<WARNACO GROUP INC> EIGHT MTHS JAN THREE NET
  Oper net 46.6 mln
      Revs 392 mln
      12 mths
      Oper net 65 mln vs 47.1 mln
      Revs 590 mln vs 591 mln
      NOTE: Eight months represents earnings following
  acquisition in May 1986 when company went private.
      Period ending Jan. 3, 1987 excludes 42.3 mln dlrs of
  interest expenses, 41.6 mln dlrs of acquisition adjusments, and
  1.7 mln dlrs of income taxes.