Exhibit 13
                                                                    ----------






                       B.B. WALKER COMPANY AND SUBSIDIARY


                    FIFTY-FIRST ANNUAL REPORT TO SHAREHOLDERS


                               OCTOBER 31, 1998





























                             1998 ANNUAL REPORT OF
                              B.B. WALKER COMPANY

B.B. WALKER COMPANY is a publicly held manufacturer and distributor of men's 
and women's footwear, whose common stock is registered with the Securities and 
Exchange Commission and is traded in the Over The Counter Securities Market.  
A substantial portion of the Company's common stock is owned by employees 
through participation in the Employee Stock Ownership Plan and Trust and by 
many employees individually.

Founded in 1947 in Asheboro, North Carolina and incorporated in 1952 in the 
State of North Carolina, the Company currently markets high quality, medium-
priced western and work/outdoor boots and shoes under the ABILENE BOOT COMPANY 
name.  A majority of the Company's sales are under trademarked brands.  In 
addition, the Company manufactures footwear under major retailers' private 
labels and on contract for other footwear manufacturers.  The Company also 
operates two retail stores.

For western boot customers, the Company offers quality western boots through 
two proprietary brands.  Through its ABILENE[REGISTERED] brand, the Company 
manufactures and markets high quality all-leather boots for the traditional 
boot wearer that look and feel great.  Abilene Boots[REGISTERED] feature the 
AIR RIDE[REGISTERED] Comfort System which is designed to deliver comfort from 
every part of the boot by utilizing a technologically advanced cushion insole. 
Abilene Boots[REGISTERED] definitely live up to their "AFFORDABLE QUALITY" 
[REGISTERED] slogan.  The SAGE COLLECTION[REGISTERED] is offered at a lower 
price point and features bright colors and accents which can be worn on most 
any occasion by the metro fashion consumer or the traditional boot wearer.  
Sage[REGISTERED] styles offer the same craftmanship and superior fit that 
Abilene[REGISTERED] styles do.  

For work/outdoor footwear customers, the Company markets quality boots through 
its GOLDEN RETRIEVER[REGISTERED] brand, including pull-on, lace-up, lined, 
insulated and waterproof, in a variety of heights, soles and constructions.  
The Golden Retriever[REGISTERED] Easy Comfort[REGISTERED] System features a 
specially contoured cushioned insole that is guaranteed to never give out.  
Made for the working consumer, DURATUFF[REGISTERED]Work Boots feature 
double cushioned insoles and are built to work for a living.  The Company 
continues to manufacture boots and shoes for work and safety use under the 
WALKER FOOTWEAR THAT WORKS[REGISTERED] brand and the SAFETY FIRST[REGISTERED] 
brand.  The mainstays of this line are all-leather lace-up and pull-on utility 
boots.  

The Company has historically served the private label market, manufacturing 
footwear for large retailers and other footwear manufacturers on a contract 
basis.  Most of the Company's private label products consist of work/outdoor 
footwear.  In addition, the Company also produces several styles purchased in 
large quantities by institutional customers such as prison systems and work 
camps.


B.B. WALKER COMPANY and its subsidiary are equal opportunity employers.  All 
matters regarding recruiting, hiring, training, compensation, benefits, 
promotion, transfers and other personnel policies will continue to be free 
from all discriminatory practices.

The Company and its subsidiary employ 392 people at October 31, 1998.

     Contents                                                 Page
     --------                                                 ----
       Financial Highlights.....................................1
       Message to Shareholders..................................2
       Consolidated Financial Statements and Notes..............4
       Report of Independent Accountants.......................28
       Selected Financial Data.................................29
       Management's Discussion and Analysis of Results
         of Operations and Financial Condition.................30
       Stock Prices............................................43
       Officers and Directors..........................Back Cover

                              Inside Front Cover


                      B.B. WALKER COMPANY AND SUBSIDIARY
                             FINANCIAL HIGHLIGHTS


                                                  Fiscal Year Ended
                                       ---------------------------------------
                                       October 31,   November 1,   November 2,
                                          1998          1997          1996
                                       (52 weeks)    (52 weeks)    (53 weeks) 
                                       -----------   -----------   -----------
(In thousands, except per share data)

OPERATIONS
  Net sales                             $  28,813     $  32,648     $  37,506 
                                         ========      ========      ========
  Income (loss) before income taxes 
    and minority interest                    (736)          (54)       (4,659)

  Provision for (benefit from) 
    income taxes                             (813)          (80)         (620)
  Minority interest                            (2)           (2)           (2)
                                         --------      --------      -------- 
  Net income (loss)                     $      75     $      24     $  (4,041)
                                         ========      ========      ======== 


  BASIC EARNINGS (LOSS) PER SHARE       $     .04     $     .01     $   (2.34)
                                         ========      ========      ======== 
  Average number of shares outstanding      1,724         1,729         1,727 
                                         ========      ========      ======== 

  
  DILUTED EARNINGS (LOSS) PER SHARE     $     .04     $     .01     $   (2.34)
                                         ========      ========      ======== 
  Average number of shares outstanding      1,727         1,732         1,728 
                                         ========      ========      ======== 

FINANCIAL CONDITION,
  Current assets                        $  18,314     $  19,268     $  24,953 
  Current liabilities                      14,102        13,368        19,534 
  Working capital                           4,212         5,900         5,419 
  Current ratio                         1.30 to 1     1.44 to 1     1.28 to 1 
  Long-term obligations, 
    non-current portion                     1,303         3,216         3,286 
  Shareholders' equity                      4,642         4,557         4,522 
  Book value per common share                2.65          2.59          2.57 

                                       1


                        CHAIRMAN'S MESSAGE TO SHAREHOLDERS

TO OUR SHAREHOLDERS

B. B. Walker Company's fiscal year ended on October 31, 1998.  We are happy 
to report a net income of $75,000 in 1998 compared to $24,000 in 1997, even 
though the loss from operations in 1998 was $736,000 compared to a $54,000 
loss in 1997.  Since we anticipate significant net income in 1999 (which will 
allow the Company to offset related income tax liabilities with net operating 
loss carryforwards from prior years), we were able to adjust our tax valuation 
allowance by $609,000 in 1998 compared to only $62,000 in 1997.

Late in the fourth quarter of 1998, the Company received an attractive offer 
to sell all of its approximately 22.3 acres of real property in Asheboro, 
North Carolina.  This land is in one of the prime commercial sections of 
Randolph County.  In January 1999, the Company entered into a contract to sell 
its Asheboro, NC property.  Under this contract, the purchaser will have until 
February 26, 1999 to examine the suitability of the property for its needs.  
During that period, the contract may be terminated by the purchaser without 
further obligation to the Company.  Accordingly, there can be no assurances 
that the sale of the Asheboro, NC property will be consummated.  If the 
transaction closes, part of the purchase price will be paid in cash and part 
will be paid by purchase money promissory note.  A portion of the property 
sold to the purchaser, including the tract of land on which the plant is 
located, will be leased back to the Company for up to one year.  The rent 
under the lease equals the interest due under the promissory note.  While 
there will be costs associated with relocating the Asheboro facility and some 
interruption in the Company's manufacturing operations, the Company has taken 
steps to limit the effects of these matters and does not expect the relocation 
to have a material adverse effect on the operations of the Company.

The Company operates two manufacturing facilities, the aforementioned one in 
Asheboro, North Carolina, and one in Somerset, Pennsylvania.  To make the 
Company more competitive, we decided to move all of the production of footwear 
with cement construction from the Somerset plant to the Asheboro plant.  At 
the same time, all of the footwear with welt construction was moved from the 
Asheboro plant to the Somerset plant at a cost of over $190,000 late in the 
third quarter of 1998.  Since there was not enough product demand to support 
two welt operations, this consolidation of operations in two separate locations 
should create substantial manufacturing efficiencies in both production and 
inventory costs beginning in fiscal 1999.

After the transfer of the welt operations to the Somerset plant was made in 
1998, it was determined that a 282,000 square foot building was no longer 
necessary to conduct business in Asheboro at our current level.  Therefore, 
the Company decided to sell the property and move its operations to a more 
efficient operating space.  Once the final contract is signed, we will begin 
exploring suitable options and follow with an announcement detailing the next 
phase of our operations.

                                        2


Our increase in operating losses from the prior year was $682,000.  Revenues 
for 1998 were $28,813,000, a $3,835,000 (or 11.7%) decrease from 1997 revenues 
of $32,648,000.  Some of this decline in shipments was expected due to the 
additional impact from the major changes made in 1997 to combine the sales 
forces of the western boots and work/outdoor boots.  We also attribute a 
decrease in sales to some erosion in our Company's channel of distribution over 
the past year.  Many of our western retail customers either were in the process 
of liquidation or went out of business during the past twelve months, which 
severely hampered our Company's attempt to increase sales.  While the 
work/outdoor shoe shipments fell 22.9% in 1998, we did show a modest 2.4% 
increase in western branded shipments, therefore allowing us to increase 
western market share.  Management is taking steps to address this deterioration 
in revenues.

The coming year will be another one of major transition for B. B. Walker 
Company, as we look forward to the relocation of our facilities in this area.  
In the meantime, we appreciate the support and loyalty of our customers, 
shareholders, and employees.


                                        Sincerely,

                                        KENT T. ANDERSON 
                                        -------------------------------
                                        Kent T. Anderson
                                        Chairman of the Board, Chief
                                        Executive Officer and President


                                      3


                      B. B. WALKER COMPANY AND SUBSIDIARY
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)



                                                  Fiscal Year Ended
                                                   Fiscal Year Ended
                                         -------------------------------------
                                         October 31,  November 1,  November 2,
                                            1998         1997          1996
                                         (52 weeks)   (52 weeks)    (53 weeks) 
                                         -----------  -----------  -----------
(In thousands, except per share data)
                                                                         
Revenues:
 Net sales (Note 11)                       $ 28,813     $ 32,648     $ 37,506 
 Interest and other income                       39           77           43 
                                            -------      -------      ------- 
                                             28,852       32,725       37,549 
                                            -------      -------      ------- 
Costs and expenses:
 Cost of products sold (Note 13)             21,507       24,121       29,702 
 Selling and administrative 
  expenses (Notes 12 and 13)                  6,736        6,996       10,377 
 Depreciation and amortization                  269          458          637 
 Interest expense                             1,076        1,204        1,492 
                                            -------      -------      ------- 
                                             29,588       32,779       42,208 
                                            -------      -------      ------- 
    Loss before income taxes 
      and minority interest                    (736)         (54)      (4,659)

Benefit from income taxes (Note 7)             (813)         (80)        (620)
 
Minority interest                                (2)          (2)          (2)
                                            -------      -------      ------- 
    Net income (loss)                      $     75     $     24     $ (4,041)    
                                            =======      =======      ======= 



Basic and diluted earnings (loss) 
    per share (Note 1)                     $    .04     $    .01     $  (2.34)
                                            =======      =======      ======= 










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


                                       4


                      B. B. WALKER COMPANY AND SUBSIDIARY
                          CONSOLIDATED BALANCE SHEETS

                                    ASSETS

                                                     October 31,  November 1, 
                                                        1998         1997 
                                                     -----------  ----------- 
(In thousands, except share data)

CURRENT ASSETS:
  Cash                                                $       1    $       1 
  Accounts receivable, less allowance for doubtful
    accounts of $557 in 1998 and $503 in 1997 (Note 4)    7,157        9,084 
  Inventories (Notes 2 and 4)                             9,660        9,533 
  Prepaid expenses                                          446          413   
  Deferred income tax benefit, current (Note 7)           1,050          237 
                                                        -------      ------- 
    Total current assets                                 18,314       19,268 

PROPERTY, PLANT AND EQUIPMENT, net of accumulated 
depreciation and amortization (Notes 3, 4, 5 and 14)      1,622        1,750 

OTHER ASSETS                                                144          156 
                                                        -------      ------- 


                                                      $  20,080    $  21,174 
                                                        =======      ======= 





















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



                                       5


                      B. B. WALKER COMPANY AND SUBSIDIARY
                     CONSOLIDATED BALANCE SHEETS, Continued

                      LIABILITIES AND SHAREHOLDERS' EQUITY

                                                     October 31,  November 1, 
                                                        1998         1997 
                                                     -----------  ----------- 
(In thousands, except share data)

CURRENT LIABILITIES:
  Borrowings under finance agreement (Note 4)         $   6,885    $   7,364 
  Accounts payable, trade                                 3,536        3,937 
  Accrued salaries, wages and bonuses                       367          468 
  Other accounts payable and accrued liabilities            555          489 
  Portion of long-term obligations payable
    within one year (Note 5)                              2,566        1,087 
  Income taxes payable (Note 7)                             193           23  
                                                        -------      ------- 
    Total current liabilities                            14,102       13,368 
                                                        -------      ------- 

LONG-TERM OBLIGATIONS (Note 5)                            1,303        3,216 

MINORITY INTERESTS IN CONSOLIDATED SUBSIDIARY                33           33 

SHAREHOLDERS' EQUITY (Notes 10):
  7% cumulative preferred stock, $100 par value,
    1,150 shares authorized, 828 shares issued
    and outstanding in 1998 and 1997                         83           83 
  Common stock, $1 par value, 6,000,000 shares
    authorized, 1,720,954 shares in 1998 and
    1,726,534 shares in 1997 issued and outstanding       1,721        1,727 
  Capital in excess of par value                          2,717        2,724 
  Retained earnings                                         198          129 
  Equity loans collateralized by Company 
    common stock                                            (77)       (106)
                                                        -------      ------- 
    Total shareholders' equity                            4,642        4,557 
                                                        -------      ------- 

COMMITMENTS AND CONTINGENCIES (Note 9)

                                                      $  21,174    $  21,174 
                                                        =======      ======= 






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



                                       6


                      B. B. WALKER COMPANY AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                   Fiscal Year Ended
                                         -------------------------------------
                                         October 31,  November 1,  November 2,
                                            1998         1997         1996
                                          52 weeks)   (52 weeks)   (53 weeks) 
                                         -----------  -----------  -----------

(In thousands, except share data)

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income (loss)                          $     75     $     24     $ (4,041)
Adjustments to reconcile net income (loss)
  to net cash provided by (used for)
  operating activities:
Depreciation and amortization                   269          458          637 
(Gain) loss on sale of fixed assets              (3)         (29)         138 
(Increase) decrease in:
  Accounts receivable, trade (net)            1,927        1,724        2,659 
  Inventories                                  (127)       2,978        3,317
  Prepaid expenses                              (33)          28         (130)
  Deferred income tax benefit                  (813)         (87)         620
  Other assets                                   12           58          205 
Increase (decrease) in: 
  Accounts payable, trade                      (401)      (1,047)        (226)
  Accrued salaries, wages and bonuses          (101)        (634)         511 
  Other accounts payable and 
    accrued liabilities                          66         (191)          48 
  Income taxes payable                          170        1,065         (429)
                                            -------      -------      ------- 
Net cash provided by 
  operating activities                        1,041        4,347        3,309 
                                            -------      -------      ------- 

CASH FLOWS FROM INVESTING ACTIVITIES:

Capital expenditures                           (141)         -            (21)
Proceeds from disposal of property, plant 
  and equipment                                   3           29            6 
                                            -------      -------      ------- 
Net cash provided by (used for) 
  investing activities                         (138)          29          (15)
                                            -------      -------      ------- 








                                                                   (Continued)

                                       7


                      B. B. WALKER COMPANY AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued

                                                   Fiscal Year Ended
                                         -------------------------------------
                                         October 31,  November 1,  November 2,
                                            1998         1997          1996
                                         (52 weeks)   (52 weeks)    (53 weeks) 
                                         -----------  -----------  -----------
(In thousands, except share data)

CASH FLOWS FROM FINANCING ACTIVITIES:

Net payments under 
  finance agreement                        $   (479)    $ (4,100)    $ (2,548)
Proceeds from issuance of 
  long-term obligations                          75          241           45 
Payment on long-term obligations               (509)        (528)        (800)
Payment of debt issue costs                     -            -            -   
Purchase of subsidiary common stock 
  from minority interest                        -            -             (1)
Cash repayments from loans to shareholders       16           17           16 
Dividends paid on 7% cumulative 
  preferred stock                                (6)          (6)          (6)
                                            -------      -------      ------- 
Net cash used for financing activities         (903)      (4,376)      (3,294)
                                            -------      -------      ------- 

Net change in cash                              -            -            -   

Cash at beginning of year                         1            1            1 
                                            -------      -------      ------- 
Cash at end of year                        $      1     $      1     $      1 
                                            =======      =======      ======= 















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



                                       8


                                      B.B. WALKER COMPANY AND SUBSIDIARY
                               CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY


                                                                                         Equity Loans 
(In thousands,                 7% Cumulative                     Capital in             Collateralized      Total   
except number                 Preferred Stock    Common Stock     Excess of   Retained     By Common    Shareholders'
 of shares)                   Shares   Amount  Shares    Amount   Par Value   Earnings       Stock         Equity    
                              ------   ------ ---------  ------   ---------   --------  -------------  -------------
                                                                                         
Balance at October 28, 1995     828   $   83  1,726,535 $ 1,727   $   2,724   $  4,158      $   (139)     $    8,553

Retirement of common stock	
  repurchased                    -        -          (1)    -           -          -             -               -   
Repayment of equity loans col-
  lateralized by common stock    -        -        -        -           -          -              16              16 
Net loss                         -        -        -        -           -       (4,041)          -            (4,041)
Dividends on 7% preferred 
  stock                          -        -        -        -           -           (6)          -                (6)
                               ----     ----  ---------  ------     -------     ------        ------        -------- 
Balance at November 2, 1996     828       83  1,726,534   1,727       2,724        111          (123)          4,522 

Repayment of equity loans col-
  lateralized by common stock    -        -        -        -           -          -              17              17
Net income                       -        -        -        -           -           24           -                24
Dividends on 7% preferred 
  stock                          -        -        -        -           -           (6)          -                (6)
                               ----     ----  ---------  ------     -------     ------        ------        -------- 

Balance at November 1, 1997     828       83  1,726,534   1,727       2,724        129          (106)          4,557 

Repayment of equity loans by
  retirement of common stock     -        -      (5,580)     (6)         (7)       -              13             -  
Repayment of equity loans col-
  lateralized by common stock    -        -        -        -           -          -              16              16 
Net loss                         -        -        -        -           -           75           -                75 
Dividends on 7% preferred 
  stock                          -        -        -        -           -           (6)          -                (6)
                               ----     ----  ---------  ------     -------     ------        ------        --------
Balance at October 31, 1998     828    $  83  1,720,954 $ 1,721    $  2,717    $   198       $   (77)      $   4,642 
                               ====     ====  =========  ======     =======     ======        ======        ========

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


                                                           9


                      B. B. WALKER COMPANY AND SUBSIDIARY
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - ACCOUNTING POLICIES

Business
- --------
B.B. Walker Company and Subsidiary (the "Company") is engaged in the design, 
manufacture, marketing and distribution of western and work/outdoor footwear. 
 The Company's sales come primarily from sales of branded footwear to small 
independent retail chains and private label products to selected large 
retailers.  The Company has manufacturing facilities in Asheboro, North 
Carolina and Somerset, Pennsylvania.  A subsequent event relating to the 
Asheboro, North Carolina property is discussed in Note 14.  The significant 
accounting policies followed by the Company in preparing the accompanying 
consolidated financial statements are as follows:

Principles of consolidation
- ---------------------------
The consolidated financial statements include the accounts of B.B. Walker 
Company and its subsidiary.  All significant intercompany balances and 
transactions are eliminated in consolidation.


Use of estimates in the preparation of financial statements
- -----------------------------------------------------------
The preparation of financial statements in conformity with generally accepted 
accounting principles requires management to make estimates and assumptions 
that affect the amounts reported in the consolidated financial statements and 
the accompanying notes.  Actual results could differ from those estimates.


Inventories
- -----------
Inventories are valued at the lower of cost or market with cost being 
determined on the first-in, first-out basis.


Property, plant and equipment
- -----------------------------
All property, plant and equipment, except assets under capital leases, are 
reported at cost.  Assets under capital leases are reported at the present 
value of the minimum lease payments.  Maintenance and repairs which do not 
improve or extend the life of an asset are charged to expense as incurred.  
Any gain or loss on the disposal of assets is recorded as other income or 
expense.

Depreciation is computed by the straight-line method over the estimated useful 
lives of the assets.  The depreciable lives for various classes of property, 
plant and equipment are as follows:

              Buildings and improvements       5 to 40 years
              Machinery and equipment          3 to 10 years



                                      10


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

NOTE 1 - ACCOUNTING POLICIES, Continued

Earnings per share
- ------------------
Basic earnings per share (EPS) is computed by dividing income available to 
common shareholders by the weighted-average number of common shares 
outstanding for the year.  In arriving at income available to common 
shareholders, preferred stock dividends of $5,796 were deducted in each year 
presented.  Diluted EPS reflects the potential dilution that could occur if 
dilutive securities and other contracts to issue common stock were exercised 
or converted into common stock or resulted in the issuance of common stock 
that then shared in the earnings of the Company.  The weighted average number 
of shares, including common stock equivalents, used in earnings per share 
computations were:

                                  1998           1997           1996
                               ---------      ---------      ---------
              Primary          1,724,000      1,729,000      1,727,000
              Fully diluted    1,727,000      1,732,000      1,728,000


Revenue recognition
- -------------------
The Company recognizes a sale when the goods are shipped or ownership and 
risk of loss is otherwise assumed by the customer.


Advertising costs
- -----------------
The Company expenses advertising costs, other than direct response 
advertising, as incurred.  Direct response advertising was expensed the first 
time the advertising appears.  Advertising expense for 1998, 1997 and 1996 is 
$925,000, $1,011,000, and $1,349,000, respectively.


Fiscal year
- -----------
The Company's operations are based on a fifty-two, fifty-three week fiscal 
year that ends on the Saturday closest to October 31. The fiscal years ended 
October 31, 1998 and November 1, 1997 consisted of fifty-two weeks each.  The 
fiscal year ended November 2, 1996 included fifty-three weeks of operations.  
The impact on operations of the extra week in 1996 was not significant.


                                      11


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

NOTE 1 - ACCOUNTING POLICIES, Continued

New accounting standards
- ------------------------
In June 1997, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standards No. 130, "REPORTING COMPREHENSIVE 
INCOME".  This Statement requires that changes in the amounts of comprehensive 
income items, which are currently reported as separate components of equity, 
be shown in a financial statement, displayed as prominently as other financial 
statements.  The common components of other comprehensive income would include 
items such as foreign currency translation adjustments, minimum pension 
liability adjustments and/or unrealized gains or losses on available-for-sale 
securities.  The Statement does not require a specific format for the 
financial statement in which comprehensive income is reported, but does 
require that an amount representing total comprehensive income be reported in 
that statement.

In June 1997, the FASB issued FAS 131, "DISCLOSURES ABOUT SEGMENTS OF AN 
ENTERPRISE AND RELATED INFORMATION".  This Statement will change the way 
companies report information about segments of their business in their annual 
financial statements and require companies to report selected segment 
information in their quarterly reports issued to shareholders.  It also 
requires entity-wide disclosures about the products and services an entity 
provides, the material countries in which it holds assets and reports 
revenues, and its major customers.  The Statement also requires companies to 
disclose segment data based on how management makes decisions about allocating 
resources to segments and measuring their performance.

Adoption of FAS No. 130 and FAS No. 131 are required for the Company in fiscal 
1999.  Management is evaluating the potential effects on the Company's 
financial statements of adoption of these statements.  While such evaluation 
is not complete, management currently does not expect the adoption of the 
statements will have a material effect on its disclosure requirements.


                                      12


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 2 - INVENTORIES

Inventories on hand at October 31, 1998 and November 1, 1997 consisted of the 
following:

                                             (In thousands)
                                      October 31,      November 1,
                                         1998             1997
                                      -----------      -----------
         Finished goods               $    5,167       $    4,883
         Work in process                     945              884
         Raw materials and supplies        3,548            3,766
                                        --------         --------
                                      $    9,660       $    9,533
                                        ========         ========




NOTE 3 - PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment, by major class, at October 31, 1998 and 
November 1, 1997 was as follows:


                                                   (In thousands)
                                            October 31,      November 1,
                                               1998             1997
                                            -----------      -----------
             Land                           $      531       $      425
             Buildings                           2,287            2,285
             Leasehold improvements                459              459
             Machinery and equipment:
                Owned                            4,710            4,322
                Capital leases                      -               357
             Transportation equipment              158              158
                                              --------         --------
                                                 8,145            8,006
             Less accumulated depreciation
                and amortization                 6,523            6,256
                                              --------         --------
                                            $    1,622       $    1,750
                                              ========         ========

Included in accumulated depreciation at October 31, 1998 and November 1, 1997 
is $-0- and $348,000, respectively, related to capital leases.





                                      13


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

NOTE 4 - BORROWINGS UNDER FINANCE AGREEMENT

On August 15, 1995, the Company entered into a revolving finance agreement 
(the "Agreement") with a bank which permits borrowings up to certain 
percentages of eligible accounts receivable and inventories.  Advances 
available to the Company cannot exceed $8,000,000 in the aggregate, of which 
no more than $4,000,000 may be borrowed against inventory.  The Agreement was 
amended effective July 8, 1998.  Under the terms of the amended Agreement, 
interest at the bank's prime rate plus 1.50% (9.50% at October 31, 1998) is 
accrued on all outstanding amounts.  The Company pays a monthly commitment 
fee equal to .25% of the unused availability under the Agreement along with 
other miscellaneous fees related to its operation.

As discussed more fully in Note 5, the Agreement also provides a term loan 
of $3,000,000 with a variable interest rate at the bank's prime rate plus 
1.50%.  Proceeds from this loan were used to repay the existing deed of trust 
on the Asheboro facility with the remainder applied against the outstanding 
amount under the revolving finance agreement.  Subsequent to fiscal year 
ending October 31, 1998, the Agreement was amended effective December 28, 
1998 and sets the maturity date at June 30, 1999.

Borrowings under the Agreement are secured by all accounts receivable, 
inventories and machinery and equipment of the Company.  In addition, the 
bank has a first lien on the Asheboro land and facilities.  The bank also 
as a subordinated security interest in the manufacturing facility in Somerset.

The Agreement contains various restrictive covenants, as amended effective 
July 8, 1998, which include, among other things, maintenance of certain 
financial ratios, limits on capital expenditures, minimum net worth 
requirements and net income requirements.  The Agreement also restricts 
payment of dividends on common stock to payments made with shares of common 
stock.  At October 31, 1998, the Company was in compliance with its 
restrictive covenants.

 A summary of activity for borrowings under the finance agreement for the 
year is as follows:

                                                  (In thousands)
                                                    Fiscal year
                                            ----------------------------
                                              1998      1997      1996
                                            --------  --------  --------
       Average short-term borrowings        $  6,900  $  7,780  $ 11,159
       Maximum short-term borrowings        $  7,592  $ 11,526  $ 14,467
       Weighted average interest rate          10.3%     10.4%      9.5%
       Interest rate at year-end                9.5%     10.3%     10.0%

The weighted average interest rate is computed by dividing interest expense and
other borrowing costs on the short-term borrowings by the average borrowings
during the fiscal year.


                                      14


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

NOTE 5 - LONG TERM OBLIGATIONS

Long-term debt and other non-current obligations consist of the following:

                                                         (In thousands)
                                                   October 31,     November 1,
                                                      1998            1997
                                                   -----------     -----------
  Note payable to a bank, payable in monthly 
    installments of $23,384 with a balloon 
    payment of $1,707,058 due June 30, 1999, 
    variable interest at the bank's prime rate 
    plus 1.50% (9.5% at October 31, 1998)          $    1,894     $    2,286
  Note payable to a bank, due in monthly 
    installments of $2,550 through January 2009,
    variable interest at the bank's prime rate 
    plus .75% (8.75% at October 31, 1998), 
    secured by the Company's land and building 
    in Somerset, PA                                       205            216
  Note payable to the Pennsylvania Industrial
    Development Authority, due in monthly 
    installments of $3,089 through February 
    2010, fixed interest at 2% per annum, 
    secured by the Company's land and building
    in Somerset, PA                                       373            402
  Note payable to the Pennsylvania Economic 
    Revitalization Fund, due in monthly 
    installments of principal plus accrued 
    interest of $1,544 through August 2010, 
    fixed interest at 2% per annum, secured 
    by the Company's land and buildings 
    in Somerset, PA                                       194            208
  Promissory notes payable to shareholders, 
    due in varying amounts through 2003, variable
    interest based on prime rate                        1,203          1,182
  Capital lease obligations, due in monthly 
    installments through 1998, interest ranging 
    from 12% to 12.75%                                    -                9
                                                     --------       --------
                                                        3,869          4,303
  Less amounts payable within one year                  2,566          1,087
                                                     --------       --------
                                                   $    1,303     $    3,216
                                                     ========       ========



                                      15


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 5 - LONG TERM OBLIGATIONS, Continued

The effective interest rate on the promissory notes payable to shareholders 
averaged 9.5% in 1998 and 1997.  Cash paid for interest was $1,089,000 in 
1998, $1,124,000 in 1997 and $1,507,000 in 1996.

Principal maturities on long-term obligations are as follows:

                                   Fiscal Year      (In thousands)
                                     Ending            Amounts
                                   -----------       ------------
                                      1999           $     2,566
                                      2000                   479
                                      2001                   160
                                      2002                   120
                                      2003                    84
                                   Thereafter                460
                                                       ---------
                                                     $     3,869
                                                       =========



NOTE 6 - FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amounts of accounts receivable, short-term notes receivable, 
and borrowings under finance agreement approximate fair value because of the 
short maturity of those instruments.  The carrying amount of long-term debt 
approximates fair value because the interest rate is variable based on the 
bank's prime rate. 





                                      16


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 7 - INCOME TAXES

The components of the provision for (benefit from) income taxes are as 
follows:

                                                   (In thousands)
                                       October 31,   November 1,   November 2,
                                          1998          1997          1996
                                       -----------   -----------   -----------
             Current:
               Federal                  $      -      $       7    $   (1,240)
               State                           -             -            -   
                                          -------       -------       ------- 
                                               -              7        (1,240)
                                          -------       -------       ------- 
             Deferred:
               Federal                       (533)          (87)          620 
               State                         (280)           -            -   
                                          -------       -------       ------- 
                                             (813)          (87)          620 
                                          -------       -------       ------- 

                                        $    (813)    $     (80)    $    (620)
                                          =======       =======       ======= 


The Company has net operating loss carryforwards available to offset future 
U.S. tax liabilities of approximately $1,370,000, of which $450,000 will 
expire in 2012 and $920,000 will expire in 2018.  The Company has state net 
operating loss carryforwards of $4,420,000, which expire from 1999 to 2013.  
Due to the uncertainty surrounding the ability of the Company to utilize 
these loss carryforwards, a valuation allowance of $1,190,000 was recorded in 
fiscal 1996.  During fiscal 1998, the Company began negotiating the sale of 
its manufacturing facility in Asheboro, NC, along with an adjacent piece of 
property.  The projected gain on this sale is expected to be sufficient to 
utilize all of the net operating loss carryforwards.  Based on the more likely 
than not probability that this income will be realized during 1999, the Company 
decreased the valuation reserve relating to the loss carryforwards to zero at 
October 31, 1998.  The effect of reducing the valuation allowance provides an 
income tax benefit of $609,000 for fiscal 1998.

Cash paid for income taxes, net of refunds, was ($166,000) in 1998, 
($1,061,000) in 1997, and ($806,000) in 1996.

                                      17


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 7 - INCOME TAXES, Continued

The provision for (benefit from) income taxes differs from the amount computed 
by applying the U.S. federal income tax rate of 34 percent to income (loss) 
before income taxes for the three years ended October 31, 1998, November 1, 
1997, and November 2, 1996 as follows:

(In thousands)
                                       October 31,   November 1,   November 2,
                                          1998          1997          1996
                                       -----------   -----------   -----------
   Computed expected income tax
     expense (benefit)                  $    (251)    $     (18)   $   (1,584)
   State income taxes (benefit), net 
     of federal income tax benefit            (37)          (40)         (170)
   Change in the valuation allowance         (609)          (62)        1,075 
   Other, net                                  84            40            59 
                                          -------       -------       ------- 
                                        $    (813)    $     (80)    $    (620)
                                          =======       =======       ======= 


The significant components of deferred income tax expense for the years ended 
October 31, 1998, November 1, 1997, and November 2, 1996 are as follows:

                                                   (In thousands)
                                       October 31,   November 1,   November 2,
                                          1998          1997          1996
                                       -----------   -----------   -----------
  Deferred tax expense (exclusive of 
    the effect of other components 
    listed below)                       $      21     $     275     $    (285)
  State deferred tax benefit                  (20)          (40)         (170)
  Federal operating loss and 
    credit carryforwards                     (205)         (260)           -  
  Change in the valuation allowance          (609)          (62)        1,075 
                                          -------       -------       ------- 
                                        $    (813)    $     (87)    $     620 
                                          =======       =======       ======= 


                                      18


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 7 - INCOME TAXES, Continued

The tax effects of temporary differences that give rise to significant 
portions of the deferred tax assets at October 31, 1998 and November 1, 1997 
are as follows:

                                                           (In thousands)
                                                      October 31,  November 1,
                                                         1998         1997
                                                      -----------  -----------
  Deferred tax assets:
    Current portion:
      Provision for doubtful accounts                  $     219    $     171 
      Reserve for sales discounts                             36           35 
      Self insurance accrual for claims incurred
        but not reported at year-end                          41           51 
      Inventories, principally due to additional 
        costs inventoried for tax purposes                   319          361 
      Accruals for certain personnel costs                    22           17 
      Federal net operating loss carryforward                465          260 
      State economic loss carryforward                       348          325 
      Other                                                   29           61 
                                                         -------      ------- 
        Total current                                      1,479        1,281 
                                                         -------      ------- 
    Long-term portion:
      Accruals for certain personnel costs                    -             6 
      Fixed assets                                           206          166 
      Other                                                    4          -   
                                                         -------      ------- 
        Total long-term                                      210          172 
                                                         -------      ------- 

          Total gross deferred tax assets                  1,689        1,453 
          Valuation allowance                               (519)      (1,128)
                                                         -------      ------- 
                                                           1,170          325 
                                                         -------      ------- 
  Deferred tax liabilities:
    Current portion:
      Prepaid employee benefits                             (120)         (88)
                                                         -------      ------- 
          Net deferred tax asset                       $   1,050   $      237 
                                                         =======      ======= 


                                      19


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS

The Company and its subsidiary sponsor retirement plans which provide benefits 
to all qualified employees.  Administrative and trustee expenses associated 
with these plans are paid by the Company. 

The Company provides a non-contributory, defined contribution plan that 
invests in the common stock of the Company.  The plan covers all eligible 
employees excluding employees of the Company's subsidiary who are covered by a 
defined benefit pension plan.  Contributions to the Employee Stock Ownership 
Plan of B.B. Walker Company, which are determined by the Board of Directors, 
were $65,000 in 1998, 1997, and 1996.

The Retirement Savings Plan of B.B. Walker Company, a Section 401-K plan, is 
available to all eligible employees of the Company who meet certain age and 
service requirements.  This plan was opened to employees of the Company's 
subsidiary during 1997.  Employee contributions are limited to a percentage of 
their base compensation, as defined in the plan.  The plan does provide for 
matching contributions by the Company, but such contributions are made at the 
discretion of the Company.  Contributions to the plan were $20,800 in 1998, 
$16,500 in 1997, and $23,500 in 1996.

For the benefit of the employees of its subsidiary, the Company sponsors a 
non-contributory, defined benefit pension plan.  The plan provides benefits 
based on years of service.  The Company's funding policy is to contribute 
annually the minimum required contribution.  Contributions are intended to 
provide not only for benefits attributed to service to date but also for those 
expected to be earned in the future.

Net annual pension expense for 1998, 1997, and 1996 included the following 
components:

                                                            (In thousands)
                                                         1998    1997    1996
                                                        ------  ------  ------
      Service cost - benefits earned during the period  $  88   $  91   $  78 
      Interest on projected benefit obligation             76      66      56 
      Actual return on plan assets                        (77)    (67)    (56)
      Net amortization and deferral                       (18)    (17)    (19)
                                                         ----    ----    ---- 
       Net annual pension expense                       $  69.  $  73   $  59 
                                                         ====    ====    ==== 

                                      20


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, Continued

The following table sets forth the plan's funded status at October 31, 1998 
and November 1, 1997:

                                                           (In thousands)
                                                      October 31,  November 1,
                                                         1998         1997
                                                      -----------  -----------
    Actuarial present value of benefit obligations:
      Vested benefit obligations                       $   1,068    $     937 
                                                         =======      ======= 
      Accumulated benefit obligations                  $   1,155    $   1,027 
                                                         =======      ======= 

    Projected benefit obligation                       $  (1,155)   $  (1,027)
    Plan assets at fair value                              1,330        1,182 
                                                         -------      ------- 
    Plan assets in excess of projected 
      benefit obligation                                     175          155 
    Unrecognized net loss                                    181          162 
    Unrecognized net asset at transition                     (50)         (57)
                                                         -------      ------- 
        Prepaid pension cost                           $     306    $     260 
                                                         =======      ======= 
 
The weighted average discount rate used in determining the actuarial present 
value of the projected benefit obligation and the expected long-term rate of 
return on assets was 7.5% for 1998, 1997 and 1996.






                                      21


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, Continued

The Company also has an incentive bonus plan for employees which allows the 
Company to pay bonuses based upon certain percentages of operating profit.
No incentive bonuses were granted in 1998, 1997, or 1996.

In March 1995, the Board of Directors approved, and the shareholders ratified, 
the 1995 Incentive Stock Option Plan and Automatic Stock Option Grant Program 
for Key Employees and Non-Employee Directors.  Under the Incentive Stock 
Option Plan for Key Employees, a maximum of 300,000 shares of the Company's 
authorized but unissued common stock have been reserved for issuance to key 
employees.  For employees owning less than 10% of the Company's common stock, 
the options are granted at not less than 100% of the fair market value at the 
date of grant and expire ten years from the date of grant.  For employees 
owning 10% or more of the Company's stock, options are granted at not less 
than 110% of the fair market value and expire five years from the date of 
grant.  One-half of the options granted are exercisable at the date of grant; 
one-half are exercisable after twelve months.

Under the Automatic Stock Option Grant Program of the 1995 Incentive Stock 
Option Plan, a maximum of 50,000 shares of the Company's authorized but 
unissued common stock has been reserved for issuance to non-employee directors 
of the Company.  Non-employee directors will be granted an option to purchase 
1,000 shares of common stock on the first business day after the annual 
meeting of shareholders where the director is elected or remains a member of 
the Board of Directors.  The option price for each option granted is 100% of 
the fair market value at the date of grant.  The options will expire ten years 
from the date of grant.  One-half of the options granted are exercisable at 
the date of grant; one-half are exercisable after twelve months.

The Company's 1987 Incentive Stock Option Plan, which covered 300,000 shares 
of the Company's common stock, expired during 1997 according to the terms of 
the plan.  All options under the plan that have been granted but not exercised 
will expire ten years from the date of grant and no additional options will be 
granted under this plan.  The terms governing this plan are substantially the 
same as the 1995 Incentive Stock Option Plan described above.  




                                      22


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, Continued

During 1996, the Company adopted the provisions of Statement of Financial 
Accounting Standards No. 123, "ACCOUNTING FOR STOCK-BASED COMPENSATION" (FAS 
123).  FAS 123 encourages but does not require a fair value based method of 
accounting for stock compensation plans.  Therefore, as allowed by FAS 123, 
the Company has elected to continue to follow Accounting Principles Board 
Opinion No. 25 and related Interpretations in accounting for its fixed stock 
option plans.  Accordingly, no compensation cost has been recognized for these 
plans in the Consolidated Statements of Income (Loss).  Had compensation cost 
for the Company's fixed stock option plans been determined based on the fair 
value at the grant dates for awards under those plans consistent with the 
method of FASB Statement No. 123, the Company's net income and earnings per 
share would have been reduced to the pro forma amounts in the following table:


                                                             (In thousands)
                                                             1998      1997 
                                                            ------    ------

       Net income (loss)                 As reported        $  75    $    24 
                                         Pro forma             56          7 

       Basic earnings per share          As reported        $ .04    $   .01 
                                         Pro forma            .03        .00 

       Diluted earnings per share        As reported        $ .04    $   .01 
                                         Pro forma            .03        .00 




                                      23


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, Continued

The fair value of each option grant is estimated on the date of grant using 
the Black-Scholes option-pricing model with the following weighted-average 
assumptions used for grants in 1998, 1997, and 1996, respectively:  no expected 
dividend yield for each year; expected volatility of 55.7% for each year; risk 
free interest rates of 6.00%, 6.76%, and 6.14%; and expected lives of ten years.

A summary of the activity in the fixed stock option plans is as follows:

                           Year of  Number of  Options Price  Weighted-Average
                            Grant    Shares      Per Share     Exercise Price 
                           -------  ---------  -------------  ----------------
 Options outstanding at
   October 28, 1995                  166,950      1.33 - 5.83        3.70
      Granted                          5,000             1.75        1.75
      Forfeited              1993    (12,500)     3.50 - 5.83        4.90
                                    --------
 Options outstanding at
   November 2, 1996                  159,450      1.33 - 4.00        3.55
      Granted                         81,000             0.75        0.75
      Forfeited           1992-1995  (11,250)     2.00 - 4.00        3.47
      Expired                1987     (3,000)            1.33        1.33
                                    --------
 Options outstanding at
   November 1, 1997                  226,200      0.75 - 4.00        2.58
      Granted                         10,000      0.63 - 1.00        0.81
      Forfeited           1987-1995  (27,250)     0.75 - 4.00        2.90
                                    --------
 Options outstanding at
   October 31, 1998                  208,950      0.63 - 4.00        2.45
                                    ========

   Options available for future grant - 1995 plan     216,000
                                                      =======

Outstanding options exercisable at October 31, 1998, November 1, 1997, and 
November 2, 1996 were 203,950, 185,700, and 156,950, respectively.


                                      24

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

NOTE 9 - COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS

The Company has entered into various operating leases for certain buildings 
and machinery and equipment.  The agreements expire at various dates 
through 2003.  The future minimum lease payments under noncancellable 
operating leases with initial terms of one year or more are as follows:

                                                    (In thousands)
                                                      Operating
              Fiscal year ending                        Leases 
              ------------------                      ---------
                     1999                              $   483
                     2000                                  187
                     2001                                   73
                     2002                                   51
                     2003                                   16
                                                       -------
           Total minimum lease payments                $   810
                                                       =======

Rental expense amounted to $558,000 in 1998, $589,000 in 1997, and $630,000 
in 1996.


LITIGATION

From time to time, the Company is a defendant in legal actions involving 
claims arising in the normal course of business.  In management's opinion, 
after consultation with counsel and a review of the facts, the liabilities, if 
any, resulting from such legal proceedings will not have a material effect on 
the Company's financial position or results of operations.


NOTE 10 - SHAREHOLDERS' EQUITY

The 7% cumulative preferred stock is callable at the option of the Company at 
$103 per share plus any unpaid dividends.  Preferred shareholders are entitled 
to seventy voting rights per share if dividends on preferred stock are not 
paid within ninety days after the scheduled due date.  At October 31, 1998, 
there are no preferred dividends in arrears.

The Company is authorized to issue up to 200,000 shares of Class A preferred 
stock having no par value.  The Class A preferred stock may be issued in one 
or more series with terms, preferences, limitations and relative rights being 
established by the Board of Directors.  At October 31, 1998, no Class A 
preferred stock has been issued.

The Company has made loans to certain key employees for the purchase of the 
Company's common stock as stipulated in the 1987 Incentive Stock Option Plan.  
The loans are secured by the common stock purchased and shares are released 
from collateral as the loan principal is paid down.  The loans bear interest 
at 4% annually.

                                      25


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 11 - CREDIT CONCENTRATIONS AND SALES TO MAJOR CUSTOMERS

The Company's trade receivables do not represent significant concentrations of 
credit risk because a large number of geographically diverse customers 
comprise the customer base.  However, a substantial portion of the customer 
base is retailers.  In 1998 and 1997, one major customer comprised 11.89% and 
10.25% of net sales, respectively.  In 1996, no single customer comprised more 
than 10% of net sales.


NOTE 12 - RELATED PARTY TRANSACTIONS

Through July 1997, the Company employed an advertising agency and public 
relations firm that was owned by an officer and director of the Company and 
his wife, who also managed and directed the daily operations of the agency.  
The agency rendered technical and creative services to the Company in the 
areas of design, layout, photography and other services essential to its 
advertising programs.  The agency also placed Company advertisements and ad 
copy in trade publications, footwear magazines and other related media sources,
and coordinated public relations events and press releases for the Company.  

In August 1997, the Company created an in-house advertising agency to provide 
more focus to its advertising programs.  The in-house agency is staffed by 
four employees who were formerly employed by the Company's external 
advertising agency.  The manager of the external advertising agency, who is 
also the wife of an officer and director of the Company, is managing the 
operations for the in-house agency and is providing consultation regarding the 
implementation of advertising programs.  The manager, who still manages the 
external advertising agency, is on a monthly retainer to the Company and is 
supervised by management of the Company.  The in-house agency will provide 
comparable technical and creative services, as well as fulfilling other 
functions related to the Company's advertising programs as previously provided 
by the external agency.

In 1998, 1997, and 1996, the Company paid the external advertising agency 
$100,000, $373,000, and $456,000, respectively, for services rendered.  
Included in the above amounts were payments for placing advertisements, which 
funds were then subsequently paid to the publications, net of the agency's 
standard commission.






                                      26


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 13 - UNUSUAL CHARGES

During the fourth quarter of fiscal 1996, in response to business conditions 
and a deteriorating financial position, the Company repositioned its product 
offerings in order to direct the Company's limited resources towards those 
styles that displayed the most potential for the Company.  Management reviewed 
the existing lines offered by the Company and eliminated styles that would not 
generate acceptable returns for the Company.  To recognize the impairment to 
inventory for the elimination of styles from certain product lines, the 
Company wrote down inventories by $511,000 to the lower of cost or market.  
Such amount is included as cost of products sold in the accompanying statement 
of income (loss) for the fiscal year ended November 2, 1996.

In addition, the Company determined that consolidation and/or reduction of 
various operations related to the manufacturing, marketing and administrative 
functions of the Company was required to support the elimination of the 
product styles.  Accruals related to personnel and benefit costs to be 
incurred as changes to these operations are implemented amounted to 
approximately $571,000 at November 2, 1996.  Of such amount, $359,000 and 
$212,000 are reported as cost of products sold and selling and administrative 
expenses, respectively, in the accompanying statement of income (loss) for the 
fiscal year ended November 2, 1996.


NOTE 14 - SUBSEQUENT EVENT

In January 1999, the Company entered into a contract to sell its manufacturing 
facility in Asheboro, NC, along with an adjacent piece of property.  The sale 
is expected to close in the second quarter of fiscal 1999.






                                      27




                          REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and
Shareholders of B.B. Walker Company

In our opinion, the accompanying consolidated balance sheets and the related 
consolidated statements of income (loss), of cash flows, and of changes in 
shareholders' equity present fairly, in all material respects, the financial 
position of B.B. Walker Company and its subsidiary at October 31, 1998 and 
November 1, 1997, and the results of their operations and their cash flows 
for each of the three years in the period ended October 31, 1998, in 
conformity with generally accepted accounting principles.  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 of these statements in accordance 
with generally accepted auditing standards which 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, assessing the accounting principles used and 
significant estimates made by management, and evaluating the overall 
financial statement presentation.  We believe that our audits provide a 
reasonable basis for the opinion expressed above.




PRICEWATERHOUSECOOPERS LLP 
- -------------------------- 
PricewaterhouseCoopers LLP 
Greensboro, North Carolina 
December 4, 1998



















                                      28


                                          B.B. WALKER COMPANY AND SUBSIDIARY
                                               SELECTED FINANCIAL DATA


(In thousands, except for 
 items denoted by (1) below) 
                                                  1998          1997          1996          1995          1994 
                                               (52 weeks)    (52 weeks)    (53 weeks)    (52 weeks)    (52 weeks)
                                               ----------    ----------    ----------    ----------    ----------
                                                                                               
RESULTS OF OPERATIONS:
Net sales                                      $ 28,813      $ 32,648      $ 37,506      $ 43,453      $ 51,148
                                                =======       =======       =======       =======       =======
Income (loss) from continuing operations
 before income taxes, minority interests
 and extraordinary item                        $   (736)     $    (54)     $ (4,659)     $ (1,868)    $    812
Provision for (benefit from) income taxes          (813)          (80)         (620)         (626)          336
Minority interests in continuing operations          (2)           (2)           (2)           (2)           (2)
                                                -------       -------       -------       -------       -------
Net income (loss)                              $     75      $     24      $ (4,041)     $ (1,244)     $    474
                                                =======       =======       =======       =======       ======= 

FINANCIAL CONDITION:
Current assets                                 $ 18,314      $ 19,268      $ 24,953      $ 30,898      $ 30,264
Current liabilities                              14,102        13,368        19,534        21,533        20,510
Working capital                                   4,212         5,900         5,419         9,365         9,754
Current ratio (1)                             1.30 to 1     1.44 to 1     1.28 to 1     1.43 to 1     1.48 to 1
Total assets                                     20,080        21,174        27,375        34,377        34,016
Long-term obligations                             1,303         3,216         3,286         4,257         3,692
Minority interests in consolidated subsidiary        33            33            33            34            34
Total liabilities                                15,438        16,617        22,853        25,824        24,236
Shareholders' equity                              4,642         4,557         4,522         8,553         9,780

PER SHARE INFORMATION (1) (2):
Shareholders' equity (book value)              $   2.65      $   2.59     $    2.57     $    4.91     $    5.56 
                                                =======       =======       =======       =======       ======= 
Per share of common stock and common
 stock equivalent:
  Net income (loss)                            $    .04      $    .01     $   (2.34)    $    (.72)    $     .26
                                                =======       =======       =======       =======       =======
Per share of common stock and common
 stock equivalent-assuming full dilution:
  Net income (loss)                            $    .04      $    .01     $   (2.34)    $    (.72)    $     .26
                                                =======       =======       =======       =======       =======

Cash dividends on preferred stock              $   7.00      $   7.00     $    7.00     $    7.00     $    7.00 
Cash dividends on common stock (2)                 -             -             -             -             .073 

OTHER INFORMATION:
Property, plant and equipment, net             $  1,622      $  1,750      $  2,208      $  2,968      $  3,593 
Depreciation and amortization                       269           458           637           667           610 
Capital additions                                   141           -              21            43         2,055 
Space occupied (square feet)                        355           355           358           358           363
Average number of common shares outstanding (2)   1,724         1,727         1,727         1,731         1,737 
Number of shareholders (1)	                       1,166         1,177         1,169         1,229         1,142 
Number of employees (1)                             392           423           521           637           658 

(2) Information adjusted for three-for-two stock split paid on March 24, 1994.

                                                              29

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS
- ---------------------
The following summarizes the results of operations for the Company for the 
years ended October 31, 1998, November 1, 1997, and November 2, 1996:

                                        October 31,  November 1,  November 2,
                                           1998         1997         1996    
                                        -----------  -----------  -----------
   Net sales                                100.0%       100.0%       100.0%
   Cost of products sold                     74.6%        73.9%        79.2%
                                           -------      -------      -------
     Gross margin                            25.4%        26.1%        20.8%

   Selling and administrative expenses       23.4%        21.4%        27.7%
   Depreciation and amortization               .9%         1.4%         1.7%
   Interest expense                           3.7%         3.7%         4.0%
   Interest and other income                  (.1%)        (.2%)        (.1%)
                                           -------      -------      -------
     Loss before income taxes
       and minority interest                 (2.5%)        (.2%)      (12.5%)

   Benefit from income taxes                 (2.8%)        (.3%)       (1.7%)
   Minority interest                           -            -            -   
                                           -------      -------      -------

     Net income (loss)                         .3%          .1%       (10.8%)
                                           =======      =======      =======


                      FISCAL 1998 COMPARED TO FISCAL 1997

Material Changes in Operations
- ------------------------------

The Company operates two manufacturing facilities, one in Asheboro, North 
Carolina, and one in Somerset, Pennsylvania.  To make the Company more 
competitive, management decided to move all of the production of footwear with 
cement construction from the Somerset plant to the Asheboro plant.  At the same 
time, all of the footwear with welt construction was moved from the Asheboro 
plant to the Somerset plant. Since there was not enough product demand to 
support two welt operations, this consolidation of operations in two separate 
locations in July, 1998 should create substantial manufacturing efficiencies 
in both production and inventory costs during fiscal 1999.

In January 1999, the Company entered into a contract to sell its manufacturing 
facility in Asheboro, NC, along with an adjacent piece of property (see 
"Potential Sale of Property" discussion in the Liquidity and Capital Resources 
section).  Management anticipates that the contract will be finalized in the 
second quarter of 1999.  The increase in capital and income created by this 
sale will result in substantial benefits to the Company.  Subsequent 
relocation of the manufacturing, retail, and administrative operations is not 
expected to adversely affect operations of the Company.

                                      30


                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued

Net Sales
- ---------

Net sales for the Company were $28,813,000 in 1998 as compared to $32,648,000 
in 1997.  This was a reduction of $3,835,000, or 11.7%, from the prior year.  
Management attributes this decrease to the additional impact from the major 
changes made in 1997 to combine the sales forces of the western boots and 
work/outdoor boots.  Also, there was some erosion in the Company's channel of 
distribution over the past year.  This trend is a continuation of the soft 
retail environment that the western footwear market has experienced for 
several years.  Recent steps have been taken to address this deterioration in 
revenues.  The Company's sales include sales of footwear manufactured and 
wholesaled by the Company and sales from the Company's retail outlets.  
Footwear manufactured and wholesaled by the Company, which includes branded, 
private label and institutional sales, comprised 91.8% of net sales in 1998 
and 92.0% of net sales in 1997.  The remaining 8.2% and 8.0% of net sales in 
1998 and 1997, respectively, were sales from the Company's retail outlets.

Sales of branded footwear were down $1,713,000, or 8.8%, in 1998 from 1997.  
Pairs shipped were off 14.6% while the price per pair shipped increased 6.2%.  
While the work branded and exports were down $1,323,000, or 20.8%, and 
$639,000, or 49.8%, respectively, western branded sales were up $280,000, or 
2.4%, in 1998 over 1997.  The increase in western boot sales is encouraging 
during a year when many western retailers went out of business, therefore 
increasing the Company's western footwear market share in 1998.  Weak consumer 
spending for work footwear depressed sales of the Company's branded products, 
and most of the export decrease is due to the loss of a major account in Japan. 
 The increase in price per pair can be attributed to a more favorable mix of 
inventory shipped.

Private label sales in 1998 reflected a decrease of $1,636,000, or 19.1%, 
compared to 1997 private label sales.  Private label pairs shipped were off 
20.3% while the average price per pair was up .6%.  Sales in this division have 
been impacted by soft retail sales, as orders from customers did not keep pace 
with the prior year.  The one exception is the Company's largest customer, a 
major discount retailer, whose shipments rose $78,000, or 2.3%, over the prior 
year.  The results of private label sales are dictated by activity of several 
large accounts and the timing of shipments to those accounts.

Sales to institutional customers fell by $353,000, or 16.9%, under the prior 
year.  Much of this business is solicited through a formal bidding process 
with governmental entities and the results of this division are impacted by 
the Company's success in bidding on new business.

Retail sales for the year were $227,000, or 8.7%, lower than the results for 
two retail outlets, one in Asheboro, NC and one in Lancaster, PA, 
experienced increased competition from major discount retailers 
surrounding the retail outlets.  Another reason for the loss in volume from 
1997 to 1998 was our January, 1997 closing of a retail store in Myrtle Beach, 
SC.

                                      31

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued

Gross Margin
- ------------

The Company's gross margin was $7,306,000 in 1998 and $8,527,000 in 1997, a 
decrease of $1,221,000. As a percentage of sales, the gross margin for 1998 
decreased to 25.4% from 1997's gross margin of 26.1%.  Most of this decrease 
can be attributed to the $190,000 cost in moving the welt division from the 
Asheboro, NC plant to the Somerset, PA plant during the third quarter of 1998. 


Selling and Administrative Expenses
- -----------------------------------

Selling and administrative expenses were $6,736,000 for 1998 as compared to 
$6,996,000 for 1997, a decrease of $260,000, or 3.7%.  The Company continued 
to reduce expenses in most functional areas to more appropriately reflect the 
level at which the Company intended to operate.  Management lowered the general 
and administrative headcount and realigned significant responsibilities in the 
administrative functions.  The largest savings came from advertising and 
promotional expenses, which were down $133,000, or 14.5%, from 1997, as the 
Company continued to redefine its advertising strategy with the intention of 
maintaining its brand awareness using cost effective methods.  Personnel 
related expenses in the sales department were down $69,000, or 2.9%, from the 
prior year.  Professional fees were $38,000, or 33.0%, less in 1998.  One 
expense item that increased in 1998 was software services by $12,000, or 22.0%, 
as the Company continued to address the Year 2000 conversion of its computer 
system. 


Interest Expense
- ----------------

Interest expense incurred in 1998 was $1,076,000, or $128,000 less than 
interest expense of $1,204,000 for 1997.  Lower interest expense in 1998 is 
a result of a lower average outstanding balance on the revolving finance 
agreement as compared to 1997's average balance.  The average outstanding 
balance on the revolving finance agreement was approximately $880,000, or 
11.3%, less in 1998 than in 1997.  Interest on other borrowings remained at 
similar levels to the prior year.


Depreciation and Amortization
- -----------------------------

Depreciation and amortization decreased $189,000 to $269,000 in 1998 from 
$458,000 in 1997.  For the previous four years, the Company has made only 
minimal fixed asset additions. With minimal amounts invested in fixed assets 
in recent years, depreciation charges are lower because fixed assets are 
becoming fully depreciated and are not being replaced.  See additional 
discussion in the Liquidity and Capital Resources section.

                                      32

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued

Provision for Income Taxes
- --------------------------

The Company had a net loss before income taxes of $736,000 in 1998.  In 1997, 
the net loss before income taxes was $54,000.  Accordingly, the Company 
recorded a net benefit from income taxes of $813,000 and $80,000 in 1998 and 
1997, respectively.  The primary difference between the Company's income tax 
benefit and the federal statutory rate of 34% represents a change in 
management's estimate of the amount to be recorded in the valuation allowance 
that established a reserve against the net deferred income tax asset.  Under 
Financial Accounting Standard No. 109, whose guidelines the Company follows in 
accounting for income taxes, deferred income tax assets must be recorded at a 
value that reflects their net realizable value determined to be the amount that 
"more likely than not" will be recovered in future periods.  Based on an 
analysis at October 31, 1998, a net asset of $1,050,000 was recorded which was 
an increase of $813,000 over the prior year. 

Net Income
- ----------

For the year ended October 31, 1998, the Company reported net income of 
$75,000, or .3% of net sales, whereas for the year ended November 1, 1997, 
the Company reported a net income of $24,000, or .1% of net sales.  The 
improvement of $51,000 can be attributed to the effect of the valuation 
allowance adjustment in 1998.  This adjustment was made due to the impact of 
the property sale which was previously discussed.


                      FISCAL 1997 COMPARED TO FISCAL 1996

Material Changes in Operations
- ------------------------------

Prior to the end of the 1996 fiscal year, the Company began implementing a 
plan to return the Company to profitability, primarily through a repositioning 
of the Company's product lines.  The Company focused its limited resources on 
designing, manufacturing and promoting those styles in its branded lines that 
would generate acceptable returns for the Company.  This required eliminating 
a significant number of styles from the product lines, primarily the 
work/outdoor line.  

In addition, operational changes were required to match the selling and 
administrative support with the new initiatives implemented by the Company.  
The most significant of these changes was the merger and reduction of the 
separate sales forces that previously served the Work/Outdoor Division and the 
Western Division.  The Company dedicated extensive resources to retraining the 
new sales team to market both western and work/outdoor footwear.  This change 
impacted the Company's sales during the first quarter and into the second 
quarter as this transition was implemented.  Management also reviewed and 
refined how the sales team markets the product lines to customers and what 
customers the Company wants to serve in order to take full advantage of the 
new sales structure.

                                      33

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued

In relation to manufacturing, management examined its operations to identify 
changes needed to maximize use of manufacturing capacity.  Limited 
modifications to the work flow at the plants in Asheboro, NC and Somerset, PA 
were made which resulted in gains in efficiency.  Also, a reorganization in 
the structure of the raw materials management was implemented with an emphasis 
on improving procedures and reducing the Company's investment in inventory.  
Efforts in these areas have identified additional areas for improvement and 
management continues to review its options for the manufacturing function.

Overall, the processes initiated during the year had a positive impact on the 
Company's financial condition and operations.  A reduction in receivables of 
approximately $1,700,000 and a reduction in inventories of approximately 
$3,000,000 generated enough cash flow to allow for a reduction in the advances 
against the revolving credit facility of approximately $4,100,000 during the 
year.  More importantly, the Company reported a net loss of $56,000 before an 
income tax benefit of $80,000 in fiscal 1997 versus a net loss of $4,661,000 
before an income tax benefit of $620,000 in the prior year.  This was 
accomplished through an improvement in gross margins from 20.8% to 26.1% and a 
reduction in selling and administrative expenses of approximately $3,400,000.


Net Sales
- ---------

Net sales for the Company were $32,648,000 in 1997 as compared to $37,506,000 
in 1996.  This was a reduction of $4,858,000 or 13.0% from the prior year.  
The decrease was anticipated because of the repositioning of the Company's 
product lines and the restructuring of the sales force.  In addition, demand 
for the Company's branded western boots continued to reflect the poor retail 
environment for western apparel.  The Company's sales include sales of 
footwear manufactured and wholesaled by the Company and sales from the 
Company's retail outlets.  Footwear manufactured and wholesaled by the 
Company, which includes branded, private label and institutional sales, 
comprised 92.0% of net sales in 1997 and 92.6% of net sales in 1996.  The 
remaining 8.0% and 7.4% of net sales in 1997 and 1996, respectively, were 
sales from the Company's retail outlets.

Sales of branded footwear were down $5,307,000, or 21.5%, in 1997 from 1996.  
Pairs shipped were off 27.8% while the price per pair shipped increased 9.5%.  
The increase in price per pair can be attributed to a more favorable mix of 
inventory shipped.  The decrease in sales of branded footwear was anticipated 
as a result of the significant changes implemented during the first half of 
the fiscal year.  First, a significant change involved the merger of the two 
separate sales forces for work/outdoor boots and western boots, respectively, 
into a single sales force.  The merged sales force is marketing both 
work/outdoor boots and western boots to customers within their territory.  
During the first quarter, territorial boundaries for the merged sales force 
were established and the salesmen received extensive training on marketing 
both lines of footwear.  As a result of this transition, salesmen had to 
develop relationships with customers that they may not have previously served 
and orders for footwear were impacted as the plan was implemented.

                                      34


                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Second, the Company has repositioned its product lines to direct its limited 
resources towards promoting styles that will generate acceptable returns for 
the Company.  Part of this process involved eliminating various styles from 
the branded line.  A significant number of the eliminated styles were 
work/outdoor styles.  Although these styles generated sales volume in the 
prior year, they did not provide adequate margins to support their inclusion 
in the product line.

Finally, branded sales have also been impacted by a weak retail sector, 
particularly in western markets, during the year.  Demand at the retail level 
for western boots remains soft and orders have been lower than the prior year.

Private label sales in 1997 were up $297,000, or 3.6%, over 1996 private label 
sales.  Private label pairs shipped rose 1.5% while the average price per pair 
was up 1.2%.  The results of private label sales are dictated by activity of 
several large accounts and the timing of shipments to those accounts.

Sales to institutional customers improved by $347,000, or 20.0%, over the 
prior year.  Much of this business is solicited through a formal bidding 
process with governmental entities and the results of this division are 
impacted by the Company's aggressiveness in bidding on new business.  During 
1997, the Company obtained more of this business to provide production volume 
for its plants.

Retail sales for the year were $195,000, or 7.0%, lower than the results for 
1996.  In January 1997, the Company closed its retail outlet in Myrtle Beach, 
SC because of declining profitability for the outlet.  Significant additions 
of newer retail space in the region surrounding the retail outlet resulted in 
fewer customers visiting the mall where the retail outlet was located.  
Management elected not to attempt to lease more favorable retail space because 
of the significant competition in the area.  This loss in volume was partially 
offset by increases in sales in the remaining two retail outlets, one in 
Asheboro, NC and one in Lancaster, PA.  Same store sales for these two outlets 
rose 6.0% from 1996 sales.

                                      35


                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Gross Margin
- ------------
The Company's gross margin was $8,527,000 in 1997 and $7,804,000 in 1996, an 
increase of $723,000.  As a percentage of sales, the gross margin for 1997 
increased to 26.1% from 1996's gross margin of 20.8%.  The increase can be 
attributed to a variety of factors related to the repositioning of the product 
lines and other operational changes implemented during 1997.  The Company 
managed a higher margin product mix by eliminating from the product lines many 
styles that were not making adequate contributions.  In addition, by focusing 
on stronger product offerings, the Company was able to lower the rate of 
returned goods in relation to gross sales.  Another positive factor was better 
productivity from manufacturing personnel and reduction in manufacturing 
variances.  However, the Company's gross margin continues to be affected by 
the necessity to use discounting programs and aggressive dating terms in order 
to induce orders and maintain market share.  In addition, the Company's gross 
margin for 1997 also reflects the impact of discontinuing a significant number 
of styles.


Selling and Administrative Expenses
- -----------------------------------
Selling and administrative expenses were $6,996,000 for 1997 as compared to 
$10,377,000 for 1996, a decrease of $3,381,000, or 32.6%.  The Company reduced 
expenses in most functional areas to more appropriately reflect the level at 
which the Company intended to operate.  Adjustments to operations, including 
the consolidation of the separate work/outdoor and western sales forces, 
generated most of the decrease.  In addition, management lowered the general 
and administrative headcount and realigned significant responsibilities in the 
administrative functions.  The largest savings came from personnel related 
expenses.  Salary and benefits were down approximately $1,620,000 from the 
prior year.  The selling and administrative headcount was lowered 
approximately 23% because of the changes implemented in operations.  In 
addition, with fewer employees, travel and showroom expenses were down 
$203,000.  Advertising and sample expenses were lowered $338,000 as the 
Company redefined its advertising strategy with the intention of maintaining 
its brand awareness using cost effective methods.  Professional fees were 
$377,000 less than 1996 because of larger expenses in the prior year related 
to the amortization of fees for the bank financing agreement.  Finally, bad 
debt expense was $589,000 less than the prior year.  Evaluation of specific 
accounts required larger accruals in 1996 than were necessary in 1997.


                                      36

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued

Interest Expense
- ----------------
Interest expense incurred in 1997 was $1,204,000, or $288,000 less than 
interest expense of $1,492,000 for 1996.  Lower interest expense in 1997 is a 
result of a lower average outstanding balance on the revolving finance 
agreement as compared to 1996's average balance.  The average outstanding 
balance on the revolving finance agreement was approximately $3,380,000, or 
30.3%, less in 1997 than in 1996.  This decrease was partially offset by an 
increase in weighted average interest paid on the revolving finance agreement 
of approximately 1.0%.  Interest on other borrowings remained at similar 
levels to the prior year.


Depreciation and Amortization
- -----------------------------
Depreciation and amortization decreased $179,000 to $458,000 in 1997 from 
$637,000 in 1996.  For the previous three years, the Company has only made 
minimal fixed asset additions. With minimal amounts invested in fixed assets 
in recent years, depreciation charges on fixed assets that are becoming fully 
depreciated are not being replaced, resulting in lower depreciation expense.  


Provision for Income Taxes
- --------------------------
The Company had a net loss before income taxes of $54,000 in 1997.  In 1996, 
the net loss before income taxes was $4,659,000.  Accordingly, the Company 
recorded a net benefit from income taxes of $80,000 and $620,000 in 1997 and 
1996, respectively.  The primary difference between the Company's income tax 
benefit and the federal statutory rate of 34% represents a change in 
management's estimate of the amount to be recorded in the valuation allowance 
that established a reserve against the net deferred income tax asset.  Under 
Financial Accounting Standard No. 109, whose guidelines the Company follows in 
accounting for income taxes, deferred income tax assets must be recorded at a 
value that reflects their net realizable value determined to be the amount 
that "more likely than not" will be recovered in future periods.  Based on an 
analysis at November 1, 1997, a net asset of $237,000 was recorded which was 
an increase of $87,000 over the prior year.  In 1996, the Company had an 
effective tax rate of 13.3%.  This rate was substantially lower than the 
federal statutory rate of 34% as the Company added $1,075,000 to the valuation 
allowance in response to losses incurred during 1996.


Net Income
- ----------
For the year ended November 1, 1997, the Company reported net income of 
$24,000, or .1% of net sales.  For the year ended November 2, 1996, the 
Company reported a net loss of $4,041,000, or 10.8% of net sales.  The 
improvement of $4,065,000 can be attributed to stronger gross margins, 
significant reductions in selling and administrative expenses from operational 
changes, and lower interest expense from reduced borrowings under the 
revolving finance agreement.

                                      37

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


                        LIQUIDITY AND CAPITAL RESOURCES

Historically, the Company has funded substantially all of its working capital 
and capital expenditure requirements through borrowings under its finance 
agreement and other indebtedness.  The revolving finance agreement provides 
flexibility to the Company as the availability of funds fluctuates with the 
seasonal needs of the Company.  Generally, the Company's working capital needs 
are highest in the fourth fiscal quarter and lowest in the first fiscal 
quarter. With its revolving finance agreement, the Company finances its 
accounts receivable and inventories, paying interest at a variable rate (prime 
plus 1.5%, or 9.5%, at October 31, 1998).  The Company had outstanding advances 
of $6,885,000 at October 31, 1998, and an additional $680,000 available under 
the agreement.

During fiscal 1998, the Company generated $1,041,000 of cash from operations 
which was used to reduce the advances under the revolving finance agreement by 
$479,000.  Approximately $1,927,000 was generated from reductions in accounts 
receivable.  As of year-end, the Company continued to rely on the revolving 
finance agreement to provide working capital and management anticipates that 
the revolving finance agreement will continue to provide the necessary 
liquidity to fund its daily operations going forward.

Under the Company's financing agreement with the bank, the amount available to 
be drawn is determined by a formula based on certain percentages of eligible 
accounts receivable and inventories.  The credit line available under the 
current agreement is $8,000,000, with the sublimit for inventory at $4,000,000. 
In addition to the revolving credit facility, the financing agreement also
provides a $3,000,000 term loan that was used to repay an existing mortgage 
note payable to a bank which and which carries a balance of $1,894,000 
at October 31, 1998.  Per the terms of the note, the Company has monthly 
installments of $23,384 with a balloon payment of $1,707,058 due 
June 30, 1999.  The term loan bears interest at the bank's prime rate plus 
1.5% (9.5% at October 31, 1998).

The due date of the original term loan was July 31, 1998, but the 
financing agreement was amended on July 8, 1998, to extend the due date to 
December 31, 1998.  The primary reason for this extension was the Company's 
receipt of an attractive offer to sell all of its 22.3 acres of property in 
Asheboro, NC (see following section entitled "Potential Sale of Property").  
Since both the Company's management and the bank felt that the sale of this 
property would substantially benefit the Company, it was decided to postpone 
the due date of the term loan until the actual close of the sale.  This fifth 
amendment amended certain restrictive financial covenants under the revolving 
finance agreement effective July 8, 1998, and thereafter.  The covenants 
require the satisfaction of certain financial tests and the maintenance of 
certain financial ratios as defined in the agreement.  At October 31, 1998, 
the Company was in compliance with its restrictive financial covenants.

                                      38


                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Since the actual close of the property's sale had not occurred as of 
October 31, 1998, a sixth amendment to the financing agreement was made on 
December 29, 1998, which extends the due date of the term loan to 
June 30, 1999.  Management expects that the contract will be finalized in 
the second quarter of 1999.

All advances under the revolving credit facility and the term loan are 
secured by all accounts receivable, inventories, machinery and equipment of 
the Company.  In addition, the bank has a first lien on the Asheboro land and 
facilities and a subordinated lien on the Somerset facilities.

In July 1994, the Company purchased a larger manufacturing facility in 
Somerset, Pennsylvania to replace the existing facility also located in 
Somerset.  The Company paid for the acquisition with financing from three 
sources.  The Company completed two sources of long-term financing on 
March 7, 1995.  The first source of financing was from the Pennsylvania 
Industrial Development Authority ("PIDA"), a program offered by the Department 
of Commerce of the Commonwealth of Pennsylvania.  The loan was for $480,000 
and bears interest at 2% annually.  Monthly installments of $3,089, which 
includes principal and interest, will be paid over 15 years.  The second 
source of financing came from a bank note for $240,000.  This loan bears 
interest at .75% above the bank's prime rate (8.75% at October 31, 1998) and 
will be repaid in monthly installments of principal and interest, currently 
$2,550, for 15 years.  On July 27, 1995, the Company finalized the long-term 
financing for this project with a loan from a program offered by the 
Department of Commerce of the Commonwealth of Pennsylvania.  This financing, 
which was provided under the Economic Development Partnership Program, was 
for $240,000.  This note bears interest at 2% annually with monthly payments 
of principal and interest amounting to $1,544 for 15 years.  All notes are 
secured by the manufacturing facility.  Capitalized in fixed assets at 
October 31, 1998 are land and buildings with a cost of approximately 
$1,062,000 related to the facility.  The remainder of the expenditures made 
for the facility were paid with borrowings under the revolving finance 
agreement.

The Company made capital expenditures of $141,000 in 1998 and has made only 
minimal capital expenditures during the past four years.  The Company made 
significant upgrades to its equipment and facilities in 1993 and 1994.  
Because of cash flow considerations and restrictions under the finance 
agreement with a bank, the Company has only been making capital expenditures 
to maintain current levels of operations during the past four years.  Funding 
for capital expenditures other than the building acquisition in 1994 has come 
primarily from the available balance on the finance agreement.  The Company 
anticipates raising the level of capital expenditures in 1999 due to costs 
associated with relocating the Asheboro, NC administrative, manufacturing, 
and retail operations of the business, but it is premature to estimate those 
costs at this time.  Funding is expected to be provided by the bank under 
mutually-suitable arrangements. 

                                      39


                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Net working capital, which consists primarily of accounts receivable and 
inventories less current liabilities, was $4,212,000 at October 31, 1998 and 
$5,900,000 at November 1, 1997.  The ratio of current assets to current 
liabilities decreased to 1.30 to 1 at October 31, 1998, compared to 1.44 to 1 
at November 1, 1997.  Cash flows generated from operations in 1998 was a net 
inflow of $1,041,000 compared to a net cash inflow of $4,347,000 in 1997. 


Potential Sale of Property
- --------------------------

Late in the fourth quarter of 1998, the Company received an attractive offer 
to sell all of its approximately 22.3 acres of real property in Asheboro, 
North Carolina.  This land is in one of the prime commercial sections of 
Randolph County.  The Company has entered into a Contract for Purchase and 
Sale of Real Property Located in Asheboro, North Carolina, dated as of 
January 28, 1999.  Under this contract, the purchaser will have until 
February 26, 1999 to examine the suitability of the property for its needs.  
During that period, the contract may be terminated by the purchaser without 
further obligation to the Company.  Accordingly, there can be no assurances 
that the sale of the Asheboro, North Carolina property will be consummated.  
If the transaction closes, part of the purchase price will be paid in cash 
and part will be paid by purchase money promissory note.  A portion of the 
property sold to the purchaser, including the tract of land on which the 
plant is located, will be leased back to the Company for up to one year.  The 
rent under the lease equals the interest due under the promissory note.  While 
there will be costs associated with relocating the Asheboro facility and some 
interruption in the Company's manufacturing operations, the Company has taken 
steps to limit the effects of these matters and does not expect the relocation 
to have a material adverse effect on the operations of the Company.


Readiness for Year 2000 Compliance
- ----------------------------------

The Company has initiated a program to minimize the risk of potential 
disruption from the "Year 2000 ('Y2K') problem."  This problem is a result 
of computer programs having been written using two digits (rather than four) 
 to define the applicable year.  Any information technology ("IT") systems 
that have time-sensitive software may recognize a date using "00" as the year 
1900 rather than the year 2000, which could result in miscalculations and 
system failures.  The problem also extends to "non-IT" systems; that is, 
operating and control systems that rely on embedded chip systems.  In 
addition, like every other business enterprise, the Company is at risk 
from Y2K failures on the part of its major business counterparts, including 
suppliers, distributors, and manufacturers, as well as potential failures in 
public and private infrastructure services, including electricity, water, 
gas, transportation, and communications.

The Company began developing a plan in November 1997 to resolve the Y2K 
issues that are reasonably within its control.  These efforts are being 
coordinated through the Company's data processing department and chaired by 
the information systems programming manager ("ISPM").  With respect to the 
Company's Y2K efforts, the ISPM reports periodically to the Company's 
president, who in turn updates the Audit Committee of the Board of Directors. 

In January 1998, the ISPM completed an identification of those IT systems 
which would require detailed program changes to be Y2K compliant.  An 
employee programmer already familiar with the Company's computer system has 
been assigned full-time to modify those identified programs.  Program changes 
and testing are made in a test directory specifically created for the Y2K 
modifications so that there are no conflicts with live data.  When testing 
is completed for a system, files are then converted, and modified programs 
are copied to live directories on a weekend when no users are on the system.  
The Company's current timetable anticipates completion of all conversions, 
necessary testing, and full implementation by June 30, 1999.  At this time, 
the Company has not deemed it necessary to develop contingency plans for any 
of the applications being converted; however, the Company will continue to 
assess this and will develop contingency plans for any applications not 
converted and operating by June 30, 1999.

With respect to Electronic Data Interchange ("EDI") applications, a Company 
manager with extensive computer experience is assessing the Company's impact 
from four customers who transmit orders via EDI.  All but three of these 
customers utilize a third-party EDI service bureau, while the fourth one 
(the Company's largest customer) is expected to be changed from being an 
internal EDI user to an external user by June 30, 1999.  No significant EDI 
transmission problems are anticipated.

With regard to non-IT systems, the Company's phone and security systems are 
both Y2K compliant.  The Company is in the process of assessing personal 
computers and manufacturing machines that are not Y2K compliant, especially 
those with programs that involve stitching patterns on western boots.  Major 
suppliers to the Company have been contacted by questionnaire, and the 
Company has received confirmations of either Y2K compliance or a timetable 
to be compliant from such suppliers.  The Company has also contacted its 
major customers by questionnaire to assess their status with regard to the 
Y2K issue.  Contingency plans will be developed for any significant suppliers 
or customers that are not Y2K compliant by June 30, 1999, or earlier if the 
Company becomes aware that such entities may not be Y2K compliant in a timely 
manner.

                                      40


                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


It is important to note that the description of the Company's efforts 
necessarily involves estimates and projections with respect to activities 
required in the future.  The required code changes, testing, and 
implementation necessary to address the Y2K issue are expected to cost 
approximately $100,000, and the Company has incurred approximately $45,000 
through October 31, 1998.  The Company estimates that it is approximately 
40% complete with the efforts required to be Y2K compliant.  These estimates 
and projections are subject to change as work continues.

Even though the Company's Y2K plan should adequately address the Y2K issue, 
there can be no assurance that unforeseen difficulties will not arise.  If 
the Company does not identify and fix all Y2K problems, or if a major 
supplier or customer is unable to adequately address its Y2K issue, the 
Company's results of operations or financial condition could be materially 
impacted.


New Accounting Standards
- ------------------------

In June 1997, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standards No. 130, "Reporting Comprehensive 
Income".  This Statement requires that changes in the amounts of 
comprehensive income items, which are currently reported as separate 
components of equity, be shown in a financial statement, displayed as 
prominently as other financial statements.  The common components of other 
comprehensive income would include foreign currency translation adjustments, 
minimum pension liability adjustments and/or unrealized gains or losses on 
available-for-sale securities.  The Statement does not require a specific 
format for the financial statement in which comprehensive income is reported, 
but does require that an amount representing total comprehensive income be 
reported in that statement.

In June 1997, the FASB issued FAS 131, "Disclosures About Segments of an 
Enterprise and Related Information".  This Statement will change the way 
companies report information about segments of their business in their annual 
financial statements and require companies to report selected segment 
information in their quarterly reports issued to shareholders.  It also 
requires entity-wide disclosures about the products and services an entity 
provides, the material countries in which it holds assets and reports 
revenues, and its major customers.  The Statement also requires companies 
to disclose segment data based on how management makes decisions about 
allocating resources to segments and measuring their performance.

Adoption of FAS No. 130 and FAS No. 131 are required for the Company in 
fiscal 1999.  Management is evaluating the potential effects on the 
Company's financial statements of adoption of these statements.  While such 
evaluation is not complete, management currently does not expect the adoption 
of the statements will have a material effect on its disclosure requirements.

                                      41


                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Forward-Looking Statements
- --------------------------

The foregoing discussion contains some forward-looking statements about the 
Company's financial condition and results of operations, which are subject 
to certain risks and uncertainties that could cause actual results to differ 
materially from those reflected in the forward-looking statements.  Readers 
are cautioned not to place undue reliance on these forward-looking 
statements, which reflect management's judgment only as of the date 
hereof.  The Company undertakes no obligation to publicly revise these 
forward-looking statements to reflect events and circumstances that arise 
after the date hereof.

Factors that might cause actual results to differ materially from these 
forward-looking statements include (1) the effects of general economic 
conditions, (2) the impact of competitive products and pricing in the 
footwear industry, (3) failure to achieve anticipated sales results, (4) 
management's ability to accurately predict the effect of cost reductions, 
and (5) management's ability to accurately predict the adequacy of the 
Company's financing arrangement to meet its working capital and capital 
expenditure requirements.



                                      42


                       B.B. WALKER COMPANY AND SUBSIDIARY
                                 STOCK PRICES


B.B. Walker Company common stock is publicly traded.  Markets in B.B. Walker 
Company common stock are maintained by Scott & Stringfellow of Winston-Salem, 
North Carolina.

Approximately 1,166 shareholders own common stock in B.B. Walker Company, some 
shares of which are held by banks, brokers, investment trusts or nominees.  
The largest shareholder is the Employee Stock Ownership Plan and Trust of B.B. 
Walker Company, which holds approximately 21.76% of the total shares issued 
and outstanding.  At the last Annual Meeting of the Shareholders held on March 
16, 1998, 80.00% of the shares outstanding were represented in person or by 
proxy at the meeting.


The following are the Bid and Ask quotations for the last two fiscal years:

                                       Bid Prices          Ask Prices
                                      High      Low       High       Low
                                     --------------      ---------------

      1998:
        First Quarter               $  1/2   $  3/8     $ 1 1/4  $   7/8
        Second Quarter                 3/8      3/8         7/8      7/8
        Third Quarter                1 1/4      3/8       2 1/4      7/8
        Fourth Quarter               1 1/4      1/2       2 1/4    1 1/4


      1997:
        First Quarter               $   1    $  3/4     $ 1 1/2  $ 1 1/4
        Second Quarter                 3/4      1/4       1 1/4      3/4
        Third Quarter                  3/8      1/4         7/8      3/4
        Fourth Quarter                 1/2      3/8       1 1/4      7/8


These Over-the-Counter market quotations reflect interdealer prices, without 
retail mark-up, mark-down or commissions, and may not necessarily represent 
actual transactions.















                                      43


                              B.B. WALKER COMPANY

OFFICERS
- --------
KENT T. ANDERSON
Chairman and Chief Executive Officer

FRENCH P. HUMPHRIES                         CAREY M. DURHAM
Executive Vice President                    Chief Financial Officer

DOROTHY W. CRAVEN                           REBECCA S. RICH
Secretary                                   Assistant Secretary



DIRECTORS
- ---------
KENT T. ANDERSON                            EDNA A. WALKER
Chairman and Chief Executive Officer        President, B.B. Walker Foundation

ROBERT L. DONNELL, JR.                      MICHAEL C. MILLER
Retired                                     President
                                            First National Bank and Trust Co.

JAMES P. McDERMOTT                          GEORGE M. BALL
Retired                                     Chairman of the Board
                                            Philpott, Ball & Company

TRANSFER AGENT AND REGISTRAR
The Company acts as its own Transfer Agent and Registrar, handling all 
securities transfers at its Executive Offices.

INDEPENDENT ACCOUNTANTS
PricewaterhouseCoopers LLP
101 Centreport Drive
Suite 250
Greensboro, NC  27409

FORM NO. 10-K
Each year, B.B. Walker Company files a Form No. 10-K report with the 
Securities and Exchange Commission in Washington, DC which contains more 
detailed information.  If you would like to receive a copy, please send your 
request to Corporate Secretary, B.B. Walker Company, Drawer 1167, Asheboro, 
North Carolina 27204.

NOTICE OF ANNUAL MEETING
The Annual Meeting of the Company's Shareholders will be held in the executive 
offices of B.B. Walker Company at 414 East Dixie Drive, Highway 64 East, 
Asheboro, North Carolina, at 7:00 p.m. EST on Monday night, March 15, 1999.  A 
formal notice of the meeting, together with a proxy statement and proxy, will 
be mailed prior to the meeting.  Shareholders who cannot attend are urged to 
exercise their right to vote by signing and promptly returning the proxy.

                              Inside Back Cover