control, and the related transactions, are referred to herein as the "Heartland
Transaction."

As a result of the Heartland Transaction, the Company's total shares
outstanding increased from approximately 62 million shares to approximately 87
million shares and Blackstone Partners' and WP Partners' ownership percentage in
the Company declined from approximately 87% to approximately 31%. Heartland
acquired approximately 60% of the Company's common stock.

On March 1, 1999, the Company paid a special dividend of approximately $6.2
million, representing $0.10 per share on all outstanding shares of common stock
held by stockholders of record at the close of business on February 22, 1999. On
May 28, 1999, the Company paid a special dividend related to the distribution of
proceeds from the sale of the Company's Imperial Wallcoverings, Inc. subsidiary
("Wallcoverings") of approximately $44.0 million, representing $0.71 per share
on all outstanding shares of common stock held by stockholders of record as of
the close of business on May 20, 1999. No other dividends or similar
distributions with respect to the common stock have been paid by the Company
since its incorporation in 1988. Any payment of future dividends and the amounts
thereof will be dependent upon the Company's earnings, financial requirements
and other factors deemed relevant by the Company's Board of Directors. Certain
restrictive covenants contained in the agreements governing the Company's credit
facilities and subordinated notes limit the Company's ability to make dividend
and other payments. See "ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS -- Liquidity and Capital
Resources" and Note 10 to the Consolidated Financial Statements.

8
11

ITEM 6. SELECTED FINANCIAL DATA



FISCAL YEAR ENDED(1)
------------------------------------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26, DECEMBER 27, DECEMBER 28,
2000 1999 1998 1997 1996
------------ ------------ ------------ ------------ ------------
(IN THOUSANDS, EXCEPT PER SHARE DATA)

Statement of Operations Data:
Net sales........................ $1,901,819 $1,898,597 $1,825,469 $1,629,332 $1,053,821
Gross margin..................... 266,641 284,717 248,225 233,160 188,475
Selling, general and
administrative expenses....... 151,479 145,784 142,724 119,381 82,699
Restructuring charge and
impairment of long-lived
assets(2)..................... -- 33,391 -- 22,600 --
Goodwill amortization............ 7,077 7,023 7,023 6,669 3,872
Operating income................. 108,085 98,519 98,478 84,510 101,904
Interest expense, net(3)......... 96,589 92,045 82,004 77,581 39,850
Loss on sale of receivables(4)... 9,227 5,356 6,066 4,700 4,533
Income (loss) from continuing
operations before income
taxes......................... 815 (1,119) 5,193 2,907 57,408
Income tax expense............... 2,252 246 5,284 12,998 24,442
Income (loss) from continuing
operations.................... (1,437) (1,365) (91) (10,091) 32,966
Income from discontinued
operations, including
disposals, net of income
taxes......................... 6,600 -- -- 166,047 14,468
Income (loss) before
extraordinary items and
cumulative effect of a change
in accounting principle....... 5,163 (1,365) (91) 155,956 47,434
Net income (loss)(5)............. 4,477 (10,215) (3,815) 155,235 40,824
Per Share Data:
Income (loss) from continuing
operations per basic share.... (0.03) (0.02) -- (0.15) 0.48
Income (loss) from continuing
operations per diluted
share......................... (0.03) (0.02) -- (0.15) 0.47
Dividends per share.............. -- 0.81 -- -- --
Balance Sheet Data (at period end):
Total assets..................... $1,280,290 $1,348,890 $1,382,211 $1,302,392 $1,530,289
Long-term debt, including current
portion....................... 883,979 912,542 866,049 772,934 1,175,594
Common stockholders' deficit..... (154,986) (151,121) (79,771) (66,850) (194,578)
Other Data (from Continuing
Operations):
Capital expenditures............. $ 68,996 $ 86,430 $ 95,847 $ 56,521 $ 35,000
Depreciation and amortization.... 74,706 71,474 67,074 58,840 32,395
EBITDA(6)........................ 182,791 183,354 167,547 165,950 134,299


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

(1) 2000 was a 53-week year and 1996 was a 48-week year. All other years were 52
weeks.
(2) In 1999, the Company recorded a restructuring charge for the Reorganization
consisting of $13.4 million of asset impairment and $20.0 million primarily
related to severance accruals. In 1997, the Company wrote down fixed assets
by $5.1 million and reduced goodwill by $17.5 million to reflect impairments
in the carrying values of certain assets and goodwill associated with two of
its manufacturing facilities.
(3) Excludes amounts allocated to discontinued operations totaling $12.5 million
and $26.7 million in 1997 and 1996, respectively. No amounts were allocated
to discontinued operations in 2000, 1999 and 1998.

9
12

(4) Excludes amounts allocated to discontinued operations totaling $0.6 million
and $2.2 million in 1997 and 1996, respectively. No amounts were allocated
to discontinued operations in 2000, 1999 and 1998.
(5) In 1999, the Company recorded an $8.9 million charge for the cumulative
effect of a change in accounting principle related to start-up costs.
(6) EBITDA represents earnings from continuing operations before deductions for
net interest expense, loss on sale of receivables, income taxes,
depreciation, amortization, other income and expense and the non-cash
portion of non-recurring charges. EBITDA does not represent and should not
be considered as an alternative to net income or cash flow from operations
as determined by generally accepted accounting principles.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

RECENT DEVELOPMENTS

During the first quarter of 2001, Heartland acquired a controlling interest
equal to approximately 60% of the Company through a purchase of 25 million
shares of common stock (of which approximately 8.49 million shares were treasury
shares) from the Company and a purchase of 27 million shares from Blackstone
Partners and WP Partners, in each case at $5.00 per share. In the sale, the
Company received gross proceeds of $125.0 million, or approximately $95.0
million after fees and expenses associated with the transactions. The purchase
price also gave the Company a profit participation right on certain future
common stock sales by Heartland.

Heartland is a private equity firm formed to focus on investments in
industrial companies. Heartland's strategy is to facilitate the growth of its
controlled companies through acquisitions and internal growth. As a result of
the Heartland Transaction, Heartland is entitled to designate a majority of the
Company's Board of Directors.

During the first quarter of 2001, the Company announced that it had signed
a letter of intent to acquire Becker, a supplier of plastic components to the
automotive industry, with 2000 sales of approximately $235 million. Under terms
of the letter, the Company will purchase all of the operating assets and equity
interests of Becker. Consideration is expected to include $60.0 million in cash,
an $18.0 million non-compete agreement (paid out evenly over five years), 17
million shares of the Company's common stock and warrants for 500,000 shares at
an exercise price of $5.00 per share.

Effective February 23, 2001, the Company amended and restated its Credit
Agreement Facilities and received waivers of the interest coverage and leverage
ratio covenants for the period ending December 31, 2000. The Company also
received, at that time, commitments from its lenders for a term loan in the
amount of $50 million maturing January 15, 2006 to be used to retire the
outstanding JPS Automotive 11 1/8% Senior Notes due 2001 (the "Term Loan D
Facility"). The primary purpose of the amendments was to allow the Change of
Control precipitated by the Heartland Transaction and to provide for the Term
Loan D Facility. As a part of this amendment and restatement, the Company is
providing collateral additional to the previous pledge of stock of C&A Products
and its significant subsidiaries and certain intercompany indebtedness and
guarantees from the Company and its U.S. subsidiaries (subject to certain
exceptions). This additional collateral consists of a first priority lien on
substantially all of the assets of the Company, C&A Products and its U.S. and
Canadian subsidiaries with certain exceptions (including assets included in the
Company's receivables facility, certain scheduled assets, and certain assets
whose value relative to cost of lien perfection is considered too low to
include). The Company also obtained amendments adjusting the interest coverage
and leverage ratio covenants as well as adjustments to certain definitions and
calculations, giving the Company increased operating flexibility. These
amendments, together with the current credit environment resulted in additional
amendments to increase the Company's borrowing rates charged under the
previously existing Credit Facilities.

On February 26, 2001 the Company announced that JPS Automotive Inc. and JPS
Automotive Products Corp. (collectively "JPS Automotive") would redeem all of
JPS Automotive's outstanding 11 1/8% Senior Notes due 2001 (the "JPS Automotive
Senior Notes"). The JPS Automotive Senior Notes will be redeemed in full on
March 28, 2001 at a redemption price equal to the principal amount of the JPS
Automotive Senior

10
13

Notes plus the applicable premium, together with interest accrued to the
redemption date, in the amount of $31.83 per $1,000 principal amount of JPS
Automotive Senior Notes.

On December 4, 1997, the Company entered into a joint venture with
Courtaulds Textiles (Holdings) Limited ("Courtaulds") to manufacture automotive
interior fabrics in the United Kingdom. The Company and Courtaulds each own 50%
of the joint venture. The Company's investment in the joint venture of $4.8
million at December 31, 2000 and $5.5 million at December 25, 1999 has been
included in other assets in the accompanying consolidated balance sheets. During
the first quarter of 2001, the Company purchased the remaining 50% from
Courtaulds for $4.1 million.

As part of the 1996 acquisition of Perstorp AB (See Note 3 to the
Consolidated Financial Statements), the Company acquired 75% of Collins & Aikman
Carpet and Acoustics, S.A. de C.V. joint venture. During the first quarter of
2001, the Company acquired the remaining 25% of the Collins & Aikman Carpet and
Acoustics, S.A. de C.V. joint venture and related intangible assets for $3.5
million.

GENERAL

The Company is the global leader in automotive floor and acoustic systems,
and is a leading supplier of automotive fabrics, interior trim and convertible
top systems. The Company's net sales in 2000 were $1,901.8 million compared to
$1,898.6 million in 1999. During 1996, the Company changed its fiscal year end
to the last Saturday in December. Fiscal 1996 was a 48-week period which ended
on December 28, 1996. During 2000, the Company changed its fiscal year-end to a
calendar year-end. Capitalized terms that are used in this discussion and not
defined herein have the meanings assigned to such terms in the Notes to
Consolidated Financial Statements.

The automotive supply industry in which the Company competes is cyclical
and is influenced by the level of North American and European vehicle
production. Management believes the long-term trends in the design and
manufacture of automotive interiors include an increased emphasis on acoustics.
Management further believes that changes to vehicle interiors, including
voice-activated internet access, e-mail capabilities and navigational systems
will require enhanced acoustical properties relative to today's light vehicles.
Additionally, the Company believes that by utilizing its design and styling
capabilities across all of its product lines, it will be able to provide
customers with interiors with better color matching, lower costs and more
harmonious interior environments. Management believes that these interior
surface products can serve as "carriers" for the Company's acoustic products,
and by selling these products together, the Company can differentiate its
products from those of its competitors, provide greater value to its customers
and enhance its product potential.

RESULTS OF OPERATIONS

2000 COMPARED TO 1999

The Company's 2000 fiscal year consisted of 53 weeks as compared to a
52-week year in fiscal 1999. Therefore, sales in all divisions and associated
costs and expenses were impacted by the longer reporting period in fiscal 2000.
In a 53-week year, the Company's policy is to include the additional week in the
first quarter of the year.

The Divisions

The Company operates three divisions, with seven primary product lines. For
additional information regarding the Company's divisions, see Note 20 to the
Consolidated Financial Statements.

North American Automotive Interior Systems

Net Sales: Net sales for the North American Automotive Interior Systems
division increased 2.1% to $1,175.6 million, up $23.9 million from 1999. The
increase in sales was primarily driven by higher industry production volume as
well as a favorable product mix.

11
14

Operating Income: Operating income for the division decreased 2.5% to
$87.2 million, down $2.2 million from 1999. The decrease is due primarily to
one-time costs largely related to various commercial customer recovery issues,
performance issues at the Company's Springfield operation and certain asset
write-offs.

European Automotive Interior Systems

Net Sales: Net sales for the European Automotive Interior Systems division
decreased 7.1% to $284.5 million, down $21.9 million from 1999. This decrease is
primarily due to the negative impact of foreign currency translation offset by
slightly higher industry production volume.

Operating Income: Operating income decreased 52.2% to $1.1 million, down
$1.2 million from 1999. Savings recognized due to restructuring were more than
offset by expenses incurred as the result of commercial customer recovery issues
and one-time costs associated with the closure of the Company's facility in
Vastra Frolunda, Sweden.

Specialty Automotive Products

Net Sales: Net sales for the Specialty Automotive Products division were
relatively flat with the prior year at $441.7 million. Production volume
increases in the fabrics business were offset largely by lower convertible
volumes, primarily due to a reduction in Chrysler Sebring production levels.

Operating Income: Operating income for the division decreased 42.4% to
$22.8 million, down $16.8 million from 1999. The decrease is primarily due to
lower convertible build volumes and operating issues relating to the relocation
of headliner production to the Company's Farmville facility.

The Company as a Whole

Net Sales: The Company's net sales were relatively flat with the prior
year at approximately $1,901.8 million, resulting primarily from the factors
discussed above. Overall, net sales in 2000 increased during the first half of
the year and decreased by a similar amount in the second half of the year
reflecting changes in auto build and a negative effect of foreign currency in
Europe.

Gross Margin: Gross margin for the Company was 14.0% in 2000, down from
15.0% in 1999. This decrease is primarily due to the previously mentioned
commercial customer recovery issues, lower convertible sales mix, headliner
relocation costs and asset write-offs. These decreases are partially offset by
the benefits recognized from the restructuring program implemented in 1999 and
2000 and improved performance at the Company's Manchester, Michigan plastics
facility.

Selling, General and Administrative Expenses: Selling, general and
administrative expenses increased 3.8% to $158.6 million, up $5.8 million from
1999. The increase is primarily due to one-time costs related to the
aforementioned commercial customer recovery issues and the impact of an
additional week in the first quarter of fiscal 2000 partially offset by one-time
pension-related actuarial benefits driven by the Company's restructuring program
and the reduction of the Company's bonus accrual. As a percentage of sales,
selling, general and administrative expenses increased to 8.3% in 2000, compared
to 8.0% in 1999.

Restructuring Charge: The Company recognized a $33.4 million charge in
1999 relating to the Reorganization plan (See Note 15 to the Consolidated
Financial Statements).

Interest Expense: Interest expense, net of interest income of $3.4 million
and $2.5 million in 2000 and 1999, respectively, increased $4.6 million to $96.6
million in 2000. The increase is primarily attributed to higher average interest
rates and higher average debt balances in 2000. The weighted average interest
rates were 10.0% and 9.6% at December 31, 2000 and December 25, 1999,
respectively.

Loss on the Sale of Receivables: The Company sells on a continuous basis,
through its Carcorp, Inc. subsidiary ("Carcorp"), interests in a pool of
accounts receivable. In connection with the receivables sales, a loss of $9.2
million was recognized in 2000, compared to a loss of $5.4 million in 1999.
During the first quarter of 2000, the Company entered into a new accounts
receivable securitization arrangement resulting in one-time expenses for initial
fees totaling $1.6 million. The remaining increase is due to higher interest
rates and
12
15

increased sales of eligible receivables. The Company's prior securitization
facility expired and the new facility came into effect on December 27, 1999.

Other Expense: The Company recognized other expense of $1.5 million,
compared to other expense of $2.2 million in 1999. The decrease is primarily due
to lower option premiums resulting from a lower volume of hedging activity in
2000 offset, partially by increased foreign exchange transaction losses and
higher losses from joint ventures in 2000.

Income Taxes: The Company recognized income tax expense of $2.3 million in
2000, compared to income tax expense of $0.2 million in 1999. The Company's
effective tax rate was 276% in 2000, compared to (22%) in 1999. The increase in
the Company's effective tax rate is primarily due to the impact of prior year
non-recurring tax credits, along with the effects of certain state taxes and
non-deductible goodwill, which do not fluctuate with income.

Discontinued Operations: In 2000, the Company settled environmental claims
related to discontinued operations for a total of $20 million. Of this amount,
$6.6 million was recorded as income from discontinued operations, net of income
taxes of $4.4 million.

Extraordinary Charge: In 2000, the Company recognized an extraordinary
charge of $0.7 million, net of income taxes of $0.5 million, in connection with
the repurchase of $38 million principal amount of JPS Automotive Senior Notes on
the market at prices in excess of carrying values.

Cumulative Effect of a Change in Accounting Principle: The Company adopted
the provisions of Statement of Position No. 98-5, "Reporting on the Cost of
Start-Up Activities" ("SOP 98-5") at the beginning of 1999. SOP 98-5 provides
guidance on the financial reporting of start-up costs and organization costs and
requires that all nongovernmental entities expense the costs of start-up
activities as these costs are incurred instead of being capitalized and
amortized. The cumulative effect of adopting SOP 98-5 resulted in a charge of
$8.9 million, net of income taxes of $5.1 million, in 1999.

Net Income (Loss): The combined effect of the foregoing resulted in net
income of $4.5 million in 2000, compared to a net loss of $(10.2) million in
1999, which included a restructuring charge of $33.4 million.

1999 COMPARED TO 1998

The Divisions

North American Automotive Interior Systems

Net Sales: Net sales for the North American Automotive Interior Systems
division increased 8.1% to $1,151.7 million, up $86.3 million from 1998. The
increase in sales was driven by a stronger automobile and light truck build in
North America in 1999. A strike at General Motors, the Company's largest
customer, negatively impacted sales in 1998 by approximately $37.1 million.

Operating Income: Operating income for the division increased 20.0% to
$89.4 million, up $14.9 million from 1998. The increase is primarily due to
increased sales volume, partially offset by unfavorable changes in sales mix and
price discounts at several of the division's operations and the incurrence of
significant start-up costs related to the production of various interior modules
for the General Motors GMX-270 at the Company's Manchester, Michigan facility.
In addition, the division incurred certain costs related to the closure and
relocation of the Homer, Michigan, plastics facility into another plastic
facility and relocation expenses associated with the establishment of the
division's headquarters in the Detroit metropolitan area.

European Automotive Interior Systems

Net Sales: Net sales for the European Automotive Interior Systems division
decreased 9.4% to $306.4 million, down $31.7 million from 1998. The decrease is
primarily due to weak demand for acoustical products from Rover, Ford and Volvo.

13
16

Operating Income: Operating income decreased 75.2% to $2.3 million, down
$6.9 million from 1998. The decrease is primarily related to operational
inefficiencies at the division's plastics operations in the United Kingdom.
These inefficiencies derived from system implementation difficulties, which
caused temporary delays and inaccuracies in scheduling, shipping and materials
management information. In addition, the division experienced manufacturing
inefficiencies associated with volume declines on Rover, Ford and Volvo
products. Operating losses were also incurred at a manufacturing facility at
Vastra Frolunda, Sweden, principally due to volume declines. The Vastra Frolunda
facility was closed as part of the Reorganization discussed in (ITEM 1.
BUSINESS -- Developments). The division also incurred a high level of relocation
expenses associated with the establishment of its headquarters in Germany, and
consulting expenses associated with system upgrades and Year 2000 compliance
efforts.

Specialty Automotive Products

Net Sales: Net sales for the Specialty Automotive Products division
increased 4.4% to $440.5 million, up $18.5 million from 1998. Excluding the
impact of the General Motors strike, sales increased $11.5 million, primarily
due to strong demand for the Ford Mustang at the division's convertible top
systems operations.

Operating Income: Operating income for the division increased 178.7% to
$39.6 million, up $25.4 million from 1998. The increase is primarily due to
increased volume at the convertible top systems operations and cost-cutting
efforts at the automotive fabrics operations. In 1998, the automotive fabrics
operations experienced unfavorable manufacturing variances related to a decline
in volume. The volume decline resulted from increased demand for leather
seating, program run-outs and unfavorable product mix factors. In addition, the
fabrics operations incurred charges related to idle equipment. The increase in
operating income in 1999 was partially offset by the impact of certain costs
related to the closure and relocation of the Cramerton, North Carolina, fabrics
facility into another fabrics facility.

The Company as a Whole

Net Sales: The Company's net sales increased 4.0% to $1,898.6 million, up
$73.1 million from 1998, resulting primarily from the factors discussed above.

Gross Margin: Gross margin for the Company was 15.0% in 1999, up from
13.6% in 1998. The increase in gross margin is primarily due to increased volume
and improved manufacturing efficiencies at the Company's North American
Automotive Interior Systems division. In addition, gross margin at the Company's
Specialty Automotive Products division improved over prior year results, which
were impacted by lower sales volumes and manufacturing inefficiencies caused by
increased demand for leather seating applications and charges for idle
equipment. These increases were partially offset by the manufacturing
inefficiencies experienced at the Company's European Automotive Interior Systems
resulting from volume declines and system implementation difficulties at the
division's plastics operations.

Selling, General and Administrative Expenses: Selling, general and
administrative expenses increased 2.0% to $152.8 million, up $3.1 million from
1998. The increase is primarily due to costs associated with system upgrades,
the establishment of the Company's new headquarters in the Detroit metropolitan
area and Germany and Year 2000 compliance efforts, partially offset by
cost-cutting measures at the Specialty Automotive Products division and lower
personnel costs at the Company's former North Carolina headquarters due to
employee reductions. As a percentage of sales, selling, general and
administrative expenses declined to 8.0% in 1999, compared to 8.2% in 1998.

Restructuring Charge: The Company recognized a $33.4 million charge in
1999 relating to the Reorganization (See Note 15 to the Consolidated Financial
Statements).

Interest Expense: Interest expense, net of interest income of $2.4 million
and $3.7 million in 1999 and 1998, respectively, increased $10.0 million to
$92.0 million in 1999. The increase is primarily due to higher levels of
outstanding debt in 1999. The weighted average interest rates were 9.6% and 9.7%
in 1999 and 1998, respectively.

14
17

Loss on the Sale of Receivables: The Company sells on a continuous basis,
through Carcorp, interests in a pool of accounts receivable. In connection with
the receivables sales, a loss of $5.4 million was recognized in 1999, compared
to a loss of $6.1 million in 1998. The decrease in the loss on sale of
receivables is primarily due to a lower interest rate and decreased borrowings
on the receivables facility during 1999.

Other Expense: The Company recognized other expense of $2.2 million,
compared to other expense of $5.3 million in 1998. The decrease is primarily due
to higher foreign currency transaction losses associated with the Canadian
dollar in 1998.

Income Taxes: The Company recognized income tax expense of $0.2 million in
1999, compared to income tax expense of $5.3 million in 1998. The Company's
effective tax rate was (22%) in 1999, compared to 102% in 1998. The decrease in
the Company's effective tax rate is primarily due to lower foreign taxes and
non-recurring tax credits.

Extraordinary Charge: In 1998, the Company recognized a non-cash
extraordinary charge of $3.6 million, net of income taxes of $2.4 million,
relating to the refinancing of the Company's bank facilities and a charge of
$0.1 million, net of income taxes of $90 thousand, recognized in connection with
the repurchase of $2.6 million principal amount of JPS Automotive Senior Notes
at market prices in excess of carrying values.

Cumulative Effect of a Change in Accounting Principle: The Company adopted
the provisions of SOP 98-5 at the beginning of 1999. The cumulative effect of
adopting SOP 98-5 resulted in a charge of $8.9 million, net of income taxes of
$5.1 million.

Net Loss: The combined effect of the foregoing resulted in a net loss of
$10.2 million in 1999, compared to a net loss of $3.8 million in 1998.

LIQUIDITY AND CAPITAL RESOURCES

The Company and its subsidiaries had cash and cash equivalents totaling
$20.9 million and $14.0 million at December 31, 2000 and December 25, 1999,
respectively. The Company had $105.1 million of borrowing availability under its
credit arrangements as of December 31, 2000. The total was comprised of $81.4
million under the Company's revolving credit facility (including $42.3 million
available to the Canadian Borrowers, as hereinafter defined), approximately
$23.7 million under bank demand lines of credit in Canada and Austria and a line
of credit for certain other European locations. Availability as of December 31,
2000 under the revolving credit facility was reduced by outstanding letters of
credit of $17.6 million.

During the first quarter of 2001, Heartland acquired 25 million shares of
common stock (of which 8.49 million were shares of treasury stock) from the
Company at a price of $5.00 per share, representing a cash investment in the
Company of $125.0 million before fees and expenses. Net proceeds paid to the
Company were approximately $95.0 million. The proceeds will be used to pay down
the Company's Revolving Credit Facility (as hereinafter defined) and to fund
corporate growth initiatives.

On May 28, 1998, the Company entered, through C&A Products, into new credit
facilities consisting of: (i) a senior secured term loan facility in the amount
of $100 million payable in quarterly installments until final maturity on
December 31, 2003 (the "Term Loan A Facility"); (ii) a senior secured term loan
facility in the principal amount of $125 million payable in quarterly
installments until final maturity on June 30, 2005 (the "Term Loan B Facility"
and, together with the Term Loan A Facility and Term Loan C Facility, as
hereinafter defined, the "Term Loan Facilities"); and (iii) a senior secured
revolving credit facility in an aggregate principal amount of up to $250 million
terminating on December 31, 2003, of which $60 million (or the equivalent
thereof in Canadian dollars) is available to two of the Company's Canadian
subsidiaries (the "Canadian Borrowers"), and of which up to $50 million is
available as a letter of credit facility (the "Revolving Credit Facility" and
together with the Term Loan Facilities, the "Credit Agreement Facilities"). In
addition, the Credit Agreement Facilities included a provision for a Term Loan C
credit facility (the "Term Loan C Facility") of up to $150 million. On May 13,
1999, the Company closed on the Term Loan C Facility in the principal amount of
$100 million. The Term Loan C Facility is payable in quarterly installments
through final maturity on December 31, 2005. The Company used approximately $44
million of the proceeds from the Term Loan C Facility to pay a special dividend
to shareholders on May 28, 1999 (See Note 16 to the
15
18

Consolidated Financial Statements). The remaining proceeds were used to repay
amounts outstanding on the Revolving Credit Facility and for general corporate
purposes.

Effective February 23, 2001, the Company, amended and restated the Credit
Agreement Facilities and received waivers of the interest coverage and leverage
ratio covenants for the period ending December 31, 2000. The Company also
received at that time commitments from its lenders for a term loan ("Term Loan D
Facility") in the amount of $50 million maturing January 15, 2006 to be used to
retire the outstanding JPS Automotive Senior Notes. The primary purpose of the
amendments was to allow the Change of Control precipitated by the Heartland
Transaction and provide for the Term Loan D Facility. As a part of this
amendment and restatement, the Company is providing collateral additional to the
previous pledge of stock of C&A Products and its significant subsidiaries and
certain intercompany indebtedness and guarantees from the Company and its U.S.
subsidiaries (subject to certain exceptions). This additional collateral
consists of a first priority lien on substantially all of the assets of the
Company, C&A Products and its U.S. and Canadian subsidiaries with certain
exceptions (including assets included in the Company's receivables facility,
certain scheduled assets, and certain assets whose value relative to cost of
lien perfection is considered too low to include). The Company also obtained
amendments adjusting the interest coverage and leverage ratio covenants as well
as adjustments to certain definitions and calculations giving the Company
increased operating flexibility. These amendments, together with the current
credit environment, resulted in additional amendments to increase the Company's
borrowing rates charged under the previously existing Credit Facilities. The
weighted average rate of interest on the Credit Agreement Facilities at December
31, 2000 was 9.05%. Under the Credit Agreement Facilities as amended February
23, 2001, the weighted average rate of interest at December 31, 2000, would have
been 10.13%.

At December 31, 2000, the Company had outstanding $66.3 million under the
Term Loan A Facility, $118.0 million under the Term Loan B Facility, $96.0
million under the Term Loan C Facility, and $150.2 million under the Revolving
Credit Facility (including $17.3 million borrowed by the Canadian Borrowers).

The Credit Agreement Facilities, which are guaranteed by the Company and
its U.S. subsidiaries (subject to certain exceptions), contain restrictive
covenants including maintenance of interest coverage and leverage ratios and
various other restrictive covenants which are customary for such facilities.
Effective March 8, 1999, the Company, in view of the decreased sales of
automotive fabrics and the General Motors strike, obtained an amendment to the
Credit Agreement Facilities primarily in order to modify the covenants relating
to interest coverage and leverage ratios throughout the existing terms of the
Credit Agreement Facilities. The amendment resulted generally in an increase in
the interest rates charged under the Credit Agreement Facilities. For additional
discussion of the Credit Agreement Facilities and related restrictive covenants,
see Note 10 to the Consolidated Financial Statements.

On June 10, 1996, C&A Products issued at face value $400 million principal
amount of 11 1/2% Senior Subordinated Notes due 2006 (the "Senior Subordinated
Notes"). The Senior Subordinated Notes indenture contains restrictive covenants
(including, among others, limitations on the incurrence of indebtedness, asset
dispositions and transactions with affiliates) which are customary for such
securities. These covenants are also subject to a number of significant
exceptions. The Company does not currently meet the Senior Subordinated Notes
indenture's general test for the incurrence of indebtedness, and does not expect
to meet such test during 2001. However, the Company expects all its borrowing
needs for the foreseeable future to be allowed under exceptions for permitted
indebtedness in the indenture. During the first quarter of 2001, the Company
solicited and received consent from holders of a sufficient amount of the
outstanding principal of the Senior Subordinated Notes allowing the Change of
Control precipitated by the Heartland Transaction. A Second Supplemental
Indenture dated February 8, 2001 amends the Senior Subordinated Notes indenture
to reflect this and certain other changes, including allowance for the
incurrence of debt in the form of the Term Loan D Facility. For additional
discussion of the Senior Subordinated Notes, see Note 10 to the Consolidated
Financial Statements.

At December 31, 2000, JPS Automotive had approximately $48.3 million of
indebtedness outstanding (including a premium of $0.3 million) related to the
JPS Automotive Senior Notes. The Company is

16
19

operating JPS Automotive as a restricted subsidiary under the Credit Agreement
Facilities and the indenture governing the Senior Subordinated Notes.

On February 26, 2001 the Company announced that JPS Automotive is redeeming
all of the outstanding JPS Automotive Senior Notes. The JPS Automotive Senior
Notes will be redeemed in full on March 28, 2001 at a redemption price equal to
the principal amount of the JPS Automotive Senior Notes plus the applicable
premium together with interest accrued to the redemption date in the amount of
$31.83 per $1,000 principal amount of the JPS Automotive Senior Notes. For
additional discussion of the JPS Automotive Senior Notes, see Note 10 to the
Consolidated Financial Statements.

On December 27, 1999, the Company entered into a new receivables facility
(the "New Receivables Facility"), replacing the Company's previous receivables
facility (the "Old Receivables Facility") which had expired. The New Receivables
Facility utilizes funding provided by commercial paper conduits sponsored by
three of the Company's lenders under its Credit Agreement Facilities. Carcorp
purchases virtually all trade receivables generated by C&A Products and certain
of its subsidiaries (the "Sellers") in the United States and Canada,
transferring rights to collections on those receivables to the conduits. The
conduits in turn issue commercial paper which is collateralized by those rights.
The liquidity facilities backing the New Receivables Facility have terms of 364
days, renewable annually for up to five years.

The total funding available to the Company on a revolving basis under the
New Receivables Facility is up to $171.6 million, depending primarily on the
amount of receivables generated by the Sellers from sales, the rate of
collection on those receivables and other characteristics of those receivables
which affect their eligibility (such as the bankruptcy or downgrading below
investment grade of the obligor, delinquency and excessive concentration). The
Company retains the collection responsibility with respect to the receivables.

The Old Receivables Facility was comprised of (i) term certificates, which
were issued on March 31, 1995 in an aggregate face amount of $110 million having
a term of five years and (ii) variable funding certificates, which represented
revolving commitments of up to an aggregate of $75 million having a term of five
years. The certificates represented the right to receive payments generated by
the receivables held by a trust formed by Carcorp.

On December 27, 1999, the Company funded $120 million through the New
Receivables Facility. At December 31, 2000, the New Receivables Facility was
fully utilized at $82.5 million. The discount on sold interests is equal to the
interest rate paid by the conduits to the holders of the commercial paper plus a
margin of 0.70% and dealer fees of 0.05% (7.41% at inception and 7.40% at
December 31, 2000). In addition, the Company pays 0.25% on the unused committed
portion of the facility. See Note 11 to the Consolidated Financial Statements
for further information regarding the New Receivables Facility.

The Company has equipment lease agreements and building lease agreements
with several lessors which, subject to specific approval, provide availability
of funding for operating leases and sale leasebacks as allowed in its other
financing agreements. The Company made lease payments under the equipment lease
agreements related to continuing operations of approximately $6.9 million, $5.8
million and $5.4 million for 2000, 1999 and 1998, respectively. The Company has
a purchase option on the equipment at the end of the lease term based on the
fair market value of the equipment and has additional options to cause the sale
of some or all of the equipment or to purchase some or all of the equipment at
prices determined under the agreement. The Company has classified the leases as
operating. The Company may sell and lease back additional equipment in the
future under the same lease agreements, subject to the lessor's approval.

The Company's principal sources of funds are cash generated from continuing
operating activities, borrowings under the Credit Agreement Facilities and the
sale of receivables under the New Receivables Facility. Net cash provided by the
continuing operating activities of the Company was $131.0 million for 2000. In
1999, the Company implemented a new compensation program, based in part upon
maximizing cash flow and increasing asset utilization. This new focus resulted
in a 11% reduction in working capital to $150 million in 2000, compared to $168
million in 1999.

The Company's principal uses of funds from operating activities and
borrowings for the next several years are expected to fund interest and
principal payments on its indebtedness, net working capital increases and
17
20

capital expenditures. At December 31, 2000, the Company had total outstanding
indebtedness of $884.0 million (excluding approximately $17.6 million of
outstanding letters of credit) at a weighted average interest rate of 10% per
annum. Of the total outstanding indebtedness, $830.5 million relates to the
Credit Agreement Facilities and the Senior Subordinated Notes.

See Notes 10 and 11 to the Consolidated Financial Statements for
information regarding the interest rates on the Credit Agreement Facilities,
Senior Subordinated Notes, JPS Automotive Senior Notes and New Receivables
Facility. Cash interest paid was $94.8 and $91.9 million for the years ended
December 31, 2000 and December 25, 1999, respectively.

Due to the variable interest rates under the Credit Agreement Facilities
and the New Receivables Facility, the Company is sensitive to changes in
interest rates. Based upon amounts outstanding at December 31, 2000, a 0.5%
increase in each of LIBOR and Canadian bankers' acceptance rates (6.6% and 5.8%,
respectively, at December 31, 2000) would impact interest costs by approximately
$2.2 million annually on the Credit Agreement Facilities and $0.4 million
annually on the New Receivables Facility.

The current maturities of long-term debt primarily consist of the JPS
Automotive Senior Notes, the current portion of the Credit Agreement Facilities,
vendor financing, an industrial revenue bond and other miscellaneous debt. The
maturities of long-term debt of the Company's continuing operations during 2001,
2002, 2003, 2004 and 2005 are $84.3 million, $34.1 million, $25.1 million,
$219.9 million and $119.7 million, respectively. In addition, the Credit
Agreement Facilities provide for mandatory prepayments of the Term Loan
Facilities with certain excess cash flow of the Company, net cash proceeds of
certain asset sales or other dispositions by the Company, net cash proceeds of
certain sale/leaseback transactions and net cash proceeds of certain issuances
of debt obligations. The indenture governing the Senior Subordinated Notes
provides that in the event of certain asset dispositions, C&A Products must
apply net proceeds (to the extent not reinvested in the business) first to repay
Senior Indebtedness (as defined, which includes the Credit Agreement Facilities)
and then, to the extent of remaining net proceeds, to make an offer to purchase
outstanding Senior Subordinated Notes at 100% of their principal amount plus
accrued interest. C&A Products must also make an offer to purchase outstanding
Senior Subordinated Notes at 101% of their principal amount plus accrued
interest if a Change in Control (as defined) of the Company occurs. During the
first quarter of 2001, the Company solicited and received consent from holders
of a sufficient amount of the outstanding principal of the Senior Subordinated
Notes allowing the Change in Control precipitated by the Heartland Transaction.
A Second Supplemental Indenture dated February 8, 2001 amends the Senior
Subordinated Notes indenture to reflect this and certain other changes,
including allowance for the incurrence of debt in the form of the Term Loan D
Facility.

During 1999 the Company's Board of Directors authorized the expenditure of
up to $25 million to repurchase shares of the Company's common stock at
management's discretion. This amount was reduced to approximately $2.0 million
by the approximately $6.2 million special dividend paid on March 1, 1999 and the
approximately $44.0 million special dividend paid on May 28, 1999. At December
31, 2000, approximately $1.0 million remained authorized by the Company's Board
of Directors for the Company's 1999 share repurchase program. The Company
believes it has sufficient liquidity under its existing credit arrangements to
effect the repurchase program. The Company spent approximately $0.5 million and
$1.8 million to repurchase shares during 2000 and 1999, respectively.

The Company makes capital expenditures on a recurring basis for
replacements and improvements. As of December 31, 2000, the Company's continuing
operations had approximately $7.8 million in outstanding capital expenditure
commitments. The Company currently anticipates that its capital expenditures for
continuing operations for 2001 will be approximately $75.0 million, a portion of
which may be financed through leasing. The Company's capital expenditures in
future years will depend upon demand for the Company's products and changes in
technology.

The Company is sensitive to price movements in its raw material supply
base. During 2000, prices for most of the Company's primary raw materials
remained constant with price levels at December 25, 1999. While the Company may
not be able to pass on future raw material price increases to its customers, it
believes

18
21

that a portion of the increased cost can be offset through value
engineering/value analysis in conjunction with its major customers and by
continued reductions in the cost of off-quality products and processes.

The Company has significant obligations relating to postretirement,
casualty, environmental, lease and other liabilities of discontinued operations.
In connection with the sale and acquisition of certain businesses, the Company
has indemnified the purchasers and sellers for certain environmental
liabilities, lease obligations and other matters. In addition, the Company is
contingently liable with respect to certain lease and other obligations assumed
by certain purchasers and may be required to honor such obligations if such
purchasers are unable or unwilling to do so. On January 5, 2000, Imperial Home
Decor Group, Inc., which purchased Wallcoverings in March, 1998, filed voluntary
petitions for protection under chapter 11 of the U.S. Bankruptcy Code. On March
16, 2001, a Bankruptcy Court approved a restructuring plan for Imperial Home
Decor. The Company is currently assessing the impact of that restructuring plan
filing. Management currently anticipates that the net cash requirements of its
discontinued operations will be approximately $19.6 million in 2001. However,
because the requirements of the Company's discontinued operations are largely a
function of contingencies, it is possible that the actual net cash requirements
of the Company's discontinued operations could differ materially from
management's estimates. Management believes that the Company's cash needs
relating to discontinued operations can be provided by operating activities from
continuing operations and by borrowings under its credit facilities.

TAX MATTERS

At December 31, 2000, the Company had outstanding net operating loss
carryforwards ("NOLs") of approximately $315.0 million for federal income tax
purposes. Substantially all of these NOLs expire over the period from 2008 to
2020. The Company also has unused federal tax credits of approximately $20.9
million, of which $8.7 million expire during the period 2001 to 2020.

As a result of the Heartland Transaction, Heartland will own approximately
60 percent of the outstanding shares. This constitutes a "change in control"
that results in annual limitations on the Company's use of its NOLs and unused
tax credits. This annual limitation on the use of NOLs and tax credits depends
on the value of the equity of the Company and the amount of "built-in gain" or
"built-in loss" in the Company's assets at the date of the "change in control".
Based on the expiration dates of the NOLs and tax credits as well as anticipated
levels of domestic income, management does not believe that the transaction will
have a material impact on these deferred tax assets.

Management has reviewed the Company's operating results for recent years as
well as the outlook for its continuing operations and concluded that it is more
likely than not that the net deferred tax assets of $97.7 million at December
31, 2000 will be realized. The Company announced a reorganization on February
10, 1999 (see Note 15 to the Consolidated Financial Statements) to better align
itself in the marketplace. A major goal of this reorganization is to lower the
overall cost structure of the Company and thereby increase profitability. The
infusion of cash from the Heartland Transaction is expected to lower the overall
debt of the Company and reduce its interest expense. These factors, along with
the timing of the reversal of its temporary differences, certain tax planning
strategies and the expiration date of its NOLs were also considered in reaching
this conclusion. The Company's ability to generate future taxable income is
dependent on numerous factors, including general economic conditions, the state
of the automotive industry and other factors beyond management's control.
Therefore, there can be no assurance that the Company will meet its expectation
of future taxable income.

The valuation allowance at December 31, 2000 provides for certain deferred
tax assets that in management's assessment may not be realized due to tax
limitations on the use of such amounts or that relate to tax attributes that are
subject to uncertainty due to the long-term nature of their realization.

ENVIRONMENTAL MATTERS

The Company is subject to federal, state and local environmental laws and
regulations that (i) affect ongoing operations and may increase capital costs
and operating expenses and (ii) impose liability for the costs of investigation
and remediation and otherwise relate to on-site and off-site contamination. The
19
22

Company's management believes that it has obtained, and is in material
compliance with, all material environmental permits and approvals necessary to
conduct its various businesses. Environmental compliance costs for continuing
businesses currently are accounted for as normal operating expenses or capital
expenditures of such business units. In the opinion of management, based on the
facts presently known to it, such environmental compliance costs will not have a
material adverse effect on the Company's consolidated financial condition or
future results of operations.

The Company is legally or contractually responsible or alleged to be
responsible for the investigation and remediation of contamination at various
sites. It also has received notices that it is a PRP in a number of proceedings.
The Company may be named as a PRP at other sites in the future, including with
respect to divested and acquired businesses. The Company is currently engaged in
investigation or remediation at certain sites. In estimating the total cost of
investigation and remediation, the Company has considered, among other things,
the Company's prior experience in remediating contaminated sites, remediation
efforts by other parties, data released by the United States Environmental
Protection Agency, the professional judgment of the Company's environmental
experts, outside environmental specialists and other experts, and the likelihood
that other parties which have been named as PRPs will have the financial
resources to fulfill their obligations at sites where they and the Company may
be jointly and severally liable. Under the theory of joint and several
liability, the Company could be liable for the full costs of investigation and
remediation even if additional parties are found to be responsible under the
applicable laws. It is difficult to estimate the total cost of investigation and
remediation due to various factors including incomplete information regarding
particular sites and other PRPs, uncertainty regarding the extent of
environmental problems and the Company's share, if any, of liability for such
problems, the selection of alternative compliance approaches, the complexity of
environmental laws and regulations and changes in cleanup standards and
techniques. When it has been possible to provide reasonable estimates of the
Company's liability with respect to environmental sites, provisions have been
made in accordance with generally accepted accounting principles. As of December
31, 2000, excluding sites at which the Company's participation is anticipated to
be de minimis or otherwise insignificant or where the Company is being
indemnified by a third party for the liability, there are 22 sites where the
Company is participating in the investigation or remediation of the site, either
directly or through financial contribution, and 11 additional sites where the
Company is alleged to be responsible for costs of investigation or remediation.
As of December 31, 2000, the Company's estimate of its liability for these 33
sites, is approximately $25.5 million. As of December 31, 2000, the Company has
established reserves of approximately $37.0 million for the estimated future
costs related to all its known environmental sites. In the opinion of
management, based on the facts presently known to it, the environmental costs
and contingencies will not have a material adverse effect on the Company's
consolidated financial condition or future results of operations. However, there
can be no assurance that the Company has identified or properly assessed all
potential environmental liability arising from the activities or properties of
the Company, its present and former subsidiaries and their corporate
predecessors.

During 2000, the Company settled claims for certain environmental matters
related to discontinued operations for a total of $20.0 million. Settlement
proceeds will be paid to the Company in three installments. The first
installment of $7.5 million was received on June 30, 2000, with the second and
third installments of $7.5 million and $5.0 million to be received in June 2001
and June 2002, respectively. Of the total $20.0 million settlement, the Company
recorded the present value of the settlement as $7.0 million of additional
environmental reserves, based on its assessment of potential environmental
exposures, and $6.6 million, net of income taxes, as income from discontinued
operations.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

RISK MANAGEMENT

The Company is exposed to market risk from changes in interest rates and
foreign exchange rates. To mitigate the risk from these interest rate and
foreign currency exchange rate fluctuations, the Company enters into various
hedging transactions that have been authorized pursuant to policies and
procedures. The Company does not use derivative financial instruments for
trading purposes.

20
23

INTEREST RATE EXPOSURE

The Company's exposure to market risk for changes in interest rates relates
primarily to the Company's long-term debt obligations. The interest rate
exposure for the Company's variable rate debt obligations is currently indexed
to LIBOR, for U.S.-denominated debt, or the Canadian bankers' acceptance rate,
for Canadian-denominated debt, of one, two, three or six months, as selected by
the Company. While the Company has used interest rate swaps and other interest
rate protection agreements to modify its exposure to interest rate movements and
to reduce borrowing rates, no such agreements were in place at December 31,
2000.

The table below provides information about the Company's derivative
financial instruments and other financial instruments that are sensitive to
changes in interest rates, including debt obligations. The table presents
principal cash flows and related weighted average interest rates by expected
maturity dates for the Company's debt obligations. Weighted average variable
interest rates are based on implied LIBOR and Canadian bankers' acceptance
forward rates in the yield curve at the reporting date. The information is
presented in U.S. dollar equivalents, which is the Company's reporting currency.
The instrument's actual cash flows are denominated in both U.S. dollar ($US) and
Canadian dollar ($CAD), as indicated in parentheses (dollar amounts in
thousands).



EXPECTED MATURITY DATE FAIR VALUE
------------------------------------------------------------------------- DECEMBER 31,
2001 2002 2003 2004 2005 THEREAFTER TOTAL 2000
------- ------- ------- -------- -------- ---------- -------- ------------

Debt:
Fixed rate ($US)......... $48,266 $400,000 $448,266 $376,403
Average interest rate.... 11.125% 11.5%
Variable rate ($US)...... $35,000 $33,000 $24,250 $201,900 $119,000 $413,150 $413,150
Average interest rate.... 8.73% 8.82% 9.03% 9.04% 9.82%
Variable rate ($CAD)..... $ 17,341 $ 17,341 $ 17,341
Average interest rate.... 8.48%


CURRENCY RATE EXPOSURE

The Company is subject to currency rate exposure primarily related to
foreign currency purchase and sale transactions and intercompany and third party
loans. The primary purpose of the Company's foreign currency hedging activities
is to protect against the volatility associated with these foreign currency
exposures. The Company primarily utilizes forward exchange contracts and
purchased options with durations of generally less than 12 months.

On January 1, 1999, eleven of the fifteen member countries of the European
Union (the "Participating Countries") established fixed conversion rates between
their existing sovereign currencies and the Euro. The Participating Countries
adopted the Euro as their common currency on that date. The conversion did not
have a material adverse effect on the Company's consolidated financial position
or results of operations.

21
24

At December 31, 2000, the Company had outstanding the following foreign
currency forward and option contract amounts (amounts in thousands, except
average contract rate):



WEIGHTED AVERAGE
CONTRACT RATE UNREALIZED
CURRENCY SOLD CURRENCY RECEIVED CONTRACT AMOUNT PER CONNECTION GAIN (LOSS)
- ------------- ----------------- --------------- -------------------- -----------

Euro GBP $14,141 0.62330 GBP per EUR --
GBP Euro $ 5,045 0.62377 GBP per EUR --
GBP USD $22,201 1.49330 USD per GBP --
Euro USD $ 2,180 0.93366 USD per EUR --
CAD USD $65,438 1.50671 CAD per USD --
USD CAD $ 8,871 1.50825 CAD per USD --
SEK GBP $40,729 14.21472 SEK per GBP --
Euro GBP $ 5,734 0.61123 GBP per EUR $(206)
GBP Euro $ 5,391 0.61904 GBP per EUR $ 119
Euro SEK $ 9,068 8.35445 SEK per EUR $(533)
USD SEK $ 1,752 9.47954 SEK per USD $ 30


The Company also had option contracts with a notional amount of $43.2
million outstanding at December 31, 2000 with a weighted average strike price of
$1.62. For additional information on hedging activity see Note 5 to the
Consolidated Financial Statements.

The information presented does not fully reflect the net foreign exchange
rate exposure of the Company because it does not include the intercompany
funding arrangements denominated in foreign currencies and the foreign
currency-denominated cash flows from anticipated sales and purchases. Management
believes that the foreign currency exposure relating to these items would
substantially offset the exposure discussed above.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

See the Consolidated Financial Statements of Collins & Aikman Corporation
and subsidiaries included herein and listed on the Index to Financial Statements
set forth in Item 14 (a) of this Form 10-K report.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

None.

22
25

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

There is incorporated herein by reference the information required by this
Item in the Company's definitive proxy statement for the 2001 Annual Meeting of
Stockholders which will be filed with the Securities and Exchange Commission no
later than 120 days after the close of the year ended December 31, 2000.

ITEM 11. EXECUTIVE COMPENSATION

There is incorporated herein by reference the information required by this
Item in the Company's definitive proxy statement for the 2001 Annual Meeting of
Stockholders which will be filed with the Securities and Exchange Commission no
later than 120 days after the close of the year ended December 31, 2000.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

There is incorporated herein by reference the information required by this
Item in the Company's definitive proxy statement for the 2001 Annual Meeting of
Stockholders which will be filed with the Securities and Exchange Commission no
later than 120 days after the close of the year ended December 31, 2000.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

There is incorporated herein by reference the information required by this
Item in the Company's definitive proxy statement for the 2001 Annual Meeting of
Stockholders which will be filed with the Securities and Exchange Commission no
later than 120 days after the close of the year ended December 31, 2000.

23
26

PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)(1) Financial Statements:



PAGE
NUMBER
------

Report of Independent Public Accountants.................... F-1
Consolidated Statements of Operations for the fiscal years
ended December 31, 2000, December 25, 1999 and December
26, 1998.................................................. F-2
Consolidated Balance Sheets at December 31, 2000 and
December 25, 1999......................................... F-3
Consolidated Statements of Cash Flows for the fiscal years
ended December 31, 2000, December 25, 1999 and December
26, 1998.................................................. F-4
Consolidated Statements of Common Stockholders' Deficit for
the fiscal years ended December 31, 2000, December 25,
1999 and December 26, 1998................................ F-5
Notes to Consolidated Financial Statements.................. F-6


(a)(2) Financial Schedules:

The following financial statement schedules of Collins & Aikman Corporation
for the fiscal years ended December 31, 2000, December 25, 1999 and December 26,
1998 are filed as part of this Report and should be read in conjunction with the
Consolidated Financial Statements of Collins & Aikman Corporation.



PAGE
NUMBER
------

Report of Independent Public Accountants on Schedules....... S-1
Schedule I -- Condensed Financial Information of
Registrant................................................ S-2
Schedule II -- Valuation and Qualifying Accounts............ S-5


All other schedules for which provision is made in the applicable
accounting regulations of the Securities and Exchange Commission are omitted
because they are not required, are inapplicable or the information is included
in the Consolidated Financial Statements or Notes thereto.

(a)(3) Exhibits:

Please note that in the following description of exhibits, the title of any
document entered into, or filing made, prior to July 7, 1994 reflects the name
of the entity, a party thereto or filing, as the case may be, at such time.
Accordingly, documents and filings described below may refer to Collins & Aikman
Holdings Corporation, Collins & Aikman Group, Inc. or Wickes Companies, Inc., if
such documents and filings were made prior to July 7, 1994.



EXHIBIT
NUMBER DESCRIPTION
- ------- -----------

3.1 -- Restated Certificate of Incorporation of Collins & Aikman
Corporation is hereby incorporated by reference to Exhibit
3.1 of Collins & Aikman Corporation's Report on Form 10-Q
for the fiscal quarter ended June 26, 1999.
3.2 -- Certificate of Amendment to the Restated Certificate of
Incorporation of Collins & Aikman Corporation.
3.3 -- By-laws of Collins & Aikman Corporation, as amended, are
hereby incorporated by reference to Exhibit 3.2 of Collins &
Aikman Corporation's Report on Form 10-K for the fiscal year
ended January 27, 1996.


24
27



EXHIBIT
NUMBER DESCRIPTION
- ------- -----------

3.4 -- Certificate of Elimination of Cumulative Exchangeable
Redeemable Preferred Stock of Collins & Aikman Corporation
is hereby incorporated by reference to Exhibit 3.3 of
Collins & Aikman Corporation's Report on Form 10-Q for the
fiscal quarter ended October 28, 1995.
4.1 -- Specimen Stock Certificate for the Common Stock is hereby
incorporated by reference to Exhibit 4.3 of Amendment No. 3
to Collins & Aikman Holdings Corporation's Registration
Statement on Form S-2 (Registration No. 33-53179) filed June
21, 1994.
4.2 -- Indenture, dated as of June 1, 1996, between Collins &
Aikman Products Co., Collins & Aikman Corporation and First
Union National Bank of North Carolina, as Trustee, is hereby
incorporated by reference to Exhibit 4.2 of Collins & Aikman
Corporation's Report on Form 10-Q for the fiscal quarter
ended April 27, 1996.
4.3 -- First Supplemental Indenture dated as of June 1, 1996,
between Collins & Aikman Products Co., Collins & Aikman
Corporation and First Union National Bank of North Carolina,
as Trustee, is hereby incorporated by reference to Exhibit
4.3 of Collins & Aikman Corporation's Report on Form 10-Q
for the fiscal quarter ended April 27, 1996.
4.4 -- Credit Agreement, dated as of May 28, 1998, as amended and
restated through February 23, 2001, among Collins & Aikman
Products Co., as Borrower, Collins & Aikman Canada, Inc. and
Collins & Aikman Plastics, Ltd., as Canadian Borrowers,
Collins & Aikman Corporation, the lenders named therein, The
Chase Manhattan Bank, as Administrative Agent, and The Chase
Manhattan Bank of Canada, as Canadian Administrative Agent.
4.5 -- Waiver dated as of October 27, 1998 under the Credit
Agreement dated as of May 28, 1998, among Collins & Aikman
Products Co., Collins & Aikman Canada, Inc. and Collins &
Aikman Plastics, Ltd., as Canadian Borrowers, Collins &
Aikman Corporation, as Guarantor, the Lender Parties
thereto, Bank of America, N.T.S.A., as Documentation Agent,
The Chase Manhattan Bank, as Administrative Agent, and The
Chase Manhattan Bank of Canada, as Canadian Administrative
Agent is hereby incorporated by reference to Exhibit 4.5 of
Collins & Aikman Corporation's Report on Form 10-Q for the
fiscal quarter ended September 26, 1998.
4.6 -- Waiver dated as of December 22, 1998 under the Credit
Agreement dated as of May 28, 1998, among Collins & Aikman
Products Co., Collins & Aikman Canada, Inc. and Collins &
Aikman Corporation, as Guarantor, the Lender Parties
thereto, Bank of America, N.T.S.A., as Documentation Agent,
The Chase Manhattan Bank, as Administrative Agent, and The
Chase Manhattan Bank of Canada, as Canadian Administrative
Agent is hereby incorporated by reference to Exhibit 4.6 of
Collins & Aikman Corporation's Report on Form 10-K for the
year ended December 26, 1998.
4.7 -- Amendment and Waiver dated as of March 8, 1999, among
Collins & Aikman Products Co., Collins & Aikman Canada,
Inc., Collins & Aikman Plastics Ltd., Collins & Aikman
Corporation, as Guarantor, the Lender Parties thereto, Bank
of America N.T.S.A., as Documentation Agent, The Chase
Manhattan Bank, as Administrative Agent, and The Chase
Manhattan Bank of Canada, as Canadian Administrative Agent
is hereby incorporated by reference to Exhibit 4.7 of
Collins & Aikman Corporation's Report on Form 10-K for the
year ended December 26, 1998.
4.8 -- Tranche C Term Loan Supplement dated as of May 12, 1999 to
the Credit Agreement dated as of May 28, 1998 among Collins
& Aikman Products Co., Collins & Aikman Canada, Inc.,
Collins & Aikman Plastics, Ltd., Collins & Aikman
Corporation, the Financial Institutions parties thereto,
Bank of America N.T.S.A., as Documentation Agent, The Chase
Manhattan Bank, as Administrative Agent, and The Chase
Manhattan Bank of Canada, as Canadian Administrative Agent
is hereby incorporated by reference to Exhibit 4.1 of
Collins & Aikman Corporation's Report on Form 10-Q for the
fiscal quarter ended June 26, 1999.


25
28



EXHIBIT
NUMBER DESCRIPTION
- ------- -----------

4.9 -- Indenture dated as of June 28, 1994, between JPS Automotive
Products Corp., as Issuer, JPS Automotive L.P., as Guarantor
and Shawmut Bank Connecticut, N.A., as Trustee, is hereby
incorporated by reference to Exhibit 4.2 of JPS Automotive
Corp.'s Registration Statement on Form S-1, Registration No.
33-75510.
4.10 -- First Supplemental Indenture, dated as of October 5, 1994,
between JPS Automotive Products Corp. and JPS Automotive
L.P., as Co-Obligors, and Shawmut Bank Connecticut, N.A., as
Trustee is hereby incorporated by reference to Exhibit 4.48A
of JPS Automotive L.P.'s and JPS Automotive Products Corp.'s
Report on Form 10-Q for the fiscal quarter ended October 2,
1994.
4.11 -- Second Supplemental Indenture, dated as of February 8, 2001,
by and among Collins & Aikman Products Co., as Issuer,
Collins & Aikman Corporation, as Guarantor, and First Union
National Bank, as Trustee.
4.12 -- Guarantee and Collateral Agreement, dated as of February 23,
2001, made by Collins & Aikman Corporation, Collins & Aikman
Products Co. and certain of their subsidiaries, as Grantors,
in favor of The Chase Manhattan Bank, as Collateral Agent.
4.13 -- Canadian Guarantee and Collateral Agreement, dated as of
February 23, 2001, made by Collins & Aikman Holdings Canada
Inc., Collins & Aikman Canada Inc., Collins & Aikman
Plastics, Ltd., C & A Canada International Holdings Limited
and certain other entities that may become party thereto
from time to time, as Canadian Grantors, in favor of The
Chase Manhattan Bank of Canada, as Canadian Collateral
Agent.
Collins & Aikman Corporation agrees to furnish to the
Commission upon request in accordance with Item 601 (b)(4)
(iii) (A) of Regulation S-K copies of instruments defining
the rights of holders of long-term debt of Collins & Aikman
Corporation or any of its subsidiaries, which debt does not
exceed 10% of the total assets of Collins & Aikman
Corporation and its subsidiaries on a consolidated basis.
10.1 -- Stockholders Agreement, dated February 23, 2001, by and
among Collins & Aikman Corporation, Heartland Industrial
Partners, L.P. and other investor stockholders listed on
Schedule 1 thereto, Blackstone Capital Company II, L.L.C.,
Blackstone Family Investment Partnership I L.P. Blackstone
Advisory Directors Partnership L.P., Blackstone Capital
Partners L.P., and Wasserstein/C&A Holdings, L.L.C.
10.2 -- Employment Agreement dated as of July 18, 1990 between
Wickes Companies, Inc. and an executive officer is hereby
incorporated by reference to Exhibit 10.3 of Wickes
Companies, Inc.'s Report on Form 10-K for the fiscal year
ended January 26, 1991.*
10.3 -- Employment Agreement dated as of July 22, 1992 between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.7 of Collins
& Aikman Holdings Corporation's Report on Form 10-K for the
fiscal year ended January 30, 1993.*
10.4 -- First Amendment to Employment Agreement dated as of February
24, 1994 between Collins & Aikman Corporation and an
executive officer is hereby incorporated by reference to
Exhibit 10.7 of Collins & Aikman Holdings Corporation's
Registration Statement on Form S-2 (Registration No.
33-53179) filed April 19, 1994.*
10.5 -- Second Amendment, dated as of October 3, 1996, to the
Employment Agreement, dated as of July 22, 1992, as amended,
between Collins & Aikman Products Co. and an executive
officer is hereby incorporated by reference to Exhibit 10.26
of Collins & Aikman Corporation's Report on Form 10-Q for
the fiscal quarter ended October 26, 1996.*
10.6 -- Third Amendment dated as of August 1, 1997, to the
Employment Agreement dated as of July 22, 1992, as amended,
between the Corporation and an executive officer is hereby
incorporated by reference to Exhibit 10.35 of Collins &
Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended September 27, 1997.*


26
29



EXHIBIT
NUMBER DESCRIPTION
- ------- -----------

10.7 -- Letter Agreement dated March 23, 1999 with an executive
officer is hereby incorporated by reference to Exhibit 10.7
of Collins & Aikman Corporation's Report on Form 10-K for
the fiscal year ended December 26, 1998.*
10.8 -- Amended and Restated Employment Agreement dated as of
January 20, 1999 between Collins & Aikman Products Co. and
an executive officer is hereby incorporated by reference to
Collins & Aikman Corporation's Report on Form 10-K for the
fiscal year ended December 26, 1998.*
10.9 -- Employment Agreement dated as of January 20, 1999 between
Collins & Aikman Products Co. and an executive officer is
hereby incorporated by reference to Exhibit 10.9 of Collins
& Aikman Corporation's Form 10-K for the fiscal year ended
December 26, 1998.*
10.10 -- Employment Agreement dated as of April 22, 1999 between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.10 of Collins
& Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended March 27, 1999.*
10.11 -- Employment Agreement, dated as of March 29, 2000, between
Collins & Aikman Products Co. and an executive officer is
hereby incorporated by reference to Exhibit 10.1 of Collins
& Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended April 1, 2000.*
10.12 -- Employment Agreement, dated as of April 1, 2000, between
Collins & Aikman Products Co. and an executive officer is
hereby incorporated by reference to Exhibit 10.3 of Collins
& Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended July 1, 2000.*
10.13 -- Employment Agreement, dated as of August 1, 2000, between
Collins & Aikman Products Co. and an executive officer is
hereby incorporated by reference to Exhibit 10.6 of Collins
& Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended September 30, 2000.*
10.14 -- Employment Agreement, dated as of August 1, 2000, between
Collins & Aikman Products Co. and an executive officer is
hereby incorporated by reference to Exhibit 10.8 of Collins
& Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended September 30, 2000.*
10.15 -- Letter agreement, dated as of May 12, 1999, with an
executive officer is hereby incorporated by reference to
Exhibit 10.2 of Collins & Aikman Corporation's Report on
Form 10-Q for the fiscal quarter ended June 26, 1999.*
10.16 -- Letter agreement, dated as of April 7, 2000, between Collins
& Aikman Corporation and an executive officer is hereby
incorporated by reference to Exhibit 10.12 of Collins &
Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended September 30, 2000.*
10.17 -- Letter agreement, dated as of July 13, 2000, between Collins
& Aikman Corporation and an executive officer is hereby
incorporated by reference to Exhibit 10.11 of Collins &
Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended September 30, 2000.*
10.18 -- Service contract between Collins & Aikman Products GmbH and
an executive officer is hereby incorporated by reference to
Exhibit 10.5 of Collins & Aikman Corporation's Report on
Form 10-Q for the fiscal quarter ended September 30, 2000.
10.19 -- Settlement Agreement dated as of April 27, 2000, between
Collins & Aikman Products Co. and an executive officer is
hereby incorporated by reference to Exhibit 10.10 of Collins
& Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended September 30, 2000.
10.20 -- Collins & Aikman Corporation 1998 Executive Incentive
Compensation Plan is hereby incorporated by reference to
Exhibit 10.10 of Collins & Aikman Corporation's Report on
Form 10-K for the fiscal year ended December 26, 1998.*
10.21 -- Collins & Aikman Products Co. 2000 Executive Incentive
Compensation Plan is hereby incorporated by reference to
Exhibit 10.5 of Collins & Aikman Corporation's Report on
Form 10-Q for the fiscal quarter ended July 1, 2000.


27
30



EXHIBIT
NUMBER DESCRIPTION
- ------- -----------

10.22 -- Collins & Aikman Corporation Supplemental Retirement Income
Plan is hereby incorporated by reference to Exhibit 10.23 of
Amendment No. 5 to Collins & Aikman Holdings Corporation's
Registration Statement on Form S-2 (Registration No.
33-53179) filed July 6, 1994.*
10.23 -- Amendment to Collins & Aikman Corporation Supplemental
Retirement Income Plan is hereby incorporated by reference
to Exhibit 10.12 of the Collins & Aikman Corporation's
Report on Form 10-K for the fiscal year ended December 26,
1998.*
10.24 -- 1993 Employee Stock Option Plan, as amended and restated, is
hereby incorporated by reference to Exhibit 10.13 of Collins
& Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended April 29, 1995.*
10.25 -- 1994 Employee Stock Option Plan, as amended through February
7, 1997, is hereby incorporated by reference to Exhibit
10.12 of Collins & Aikman Corporation's Report on Form 10-Q
for the fiscal quarter ended March 29, 1997.*
10.26 -- 2000 Employee Stock Option Plan is hereby incorporated by
reference to Exhibit 10.6 of Collins & Aikman Corporation's
Report on Form 10-Q for the fiscal quarter ended July 1,
2000.
10.27 -- 1994 Directors Stock Option Plan as amended and restated is
hereby incorporated by reference to Exhibit 10.15 to Collins
& Aikman Corporation's Report on Form 10-K for the year
ended December 26, 1998.*
10.28 -- Excess Benefit Plan of Collins & Aikman Corporation is
hereby incorporated by reference to Exhibit 10.25 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended January 28, 1995.*
10.29 -- 1994 Employee Stock Option Plan, as amended and restated
through June 3, 1999 is hereby incorporated by reference to
Exhibit 10.2 of Collins & Aikman Corporation's Report on
Form 10-Q for the fiscal quarter ended June 26, 1999.
10.30 -- Change in Control Agreement, dated March 17, 1998, between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.17 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 27, 1997.*
10.31 -- Change in Control Agreement, dated March 17, 1998, between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.18 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 27, 1997.*
10.32 -- Change in Control Agreement, dated March 17, 1998, between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.19 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 27, 1997.*
10.33 -- Change in Control Agreement, dated March 17, 1998, between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.20 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 27, 1997.*
10.34 -- Change in Control Agreement, dated March 17, 1998, between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.22 of Collins
& Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended March 28, 1998.*
10.35 -- Change in Control Agreement, dated August 9, 1999, between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.25 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 25, 1999.*
10.36 -- Change in Control Agreement, dated March 17, 1998, between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.26 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 25, 1999.*


28
31



EXHIBIT
NUMBER DESCRIPTION
- ------- -----------

10.37 -- Change in Control Agreement, dated March 17 ,1998, between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.27 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 25, 1999.*
10.38 -- Change in Control Agreement, dated July 26, 1999, between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.28 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 25, 1999.*
10.39 -- Change in Control Agreement, dated March 17, 1998, between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.29 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 25, 1999.*
10.40 -- Change in Control Agreement, dated as of April, 2000,
between Collins & Aikman Corporation and an executive
officer is hereby incorporated by reference to Exhibit 10.2
of Collins & Aikman Corporation's Report on Form 10-Q for
the fiscal quarter ended July 1, 2000.*
10.41 -- Change in Control Agreement, dated as of April 1, 2000,
between Collins & Aikman Products Co. and an executive
officer is hereby incorporated by reference to Exhibit 10.4
of Collins & Aikman Corporation's Report on Form 10-Q for
the fiscal quarter ended July 1, 2000.*
10.42 -- Change in Control Agreement, dated as of August 1, 2000,
between Collins & Aikman Corporation and an executive
officer is hereby incorporated by reference to Exhibit 10.7
of Collins & Aikman Corporation's Report on Form 10-Q for
the fiscal quarter ended September 30, 2000.*
10.43 -- Change in Control Agreement, dated as of August 1, 2000,
between Collins & Aikman Corporation and an executive
officer is hereby incorporated by reference to Exhibit 10.9
of Collins & Aikman Corporation's Report on Form 10-Q for
the fiscal quarter ended September 30, 2000.*
10.44 -- Lease, executed as of the 1st day of June 1987, between Dura
Corporation and Dura Acquisition Corp. is hereby
incorporated by reference to Exhibit 10.24 of Amendment No.
5 to Collins & Aikman Holdings Corporation's Registration
Statement on Form S-2 (Registration No. 33-53179) filed July
6, 1994.
10.45 -- Amended and Restated Receivables Sale Agreement dated as of
March 30, 1995 among Collins & Aikman Products Co.,
Ack-Ti-Lining, Inc., WCA Canada Inc., Imperial
Wallcoverings, Inc., The Akro Corporation, Dura Convertible
Systems Inc., each of the other subsidiaries of Collins &
Aikman Products Co. from time to time parties thereto and
Carcorp, Inc. is hereby incorporated by reference to Exhibit
10.18 of Collins & Aikman Corporation's Report on Form 10-K
to the fiscal year ended January 28, 1995.
10.46 -- Servicing Agreement, dated as of March 30, 1995, among
Carcorp, Inc., Collins & Aikman Products Co., as Master
Servicer, each of the subsidiaries of Collins & Aikman
Products Co. from time to time parties thereto and Chemical
Bank, as Trustee is hereby incorporated by reference to
Exhibit 10.19 of Collins & Aikman Corporation's Report on
Form 10-K to the fiscal year ended January 28, 1995.
10.47 -- Pooling Agreement, dated as of March 30, 1995, among
Carcorp, Inc., Collins & Aikman Products Co., as Master
Servicer and Chemical Bank, as Trustee, is hereby
incorporated by reference to Exhibit 10.20 of Collins &
Aikman Corporation's Report on Form 10-K to the fiscal year
ended January 28, 1995.
10.48 -- Series 1995-1 Supplement, dated as of March 30, 1995, among
Carcorp, Inc., Collins & Aikman Products Co., as Master
Servicer and Chemical Bank, as Trustee, is hereby
incorporated by reference to Exhibit 10.21 of Collins &
Aikman Corporation's Report on Form 10-K to the fiscal year
ended January 28, 1995.


29
32



EXHIBIT
NUMBER DESCRIPTION
- ------- -----------

10.49 -- Series 1995-2 Supplement, dated as of March 30, 1995, among
Carcorp, Inc., Collins & Aikman Products Co., as Master
Servicer, the Initial Purchasers parties thereto, Societe
Generale, as Agent for the Purchasers and Chemical Bank, as
Trustee is hereby incorporated by reference to Exhibit 10.22
of Collins & Aikman Corporation's Report on Form 10-K to the
fiscal year ended January 28, 1995.
10.50 -- Amendment No. 1, dated September 5, 1995, among Carcorp,
Inc., as Company, Collins & Aikman Products Co., as Master
Servicer, and Chemical Bank, as Trustee, to the Pooling
Agreement, dated as of March 30, 1995, among the Company,
the Master Servicer and Trustee is hereby incorporated by
reference to Exhibit 10.2 of Collins & Aikman Corporation's
Report on Form 10-Q for the fiscal quarter ended July 29,
1995.
10.51 -- Amendment No. 2, dated October 25, 1995, among Carcorp,
Inc., as Company, Collins & Aikman Products Co., as Master
Servicer, and Chemical Bank, as Trustee, to the Pooling
Agreement, dated as of March 30, 1995, among the Company,
the Master Servicer and the Trustee is hereby incorporated
by reference to Exhibit 10.2 of Collins & Aikman
Corporation's Report on Form 10-Q for the fiscal quarter
ended October 28, 1995.
10.52 -- Amendment No. 1, dated February 29, 1996, to the Series
1995-1 Supplement, dated as of March 30, 1995, among
Carcorp, Inc., Collins & Aikman Products Co., as Master
Servicer, and Chemical Bank, as Trustee, is hereby
incorporated by reference to Exhibit 10.20 of Collins &
Aikman Corporation's Report on Form 10-K for the fiscal year
ended January 27, 1996.
10.53 -- Amendment No. 1, dated February 29, 1996, to the Series
1995-2 Supplement, dated as of March 30, 1995, among
Carcorp, Inc., Collins & Aikman Products Co., as Master
Servicer, Societe Generale, as agent, and Chemical Bank, as
Trustee, is hereby incorporated by reference to Exhibit
10.21 of Collins & Aikman Corporation's Report on Form 10-K
for the fiscal year ended January 27, 1996.
10.54 -- Receivables Transfer Agreement dated December 27, 1999,
among Carcorp, Inc. as Transferor, Collins & Aikman Products
Co. as Guarantor and as Collection Agent, Park Avenue
Receivables Corporation and Redwood Receivables Corporation,
as Initial Purchasers, The Several Financial Institutions
Party Hereto from time to time, as Liquidity Banks, The
Several Agent Banks Party Hereto from time to time, as
Funding Agents and The Chase Manhattan Bank, as
Administrative Agent is hereby incorporated by reference to
Exhibit 10.44 of Collins & Aikman Corporation's Report on
Form 10-K for the fiscal year ended December 25, 1999.*
10.55 -- Master Equipment Lease Agreement dated as of September 30,
1994, between NationsBanc Leasing Corporation of North
Carolina and Collins & Aikman Products Co. is hereby
incorporated by reference to Exhibit 10.27 of Collins &
Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended October 29, 1994.
10.56 -- Equity Purchase Agreement by and among JPSGP, Inc.,
Foamex -- JPS Automotive L.P. and Collins & Aikman Products
Co. dated August 28, 1996 is hereby incorporated by
reference to Exhibit 2.1 of Collins & Aikman Corporation's
Report on Form 10-Q for the fiscal quarter ended July 27,
1996.
10.57 -- Amendment No. 1 to Equity Purchase Agreement by and among
JPSGP, Inc., Foamex -- JPS Automotive L.P., Foamex
International Inc. and Collins & Aikman Products Co. dated
as of December 11, 1996 is hereby incorporated by reference
to Exhibit 2.2 of Collins & Aikman Corporation's Current
Report on Form 8-K dated December 10, 1996.
10.58 -- Equity Purchase Agreement by and among Seiren U.S.A.
Corporation, Seiren Automotive Textile Corporation, Seiren
Co., Ltd. and Collins & Aikman Products Co. dated December
11, 1996, is hereby incorporated by reference to Exhibit 2.3
of Collins & Aikman Corporation's Current Report on Form 8-K
dated December 10, 1996.


30
33



EXHIBIT
NUMBER DESCRIPTION
- ------- -----------

10.59 -- Acquisition Agreement between Perstorp A.B. and Collins &
Aikman Products Co. dated December 11, 1996 is hereby
incorporated by reference to Exhibit 2.4 of Collins & Aikman
Corporation's Current Report on Form 8-K dated December 10,
1996.
10.60 -- Agreement among Perstorp A.B., Perstorp GmbH, Perstorp
Biotec A.B. and Collins & Aikman Products Co. dated December
11, 1996 is hereby incorporated by reference to Exhibit 2.5
of Collins & Aikman Corporation's current report on Form 8-K
dated December 10, 1996.
10.61 -- Settlement and Amendment Agreement dated as of December 16,
1997 by and among Collins & Aikman Products Co., Perstorp
A.B., Perstorp GmbH, Collins & Aikman Holding A.B., Collins
& Aikman Automotive Systems GmbH, Collins & Aikman
Automotive Systems N.V., Collins & Aikman Automotive Systems
A.B. and Perstorp Components GmbH and related Letter
Amendment Agreement is hereby incorporated by reference to
Exhibit 10.38 of Collins & Aikman Corporation's Report on
Form 10-Q for the fiscal quarter ended September 26, 1998.
10.62 -- Acquisition Agreement dated as of December 9, 1996 among
Collins & Aikman Products Co., Collins & Aikman Floor
Coverings Group, Inc., Collins & Aikman Floor Coverings,
Inc., CAF Holdings, Inc., and CAF Acquisition Corp. is
hereby incorporated by reference to Exhibit 2.7 of Collins &
Aikman Corporation's Current Report on Form 8-K dated
December 10, 1996.
10.63 -- Mastercraft Group Acquisition Agreement dated as of April
25, 1997 among Collins & Aikman Products Co., Joan Fabrics
Corporation and MC Group Acquisition Company L.L.C., is
hereby incorporated by reference to Exhibit 2.1 of Collins &
Aikman Corporation's Report on Form 10-Q for the fiscal
quarter ended March 29, 1997.
10.64 -- Asset Purchase Agreement dated as of June 30, 1997 by and
between JPS Automotive L.P. and Safety Components
International, Inc. is hereby incorporated by reference to
Exhibit 2.1 of JPS Automotive L.P.'s and JPS Automotive
Products Corp.'s Current Report on Form 8-K dated July 24,
1997.
10.65 -- Closing Agreement dated July 24, 1997 between JPS Automotive
L.P., Safety Components International, Inc. and Safety
Components Fabric Technologies, Inc. is hereby incorporated
by reference to Exhibit 2.2 of JPS Automotive L.P.'s and JPS
Automotive Products Corp.'s Current Report on Form 8-K dated
July 24, 1997.
10.66 -- Amended and Restated Acquisition Agreement dated as of
November 4, 1997 and amended and restated as of March 9,
1998, among Collins & Aikman Products Co., Imperial
Wallcoverings Inc. and BDPI Holdings Corporation is hereby
incorporated by reference to Exhibit 2.4 of Collins & Aikman
Corporation's Report on Form 10-K for the fiscal year ended
December 27, 1997.
10.67 -- Share Purchase Agreement, dated as of January 12, 2001,
between Collins & Aikman Corporation and Heartland
Industrial Partners, L.P., is hereby incorporated by
reference to Exhibit 10.1 of Collins & Aikman Corporation's
Report on Form 8-K dated January 12, 2001.
10.68 -- Registration Rights Agreement, dated February 23, 2001, by
and among Collins & Aikman Corporation, Heartland Industrial
Partners, L.P. and the other investor stockholders listed on
Schedule 1 thereto, Blackstone Capital Company II, L.L.C.,
Blackstone Family Investment Partnership I L.P., Blackstone
Advisory Directors Partnership L.P., Blackstone Capital
Partners, L.P. and Wasserstein/C&A Holdings, L.L.C.
10.69 -- Services Agreement, dated as of February 23, 2001, by and
among Collins & Aikman Corporation, Collins & Aikman
Products Co. and Heartland Industrial Partners, L.P.


31
34



EXHIBIT
NUMBER DESCRIPTION
- ------- -----------


10.70 -- Profit Participation Interest Agreement, dated as of
February 23, 2001, by and among Heartland Industrial
Partners, L.P. and the other investor stockholders listed on
Schedule 1 thereto and each of Collins & Aikman Corporation,
Blackstone Capital Company II, L.L.C. and Wasserstein/C&A
Holdings, L.L.C.
10.71 -- Employment Agreement dated October 1, 1999 between Collins &
Aikman Products Co. and an executive officer is hereby
incorporated by reference to Exhibit 10.30 of Collins &
Aikman Corporation's Report on Form 10-K for the fiscal year
ended December 25, 1999.*
10.72 -- Severance Benefit Agreement dated July 26, 1999 between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.31 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 25, 1999.*
10.73 -- Severance Benefit Agreement dated August 9, 1999 between
Collins & Aikman Corporation and an executive officer is
hereby incorporated by reference to Exhibit 10.32 of Collins
& Aikman Corporation's Report on Form 10-K for the fiscal
year ended December 25, 1999.*
10.74 -- Letter agreement dated December 17, 1999 between Collins &
Aikman Corporation and an executive officer is hereby
incorporated by reference to Exhibit 10.33 of Collins &
Aikman Corporation's Report on Form 10-K for the fiscal year
ended December 25, 1999.*
10.75 -- Employment Agreement dated December 1, 2000 between Collins
& Aikman Products Co. and an executive officer.*
21 -- Subsidiaries of the Registrant.
23 -- Consent of Arthur Andersen LLP.
99 -- Voting Agreement between Blackstone Capital Partners L.P.
and Wasserstein Perella Partners, L.P. is hereby
incorporated by reference to Exhibit 99 of Amendment No. 4
to Collins & Aikman Holdings Corporation's Registration
Statement on Form S-2 (Registration No. 33-53179) filed June
27, 1994.


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

* Management contract or compensatory plan or arrangement required to be filed
as an exhibit to this form pursuant to Item 14(c) of this report.

Copies of any exhibits may be obtained by stockholders upon written request
to Investor Relations accompanied by a check in the amount of $5.00 payable to
Collins & Aikman Corporation to cover processing and mailing costs.

(b) Reports on Form 8-K

During the last quarter of the fiscal year for which this report on Form
10-K was filed, the Company filed no reports on Form 8-K.

32
35

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities and
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized, on the 23rd day of
March, 2001.

COLLINS & AIKMAN CORPORATION

By: /s/ THOMAS E. EVANS
------------------------------------
Thomas E. Evans
Chairman of the Board of Directors

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.



SIGNATURE TITLE DATE
--------- ----- ----


/s/ THOMAS E. EVANS Chairman of the Board of March 23, 2001
- --------------------------------------------------- Directors
Thomas E. Evans and Chief Executive Officer
(Principal Executive Officer)

/s/ RAJESH K. SHAH Executive Vice President and March 23, 2001
- --------------------------------------------------- Chief Financial Officer
Rajesh K. Shah (Principal Financial and
Accounting Officer)

/s/ ROBERT C. CLARK Director March 23, 2001
- ---------------------------------------------------
Robert C. Clark

/s/ CYNTHIA L. HESS Director March 23, 2001
- ---------------------------------------------------
Cynthia L. Hess

/s/ TIMOTHY D. LEULIETTE Director March 23, 2001
- ---------------------------------------------------
Timothy D. Leuliette

/s/ W. GERALD MCCONNELL Director March 23, 2001
- ---------------------------------------------------
W. Gerald McConnell

/s/ STEPHEN V. O'CONNELL Director March 23, 2001
- ---------------------------------------------------
Stephen V. O'Connell

/s/ WARREN B. RUDMAN Director March 23, 2001
- ---------------------------------------------------
Warren B. Rudman

/s/ NEIL P. SIMPKINS Director March 23, 2001
- ---------------------------------------------------
Neil P. Simpkins

/s/ J. MICHAEL STEPP Director March 23, 2001
- ---------------------------------------------------
J. Michael Stepp

/s/ DAVID A. STOCKMAN Director March 23, 2001
- ---------------------------------------------------
David A. Stockman

/s/ DANIEL P. TREDWELL Director March 23, 2001
- ---------------------------------------------------
Daniel P. Tredwell

/s/ SAMUEL VALENTI Director March 23, 2001
- ---------------------------------------------------
Samuel Valenti


33
36

(This page intentionally left blank)
37

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Collins & Aikman Corporation:

We have audited the accompanying consolidated balance sheets of Collins &
Aikman Corporation (a Delaware Corporation) and subsidiaries as of December 31,
2000 and December 25, 1999, and the related consolidated statements of
operations, cash flows, and common stockholders' deficit for each of the three
fiscal years in the period ended December 31, 2000. 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 auditing standards generally
accepted in the United States. 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 Collins & Aikman Corporation
and subsidiaries as of December 31, 2000, and December 25, 1999, and the results
of their operations and their cash flows for each of the three fiscal years in
the period ended December 31, 2000, in conformity with accounting principles
generally accepted in the United States.

As explained in Note 4 to the consolidated financial statements, effective
December 27, 1998, the Company changed its method of accounting for start-up
costs and organization costs in accordance with SOP 98-5, "Reporting on the
Costs of Start-up Activities."

ARTHUR ANDERSEN LLP

Charlotte, North Carolina,
February 14, 2001 (except with respect to
the matters discussed in Notes 1, 10, 19
and 25, as to which the date is March 21, 2001)

F-1
38

COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE DATA)



FISCAL YEAR ENDED
------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

Net sales................................................. $1,901,819 $1,898,597 $1,825,469
Cost of goods sold........................................ 1,635,178 1,613,880 1,577,244
---------- ---------- ----------
Gross profit.............................................. 266,641 284,717 248,225
Selling, general and administrative expenses.............. 158,556 152,807 149,747
Restructuring charge and impairment of long-lived
assets.................................................. -- 33,391 --
---------- ---------- ----------
Operating income.......................................... 108,085 98,519 98,478
Interest expense, net of interest income of $3,433, $2,452
and $3,725.............................................. 96,589 92,045 82,004
Loss on sale of receivables............................... 9,227 5,356 6,066
Other expense, net........................................ 1,454 2,237 5,215
---------- ---------- ----------
Income (loss) from continuing operations before income
taxes................................................... 815 (1,119) 5,193
Income tax expense........................................ 2,252 246 5,284
---------- ---------- ----------
Loss from continuing operations before extraordinary
charge and cumulative effect of a change in accounting
principle............................................... (1,437) (1,365) (91)
Income from discontinued operations, net of income taxes
of $4,400............................................... 6,600 -- --
---------- ---------- ----------
Income (loss) before extraordinary charge and cumulative
effect of change in accounting principle................ 5,163 (1,365) (91)
Extraordinary loss on retirement of debt, net of income
taxes of $457 and $2,482................................ (686) -- (3,724)
Cumulative effect of a change in accounting principle, net
of income taxes of $5,083............................... -- (8,850) --
---------- ---------- ----------
Net income (loss)............................... $ 4,477 $ (10,215) $ (3,815)
========== ========== ==========
Net income (loss) per basic and diluted common share:
Continuing operations................................... $ (0.03) $ (0.02) $ --
Discontinued operations................................. 0.11 -- --
Extraordinary charge.................................... (0.01) -- (0.06)
Cumulative effect of a change in accounting principle... -- (0.14) --
---------- ---------- ----------
Net income (loss)............................... $ 0.07 $ (0.16) $ (0.06)
========== ========== ==========
Average common shares outstanding:
Basic and Diluted....................................... 61,909 61,952 64,348
========== ========== ==========


The Notes to Consolidated Financial Statements are an integral part
of these consolidated financial statements.

F-2
39

COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)



DECEMBER 31, DECEMBER 25,
2000 1999
------------ ------------

ASSETS
Current Assets:
Cash and cash equivalents................................. $ 20,862 $ 13,980
Accounts and other receivables, net of allowances of
$8,097 and $8,557...................................... 196,451 233,819
Inventories............................................... 131,720 132,625
Other..................................................... 75,852 84,942
---------- ----------
Total current assets.............................. 424,885 465,366
Property, plant and equipment, net.......................... 434,147 443,526
Deferred tax assets......................................... 97,314 86,235
Goodwill, net............................................... 245,509 256,362
Other assets................................................ 78,435 97,401
---------- ----------
$1,280,290 $1,348,890
========== ==========
LIABILITIES AND COMMON STOCKHOLDERS' DEFICIT
Current Liabilities:
Short-term borrowings..................................... $ 3,835 $ 3,088
Current maturities of long-term debt...................... 84,302 27,992
Accounts payable.......................................... 178,483 198,466
Accrued expenses.......................................... 123,109 132,709
---------- ----------
Total current liabilities......................... 389,729 362,255
Long-term debt.............................................. 799,677 884,550
Other, including post-retirement benefit obligation......... 245,870 253,206
Commitments and contingencies...............................
Common stock ($.01 par value, 150,000 shares authorized,
70,521 shares issued and 62,024 shares outstanding at
December 31, 2000 and 150,000 shares authorized, 70,521
shares issued and 61,904 shares outstanding at December
25, 1999)................................................. 705 705
Other paid-in capital....................................... 585,481 585,484
Accumulated deficit......................................... (636,640) (641,117)
Accumulated other comprehensive loss........................ (42,924) (33,260)
Treasury stock, at cost (8,497 shares at December 31, 2000
and 8,617 shares at December 25, 1999).................... (61,608) (62,933)
---------- ----------
Total common stockholders' deficit................ (154,986) (151,121)
---------- ----------
$1,280,290 $1,348,890
========== ==========


The Notes to Consolidated Financial Statements are an integral part
of these consolidated financial statements.

F-3
40

COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)



FISCAL YEAR ENDED
------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

OPERATING ACTIVITIES
Loss from continuing operations......................... $ (1,437) $ (1,365) $ (91)
Adjustments to derive cash flow from continuing
operating activities:
Impairment of long lived assets...................... -- 13,361 --
Deferred income tax expense.......................... (10,010) (6,800) (7,233)
Depreciation and leasehold amortization.............. 59,112 58,230 52,608
Goodwill amortization................................ 7,077 7,023 7,023
Amortization of other assets......................... 8,517 6,221 7,443
Decrease (increase) in accounts and other
receivables........................................ 78,214 1,826 (5,980)
Decrease (increase) in inventories................... 905 20,215 (4,841)
Increase (decrease) in interest payable.............. 3,434 946 (2,629)
Increase (decrease) in accounts payable.............. (19,983) 28,658 10,031
Other, net........................................... 5,160 (28,455) (42,466)
-------- -------- ---------
Net cash provided by continuing operating
activities.................................... 130,989 99,860 13,865
-------- -------- ---------
Net cash provided by (used in) discontinued
operations.................................... 357 (16,770) (29,095)
-------- -------- ---------
INVESTING ACTIVITIES
Additions to property, plant and equipment.............. (68,996) (86,430) (98,991)
Sales of property, plant and equipment.................. 5,543 10,126 7,953
Acquisitions of businesses, net of cash acquired........ -- (425) (25,257)
Net proceeds from disposition of discontinued
operations........................................... -- -- 71,200
Other, net.............................................. -- (800) (1,239)
-------- -------- ---------
Net cash used in investing activities........... (63,453) (77,529) (46,334)
-------- -------- ---------
FINANCING ACTIVITIES
Issuance of long-term debt.............................. -- 100,000 225,000
Proceeds from (reduction of) participating interests in
accounts receivable, net of redemptions.............. (34,046) 2,000 (7,500)
Repayment of long-term debt............................. (67,343) (20,607) (264,480)
Increase (decrease) in short-term borrowings............ 1,581 (7,405) (1,358)
Net borrowings (repayments) on revolving credit
facilities........................................... 38,405 (35,293) 136,717
Purchase of treasury stock, net......................... (477) (2,097) (25,013)
Dividends paid.......................................... -- (50,198) --
Other, net.............................................. 869 (1,736) (2,051)
-------- -------- ---------
Net cash provided by (used in) financing
activities.................................... (61,011) (15,336) 61,315
-------- -------- ---------
Increase (decrease) in cash and cash equivalents.......... 6,882 (9,775) (249)
Cash and cash equivalents at beginning of year............ 13,980 23,755 24,004
-------- -------- ---------
Cash and cash equivalents at end of year.................. $ 20,862 $ 13,980 $ 23,755
======== ======== =========


The Notes to Consolidated Financial Statements are an integral part
of these consolidated financial statements.

F-4
41

COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDERS' DEFICIT
(IN THOUSANDS)



CURRENT YEAR ACCUMULATED
COMPREHENSIVE OTHER OTHER
INCOME ACCUMULATED COMPREHENSIVE COMMON PAID-IN TREASURY
(LOSS) TOTAL DEFICIT LOSS STOCK CAPITAL STOCK
------------- --------- ----------- ------------- ------ -------- --------

BALANCE AT DECEMBER 27, 1997...... $ (66,850) $(576,851) $(39,823) $705 $585,890 $(36,771)
Comprehensive income:
Net loss........................ $ (3,815) (3,815) (3,815) -- -- -- --
Other comprehensive income, net
of tax:
Foreign currency translation
adjustments................. 7,569 7,569 -- 7,569 -- -- --
Pension equity adjustment..... 8,827 8,827 -- 8,827 -- -- --
--------
$ 12,581
========
Compensation expense.............. (489) -- -- -- (489) --
Purchase of treasury stock (3,669
shares)......................... (25,013) -- -- -- -- (25,013)
--------- --------- -------- ---- -------- --------
BALANCE AT DECEMBER 26, 1998...... (79,771) (580,666) (23,427) 705 585,401 (61,784)
Comprehensive income:
Net loss........................ $(10,215) (10,215) (10,215) -- -- -- --
Other comprehensive income, net
of tax:
Foreign currency translation
adjustments................. (10,649) (10,649) -- (10,649) -- -- --
Pension equity adjustment..... 816 816 -- 816 -- -- --
--------
$(20,048)
========
Compensation expense.............. 545 -- -- 545 --
Dividends......................... (50,198) (50,198) --
Purchase of treasury stock (385
shares)......................... (2,097) -- -- -- -- (2,097)
Exercise of stock options (107
shares)......................... 448 (38) -- -- (462) 948
--------- --------- -------- ---- -------- --------
BALANCE AT DECEMBER 25, 1999...... (151,121) (641,117) (33,260) 705 585,484 (62,933)
Comprehensive income:
Net income...................... $ 4,477 4,477 4,477
Other comprehensive income, net
of tax:
Foreign currency translation
adjustments................. (10,492) (10,492) -- (10,492) -- -- --
Pension equity adjustment..... 828 828 -- 828 -- -- --
--------
$ (5,187)
========
Compensation expense.............. 930 -- -- -- 930 --
Purchase of treasury stock (100
shares)......................... (477) -- -- -- -- (477)
Exercise of stock options (220
shares)......................... 869 -- -- -- (933) 1,802
--------- --------- -------- ---- -------- --------
BALANCE AT DECEMBER 31, 2000...... $(154,986) $(636,640) $(42,924) $705 $585,481 $(61,608)
========= ========= ======== ==== ======== ========


The Notes to Consolidated Financial Statements are an integral part
of these consolidated financial statements.

F-5
42

COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION

Collins & Aikman Corporation (the "Company") is a Delaware corporation. As
of December 31, 2000, Blackstone Capital Partners L.P. ("Blackstone Partners")
and Wasserstein Perella Partners L.P. ("WP Partners") and their respective
affiliates collectively owned approximately 87% of the common stock of the
Company.

During the first quarter of 2001, Heartland Industrial Partners, L.P. and
its affiliates ("Heartland") acquired a controlling interest equal to
approximately 60% of the Company through a purchase of 25 million shares of
common stock from the Company and a purchase of 27 million shares from
Blackstone Partners and WP Partners. In the sale, the Company received gross
proceeds of $125.0 million, or approximately $95.0 million after fees and
expenses associated with the transactions. The purchase price also gave the
Company a profit participation right on certain future common stock sales by
Heartland. Prior to the transaction, as of December 31, 2000, Blackstone
Partners and WP Partners collectively owned approximately 87% of the Common
Stock of the Company.

As a result of the above transactions (collectively the "Heartland
Transaction"), the Company's total shares outstanding increased from
approximately 62 million shares to approximately 87 million shares, and
Blackstone Partners' and WP Partners' ownership percentage in the Company
declined from approximately 87% to approximately 31%. As a result of the
Heartland Transaction, Heartland is entitled to designate a majority of the
Company's Board of Directors.

The Company conducts all of its operating activities through its
wholly-owned Collins & Aikman Products Co. ("C&A Products") subsidiary.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation -- The consolidated financial statements include the
accounts of the Company and its subsidiaries. All significant intercompany items
have been eliminated in consolidation. Certain prior year items have been
reclassified to conform with the fiscal 2000 presentation.

Use of Estimates -- The preparation of consolidated 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 consolidated financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

Fiscal Year -- During fiscal 2000, the Company changed its fiscal year-end
to a calendar year-end. The 2000 fiscal year consisted of 53 weeks which ended
on December 31, 2000. Fiscal 1999 and 1998 were 52 week years ending on the last
Saturday of December which ended on December 25, 1999 and December 26, 1998.

Earnings Per Share -- Basic earnings per share is based on income available
to common shareholders divided by the weighted average number of common shares
outstanding. Diluted earnings per share is based on income available to common
shareholders divided by the sum of the weighted average number of common shares
outstanding and all diluted potential common shares. Diluted potential common
shares include shares which may be issued upon the assumed exercise of employee
stock options less the number of treasury shares assumed to be purchased from
the proceeds, including applicable compensation expense (See Note 24).

Cash and Cash Equivalents -- Cash and cash equivalents include all cash
balances and highly liquid investments with an original maturity of three months
or less.

Accounts and Other Receivables -- Accounts and other receivables consist
primarily of the Company's trade receivables and the retained interest in the
Receivables Facility (See Note 11). The Company has provided an allowance
against uncollectible accounts.

F-6
43
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Inventories -- Inventories are valued at the lower of cost or market, but
not in excess of net realizable value. Cost is determined on the first-in,
first-out basis.

Insurance Deposits and Reserves -- Other current assets as of December 31,
2000 and December 25, 1999 included $5.7 million and $3.8 million, respectively,
which was on deposit with an insurer to cover a portion of the Company's
self-insured workers' compensation, automotive and general liability insurance.
The Company's reserves for these claims were determined based upon actuarial
analyses and aggregated $17.9 million and $20.4 million at December 31, 2000 and
December 25, 1999, respectively.

Property, Plant and Equipment -- Property, plant and equipment are stated
at cost. Normal repairs and maintenance are expensed as incurred. Provisions for
depreciation are primarily computed on a straight-line basis over the estimated
useful lives as follows: 8-40 years for land improvements, 20-40 years for
buildings, and 3-11 years for machinery and equipment. Leasehold improvements
are amortized over the lesser of the lease term or the estimated useful lives of
the improvements.

Long-Lived Assets -- Statement of Financial Accounting Standards ("SFAS")
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of", establishes accounting standards for the impairment
of long-lived assets, certain identifiable intangibles, and goodwill related to
those assets to be held and used and for long-lived assets and certain
identifiable intangibles to be disposed of. SFAS No. 121 requires that
long-lived assets and certain identifiable intangibles to be held and used by an
entity be reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable, and that
certain long-lived assets and identifiable intangibles to be disposed of be
reported at the lower of carrying amount or fair value less cost to sell. During
fiscal 1999, the Company incurred a charge of $13.4 million relating to asset
impairments recognized in the Reorganization (See Note 15).

Goodwill -- Goodwill, representing the excess of purchase price over the
fair value of net assets of the acquired entities, is being amortized on a
straight-line basis over a period of 40 years. Amortization of goodwill
applicable to continuing operations was $7.1 million for fiscal 2000 and $7.0
million for each of fiscal 1999 and fiscal 1998. Accumulated amortization at
December 31, 2000 and December 25, 1999 was $32.0 million and $24.9 million,
respectively. The carrying value of goodwill at an enterprise level is reviewed
periodically based on the non-discounted cash flows and pretax income of the
entities acquired over the remaining amortization periods. The Company believes
the recorded value of goodwill in the amount of $245.5 million at December 31,
2000 is fully recoverable (See Note 3).

Revenue Recognition -- The Company recognizes revenue from product sales
when it has shipped the goods. The Company generally allows its customers the
right of return only in the case of defective products. The Company provides a
reserve for estimated defective product costs at the time of the sale of the
products.

Customer Engineering and Tooling -- Engineering and tooling balances
represent tools, dies and other items used in the manufacture of customer
components. Amounts included in the consolidated balance sheet include
Company-owned tools and costs incurred on customer-owned tools which are subject
to reimbursement, pursuant to the terms of a customer contract. Company-owned
tools balances are amortized over the tool's expected life or the life of the
related vehicle program, whichever is shorter. Engineering, testing and other
costs incurred in the design and development of production parts are expensed as
incurred, unless the costs are reimbursable, as specified in a customer
contract.

In September 1999, FASB's Emerging Issue Task Force ("EITF") reached a
consensus regarding EITF Issue No. 99-5, "Accounting for Pre-Production Costs
Related to Long-Term Supply Arrangements". EITF No. 99-5 requires that design
and development costs for products to be sold under long-term supply
arrangements be expensed as incurred, and costs incurred for molds, dies and
other tools that will be used in producing the products under long-term supply
arrangements be capitalized and amortized over the shorter of the expected
useful life of the assets or the term of the supply arrangement. The consensus
can be applied
F-7
44
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

prospectively to costs incurred after December 31, 1999 or as a cumulative
effect of a change in accounting principle as of the beginning of a company's
fiscal year. The Company adopted the provisions of EITF No. 99-5 on a
prospective basis on December 26, 1999. The adoption of EITF No. 99-5 did not
have a material effect on the consolidated financial position or the results of
operations of the Company. At December 31, 2000, the Company had assets of
approximately $7.8 million recognized pursuant to agreements that provide for
contractual reimbursement of pre-production design and development costs,
approximately $41.0 million (of which substantially all is reimbursable) for
molds, dies and other tools that are customer-owned and approximately $3.0
million for molds, dies and other tools that the Company owns.

Derivative Financial Instruments -- The Company utilizes derivative
financial instruments to manage risks associated with foreign exchange rate
volatility. Gains and losses on qualifying hedges of existing assets or
liabilities are included in the carrying amounts of those assets or liabilities
and are ultimately recognized in income as the assets or liabilities are
liquidated. Gains and losses related to qualifying hedges of firm commitments or
anticipated transactions are deferred and are recognized in income or as
adjustments of carrying amounts when the hedged transaction occurs. Gains and
losses on derivative contracts that do not qualify as hedges are recognized
currently in other income (expense). The Company does not hold or issue
derivative financial instruments for trading purposes (See Note 5).

To the extent that a qualifying hedge is terminated or ceases to be
effective as a hedge, any deferred gains and losses up to that point continue to
be deferred and are included in the basis of the underlying transaction. To the
extent that the anticipated transactions are no longer likely to occur, the
related hedges are closed with gains or losses charged to earnings on a current
basis.

Foreign Currency -- Foreign currency activity is reported in accordance
with SFAS No. 52, "Foreign Currency Translation". SFAS No. 52 generally provides
that the assets and liabilities of foreign operations be translated at the
current exchange rates as of the end of the accounting period and that revenues
and expenses be translated using average exchange rates. The resulting
translation adjustments arising from foreign currency translations are
accumulated as a component of other comprehensive income.

Gains and losses resulting from foreign currency transactions are
recognized in other income (expense). The Company recognized a loss from foreign
currency transactions of $0.4 million in fiscal 2000, a gain of $0.5 million in
fiscal 1999 and a loss of $4.8 million in fiscal 1998. Recorded balances that
are denominated in a currency other than the functional currency are adjusted to
the functional currency using the exchange rate at the balance sheet date.

Environmental -- The Company records an estimated loss when it is probable
that an environmental liability has been incurred and the amount of the loss can
be reasonably estimated. The Company also considers estimates of certain
reasonably possible environmental liabilities in determining the aggregate
amount of environmental reserves. The Company reviews all environmental claims
from time to time and adjusts the reserves accordingly. Accruals for
environmental liabilities are generally included in the consolidated balance
sheet as other non-current liabilities at undiscounted amounts and exclude
claims for recoveries from insurance or other third parties. Accruals for
insurance or other third party recoveries for environmental liabilities are
recorded when it is probable that the claim will be realized.

Newly Issued Accounting Standards -- In September 2000, the Financial
Accounting Standards Board ("FASB") issued SFAS No. 140, "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities",
which replaces SFAS No. 125, also titled "Accounting for Transfers and Servicing
of Financial Assets and Extinguishments of Liabilities". SFAS No. 140 provides
accounting and reporting standards for transfers and servicing of financial
assets and extinguishments of liabilities. Those standards are based on
consistent application of a financial-components approach that focuses on
control. After a transfer of financial assets, an entity recognizes the
financial and servicing assets it controls and the liabilities it has incurred,
derecognizes financial assets when control has been surrendered, and
derecognizes

F-8
45
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

liabilities when extinguished. SFAS No. 140 is effective for recognition and
reclassification of collateral and for disclosures relating to securitization
transactions and collateral for fiscal years ending after December 15, 2000 (See
Note 11) and for transfers and servicing of financial assets and extinguishments
of liabilities occurring after March 31, 2001.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities". SFAS No. 133 establishes accounting and
reporting standards requiring that every derivative instrument (including
certain derivative instruments embedded in other contracts) be recorded in the
balance sheet as either an asset or liability measured at its fair value. SFAS
No. 133 requires that changes in the derivative's fair value be recognized
currently in earnings unless specific hedge accounting criteria are met. Special
accounting for qualifying hedges allows a derivative's gains and losses to
offset related results on the hedged item in the income statement, and requires
that a company formally document, designate and assess the effectiveness of
transactions that receive hedge accounting. In June 1999, the FASB issued SFAS
No. 137, "Accounting for Derivative Instruments and Hedging
Activities -- Deferral of the Effective Date of FASB Statement No. 133, an
Amendment of FASB Statement No. 133". Under SFAS No. 137, SFAS No. 133 was made
effective for fiscal years beginning after June 15, 2000. In June 2000, the FASB
issued SFAS No. 138, "Accounting for Certain Derivative Instruments and Certain
Hedging Activities -- An Amendment of FASB Statement No. 133," which provides
additional guidance for certain derivative instruments and hedging activities
addressed in SFAS No. 133. SFAS No. 138 must be adopted concurrently with the
adoption of SFAS No. 133.

SFAS No. 133 and SFAS No. 138 are effective for the Company as of January
1, 2001. In management's opinion, adoption of these new accounting standards
will have an immaterial effect on net income, other comprehensive income, assets
and liabilities.

3. ACQUISITIONS AND JOINT VENTURES

On August 26, 1998, the Company acquired from a third party the remaining
50% interest in Industrias Enjema, S.A. de C.V. ("Enjema"), 50% of which was
already owned by the Company's JPS Automotive L.P. subsidiary ("JPS
Automotive"). The total purchase price for the acquisition was approximately
$1.0 million. Enjema is a carpet systems manufacturer located in Mexico. In
September 1998, JPS Automotive distributed its 50% ownership interest in Enjema
to the Company. Enjema's operating assets were transferred to an existing
facility in Mexico during 1999.

On June 30, 1998, the Company acquired for approximately $4.7 million
Pepers Beheer B.V., an automotive accessory floormat manufacturer located in the
Netherlands, which has been renamed Collins & Aikman Automotive Floormats
Europe, B.V. ("C&A Floormats Europe").

The Company entered into a joint venture agreement to manufacture plastic
trim products in the United Kingdom with Kigass Automotive Group ("Kigass") in
October 1997 in which the Company and Kigass each owned 50% of the joint
venture. The Company acquired Kigass on February 2, 1998. The purchase price for
the acquisition was approximately $25.2 million. Kigass has been renamed Collins
& Aikman Plastics (UK) Limited ("C&A Plastics UK"). Under the terms of the
purchase agreement, the Company assumed effective control of C&A Plastics UK on
January 1, 1998. C&A Plastics UK's customers include Nissan, Opel and Rover.
Goodwill resulting from the acquisition was $15.0 million.

On December 11, 1996, the Company acquired Perstorp AB's ("Perstorp")
automotive supply operations (primarily acoustical products) in North America,
the United Kingdom and Spain (collectively referred to as "Perstorp Components")
for $108 million. In addition, in December 1996, the Company and Perstorp
entered into a joint venture agreement (the "Collins & Aikman/Perstorp Joint
Venture") relating to Perstorp's automotive supply operations (primarily
acoustical and plastic components) in Sweden, Belgium and France.

F-9
46
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

During 1997, the Company finalized the purchase price for the Perstorp
Components acquisition with the seller. In settlement of disputed claims by the
Company against Perstorp arising from the December 1996 and August 1997
acquisitions, Perstorp transferred its 50% interest in the Collins &
Aikman/Perstorp Joint Venture to the Company on December 16, 1997. Goodwill
resulting from these 1996 and 1997 acquisitions is approximately $14.5 million.

The results of operations of the acquired companies are included in the
Company's consolidated statements of operations for the periods in which they
were owned by the Company.

The acquisitions were accounted for under the purchase method of
accounting. The excess of the purchase price for each acquisition over the
estimated fair value of the tangible and identifiable intangible net assets
acquired is being amortized over a period of 40 years on a straight line basis.
In determining the amortization period of goodwill assigned to these
acquisitions, management assessed the impact on the Company's ability to
strategically position itself with the long term trends in the design and
manufacture of automotive products. The trends that management has identified
include, but are not limited to, increased use of plastic components, the
increased sourcing of interior systems and automotive manufacturers' movement to
fewer suppliers and to suppliers with engineering and design capabilities. The
Company anticipates the reduction in the supply chain may result in integration
whereby the complete interior of an automobile will be co-designed and developed
with fewer suppliers who will manufacture and deliver required components. The
Company anticipates that these capabilities will be essential to its long term
strategic positioning as a key supplier within the automotive industry and with
its customers.

4. CHANGE IN ACCOUNTING PRINCIPLE

In April 1998, the AICPA issued SOP 98-5, "Reporting on the Costs of
Start-up Activities". SOP 98-5 provides guidance on the financial reporting of
start-up costs and organization costs and requires that all non-governmental
entities expense the costs of start-up activities as these costs are incurred
instead of being capitalized and amortized. The Company adopted SOP 98-5 on
December 27, 1998. The initial impact of adopting SOP 98-5 resulted in a charge
of approximately $8.9 million, net of income taxes of $5.1 million, which has
been reflected as a cumulative effect of a change in accounting principle in the
accompanying consolidated statement of operations for the fiscal year ended
December 25, 1999.

5. FOREIGN CURRENCY PROTECTION PROGRAMS

The primary purpose of the Company's foreign currency hedging activities is
to protect against the volatility associated with intercompany funding
arrangements, third party loans and foreign currency purchase and sale
transactions. Corporate policy prescribes the range of allowable hedging
activity. The Company primarily utilizes forward exchange contracts and
purchases options with durations of generally less than 12 months. The Company
has in place forward exchange contracts denominated in multiple currencies which
will mature during fiscal 2001. These forward contracts, which aggregated a U.S.
dollar equivalent of $180.6 million at December 31, 2000, are to manage the
currency volatility associated with intercompany funding arrangements, third
party loans and foreign currency purchase and sales transactions.

During fiscal 2000, 1999 and 1998, the Company purchased option contracts
giving the Company the right to purchase U.S. dollars for use by its Canadian
operations. The premiums associated with these contracts are amortized over the
contracts' terms which are one year or less. The total notional amount purchased
was $154.9 million with associated premiums of $2.4 million. At December 31,
2000, there was no notional amount outstanding.

During fiscal 2000, in order to comply with the provisions of the New
Receivables Facility, the Company purchased a series of option contracts, each
of which gave Carcorp Inc., a wholly-owned bankruptcy remote subsidiary of the
Company (See Note 11), the right to sell 70 million Canadian dollars in exchange
for U.S.

F-10
47
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

dollars. The premiums associated with these option contracts were amortized over
the contracts' terms, which are one year or less. The total U.S. dollar notional
amount purchased to comply with the New Receivables Facility was $173.9 million,
with associated net premiums of $0.4 million. The total notional amount
outstanding at December 31, 2000 was $43.2 million.

6. INVENTORIES

Inventory balances are summarized below (in thousands):



DECEMBER 31, DECEMBER 25,
2000 1999
------------ ------------

Raw materials............................................... $ 80,811 $ 69,182
Work in process............................................. 28,545 27,073
Finished goods.............................................. 22,364 36,370
-------- --------
$131,720 $132,625
======== ========


7. OTHER CURRENT ASSETS

Other current asset balances are summarized below (in thousands):



DECEMBER 31, DECEMBER 25,
2000 1999
------------ ------------

Deferred tax assets......................................... $19,093 $23,868
Prepaid tooling and molds................................... 27,679 27,361
Other....................................................... 29,080 33,713
------- -------
$75,852 $84,942
======= =======


8. PROPERTY, PLANT AND EQUIPMENT, NET

Property, plant and equipment, net, are summarized below (in thousands):



DECEMBER 31, DECEMBER 25,
2000 1999
------------ ------------

Land and improvements....................................... $ 18,687 $ 19,827
Buildings................................................... 155,042 156,261
Machinery and equipment..................................... 549,746 551,288
Leasehold improvements...................................... 18,799 5,749
Construction in progress.................................... 35,055 29,340
--------- ---------
777,329 762,465
Less accumulated depreciation and amortization.............. (343,182) (318,939)
--------- ---------
$ 434,147 $ 443,526
========= =========


Depreciation and leasehold amortization of property, plant and equipment
applicable to continuing operations was $59.1 million, $58.2 million, and $52.6
million for fiscal 2000, 1999 and 1998, respectively.

F-11
48
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

9. ACCRUED EXPENSES

Accrued expenses are summarized below (in thousands):



DECEMBER 31, DECEMBER 25,
2000 1999
------------ ------------

Payroll and employee benefits............................... $ 26,864 $ 41,362
Interest.................................................... 17,016 13,582
Insurance................................................... 17,173 18,246
Restructuring reserves...................................... 2,535 13,518
Other....................................................... 59,521 46,001
-------- --------
$123,109 $132,709
======== ========


10. LONG-TERM DEBT

Long-term debt is summarized below (in thousands):



DECEMBER 31, DECEMBER 25,
2000 1999
------------ ------------

Bank Credit Facilities:
Revolving Credit Facility, including $17.3 million by the
Canadian Borrowers at December 31, 2000 and $43.6 million
at December 25, 1999...................................... $150,241 $111,621
Term Loan A Facility...................................... 66,250 85,000
Term Loan B Facility...................................... 118,000 122,000
Term Loan C Facility...................................... 96,000 100,000
Public Indebtedness:
11 1/2% Senior Subordinated Notes......................... 400,000 400,000
JPS Automotive 11 1/8% Senior Notes, including premiums of
$0.3 million and $1.3 million, respectively............ 48,266 87,370
Other..................................................... 5,222 6,551
-------- --------
Total debt................................................ 883,979 912,542
Less current maturities................................... (84,302) (27,992)
-------- --------
$799,677 $884,550
======== ========


Bank Credit Facilities

On May 28, 1998, the Company entered, through C&A Products, into new credit
facilities consisting of: (i) a senior secured term loan facility in the amount
of $100 million payable in quarterly installments until final maturity on
December 31, 2003 (the "Term Loan A Facility"); (ii) a senior secured term loan
facility in the principal amount of $125 million payable in quarterly
installments until final maturity on June 30, 2005 (the "Term Loan B Facility"
and, together with the Term Loan A Facility and Term Loan C Facility, as
hereinafter defined, the "Term Loan Facilities"); and (iii) a senior secured
revolving credit facility in an aggregate principal amount of up to $250 million
terminating on December 31, 2003, of which $60 million (or the equivalent
thereof in Canadian dollars) is available to two of the Company's Canadian
subsidiaries (the "Canadian Borrowers"), and of which up to $50 million is
available as a letter of credit facility (the "Revolving Credit Facility" and
together with the Term Loan Facilities, the "Credit Agreement Facilities"). In
addition, the Credit Agreement Facilities included a provision for a Term Loan C
credit facility (the "Term Loan C Facility") of up to $150 million. On May 13,
1999, the Company closed on the Term Loan C Facility in the principal amount of
$100 million. The Term Loan C Facility is payable in quarterly installments

F-12
49
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

through final maturity on December 31, 2005. The Company used approximately $44
million of the proceeds from the Term Loan C Facility to pay a special dividend
to shareholders on May 28, 1999 (See Note 16). The remaining proceeds were used
to repay amounts outstanding on the Revolving Credit Facility and for general
corporate purposes.

The Credit Agreement Facilities, which are guaranteed by the Company and
its U.S. subsidiaries (subject to certain exceptions), contain restrictive
covenants including maintenance of interest coverage and leverage ratios and
various other restrictive covenants which are customary for such facilities.
Effective February 23, 2001, the Company amended and restated the Credit
Agreement Facilities and received waivers of the interest coverage and leverage
ratio covenants for the period ending December 31, 2000. The Company also
received, at that time, commitments from its lenders for a term loan (the "Term
Loan D Facility") in the amount of $50 million maturing January 15, 2006 to be
used to retire the outstanding JPS Automotive 11 1/8% Senior Notes due 2001. The
primary purpose of the amendments was to allow the Change of Control
precipitated by the Heartland Transaction (See Note 1) and to provide for the
Term Loan D Facility. As a part of this amendment and restatement, the Company
has provided collateral additional to the previous pledge of stock of C&A
Products and its significant subsidiaries and certain intercompany indebtedness
and guarantees from the Company and its U.S. subsidiaries (subject to certain
exceptions). This additional collateral consists of a first priority lien on the
assets of the Company, C&A Products and its U.S. and Canadian subsidiaries with
certain exceptions including assets included in the Company's receivables
facility, certain scheduled assets, and certain assets whose value relative to
cost of lien perfection is deemed too low to include. The Company also obtained
amendments adjusting the interest coverage and leverage ratio covenants as well
as adjustments to certain definitions and calculations giving the Company
increased operating flexibility. These amendments together with the current
credit environment resulted in additional amendments to increase the Company's
borrowing rates charged under the previously existing Credit Facilities. In
addition, under the Credit Agreement Facilities, C&A Products is generally
prohibited from paying dividends or making other distributions to the Company
except to the extent necessary to allow the Company to (w) pay taxes and
ordinary expenses, (x) make permitted repurchases of shares or options, (y) make
permitted investments in finance, foreign, or acquired subsidiaries and (z) pay
permitted dividends. The Company is permitted to pay dividends and repurchase
shares of the Company: (i) in an aggregate amount up to $25 million; and (ii) if
certain financial ratios are satisfied for the period from April 28, 1996
through the last day of the Company's most recently ended fiscal quarter, in an
aggregate amount equal to 50% of the Company cumulative consolidated net income
for that period.

Indebtedness under the Term Loan A Facility and U.S. dollar-denominated
indebtedness under the Revolving Credit Facility as, amended February 23, 2001
bear interest at a per annum rate equal to the Company's choice of: (i) The
Chase Manhattan Bank's ("Chase's") Alternate Base Rate (which is the highest of
Chase's announced prime rate, the Federal Funds Rate plus 0.5% and Chase's base
certificate of deposit rate plus 1%) plus a margin (the "ABR/Canadian Prime Rate
Margin") ranging from 1.25% to 2.00%; or (ii) the offered rates for Eurodollar
deposits ("LIBOR") of one, two, three, six, nine or twelve months, as selected
by the Company, plus a margin (the "LIBOR/BA Margin") ranging from 2.25% to
3.00%. Margins, which are subject to adjustment based on changes in the
Company's ratio of funded debt to EBITDA (i.e., earnings before interest, taxes,
depreciation, amortization, other non-cash charges and certain other
adjustments) were 1.75% in the case of the LIBOR/BA Margin and 0.75% in the case
of the ABR/Canadian Prime Rate Margin on December 31, 2000. Canadian-dollar
denominated indebtedness incurred by the Canadian Borrowers under the Revolving
Credit Facility bears interest at a per annum rate equal to the Canadian
Borrowers' choice of: (i) the Canadian Prime Rate (which is the greater of
Chase's prime rate for Canadian dollar-denominated loans in Canada and the
Canadian dollar-denominated one month bankers' acceptance rate plus 1.00%) plus
the ABR/Canadian Prime Rate Margin; or (ii) the bill of exchange rate ("Bankers'
Acceptance" or "BA") denominated in Canadian dollars for one, two, three or six
months plus the LIBOR/BA Margin. Indebtedness under the Term Loan B Facility as
amended February 23,

F-13
50
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

2001 bears interest at a per annum rate equal to the Company's choice of: (i)
Chase's Alternate Base Rate (as described above) plus a margin ranging from
2.50% to 2.75% (the "Tranche B ABR Margin"); or (ii) LIBOR of one, two, three,
or six months, as selected by the Company, plus a margin ranging from 3.50% to
3.75% (the "Tranche B LIBOR Margin"). The Tranche B ABR Margin and the Tranche B
LIBOR Margin, were 1.50% and 2.50%, respectively, at December 31, 2000.
Indebtedness under the Term Loan C Facility, as amended February 23, 2001 bears
interest at a per annum rate equal to the Company's choice of: (i) Chase's
Alternate Base Rate (as described above) plus a margin of 2.75% (the "Tranche C
ABR Margin"); or (ii) LIBOR of one, two, three, or six months, as selected by
the Company, plus a margin of 3.75% (the "Tranche C LIBOR Margin"). The Tranche
C ABR Margin and the Tranche C LIBOR Margin, were 2.25% and 3.25%, respectively,
at December 31, 2000. Indebtedness under the Term Loan D Facility will bear
interest at a per annum rate equal to the Company's choice of: (i) Chase's
Alternate Base Rate (as described above) plus a margin of 3.25%; or (ii) LIBOR
of one, two, three, or six months, as selected by the Company, plus a margin of
4.25%. The weighted average rate of interest on the Credit Agreement Facilities
at December 31, 2000 was 9.05%. Under the Credit Agreement Facilities as amended
February 23, 2001, the weighted average rate of interest at December 31, 2000,
would have been 10.13%.

Public Indebtedness

In June 1996, the Company's wholly-owned subsidiary, C&A Products, issued
at face value $400 million principal amount of 11 1/2% Senior Subordinated Notes
due 2006 (the "Senior Subordinated Notes"), which are guaranteed by the Company.
The indenture governing the Senior Subordinated Notes generally prohibits the
Company, C&A Products and any Restricted Subsidiary (as defined) from making
certain payments and investments unless a certain financial test is satisfied
and the aggregate amount of such payments and investments since the issue date
is less than a specified amount. The prohibition is subject to a number of
significant exceptions, including dividends to stockholders of the Company or
stock repurchases not exceeding $10 million in any fiscal year or $20 million in
the aggregate, dividends to stockholders of the Company or stock repurchases in
the amount of the net proceeds from the sale of the Company's Imperial
Wallcoverings, Inc. subsidiary ("Wallcoverings") and dividends to the Company to
permit it to pay its operating and administrative expenses. The Senior
Subordinated Notes indenture also contains other restrictive covenants
(including, among others, limitations on the incurrence of indebtedness, asset
dispositions and transactions with affiliates) which are customary for such
securities. These covenants are also subject to a number of significant
exceptions.

The Company solicited and received consent from holders of a sufficient
amount of the outstanding principal of the Senior Subordinated Notes allowing
the Change of Control precipitated by the Heartland Transaction. A Second
Supplemental Indenture dated February 8, 2001 amends the Senior Subordinated
Notes indenture to reflect this and certain other changes, including allowance
for the incurrence of debt in the form of the Term Loan D Facility.

As of the JPS Automotive acquisition date, $180 million principal amount of
JPS Automotive 11 1/8% Senior Notes due 2001 (the "JPS Automotive Senior Notes")
were outstanding. Of this amount, $68 million had been purchased by the Company
in the open market and were subsequently contributed to or repurchased by JPS
Automotive. The remaining $112 million face value of JPS Automotive Senior Notes
were recorded at a market value of $117.2 million on the date of the
acquisition. Through subsequent retirements of the JPS Automotive Senior Notes,
the Company reduced the outstanding face value to $48.0 million at December 31,
2000. The indenture governing the JPS Automotive Senior Notes generally
prohibits JPS Automotive from making certain payments and investments
(generally, dividends and distributions on its equity interests; purchases or
redemptions of its equity interests; purchases of any indebtedness subordinated
to the JPS Automotive Senior Notes; and investments other than as permitted)
unless a certain financial test is satisfied and the aggregate amount of such
payments and investments since the issue date is less than a specified amount
(the "JPS Automotive Restricted Payments Tests"). These conditions were
satisfied immediately
F-14
51
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

following the closing of the JPS Automotive Acquisition and as of December 31,
2000. The JPS Automotive Restricted Payments Tests are subject to a number of
significant exceptions. The indenture governing the JPS Automotive Senior Notes
also contains other restrictive covenants (including, among others, limitations
on the incurrence of indebtedness and preferred stock, asset dispositions and
transactions with affiliates including the Company and C&A Products) which are
customary for such securities. These covenants are also subject to a number of
significant exceptions.

On February 26, 2001, the Company announced that JPS Automotive Inc. and
JPS Automotive Products Corp. are redeeming all of JPS Automotive's outstanding
11 1/8% Senior Notes. The JPS Automotive Senior Notes will be redeemed in full
on March 28, 2001 at a redemption price equal to the principal amount of the JPS
Automotive Senior Notes plus the applicable premium together with interest
accrued to the redemption date in the amount of $31.83 per $1,000 principal
amount of the JPS Automotive Senior Notes. The Company intends to use the
proceeds from the Term Loan D Facility to fund this redemption.

At December 31, 2000, the scheduled annual maturities of long-term debt are
as follows (in thousands):



FISCAL YEAR ENDING
------------------

December 2001............................................... $ 84,302
December 2002............................................... 34,072
December 2003............................................... 25,133
December 2004............................................... 219,942
December 2005............................................... 119,740
Later Years................................................. 400,790
--------
$883,979
========


Total interest paid by the Company on all indebtedness was $94.8 million,
$91.9 million and $86.6 million for fiscal 2000, 1999 and 1998, respectively.

11. RECEIVABLES FACILITY

On December 27, 1999, the Company entered into a new receivables facility
(the "New Receivables Facility"), replacing the Company's previous receivables
facility (the "Old Receivables Facility") which had expired. The New Receivables
Facility utilizes funding provided by commercial paper conduits sponsored by
three of the Company's lenders under its Credit Agreement Facilities (See Note
10). Carcorp, Inc., a wholly-owned, bankruptcy-remote subsidiary of C&A Products
("Carcorp"), purchases virtually all trade receivables generated by C&A Products
and certain of its subsidiaries (the "Sellers") in the United States and Canada,
transferring rights to collections on those receivables to the conduits. The
conduits in turn issue commercial paper which is collateralized by those rights.
The liquidity facilities backing the New Receivables Facility have terms of 364
days, renewable annually for up to five years.

The total funding available to the Company on a revolving basis under the
New Receivables Facility is up to $171.6 million, depending primarily on the
amount of receivables generated by the Sellers from sales, the rate of
collection on those receivables and other characteristics of those receivables
which affect their eligibility (such as the bankruptcy or downgrading below
investment grade of the obligor, delinquency and excessive concentration). The
Company retains the collection responsibility with respect to the receivables.

The Old Receivables Facility was comprised of: (i) term certificates, which
were issued on March 31, 1995 in an aggregate face amount of $110 million having
a term of five years; and (ii) variable funding certificates, which represented
revolving commitments of up to an aggregate of $75 million having a term of five
years. The certificates represented the right to receive payments generated by
the receivables held by the Trust.

F-15
52
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

On December 27, 1999, the Company funded $120 million through the New
Receivables Facility. At December 31, 2000, the New Receivables Facility was
fully utilized at $82.5 million. The discount on sold interests is equal to the
interest rate paid by the conduits to the holders of the commercial paper plus a
margin of 0.70% and dealer fees of 0.05% (7.41% at inception and 7.40% at
December 31, 2000). In addition, the Company pays 0.25% on the unused committed
portion of the facility. In connection with the receivables sales, a loss of
$9.2 million was incurred under the New Receivables Facility for continuing
operations in fiscal 2000, while losses of $5.4 million and $6.1 million were
incurred under the Old Receivables Facility for continuing operations in fiscal
1999 and 1998, respectively.

As of December 31, 2000 and December 25, 1999, the conduits and the holders
of term certificates and variable funding certificates collectively had invested
$82.5 million and $116.5 million, respectively, to purchase an undivided senior
interest (net of settlements in transit) in the receivables pool and,
accordingly, such receivables were not reflected in the Company's accounts and
other receivables balances as of those dates. As of December 31, 2000 and
December 25, 1999, Carcorp's total receivables pool was $174.9 million and
$214.8 million, respectively. When the Company sells receivables to Carcorp, it
retains a subordinated interest in the receivables sold. The Company estimates
the fair value of its retained interest by considering two key assumptions: the
payment rate, which is derived from the average life of the accounts receivable,
which is less than 60 days, and the rate of expected credit losses. Based on the
Company's favorable collection experience and very short-term nature of
receivables, both assumptions are considered to be highly predictable.
Therefore, the Company's estimated fair value of its retained interests in the
pool of eligible receivables is approximately equal to the previous cost, less
the associated allowance for doubtful accounts.

The proceeds received by Carcorp from collections on receivables, after the
payment of expenses and amounts due, are used to purchase new receivables from
the Sellers. During fiscal 2000, Carcorp had net cash collections of
approximately $1.5 billion. These funds were used to purchase new receivables
from the Sellers, under the revolving agreement, net of $34.0 million used to
reduce the level of funding provided by the commercial paper conduits and $5.9
million distributed on the retained interest.

The New Receivables Facility contains certain other restrictions on Carcorp
(including maintenance of $40 million net worth) and on the Sellers (including
limitations on liens on receivables, modifications of the terms of receivables
and change in credit and collection practices) customary for facilities of this
type. The commitments under the New Receivables Facility are subject to
termination prior to their term upon the occurrence of certain events, including
payment defaults, breach of covenants, including defined interest coverage and
leverage ratios, bankruptcy, insufficient eligible receivables to support the
outstanding funding, default by C&A Products in servicing the receivables and
failure of the receivables to satisfy certain performance criteria.

12. LEASE COMMITMENTS

The Company is the lessee under various long-term operating leases for land
and buildings for periods up to twenty years. The majority of these leases
contain renewal provisions. In addition, the Company leases transportation,
operating and administrative equipment for periods ranging from one to twelve
years.

The Company has equipment lease agreements and building lease agreements
with several lessors which, subject to specific approval, provide availability
of funding for operating leases and sale-leasebacks as allowed in its other
financing agreements. The Company made lease payments under the equipment lease
agreements related to continuing operations of approximately $6.9 million, $5.8
million and $5.4 million for fiscal 2000, 1999 and 1998, respectively. The
Company has a purchase option on the equipment at the end of the lease term
based on the fair market value of the equipment and has additional options to
cause the sale of some or all of the equipment or to purchase some or all of the
equipment at prices determined under the agreement. The Company has classified
the leases as operating. The Company may sell and lease back additional
equipment in the future under the same lease agreements, subject to the lessor's
approval.
F-16
53
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

At December 31, 2000, future minimum lease payments under operating leases
for continuing operations are as follows (in thousands):



FISCAL YEAR ENDING
------------------

December 2001............................................... $22,218
December 2002............................................... 21,449
December 2003............................................... 17,452
December 2004............................................... 8,919
December 2005............................................... 5,455
Later Years................................................. 7,520
-------
$83,013
=======


Rental expense of continuing operations under operating leases was $20.8
million, $21.5 million and $17.3 million for fiscal 2000, 1999 and 1998,
respectively. Obligations under capital leases are not significant.

13. EMPLOYEE BENEFIT PLANS

Defined Pension and Postretirement Benefit Plans

Subsidiaries of the Company have defined benefit pension plans covering
substantially all employees who meet eligibility requirements. Plan benefits are
generally based on years of service and employees' compensation during their
years of employment. Funding of retirement costs for these plans complies with
the minimum funding requirements specified by the Employee Retirement Income
Security Act. Assets of the pension plans are invested primarily in equity and
fixed income securities.

Subsidiaries of the Company have also provided postretirement life and
health coverage for certain retirees under plans currently in effect. Many of
the subsidiaries' domestic and Canadian employees may be eligible for coverage
if they reach retirement age while still employed by the Company. Most of these
plans are contributory. In general, future increases in costs are passed on
fully to the retiree. However, future increases in costs for the Canadian
divisions and limited domestic operations are shared between the Company and the
retiree.

During fiscal year 2000, the Company recognized a net $1.0 million
curtailment gain related to a reduction in employees participating in the
Collins & Aikman Corporation Supplemental Retirement Income Plan, a plan whose
participation is limited to a select group of key executives. The gain has been
reflected in selling, general and administrative expenses in the accompanying
statements of operations for the year ended December 31, 2000.

F-17
54
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

The following tables provide a reconciliation of the projected benefit
obligation, a reconciliation of plan assets, the funded status of the plans and
amounts recognized in the Company's consolidated balance sheets at December 31,
2000 and December 25, 1999 (in thousands):



PENSION BENEFITS POSTRETIREMENT BENEFITS
FISCAL YEAR ENDED FISCAL YEAR ENDED
--------------------------- ---------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 31, DECEMBER 25,
2000 1999 2000 1999
------------ ------------ ------------ ------------

Change in benefit obligation:
Benefit obligation at beginning of
year............................. $170,540 $166,153 $ 57,471 $ 65,955
Service cost........................ 6,716 9,084 947 1,552
Interest cost....................... 12,746 10,946 3,593 4,262
Amendments.......................... 426 1,059 -- --
Actuarial gain...................... (530) (5,617) (5,345) (10,844)
Employee contributions.............. -- -- 931 865
Benefits paid....................... (11,558) (11,603) (4,726) (4,911)
Currency adjustment................. (3,319) 518 (252) 592
-------- -------- -------- --------
Benefit obligation at end of
year...................... $175,021 $170,540 $ 52,619 $ 57,471
======== ======== ======== ========
Change in plan assets:
Fair value of plan assets at
beginning of year................ $159,256 $144,221 $ -- $ --
Actual return on plan assets........ 15,063 21,202 -- --
Employer contributions.............. 4,249 4,740 3,795 4,046
Employee contributions.............. -- -- 931 865
Benefits paid....................... (11,558) (11,603) (4,726) (4,911)
Currency adjustment................. (2,782) 696 -- --
-------- -------- -------- --------
Fair value of plan assets at
end of year............... $164,228 $159,256 $ -- $ --
======== ======== ======== ========
Reconciliation of funded status to net
amount recognized:
Funded status....................... $(10,793) $(11,284) $(52,619) $(57,471)
Unrecognized net loss (gain)........ 6,970 7,934 (22,031) (20,548)
Unrecognized prior service cost
(gain)........................... 3,308 2,478 (7,804) (9,251)
-------- -------- -------- --------
Net amount recognized....... $ (515) $ (872) $(82,454) $(87,270)
======== ======== ======== ========
Amounts recognized in the consolidated
balance sheet consist of:
Prepaid benefit cost................ $ 14,561 $ 13,884 $ -- $ --
Accrued benefit liability........... (17,017) (19,448) (82,454) (87,270)
Intangible asset.................... 1,508 3,045 -- --
Accumulated other comprehensive
loss............................. 433 1,647 -- --
-------- -------- -------- --------
Net amount recognized....... $ (515) $ (872) $(82,454) $(87,270)
======== ======== ======== ========


The projected benefit obligation, accumulated benefit obligation and fair
value of plan assets for the pension plans with accumulated benefit obligations
in excess of plan assets were $21.8 million, $20.1 million and $4.2 million,
respectively, as of December 31, 2000 and $37.6 million, $35.5 million and $17.5
million, respectively, as of December 25, 1999.

F-18
55
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

The net periodic benefit cost of continuing operations for fiscal 2000,
1999 and 1998 includes the following components (in thousands):



PENSION BENEFITS
FISCAL YEAR ENDED
------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

Components of net periodic benefit cost:
Service cost.................................... $ 6,716 $ 9,084 $ 8,713
Interest cost................................... 12,746 10,946 10,709
Expected return on plan assets.................. (14,571) (12,392) (11,805)
Amortization of prior service cost.............. 128 38 426
Curtailment gain................................ (970) -- --
Recognized net actuarial loss................... 62 690 699
-------- -------- --------
Net periodic benefit cost............... $ 4,111 $ 8,366 $ 8,742
======== ======== ========




POSTRETIREMENT BENEFITS
FISCAL YEAR ENDED
------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

Components of net periodic benefit cost:
Service cost................................. $ 947 $ 1,552 $ 1,611
Interest cost................................ 3,593 4,262 4,589
Amortization of prior service cost........... (1,443) (1,443) (1,511)
Recognized net actuarial gain................ (2,015) (927) (775)
------- ------- -------
Net periodic benefit cost............ $ 1,082 $ 3,444 $ 3,914
======= ======= =======


Weighted average fiscal year-end assumptions are summarized as follows:



PENSION POSTRETIREMENT
BENEFITS BENEFITS
----------- ---------------
2000 1999 2000 1999
---- ---- ------ ------

Discount rate.............................................. 7.4% 7.3% 7.6% 7.6%
Expected return on plan assets............................. 9.4% 9.0% N/A N/A
Rate of compensation increase.............................. 4.5% 4.5% N/A N/A


Health care costs for domestic plans: (1) Dura Convertible was assumed to
increase 8% pre 65 and 9% post 65 during 2001; the rates were assumed to grade
down by 0.5% per year to an ultimate rate of 6% and remain at that level
thereafter. (2) Wickes Engineering Materials was assumed to increase 6% during
2001 and remain at that level thereafter. Health care trend rates for Canadian
Plans were assumed to increase approximately 9% during 2001 grading down by 0.5%
per year to a constant level of 5% annual increase.

Assumed health care cost trend rates may have a significant effect on the
amounts reported for postretirement benefits. A one-percentage-point change in
assumed health care cost trend rates would have the following effects (in
thousands):



1-PERCENTAGE-POINT 1-PERCENTAGE-POINT
INCREASE DECREASE
------------------ ------------------

Effect on total of service and interest cost
components......................................... $ 284 $ (229)
Effect on postretirement benefit obligation.......... $2,645 $(2,186)


F-19
56
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Defined Contribution Plans

Subsidiaries of the Company sponsor defined contribution plans covering
employees who meet eligibility requirements. Subsidiary contributions are based
on formulas or are at the Company's discretion as specified in the plan
documents. Contributions relating to continuing operations were $4.0 million,
$3.0 million and $3.5 million in fiscal 2000, 1999 and 1998, respectively.

14. DISCONTINUED OPERATIONS

During fiscal 2000, the Company settled claims for certain environmental
matters related to discontinued operations for a total of $20 million.
Settlement proceeds will be paid to the Company in three installments. The first
installment of $7.5 million was received on June 30, 2000, with the second and
third installments of $7.5 million and $5.0 million to be received in June 2001
and June 2002, respectively. Of the total $20 million settlement, the Company
recorded the present value of the settlement as $7.0 million of additional
environmental reserves, based on its assessment of potential environmental
exposures, and $6.6 million, net of income taxes, as income from discontinued
operations.

On March 13, 1998, the Company completed the sale of Wallcoverings to
Imperial Home Decor Group, Inc. ("Imperial Home Decor"), an affiliate of
Blackstone Partners, for a sales price of $71.9 million and an option for 6.7%
of the common stock of Imperial Home Decor (which includes Wallcoverings and the
former wallcovering and vinyl units of Borden, Inc.) outstanding as of the
closing date. In connection with the sale, the Company recorded a loss of
approximately $21.1 million, net of an estimated income tax benefit in the third
quarter of 1997 to adjust the recorded value to the expected proceeds.
Accordingly, no gain or loss was recognized at the sale date. On January 5,
2000, Imperial Home Decor filed voluntary petitions for protection under chapter
11 of the U.S. Bankruptcy Code. On March 16, 2001, a Bankruptcy Court approved a
restructuring plan for Imperial Home Decor. The Company is currently assessing
the impact of that restructuring plan.

In fiscal 1998, the Company accounted for the financial results and net
assets of Wallcoverings as discontinued operations. Capital expenditures for
Wallcoverings during fiscal 1998 were $3.1 million.

In connection with the retained lease liabilities of certain discontinued
operations, the Company has future minimum lease payments and future sublease
rental receipts at December 31, 2000 as follows (in thousands):



MINIMUM LEASE SUBLEASE RENTAL
FISCAL YEARS ENDING PAYMENTS RECEIPTS
------------------- ------------- ---------------

December 2001............................................ $ 2,001 $ 1,792
December 2002............................................ 1,802 1,459
December 2003............................................ 1,729 1,486
December 2004............................................ 1,601 1,497
December 2005............................................ 1,524 1,522
Later years.............................................. 5,696 5,403
------- -------
$14,353 $13,159
======= =======


15. RESTRUCTURING

On February 10, 1999, the Company announced a comprehensive plan (the
"Reorganization") to reorganize its global automotive carpet, acoustics,
plastics and accessory floormats businesses into two divisions: North American
Automotive Interior Systems, headquartered in the Detroit metropolitan area, and
European Automotive Interior Systems, headquartered in Germany. In addition, the
Company subsequently implemented a global account manager structure for each of
the Company's automotive original equipment

F-20
57
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

manufacturer ("OEM") customers. The Company undertook the Reorganization to
reduce costs and improve operating efficiencies throughout the Company's
operations and to more effectively respond to the OEMs' demand for complete
interior trim systems and more sophisticated components. As part of the
Reorganization, the Company also established the Specialty Automotive Products
division, which includes the Company's automotive fabrics and Dura Convertible
Systems businesses. Although these products have not historically been sold in
conjunction with the Company's other interior trim offerings, the Company's new
strategy of leveraging its acoustic capabilities with its design and styling
expertise is anticipated to change the marketing approach for all of the
Company's products.

The Company announced on February 10, 1999 that it anticipated incurring a
restructuring charge related to the Reorganization of approximately $8 million
to $9 million. However, in connection with the change in the Company's Chief
Executive Officer and the Company's operating results in the first quarter, the
Company delayed certain aspects of the Reorganization while the Company's new
Chief Executive Officer reviewed the plan. Upon final completion of the
Reorganization plan, the Company recognized a pre-tax restructuring charge of
$33.4 million, including $13.4 million of asset impairments, $15.0 million of
severance costs and $5.0 million related to the termination of sales commission
contracts at the Company's North American plastics operations.

The 1999 Reorganization included the closure of three facilities. The
Homer, Michigan plastics facility was closed in August 1999 and its operations
were relocated to an existing plastics facility. The Cramerton, North Carolina
fabrics facility was sold in September 1999 and the relocation of its operations
to another fabrics facility was completed in fiscal 2000. The acoustics facility
in Vastra Frolunda, Sweden, was closed in September 2000 and its operations were
relocated to other facilities in Europe. The Company recognized $13.4 million in
asset impairments, primarily relating to buildings, machinery and equipment
located at these three sites. The impairment amounts were determined based upon
management's estimates of the values to be realized upon disposition of these
assets.

In addition to these closures, the Company recognized severance costs for
operating personnel at the Company's plastics operations in the United Kingdom
and the Company's fabrics, convertibles and accessory floormats operations in
North America. The Company also recognized severance costs for management and
administrative personnel at the Company's former North Carolina headquarters and
North American Automotive Interior Systems division.

During fiscal 2000, certain modifications were made to the Reorganization,
which changed the original estimates. Severance costs for individuals and
payments for the termination of sales commission arrangements originally
contemplated in the Reorganization were approximately $3.1 million lower than
the original estimates. The reduction consisted of $2.0 million of severance
benefits and $1.1 million of payments for termination of sales commission
arrangements. However, during fiscal 2000, there were additional personnel
terminations made as the Company continued to reshape its management team. The
Company estimates indicate that the adjustment to reduce the original
restructuring provision approximates the provision required for the additional
personnel terminated in fiscal 2000. As of December 31, 2000, the Company's
Reorganization efforts, as modified, were substantially complete and
approximately 1,000 employees had been terminated.

The components of the reserves for the restructuring charges are as follows
(in thousands):



ORIGINAL CHANGES IN REMAINING
RESERVE RESERVE RESERVE
-------- ---------- ---------

Anticipated severance benefits.......................... $15,061 $(13,633) $1,428
Anticipated payments related to the termination of sales
commission arrangements............................... 4,969 (3,862) 1,107
------- -------- ------
$20,030 $(17,495) $2,535
======= ======== ======


F-21
58
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

In connection with the acquisition of JPS Automotive in 1996, the Company
eliminated certain redundant sales and administrative functions and closed one
manufacturing facility in 1997, a second facility in January 1998, and a third
facility in June 1998 and completed the relocation of certain manufacturing
processes from a JPS Automotive facility to an existing C&A Products facility
during 1999. These actions affected approximately 640 employees. Total costs
accrued at the acquisition for the shutdown of facilities and severance and
other personnel costs were $2.7 million and $7.7 million, respectively. These
reserves were utilized by the end of 1999.

16. COMMON STOCKHOLDERS' DEFICIT

During the first quarter of 2001, the Company completed the Heartland
Transaction (See Note 1).

Dividends

On February 10, 1999, the Company declared a special dividend of
approximately $6.2 million, representing $0.10 per share on all outstanding
shares of common stock held by stockholders of record as of the close of
business on February 22, 1999. The dividend was paid on March 1, 1999. On May
13, 1999, the Company declared another special dividend relating to the
distribution of the proceeds from the sale of Wallcoverings of approximately
$44.0 million, representing $0.71 per share on all outstanding shares of common
stock held by stockholders of record as of the close of business on May 20,
1999. The dividend was paid on May 28, 1999. In connection with these dividends,
the amount authorized by the Company's Board of Directors for the Company's 1999
share repurchase program was reduced from $25 million to approximately $2.0
million. As of December 31, 2000, approximately $1.0 million remained available
for repurchases under the Company's 1999 share repurchase program.

Accumulated Other Comprehensive Loss

The accumulated balances and activity for each component of Accumulated
Other Comprehensive Loss are as follows (in thousands):



FOREIGN ACCUMULATED
CURRENCY PENSION OTHER
TRANSLATION EQUITY COMPREHENSIVE
ADJUSTMENTS ADJUSTMENT LOSS
----------- ---------- -------------

Balance at December 27, 1997....................... $(29,123) $(10,700) $(39,823)
Change in balance................................ 7,569 8,827 16,396
-------- -------- --------
Balance at December 26, 1998....................... (21,554) (1,873) (23,427)
Change in balance................................ (10,649) 816 (9,833)
-------- -------- --------
Balance at December 25, 1999....................... (32,203) (1,057) (33,260)
Change in balance................................ (10,492) 828 (9,664)
-------- -------- --------
Balance at December 31, 2000....................... $(42,695) $ (229) $(42,924)
======== ======== ========


The income tax benefit (expense) for the pension equity adjustment was
$(0.2) million and $(0.5) million for fiscal 2000 and 1999, respectively. No
income taxes have been provided for the foreign currency translation
adjustments.

Stock Option Plans

The 1994 Employee Stock Option Plan ("1994 Plan") was adopted as a
successor to the 1993 Employee Stock Option Plan to facilitate awards to certain
key employees and consultants. The 1994 Plan was amended in 1999 primarily to
increase the number of shares available for issuance under the Plan from
2,980,534 to 3,980,534. The 1994 Plan provides that no options may be granted
after 10 years from the effective date of this

F-22
59
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

plan. Options vest, in each case, as specified by the Company's compensation
committee, generally over three years after issuance. At December 31, 2000,
options representing 976,970 shares of common stock were available for grants.

The Company also adopted the 1994 Directors Stock Option Plan, which
provides for the issuance of options to acquire a maximum of 600,000 shares of
common stock to directors who are not part of management and are not affiliated
with a major stockholder. As of December 31, 2000, 140,000 options had been
granted.

The Company adopted the 1997 United Kingdom Scheme, which provides for the
issuance of options to key employees under the 1994 Plan. As of December 31,
2000, 32,474 options had been granted.

Stock option activity under the plans is as follows:



DECEMBER 31, 2000 DECEMBER 25, 1999 DECEMBER 26, 1998
-------------------- -------------------- --------------------
WEIGHTED WEIGHTED WEIGHTED
AVERAGE AVERAGE AVERAGE
NUMBER OF EXERCISE NUMBER OF EXERCISE NUMBER OF EXERCISE
SHARES PRICE SHARES PRICE SHARES PRICE
--------- -------- --------- -------- --------- --------

Outstanding beginning of
year...................... 4,720,955 $5.70 3,141,195 $6.23 2,732,195 $5.86
Awarded..................... 827,500 5.65 2,024,000 5.19 480,000 8.65
Cancelled................... (983,732) 7.07 (337,000) 8.10 (71,000) 8.56
Exercised................... (220,291) 3.99 (107,240) 3.99 -- --
--------- --------- ---------
Outstanding at end of
year...................... 4,344,432 $5.47 4,720,955 $5.70 3,141,195 $6.23
========= ========= =========


At December 31, 2000, December 25, 1999 and December 26, 1998, 2,430,935,
2,098,555 and 2,129,095, respectively, of the outstanding options were
exercisable at a weighted average price of $5.45, $5.40 and $5.22, respectively.

Of the total options outstanding at December 31, 2000, 1,169,924 have an
exercise price in the range of $3.99 to $4.43, with a weighted average exercise
price of $4.01 and a weighted average contractual life of 5 years; 1,149,924 of
these options are currently exercisable at a weighted average price of $4.00.
The remaining 3,174,508 of total options outstanding at December 31, 2000 have
an exercise price in the range of $5.00 to $11.75, with a weighted average
exercise price of $6.00 and a weighted average contractual life of 8 years;
1,281,011 of these options are currently exercisable at a weighted average
exercise price of $6.76. Upon a change of control, as defined, options become
fully vested and exercisable. In the case of most outstanding options, a change
of control is generally defined as an 80% change in ownership, but that
percentage may vary in particular cases.

SFAS No. 123, "Accounting for Stock-Based Compensation", encourages
companies to adopt the fair value method for compensation expense recognition
related to employee stock options. Existing accounting requirements of
Accounting Principles Board Opinion No. 25 ("APB No. 25") use the intrinsic
value method in determining compensation expense, which represents the excess of
the market price of the stock over the exercise price on the measurement date.
The Company has elected to continue to utilize the accounting provisions of APB
No. 25 for stock options, and is required to provide pro forma disclosures of
net income and earnings per share had the Company adopted the fair value method
for recognition purposes. The following

F-23
60
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

information is presented as if the Company had adopted SFAS No. 123 and restated
its results (in thousands, except per share amounts):



FISCAL YEAR ENDED
------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

Net income (loss):
As reported..................................... $4,477 $(10,215) $(3,815)
Pro forma....................................... 2,124 (12,355) (5,017)
Basic EPS:
As reported..................................... $ 0.07 $ (0.16) $ (0.06)
Pro forma....................................... 0.03 (0.20) (0.07)
Diluted EPS:
As reported..................................... $ 0.07 $ (0.16) $ (0.06)
Pro forma....................................... 0.03 (0.20) (0.07)


For the above information, the fair value of each option grant was
estimated on the date of grant using the Black-Scholes option pricing model with
the following assumptions used for grants in fiscal 2000, 1999 and 1998:
expected volatility was 53%, 84% and 40% in 2000, 1999 and 1998, respectively;
expected lives of 10 years, which equals the lives of the grants; a risk free
interest rate ranging from 5.16% to 7.32% and a zero expected dividend rate. The
weighted average grant-date fair value of an option granted during fiscal 2000,
1999 and 1998 was $4.11, $4.50 and $5.43, respectively.

Because the SFAS No. 123 method of accounting has not been applied to
options granted prior to January 28, 1995, the above pro forma amounts may not
be representative of the compensation costs to be expected in future years.

17. INCOME TAXES

The provisions for income taxes applicable to continuing operations for
fiscal 2000, 1999 and 1998 are summarized as follows (in thousands):



FISCAL YEAR ENDED
------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

Current:
Federal......................................... $ -- $ -- $ --
State........................................... 1,475 2,100 2,900
Foreign......................................... 10,787 4,946 9,617
-------- ------- -------
12,262 7,046 12,517
Deferred:
Federal......................................... (3,499) (6,289) (7,097)
State........................................... (253) (523) (1,075)
Foreign......................................... (6,258) 12 939
-------- ------- -------
(10,010) (6,800) (7,233)
-------- ------- -------
Income tax expense...................... $ 2,252 $ 246 $ 5,284
======== ======= =======


F-24
61
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Domestic and foreign components of income (loss) from continuing operations
before income taxes are summarized as follows (in thousands):



FISCAL YEAR ENDED
------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

Domestic.......................................... $(11,933) $(16,638) $(26,900)
Foreign........................................... 12,748 15,519 32,093
-------- -------- --------
$ 815 $ (1,119) $ 5,193
======== ======== ========


A reconciliation between income taxes computed at the statutory U.S.
Federal rate of 35% and the provisions for income taxes applicable to continuing
operations is as follows (in thousands):



FISCAL YEAR ENDED
------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

Amount at statutory Federal rate.................. $ 285 $ (391) $1,818
State taxes, net of Federal income tax............ 795 1,025 1,187
Tax differential on foreign earnings.............. (337) (792) 134
Foreign losses with no tax benefit................ 403 318 379
Amortization of goodwill.......................... 1,540 1,513 1,470
General business tax credits...................... (1,065) (2,011) (124)
Other............................................. 631 584 420
------- ------- ------
Income tax expense...................... $ 2,252 $ 246 $5,284
======= ======= ======


Deferred income taxes are provided for the temporary differences between
the financial reporting and tax basis of the Company's assets and liabilities.
The components of the net deferred tax assets as of December 31, 2000 and
December 25, 1999 were as follows (in thousands):



DECEMBER 31, DECEMBER 25,
2000 1999
------------ ------------

Deferred tax assets:
Employee benefits, including postretirement benefits...... $ 37,912 $ 38,105
Net operating loss carryforwards (NOL's).................. 116,190 99,955
General business tax credits.............................. 10,059 8,202
Alternative minimum tax credit carryforwards.............. 12,189 12,189
Other liabilities and reserves............................ 41,109 51,039
Valuation allowance....................................... (57,123) (52,115)
-------- --------
Total deferred tax assets......................... 160,336 157,375
-------- --------
Deferred tax liabilities:
Property, plant and equipment............................. (55,374) (58,266)
Undistributed earnings of foreign subsidiaries............ (7,226) (7,226)
-------- --------
Total deferred tax liabilities.................... (62,600) (65,492)
-------- --------
Net deferred tax asset............................ $ 97,736 $ 91,883
======== ========


The valuation allowance at December 31, 2000 and December 25, 1999 provides
for certain deferred tax assets that in management's assessment may not be
realized due to tax limitations on the use of such amounts or that relate to tax
attributes that are subject to uncertainty due to the long-term nature of their
realization. During fiscal 2000, the valuation allowance increased $5.0 million
from fiscal 1999. This increase resulted primarily from the increase in tax
credit and loss carryforwards that may not be realized in future periods.

F-25
62
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

During fiscal 1999, the valuation allowance increased $7.8 million from fiscal
1998. This increase resulted primarily from the increase in tax credit and loss
carryforwards that may not be realized in future periods, offset by a decrease
in preacquisition NOLs due to a change in tax regulations.

The above amounts have been classified in the consolidated balance sheets
as follows (in thousands):



DECEMBER 31, DECEMBER 25,
2000 1999
------------ ------------

Deferred tax assets (liabilities):
Current domestic and foreign, included in other current
assets................................................. $ 19,093 $ 23,868
Current foreign, included in accrued expenses............. (2,565) (351)
Noncurrent domestic and foreign........................... 97,314 86,235
Noncurrent foreign, included in other noncurrent
liabilities............................................ (16,106) (17,869)
-------- --------
$ 97,736 $ 91,883
======== ========


Management has reviewed the Company's operating results for recent years as
well as the outlook for its continuing operations and concluded that it is more
likely than not that the net deferred tax assets of $97.7 million at December
31, 2000 will be realized. The Company announced a reorganization on February
10, 1999 (See Note 15) to better align itself in the marketplace. A major goal
of this reorganization is to lower the overall cost structure of the Company and
thereby increase profitability. The infusion of cash from the Heartland
Transaction (See Note 1) is expected to lower the overall debt of the Company
and reduce its interest expense. These factors along with the timing of the
reversal of its temporary differences, certain tax planning strategies and the
expiration date of its NOLs were also considered in reaching this conclusion.
The Company's ability to generate future taxable income is dependent on numerous
factors, including general economic conditions, the state of the automotive
industry and other factors beyond management's control. Therefore, there can be
no assurance that the Company will meet its expectation of future taxable
income.

Deferred income taxes and withholding taxes have been provided on earnings
of the Company's foreign subsidiaries to the extent it is anticipated that the
earnings will be remitted in the future as dividends. Deferred income taxes and
withholding taxes have not been provided on the remaining undistributed earnings
of foreign subsidiaries as such amounts are deemed to be permanently reinvested.
The cumulative undistributed earnings as of December 31, 2000 on which the
Company has not provided deferred income taxes and withholding taxes is
approximately $47.0 million.

F-26
63
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

At December 31, 2000, the Company had the following tax attribute
carryforwards available for U.S. Federal income tax purposes (in thousands):



EXPIRATION
AMOUNT DATES
-------- ----------

Net operating losses -- regular tax:
Preacquisition, subject to limitations.................... $ 6,580 2002-2009
Postacquisition, unrestricted............................. 11,510 2002-2007
Postacquisition, unrestricted............................. 101,530 2008-2012
Postacquisition, unrestricted............................. 195,410 2018-2020
--------
$315,030
========
Net operating losses -- alternative minimum tax:
Preacquisition, subject to limitations.................... $ 4,490 2002-2009
Postacquisition, unrestricted............................. 10,420 2002-2007
Postacquisition, unrestricted............................. 68,020 2008-2012
Postacquisition, unrestricted............................. 203,380 2018-2020
--------
$286,310
========
General business tax credits:
Preacquisition, subject to limitations.................... $ 580 2001-2003
Postacquisition unrestricted.............................. 8,170 2004-2020
--------
$ 8,750
========
Alternative minimum tax credits............................. $ 12,189
========


As a result of the Heartland Transaction (See Note 1), Heartland owns
approximately 60 percent of the outstanding shares and this constitutes a
"change in control" that results in annual limitations on the Company's use of
its NOLs and unused tax credits. This annual limitation on the use of NOLs and
tax credits depends on the value of the equity of the Company and the amount of
"built-in gain" or "built-in loss" in the Company's assets at the date of the
"change in control". Based on the expiration dates of the NOLs and tax credits
as well as anticipated levels of domestic income, management does not believe
that the transaction will have a material impact on these deferred tax assets.

Income taxes paid (refunds received) were $4.8 million, $3.0 million and
$(6.0) million for fiscal 2000, 1999 and 1998, respectively.

18. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

The estimated fair values of the Company's continuing operations financial
instruments are summarized as follows (in thousands):



DECEMBER 31, 2000 DECEMBER 25, 1999
--------------------- ---------------------
CARRYING ESTIMATED CARRYING ESTIMATED
AMOUNT FAIR VALUE AMOUNT FAIR VALUE
-------- ---------- -------- ----------

Long-term investments................................. $ 4,660 $ 4,660 $ 2,891 $ 2,891
Long-term debt........................................ $883,979 $812,116 $912,542 $907,087


F-27
64
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

The following methods and assumptions were used to estimate these fair values:

Long-Term Investments -- Fair value approximates carrying value.

Long-Term Debt -- The fair value of the Senior Subordinated Notes and JPS
Automotive Senior Notes is based upon quoted market price. The fair value of the
other long-term debt of the Company approximates the carrying value.

Carrying amounts reported in the consolidated balance sheets for cash and
cash equivalents, accounts and other receivables, accounts payable and accrued
expenses approximate fair value due to the short-term nature of these
instruments.

Fair value estimates are made at a specific point in time, based on
relevant market information about the financial instruments. These estimates are
subjective in nature and involve uncertainties and matters of significant
judgement and therefore, cannot be determined with precision. Changes in
assumptions could significantly affect these estimates.

19. RELATED PARTY TRANSACTIONS

On March 13, 1998, the Company completed the sale of Wallcoverings to an
affiliate of Blackstone Partners (See Note 14).

Under the Amended and Restated Stockholders' Agreement among the Company,
C&A Products, Blackstone Partners and WP Partners, the Company has paid each of
Blackstone Partners and WP Partners, or their respective affiliates, an annual
monitoring fee of $1.0 million, which was payable in quarterly installments.

During the first quarter of 2001, Heartland acquired a controlling interest
equal to approximately 60% of the Company through a purchase of 25 million
shares of common stock from the Company and a purchase of 27 million shares from
Blackstone Partners and WP Partners. In the sale, the Company received gross
proceeds of $125.0 million, or approximately $95.0 million after fees and
expenses associated with the transactions. The purchase price also gave the
Company a profit participation right on certain future common stock sales by
Heartland. Prior to the transaction, as of December 31, 2000, Blackstone
Partners and WP Partners collectively owned approximately 87% of the common
stock of the Company.

After the Heartland transaction, the Company's total shares outstanding
increased from approximately 62 million shares to approximately 87 million
shares, and Blackstone Partners' and WP Partners' ownership percentage in the
Company declined from approximately 87% to approximately 31%. Heartland acquired
approximately 60% of the Company's common stock. In connection with the
Heartland Transaction, the Company paid Heartland a transaction fee of $12.0
million and paid WP Partners an investment banking fee of $2.0 million.

During the first quarter of 2001, the Amended and Restated Stockholders'
Agreement was terminated and a new, 10 year Services Agreement was entered into
between the Company, C&A Products and Heartland. Under this Services Agreement,
the Company will pay Heartland an annual advisory fee of $4.0 million. The
Services Agreement also provides for the Company to pay a 1% transaction fee on
certain acquisitions and divestitures commencing on or after February 23, 2002.

20. INFORMATION ABOUT THE COMPANY'S OPERATIONS

On February 10, 1999, the Company announced the Reorganization, a
comprehensive plan to reorganize its global automotive carpet, acoustics,
plastics and accessory floormats businesses into two divisions: North American
Automotive Interior Systems, headquartered in the Detroit metropolitan area, and
European Automotive Interior Systems, headquartered in Germany. As part of the
Reorganization, the Company also

F-28
65
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

established the Specialty Automotive Products division, which includes the
Company's automotive fabrics and Dura Convertible Systems businesses (See Note
15). The Company's reportable segments reflect these newly established
divisions. Financial data for all periods has been presented on this basis.
North American Automotive Interior Systems and European Automotive Interior
Systems include the following product groups: molded floor carpet, luggage
compartment trim, acoustical products, accessory floormats and plastic-based
interior systems. The Specialty Automotive Products division includes automotive
fabrics and convertible top systems. The three divisions also produce other
automotive and non-automotive products.

The accounting policies of the divisions are the same as those described in
the Summary of Significant Accounting Policies (See Note 2). The Company
evaluates performance based on profit or loss from operations before interest
expense, foreign exchange gains and losses, loss on sale of receivables, other
income and expense and income taxes.

Information about the Company's divisions is presented below (in
thousands):



FISCAL YEAR ENDED
DECEMBER 31, 2000
-----------------------------------
NORTH AMERICAN EUROPEAN SPECIALTY
AUTOMOTIVE AUTOMOTIVE AUTOMOTIVE
INTERIOR SYSTEMS INTERIOR SYSTEMS PRODUCTS OTHER(a) TOTAL
---------------- ---------------- ---------- -------- ----------

External revenues........... $1,175,648 $284,453 $441,718 -- $1,901,819
Inter-segment revenues...... 22,330 34,709 33,764 (90,803) --
Depreciation and
amortization.............. 43,153 16,641 13,542 1,370 74,706
Operating income (loss)..... 87,161 1,135 22,847 (3,058) 108,085
Total assets................ 696,820 228,593 234,564 120,313 1,280,290
Capital expenditures........ 34,278 18,253 15,624 841 68,996




FISCAL YEAR ENDED
DECEMBER 25, 1999
-----------------------------------
NORTH AMERICAN EUROPEAN SPECIALTY
AUTOMOTIVE AUTOMOTIVE AUTOMOTIVE
INTERIOR SYSTEMS INTERIOR SYSTEMS PRODUCTS OTHER(a) TOTAL
---------------- ---------------- ---------- --------- ----------

External revenues......... $1,151,751 $306,374 $440,472 $ -- $1,898,597
Inter-segment revenues.... 85,233 27,422 16,649 (129,304) --
Depreciation and
amortization............ 38,614 17,127 14,849 884 71,474
Operating income (loss)... 89,374 2,292 39,596 (32,743) 98,519
Total assets.............. 798,959 241,631 234,723 73,577 1,348,890
Capital expenditures...... 45,758 23,472 12,687 4,513 86,430


F-29
66
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)



FISCAL YEAR ENDED
DECEMBER 26, 1998
-----------------------------------
NORTH AMERICAN EUROPEAN SPECIALTY
AUTOMOTIVE AUTOMOTIVE AUTOMOTIVE
INTERIOR SYSTEMS INTERIOR SYSTEMS PRODUCTS OTHER (a) TOTAL
---------------- ---------------- ---------- --------- ----------

External revenues......... $1,065,461 $338,030 $421,978 $ -- $1,825,469
Inter-segment revenues.... 163,432 26,287 29,516 (219,235) --
Depreciation and
amortization............ 34,348 16,832 14,871 1,023 67,074
Operating income.......... 74,485 9,242 14,206 545 98,478
Total assets.............. 788,054 260,023 267,129 67,005 1,382,211
Capital expenditures...... 53,550 12,440 20,537 12,464 98,991


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

(a) Other includes the Company's discontinued operations (See Note 14),
non-operating units, the effect of eliminating entries and restructuring
charges (See Note 15).

Sales for the Company's primary product groups are as follows (in
thousands):



FISCAL YEAR ENDED
------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

Molded floor carpet............................... $ 458,151 $ 468,008 $ 416,971
Luggage compartment trim.......................... 71,037 90,582 95,897
Acoustical products............................... 231,381 209,772 225,130
Accessory floormats............................... 160,433 165,931 157,209
Plastic-based interior trim systems............... 452,063 435,366 417,534
Automotive fabrics................................ 290,529 269,475 267,185
Convertible top systems........................... 105,208 118,916 104,348
Other............................................. 133,017 140,547 141,195
---------- ---------- ----------
Total................................... $1,901,819 $1,898,597 $1,825,469
========== ========== ==========


The Company performs periodic credit evaluations of its customers'
financial condition and, although the Company does not generally require
collateral, it does require cash payments in advance when the assessment of
credit risk associated with a customer is substantially higher than normal.
Receivables generally are due within 45 days, and credit losses have
consistently been within management's expectations and are provided for in the
consolidated financial statements.

Direct and indirect sales to significant customers in excess of ten percent
of consolidated net sales from continuing operations are as follows:



2000 1999 1998
---- ---- ----

General Motors Corporation.................................. 31.4% 31.5% 31.2%
Ford Motor Company.......................................... 20.6% 20.4% 19.9%
DaimlerChrysler AG.......................................... 16.8% 18.9% 18.3%


F-30
67
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Information about the Company's continuing operations in different
geographic areas for fiscal 2000, 1999 and 1998 is presented below (in
thousands):



FISCAL YEAR ENDED FISCAL YEAR ENDED FISCAL YEAR ENDED
DECEMBER 31, 2000 DECEMBER 25, 1999 DECEMBER 26, 1998
----------------------- ----------------------- -----------------------
LONG-LIVED LONG-LIVED LONG-LIVED
NET SALES ASSETS NET SALES ASSETS NET SALES ASSETS
---------- ---------- ---------- ---------- ---------- ----------

United States........ $1,123,607 $518,502 $1,092,546 $550,760 $1,047,862 $566,143
Canada............... 407,619 85,116 398,439 87,729 356,361 72,849
Mexico............... 86,140 26,248 101,238 20,296 83,216 17,234
United Kingdom....... 117,145 54,274 121,689 64,277 143,716 61,449
Other(a)............. 167,308 73,951 184,685 74,227 194,314 83,508
---------- -------- ---------- -------- ---------- --------
Consolidated.. $1,901,819 $758,091 $1,898,597 $797,289 $1,825,469 $801,183
========== ======== ========== ======== ========== ========


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

(a) Other includes Sweden, Spain, Belgium, Germany, Austria, France and the
Netherlands.

Intersegment sales between geographic areas are not material. For fiscal
years 2000, 1999 and 1998, export sales from the United States to foreign
countries were $87.2 million, $84.7 million and $104.9 million, respectively.

As of December 31, 2000, the Company's continuing operations employed
approximately 15,000 persons on a full-time or full-time equivalent basis.
Approximately 5,700 of such employees are represented by labor unions.
Approximately 3,500 employees are represented by collective bargaining
agreements that expire during fiscal 2001.

21. COMMITMENTS AND CONTINGENCIES

Environmental

The Company is legally or contractually responsible or alleged to be
responsible for the investigation and remediation of contamination at various
sites. It also has received notices that it is a potentially responsible party
("PRP") in a number of proceedings. The Company may be named as a PRP at other
sites in the future, including with respect to divested and acquired businesses.
The Company is currently engaged in investigation or remediation at certain
sites. In estimating the total cost of investigation and remediation, the
Company has considered, among other things, the Company's prior experience in
remediating contaminated sites, remediation efforts by other parties, data
released by the EPA, the professional judgment of the Company's environmental
experts, outside environmental specialists and other experts, and the likelihood
that other parties which have been named as PRPs will have the financial
resources to fulfill their obligations at sites where they and the Company may
be jointly and severally liable. Under the theory of joint and several
liability, the Company could be liable for the full costs of investigation and
remediation even if additional parties are found to be responsible under the
applicable laws. It is difficult to estimate the total cost of investigation and
remediation due to various factors, including incomplete information regarding
particular sites and other PRPs, uncertainty regarding the extent of
environmental problems and the Company's share, if any, of liability for such
problems, the selection of alternative compliance approaches, the complexity of
environmental laws and regulations and changes in cleanup standards and
techniques. When it has been possible to provide reasonable estimates of the
Company's liability with respect to environmental sites, provisions have been
made in accordance with generally accepted accounting principles. The Company
records its best estimate when it believes it is probable that an environmental
liability has been incurred and the amount of loss can be reasonably estimated.
The Company also considers estimates of certain reasonably possible
environmental liabilities in determining the aggregate amount of environmental
reserves. In its assessment the Company makes its best estimate of the liability
based upon information available to the Company at that time, including the
professional judgment of the Company's environmental experts, outside

F-31
68
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

environmental specialists and other experts. As of December 31, 2000, excluding
sites at which the Company's participation is anticipated to be de minimis or
otherwise insignificant or where the Company is being indemnified by a third
party for the liability, there are 22 sites where the Company is participating
in the investigation or remediation of the site either directly or through
financial contribution, and 11 additional sites where the Company is alleged to
be responsible for costs of investigation or remediation. As of December 31,
2000, the Company's estimate of its liability for these 33 sites is
approximately $25.5 million. As of December 31, 2000, the Company has
established reserves of approximately $37.0 million for the estimated future
costs related to all its known environmental sites. In the opinion of
management, based on the facts presently known to it, environmental costs and
contingencies will not have a material adverse effect on the Company's
consolidated financial condition or future results of operations. However, there
can be no assurance that the Company has identified or properly assessed all
potential environmental liability arising from the activities or properties of
the Company, its present and former subsidiaries and their corporate
predecessors.

The Company is subject to federal, state and local environmental laws and
regulations that: (i) affect ongoing operations and may increase capital costs
and operating expenses; and (ii) impose liability for the costs of investigation
and remediation and otherwise related to on-site and off-site contamination. The
Company's management believes that it has obtained, and is in material
compliance with, all material environmental permits and approvals necessary to
conduct its various businesses. Environmental compliance costs for continuing
businesses currently are accounted for as normal operating expenses or capital
expenditures of such business units. In the opinion of management, based on the
facts presently known to it, such environmental compliance costs will not have a
material adverse effect on the Company's consolidated financial condition or
future results of operations.

Litigation

The Company and its subsidiaries have lawsuits and claims pending against
them and have certain guarantees outstanding which were made in the ordinary
course of business.

The ultimate outcome of the legal proceedings to which the Company is a
party will not, in the opinion of the Company's management based on the facts
presently known to it, have a material adverse effect on the Company's
consolidated financial condition or future results of operations.

Other Commitments

As of December 31, 2000, the Company's continuing operations had
approximately $7.8 million in outstanding capital expenditure commitments. The
majority of the leased properties of the Company's previously divested
businesses have been assigned to third parties. Although releases have been
obtained from the lessors of certain properties, C&A Products remains
contingently liable under most of the leases. C&A Products' future liability for
these leases, in management's opinion, based on the facts presently known to it,
will not have a material adverse effect on the Company's consolidated financial
condition or future results of operations.

F-32
69
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

22. QUARTERLY FINANCIAL DATA (UNAUDITED)

The quarterly data below is based on the Company's fiscal periods (in
thousands, except per share amounts).



FISCAL 2000
-----------------------------------------
FIRST SECOND THIRD FOURTH
QUARTER QUARTER QUARTER QUARTER
-------- -------- -------- --------

Net sales............................................. $534,761 $507,209 $423,001 $436,848
Gross margin.......................................... 83,715 84,133 53,165 45,628
Income (loss) from continuing operations.............. 7,014 11,104 (3,678) (15,877)
Income (loss) before extraordinary loss............... 7,014 17,704 (3,678) (15,877)
Net income (loss)..................................... 7,014 17,704 (4,364) (15,877)
Basic and diluted earnings (loss) per share........... .11 .29 (.07) (.26)
Common stock prices:
High................................................ 6 1/8 7 6 1/8 4 15/16
Low................................................. 4 1/2 5 1/8 4 11/16 2 7/8




FISCAL 1999
-----------------------------------------
FIRST SECOND THIRD FOURTH
QUARTER QUARTER QUARTER QUARTER
-------- -------- -------- --------

Net sales............................................. $478,337 $486,821 $427,873 $505,566
Gross margin.......................................... 70,588 78,262 64,163 71,704
Income (loss) from continuing operations.............. 2,316 5,318 (6,484) (2,515)
Income (loss) before extraordinary loss............... 2,316 5,318 (6,484) (2,515)
Net income (loss)..................................... (6,534) 5,318 (6,484) (2,515)
Basic and diluted earnings (loss) per share........... (0.10) 0.09 (0.10) (0.04)
Common stock prices:
High................................................ 6 1/4 7 7/16 7 5/8 7
Low................................................. 4 1/8 4 4 9/16 4 7/8


The Company's operations are not subject to significant seasonal
influences.

23. SIGNIFICANT SUBSIDIARY

The Company conducts all of its operating activities through its
wholly-owned subsidiary, C&A Products. Condensed consolidating financial
information is not presented because the parent company has no independent
assets or operations. The absence of separate condensed consolidating financial
statements is also based upon the fact that any debt of C&A Products issued, and
the assumption that any debt to be issued, under the Registration Statement on
Form S-3 filed by the Company and C&A Products (Registration No. 33-62665) is or
will be fully and unconditionally guaranteed by the Company.

24. EARNINGS PER SHARE

The Company adopted SFAS No. 128, "Earnings Per Share," in December 1997.
Basic earnings per common share were computed by dividing net income (loss) by
the weighted average number of shares of common stock outstanding during the
year. Diluted earnings per common share were determined assuming the exercise of
the stock options issued under the Company's stock option plans (See Note 16).
There were no reconciling items between basic earnings per common share and
diluted earnings per common share for 2000, 1999 and 1998. The incremental
dilutive shares (in thousands) would have been 445, 432 and 700 in 2000, 1999
and 1998, respectively.

F-33
70
COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

25. SUBSEQUENT EVENTS

During the first quarter of 2001, the Company announced that it had signed
a letter of intent to acquire the Becker Group LLC ("Becker"), a supplier of
plastic components to the automotive industry, with fiscal 2000 sales of
approximately $235 million. Under terms of the letter, the Company will purchase
all of the operating assets and equity interests of Becker. Consideration is
expected to include $60.0 million in cash, an $18.0 million non-compete
agreement (paid out evenly over five years), 17 million shares of the Company's
common stock and warrants for 500,000 shares at an exercise price of $5.00 per
share.

On December 4, 1997, the Company entered into a joint venture with
Courtaulds Textiles (Holdings) Limited ("Courtaulds") to manufacture automotive
interior fabrics in the United Kingdom. The Company and Courtaulds each own 50%
of the joint venture. The Company's investment in the joint venture of $4.8
million at December 31, 2000 and $5.5 million at December 25, 1999 has been
included in other assets in the accompanying consolidated balance sheets. During
the first quarter of 2001, the Company purchased the remaining 50% from
Courtaulds for $4.1 million.

As part of the 1996 acquisition of Perstorp, the Company acquired 75% of
Collins & Aikman Carpet and Acoustics, S.A. de C.V. joint venture. During the
first quarter of 2001, the Company acquired the remaining 25% of the Collins &
Aikman Carpet and Acoustics, S.A. de C.V. joint venture and related intangible
assets for $3.5 million.

F-34
71

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULES

To Collins & Aikman Corporation:

We have audited, in accordance with auditing standards generally accepted
in the United States, the consolidated financial statements of Collins & Aikman
Corporation and subsidiaries included in this Form 10-K, and have issued our
report thereon dated February 14, 2001 (except with respect to the matters
discussed in Notes 1, 10, 19 and 25, as to which the date is March 21, 2001).
Our audits were made for the purpose of forming an opinion on those statements
taken as a whole. The schedules listed in Item 14 of this Form 10-K are the
responsibility of the Company's management and are presented for purposes of
complying with the Securities and Exchange Commission's rules and are not part
of the basic financial statements. These schedules have been subjected to the
auditing procedures applied in the audits of the basic financial statements and,
in our opinion, fairly state in all material respects the financial data
required to be set forth therein in relation to the basic financial statements
taken as a whole.

ARTHUR ANDERSEN LLP

Charlotte, North Carolina,
February 14, 2001 (except with respect to
the matters discussed in Note 2 to Schedule I,
as to which the date is March 21, 2001)

S-1
72

COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

SCHEDULE I -- CONDENSED FINANCIAL INFORMATION OF REGISTRANT

CONDENSED BALANCE SHEETS
(IN THOUSANDS)



DECEMBER 31, DECEMBER 25,
2000 1999
------------ ------------

ASSETS
Current Assets:
Cash...................................................... $ 496 $ 54
Other..................................................... -- --
--------- ---------
Total current assets.............................. 496 54
Other assets................................................ -- --
--------- ---------
$ 496 $ 54
========= =========
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities......................................... $ -- $ 29
Share of accumulated losses in excess of investments in
subsidiaries.............................................. 152,900 148,564
Other noncurrent liabilities................................ 2,582 2,582
Common stock................................................ 705 705
Other stockholders' deficit................................. (155,691) (151,826)
--------- ---------
Total stockholders' deficit....................... (154,986) (151,121)
--------- ---------
$ 496 $ 54
========= =========


The Notes to the Condensed Financial Statements are an integral part
of these condensed financial statements.

S-2
73

COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

SCHEDULE I -- CONDENSED FINANCIAL INFORMATION OF REGISTRANT

CONDENSED STATEMENTS OF OPERATIONS
(IN THOUSANDS)



FISCAL YEAR ENDED
------------------------------------------
DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

Other expenses............................................ $ (60) $ (514) $ (608)
Interest income........................................... 88 129 217
------ -------- -------
Income (loss) from operations before equity in income
(loss) of subsidiary.................................... 28 (385) (391)
Equity in income (loss) of subsidiary..................... 4,449 (9,830) (3,424)
------ -------- -------
Net income (loss)............................... $4,477 $(10,215) $(3,815)
====== ======== =======


The Notes to the Condensed Financial Statements are an integral part
of these condensed financial statements.

S-3
74

COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

SCHEDULE I -- CONDENSED FINANCIAL INFORMATION OF REGISTRANT

CONDENSED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)



DECEMBER 31, DECEMBER 25, DECEMBER 26,
2000 1999 1998
------------ ------------ ------------

OPERATING ACTIVITIES
Net cash provided by (used in) operating activities..... $ 442 $ (27) $ (334)
----- -------- --------
FINANCING ACTIVITIES
Purchases of treasury stock............................. (477) (2,097) (25,013)
Proceeds from exercise of stock options................. 869 448 --
Intercompany transfers (to) from subsidiary............. (392) 1,649 (5,987)
Dividends paid to shareholders.......................... -- (50,198) --
Dividends received from subsidiary...................... -- 50,198 31,000
----- -------- --------
Net cash used in financing activities................... -- -- --
----- -------- --------
Net increase (decrease) in cash........................... 442 (27) (334)
Cash at beginning of year................................. 54 81 415
----- -------- --------
Cash at end of year....................................... $ 496 $ 54 $ 81
===== ======== ========


NOTES TO CONDENSED FINANCIAL STATEMENTS

1. Presentation:

These condensed financial statements have been prepared pursuant to the
rules and regulations of the Securities and Exchange Commission. Certain
information and note disclosures normally included in annual financial
statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to those rules and
regulations, although the Company believes that the disclosures made are
adequate to make the information presented not misleading. For disclosures
regarding commitments and contingencies, see Notes 12, 14 and 21 to
Consolidated Financial Statements.

2. During the first quarter of 2001, Heartland Industrial Partners, L.P. and
its affiliates ("Heartland") acquired a controlling interest equal to
approximately 60% of the Company through a purchase of 25 million shares of
common stock from the Company and a purchase of 27 million shares from
Blackstone Capital Partners, L.P. and its affiliates ("Blackstone
Partners") and Wasserstein Perella Partners, L.P. and its affiliates ("WP
Partners"). In the sale, the Company received gross proceeds of $125.0
million, or approximately $95.0 million after fees and expenses associated
with the transactions. The purchase price also gave the Company a profit
participation right on certain future common stock sales by Heartland.
Prior to the transaction, as of December 31, 2000, Blackstone Partners and
WP Partners collectively owned approximately 87% of the common stock of the
Company.

As a result of the above transactions (collectively the "Heartland
Transaction"), the Company's total shares outstanding increased from
approximately 62 million shares to approximately 87 million shares, and
Blackstone Partners' and WP Partners' ownership percentage in the Company
declined from approximately 87% to approximately 31%. As a result of the
Heartland Transaction, Heartland is entitled to designate a majority of the
Company's Board of Directors.

3. See Notes to Consolidated Financial Statements for additional disclosures.

S-4
75

COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS
FOR THE FISCAL YEARS ENDED DECEMBER 31, 2000, DECEMBER 25, 1999 AND DECEMBER 26,
1998
(IN THOUSANDS)



ADDITIONS CHARGE TO
BALANCE AT RESULTING COSTS CHARGED TO
BEGINNING FROM AND OTHER BALANCE AT
DESCRIPTION OF YEAR ACQUISITIONS EXPENSES ACCOUNTS DEDUCTIONS END OF YEAR
- ----------- ---------- ------------ --------- ---------- ---------- -----------

FISCAL YEAR ENDED DECEMBER
31, 2000:
Allowance for doubtful
accounts................... $ 8,557 $ -- $ 6,606 $ (924)(a) $ (6,142)(b) $ 8,097
Restructuring reserves....... $13,518 $ -- $ -- $ -- $(10,983)(c) $ 2,535
FISCAL YEAR ENDED DECEMBER
25, 1999:
Allowance for doubtful
accounts................... $ 7,228 $ -- $ 2,384 $1,210(a) $ (2,265)(b) $ 8,557
Restructuring reserves....... $ 1,940 $ -- $20,030 $ -- $ (8,452)(c) $13,518
FISCAL YEAR ENDED DECEMBER
26, 1998:
Allowance for doubtful
accounts................... $ 9,275 $247 $ 3,751 $ 482(a) $ (6,527)(b) $ 7,228
Restructuring reserves....... $ 7,676 $ -- $ -- $ -- $ (5,736)(c) $ 1,940


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

(a) Reclassifications and collection of accounts previously written off.
(b) Reclassifications to other accounts, uncollectible amounts written off, and
the elimination of amounts included in the allowance due from Enjema which
was considered as a component of the Company's purchase cost for the
remaining 50% interest in Enjema.
(c) Spending against the established reserves. See Note 15 to the Notes to
Consolidated Financial Statements.

S-5