Page 1 of 64
                                Index to Exhibits-Pages 31-36

                         FORM 10-Q

            SECURITIES AND EXCHANGE COMMISSION
                  Washington, D.C.  20549

(Mark One)
   [ X ]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
          THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended  July 2, 1995

                            OR

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

For the Transition period from             to                

Commission file number    1-3634    


                    CONE MILLS CORPORATION                   
  (Exact name of registrant as specified in its charter)

    North Carolina                       56-0367025          
(State or other jurisdiction of        (I.R.S. Employer
  incorporation or organization)       Identification No.)

1201 Maple Street, Greensboro, North Carolina   27405        
(Address of principal executive offices)      (Zip Code)

                      (910) 379-6220                       
   (Registrant's telephone number, including area code)

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

Number of shares of common stock outstanding as of August 1,
1995: 27,380,409 shares.






                          Page 1

FORM 10-Q

                  CONE MILLS CORPORATION

                           INDEX
                                                    Page
                                                    Number

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

        Consolidated Statements of Income
           Thirteen and twenty-six weeks ended
           July 2, 1995 and July 3, 1994 (Unaudited)  . .3

        Consolidated Balance Sheets
           July 2, 1995 and July 3, 1994
           (Unaudited) and January 1, 1995  . . . . .4 & 5

        Consolidated Statements of Stockholders' Equity
           Twenty-six weeks ended July 2, 1995
           and July 3, 1994 (Unaudited)   . . . . . . . .6

        Consolidated Statements of Cash Flows
           Twenty-six weeks ended July 2, 1995
           and July 3, 1994 (Unaudited)   . . . . . . . .7

        Notes to Consolidated Financial Statements
           (Unaudited)  . . . . . . . . . . . . . . . . .8

Item 2. Managements's Discussion and Analysis of
        Financial Condition and Results of Operations . 18


PART II.   OTHER INFORMATION

Item 1. Legal Proceedings   . . . . . . . . . . . . . . 29

Item 4. Submission of Matters to a Vote of Security
        Holders   . . . . . . . . . . . . . . . . . . . 30

Item 6. Exhibits and Reports on Form 8-K  . . . . . . . 30







                          Page 2

FORM 10-Q
PART I
Item 1.

                                                                               
                         CONE MILLS CORPORATION AND SUBSIDIARIES
                            CONSOLIDATED STATEMENTS OF INCOME

                      (amounts in thousands, except per share data)

                                                          Thirteen        Thirteen       Twenty-Six      Twenty-Six
                                                         Weeks Ended     Weeks Ended     Weeks Ended     Weeks Ended
                                                         July 2, 1995    July 3, 1994    July 2, 1995    July 3, 1994
                                                         (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)

Net Sales                                                $    232,952    $    201,662    $    459,157    $    397,581

Operating Costs and Expenses:
  Cost of sales                                               191,305         159,629         377,253         313,210
  Selling and administrative                                   21,950          19,327          42,777          38,280
  Depreciation                                                  7,201           5,801          14,402          11,603

                                                              220,456         184,757         434,432         363,093

Income from Operations                                         12,496          16,905          24,725          34,488

Other Income (Expense):
  Interest income                                                 160              49             385             137
  Interest expense                                             (4,109)         (1,884)         (7,110)         (4,089)

                                                               (3,949)         (1,835)         (6,725)         (3,952)

Income from Continuing Operations before Income Taxes
  and Equity in Earnings (Loss) of Unconsolidated Affiliates    8,547          15,070          18,000          30,536

Income Taxes                                                    2,996           5,445           6,300          10,985

Income from Continuing Operations before Equity
  in Earnings (Loss) of Unconsolidated Affiliates               5,551           9,625          11,700          19,551

Equity in Earnings (Loss) of Unconsolidated Affiliates         (6,423)            222          (8,938)            321

Income (Loss) from Continuing Operations                         (872)          9,847           2,762          19,872

Gain on Disposal - Discontinued Operations - (Net of
  income tax of $276)                                               -               -               -             439

Income (Loss) before Cumulative Effect of Accounting Change      (872)          9,847           2,762          20,311

Cumulative Effect of Accounting Change for
  Postemployment Benefits - (Net of income
  tax benefit of $772)                                              -               -               -          (1,228)

Net Income (Loss)                                        $       (872)   $      9,847    $      2,762    $     19,083


Income (Loss) Available to Common Shareholders:
  Income (Loss) from Continuing Operations               $     (1,592)   $      9,175    $      1,370    $     18,528
  Income (Loss) before Cumulative Effect of
    Accounting Change                                    $     (1,592)   $      9,175    $      1,370    $     18,967
  Cumulative Effect of Accounting Change                            -               -               -          (1,228)
  Net Income (Loss)                                      $     (1,592)   $      9,175    $      1,370    $     17,739

Earnings (Loss) Per Share - Fully Diluted:
  Income (Loss) from Continuing Operations               $       (.06)   $        .33    $        .05    $        .67 
  Income (Loss) before Cumulative Effect of                              
    Accounting Change                                    $       (.06)   $        .33    $        .05    $        .68 
  Cumulative Effect of Accounting Change                            -               -               -            (.04)
  Net Income (Loss)                                      $       (.06)   $        .33    $        .05    $        .64 

Weighted Average Common Shares and
  Common Share Equivalents Outstanding -
  Fully Diluted                                                27,380          27,858          27,489          27,861


See Notes to Consolidated Financial Statements.
                                              Page 3

FORM 10-Q

Item 1.  (continued)

                                                                            
                         CONE MILLS CORPORATION AND SUBSIDIARIES
                               CONSOLIDATED BALANCE SHEETS

                  (amounts in thousands, except share and par value data)

                                                           July 2,       July 3,       January 1,
            ASSETS                                          1995          1994           1995
                                                         (Unaudited)   (Unaudited)      (Note)
   Current Assets:
      Cash                                                $   2,284     $   3,384     $   1,158

      Accounts receivable - trade, less 
        provision for doubtful accounts $3,000               89,708        57,141        56,654

      Inventories:
        Greige and finished goods                            80,937        84,294        83,377
        Work in process                                      16,122        15,814        15,796
        Raw materials                                        23,383        17,259        19,973
        Supplies and other                                   33,212        30,124        30,274

                                                            153,654       147,491       149,420

      Other current assets                                    7,778         6,117         6,007

          Total Current Assets                              253,424       214,133       213,239

   Investments in Unconsolidated Affiliates                  32,392        28,437        34,294

   Other Assets                                              39,150         4,953        38,803



   Property, Plant and Equipment:
      Land                                                   19,766        20,559        20,662
      Buildings                                              79,452        72,431        79,418
      Machinery and equipment                               302,580       254,037       284,401
      Other                                                  32,073        26,782        30,581

                                                            433,871       373,809       415,062

        Less accumulated depreciation                       189,471       169,335       177,321

            Property, Plant and Equipment-Net               244,400       204,474       237,741




                                                          $ 569,366     $ 451,997     $ 524,077

   Note:  The balance sheet at January 1, 1995 has been derived from the audited financial
          statements at that date.

   See Notes to Consolidated Financial Statements.

                                                    Page 4

FORM 10-Q

Item 1.  (continued)

                                                                                     
                             CONE MILLS CORPORATION AND SUBSIDIARIES
                                   CONSOLIDATED BALANCE SHEETS

                     (amounts in thousands, except share and par value data)

                                                                    July 2,       July 3,      January 1,
              LIABILITIES AND STOCKHOLDERS' EQUITY                   1995          1994           1995
                                                                  (Unaudited)   (Unaudited)      (Note)

Current Liabilities:
  Notes payable                                                    $  10,541     $  14,603     $  10,700
  Current maturities of long-term debt                                   389           256           414
  Accounts payable - trade                                            39,770        28,842        38,430
  Sundry accounts payable and accrued expenses                        44,398        36,104        39,881
  Income taxes payable                                                     -           954             -
  Deferred income taxes                                               28,254        28,299        28,148

    Total Current Liabilities                                        123,352       109,058       117,573

Long-Term Debt                                                       172,632        75,800       126,108

Deferred Items:
  Deferred income taxes                                               39,343        36,187        36,789
  Other deferred items                                                 6,438         5,800         6,727

                                                                      45,781        41,987        43,516



Stockholders' Equity:
  Class A Preferred Stock - $100 par value; authorized
    1,500,000 shares; issued and outstanding 383,948
    shares; 1994, 470,752 shares and 383,948 shares
    - Employee Stock Ownership Plan                                   38,395        47,075        38,395
  Class A Preferred Stock held in escrow (1994, 86,804 shares)             -        (8,680)            -
  Class B Preferred Stock - no par value; authorized 
    5,000,000 shares                                                       -             -             -
  Common Stock - $.10 par value; authorized 42,700,000
    shares; issued and outstanding 27,380,409 shares;
    1994, 27,747,221 shares and 27,403,621 shares                      2,738         2,775         2,740
  Capital in excess of par                                            71,090        75,351        71,354
  Retained earnings                                                  125,872       109,917       125,771
  Currency translation adjustment                                    (10,494)       (1,286)       (1,380)

              Total Stockholders' Equity                             227,601       225,152       236,880



                                                                   $ 569,366     $ 451,997     $ 524,077

Note:  The balance sheet at January 1, 1995 has been derived from the audited financial statements
       at that date.

See Notes to Consolidated Financial Statements.

                                                  Page 5

FORM 10-Q

Item 1.   (continued)

                                                                          
                               CONE MILLS CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                         TWENTY-SIX WEEKS ENDED JULY 2, 1995 AND JULY 3, 1994
                              (amounts in thousands, except share data)
                                             (Unaudited)

                                                Class A Preferred            Class A Preferred
                                                      Stock                    Stock - Escrow
                                               Shares        Amount         Shares        Amount

Balance, January 1, 1995                       383,948     $  38,395             -     $        -
Net income                                           -             -             -              -
Currency translation loss (net
  of income tax benefit of $3,630)                   -             -             -              -
Class A Preferred Stock -
  Employee Stock Ownership Plan:
  Cash dividends paid                                -             -             -              -
  Shares Redeemed                                    -             -             -              -
Common Stock: 
  Options exercised                                  -             -             -              -
  Purchase of common shares                          -             -             -              -

Balance, July 2, 1995                          383,948     $  38,395             -     $        -



                                                Class A Preferred            Class A Preferred
                                                      Stock                    Stock - Escrow
                                               Shares        Amount         Shares        Amount

Balance, January 2, 1994                       465,077     $  46,508       (81,125)    $   (8,113)
Net income                                           -             -             -              -
Currency translation loss (net
  of income tax benefit of $858)
Class A Preferred Stock -                            -             -             -              -
  Employee Stock Ownership Plan:
  Cash dividends paid                                -             -             -              -
  Shares issued (7.0% dividend on shares
    held in Cone Mills escrow account)           5,679           567        (5,679)          (567)
  Shares redeemed                                   (4)            -             -              -
Common Stock: 
  Options exercised                                  -             -             -              -
  Purchase of common shares                          -             -             -              -

Balance, July 3, 1994                          470,752     $  47,075       (86,804)    $   (8,680)


See Notes to Consolidated Financial Statements.
                                              Page 6

FORM 10-Q

Item 1.  (continued)

                                                                                                     
                                 CONE MILLS CORPORATION AND SUBSIDIARIES
                             CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                          TWENTY-SIX WEEKS ENDED JULY 2, 1995 AND JULY 3, 1994
                                (amounts in thousands, except share data)
                                               (Unaudited)

                                                                                        Capital in                   Currency
                                                                Common Stock              Excess       Retained      Translation
                                                             Shares        Amount         of Par       Earnings      Adjustment

Balance, January 1, 1995                                  27,403,621     $   2,740      $  71,354      $ 125,771     $   (1,380)
Net income                                                         -             -              -          2,762              -
Currency translation loss (net
  of income tax benefit of $3,630)                                 -             -              -              -         (9,114)
Class A Preferred Stock -
  Employee Stock Ownership Plan:
  Cash dividends paid                                              -             -              -         (2,661)             -
  Shares Redeemed                                                  -             -              -              -              -
Common Stock: 
  Options exercised                                            4,000             1             25              -              -
  Purchase of common shares                                  (27,212)           (3)          (289)             -              -

Balance, July 2, 1995                                     27,380,409     $   2,738     $   71,090      $ 125,872     $  (10,494)



                                                                                        Capital in                   Currency
                                                                Common Stock              Excess       Retained      Translation
                                                             Shares        Amount         of Par       Earnings      Adjustment

Balance, January 2, 1994                                  27,744,783     $   2,774     $   75,397      $  93,468     $        -
Net income                                                         -             -              -         19,083              -
Currency translation loss (net
  of income tax benefit of $858)                                   -             -              -              -         (1,286)
Class A Preferred Stock -
  Employee Stock Ownership Plan:
  Cash dividends paid                                              -             -              -         (2,634)             -
  Shares issued (7.0% dividend on shares
    held in Cone Mills escrow account)                             -             -              -              -              -
  Shares redeemed
Common Stock: 
  Options exercised                                           11,000             1             62              -              -
  Purchase of common shares                                   (8,562)            -           (108)             -              -

Balance, July 3, 1994                                     27,747,221     $   2,775     $   75,351      $ 109,917     $   (1,286)
                                                                                                        

See Notes to Consolidated Financial Statements.
                                                       Page 6a

FORM 10-Q

Item 1. (continued)

                                                                              
                        CONE MILLS CORPORATION AND SUBSIDIARIES
                         CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (amounts in thousands)

                                                                     Twenty-Six      Twenty-Six
                                                                     Weeks Ended     Weeks Ended
                                                                     July 2, 1995    July 3, 1994
                                                                     (Unaudited)     (Unaudited)

Cash Flows (Used In) Provided By Operating Activities                $    (3,910)    $    16,473

Cash Flows from Investing Activities:
  Investments in unconsolidated affiliates                               (16,150)         (3,523)
  Capital expenditures                                                   (21,943)        (15,954)
  Other                                                                      760             943

    Net cash used in investing activities                                (37,333)        (18,534)

Cash Flows from Financing Activities:
  Principal payments  -  long-term debt                                  (97,189)        (47,461)
  Proceeds from long-term debt borrowings                                 48,000          45,578
  Proceeds from debentures issued                                         99,831               -
  Other                                                                   (8,273)          6,825

    Net cash provided by financing activities                             42,369           4,942

    Net increase in cash                                                   1,126           2,881

Cash at Beginning of Period                                                1,158             503

Cash at End of Period                                                $     2,284     $     3,384



Supplemental Disclosures of Additional Cash Flow Information:

Cash payments for:
  Interest, net of interest capitalized                              $     7,417     $     4,171
  Income taxes, net of refunds                                       $     4,032     $     8,490

Supplemental Schedule of Noncash Investing and Financing Activities:
  Stock dividend paid to ESOP trustee for Cone escrow account        $         -     $       567
  Class A Preferred Stock issued                                     $         -     $       567




See Notes to Consolidated Financial Statements.

                                             Page 7


FORM 10-Q

Item 1.  (continued)



          CONE MILLS CORPORATION AND SUBSIDIARIES
        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       July 2, 1995




Note 1.    Basis of Financial Statement Preparation

        The Cone Mills Corporation (the "Company") condensed
        consolidated financial statements for July 2, 1995
        and July 3, 1994 are unaudited, but in the opinion of
        management reflect all adjustments necessary to
        present fairly the consolidated balance sheets of
        Cone Mills Corporation and Subsidiaries at July 2,
        1995, January 1, 1995 and July 3, 1994 and the
        related consolidated statements of income for the
        respective thirteen and twenty-six weeks ended July
        2, 1995 and July 3, 1994, and stockholders' equity
        and cash flows for the twenty-six weeks then ended. 
        All adjustments are of a normal recurring nature. 
        The results are not necessarily indicative of the
        results to be expected for the full year.

        These statements should be read in conjunction with
        the audited financial statements and related notes
        included in the Company's annual report on Form 10-K
        for fiscal 1994.
 
        Substantially all components of textile inventories
        are valued at the lower of cost or market using the
        last-in, first-out (LIFO) method.  Nontextile
        inventories are valued at the lower of average cost
        or market.  Because amounts for inventories under the
        LIFO method are based on an annual determination of
        quantities as of the year-end, the inventories at
        July 2, 1995 and July 3, 1994 and related
        consolidated statements of income for the thirteen
        and twenty-six weeks then ended are based on certain
        estimates relating to quantities and cost as of the
        end of the fiscal year.





                          Page 8

FORM 10-Q

Item 1.   (continued)


        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 2. Sale of Accounts Receivable

        The Company has an agreement with the subsidiary of
        a major financial institution which allows the sale
        without recourse of up to $50 million of an undivided
        interest in eligible trade receivables.  This
        agreement, dated August 11, 1992, and amended June
        30, 1994, is extendable to August 1997.  Accounts
        receivable is shown net of $31 million sold at July
        2, 1995, net of $50 million sold at July 3, 1994, and
        net of $50 million sold at January 1, 1995. As a
        result of the sale of the interest in these
        receivables, cash flows provided by operating
        activities include a decrease of $19 million and an
        increase of $15 million for the twenty-six weeks
        ended July 2, 1995 and July 3, 1994, respectively.

Note 3. Investments in Unconsolidated Affiliates

        Investments in unconsolidated affiliated companies
        are accounted for by the equity method.  The
        Company's equity in earnings (including foreign
        currency transaction losses) and currency translation
        adjustments are recorded on a one quarter delay
        basis.  

        In December 1994, the Mexican government devalued the
        peso and allowed it to freely trade against the U.S.
        dollar resulting in a substantial decline in value of
        the peso versus the U.S. dollar.  On January 1, 1995,
        the peso was trading at 4.94 pesos per U.S. dollar
        versus an exchange rate of approximately 3.45 prior
        to the devaluation.  During the first quarter of 1995
        the peso continued to devalue versus the U.S. dollar
        and was trading at an exchange rate of 6.78 pesos per
        U.S. dollar on April 2, 1995.  The devaluation of the
        peso created foreign currency transaction losses for
        the Company's Mexican affiliates, primarily related
        to debt denominated in U.S. dollars for Compania
        Industrial de Parras S.A., ("CIPSA").  Due to the
        continued devaluation of the peso in the first
        quarter of 1995, the Company recognized a $6.4
        million loss as its pro rata share in its second
        quarter income statement.

                          Page 9

FORM 10-Q

Item 1.  (continued)

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


        During the second quarter of 1995 the peso recovered
        to an exchange rate of 6.24 pesos per U.S. dollar on
        July 2, 1995.  The specific dollar effect on income
        that these U.S. dollar denominated debt transactions
        will have on the Company's third quarter earnings
        will not be known until CIPSA releases second quarter
        U.S. GAAP operating results.

                             
Note 4. Long-Term Debt

        On March 15, 1995 the Company completed the sale of
        $100 million 8-1/8% Debentures through an
        underwritten public offering.  The unsecured
        debentures are due March 15, 2005, and are not
        redeemable prior to maturity.  Interest is payable
        semiannually each March 15 and September 15. 
        Proceeds were used to repay all outstanding
        borrowings under the Revolving Credit Facility and
        for general corporate purposes.  In early 1995,
        considering the uncertainty in the bond market, the
        Company entered into an interest rate hedge contract
        to fix the interest rate on the debentures.  The
        contract was terminated in conjunction with the
        pricing of the debentures at a cost of $4.3 million. 
        Amortization of the loss on the interest rate hedge
        and original issue discount, both over a 10-year
        life, will result in an 8.57% effective rate for the
        issue.


                          Page 10

FORM 10-Q

Item 1.  (continued)

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


        The total Revolving Credit Facility of $80 million
        remains available for future working capital
        requirements.  At July 2, 1995 and July 3, 1994,
        long-term debt consisted of the following:
        
                                         July 2, 1995         
                                           Current
                                  Total   Maturity   Long-Term
                                    (amounts in thousands)   

8% Senior Note                  $ 75,000   $     -   $ 75,000
8-1/8% Debentures                 95,688         -     95,688
Capital Lease Obligation           1,533       155      1,378
Industrial Revenue Bonds             645       199        446
Other                                155        35        120

Total                           $173,021   $   389   $172,632

                                         July 3, 1994         
                                           Current           
                                  Total   Maturity   Long-Term
                                    (amounts in thousands)   

8% Senior Note                  $ 75,000   $     -   $ 75,000
Industrial Revenue Bonds             869       223        646
Other                                187        33        154

Total                           $ 76,056   $   256   $ 75,800



Note 5.     Class A Preferred Stock

   The dividend rate for Class A Preferred Stock is 7.50%,
   which is payable March 31, 1996.


                          Page 11

FORM 10-Q

Item 1.(continued)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                         
Note 6.  Stock Option Plans


1984 Stock Option Plan:

Option price per share     $5.25     $6.50
Outstanding at 1/2/94      95,200   103,800
Exercised                  (7,000)   (4,000)
Outstanding at 7/3/94      88,200    99,800
Exercised                 (10,000)        -
Outstanding at 1/1/95      78,200    99,800
Exercised                       -    (4,000)
Outstanding at 7/2/95      78,200    95,800

1992 Stock Option Plan:

Option price per share                        $15.625    $12.00
Outstanding 1/2/94                            500,000
Canceled                                       (4,000)
Outstanding 7/3/94                            496,000
Canceled                                       (4,000)
Granted 11/9/94                                     -   410,000
Outstanding at 1/1/95                         492,000   410,000
Canceled                                      (37,000)
Outstanding at 7/2/95                         455,000   410,000

1994 Stock Option Plan:

Option price per share                                            $12.875   $11.625
Granted 5/17/94                                                     6,000
Granted 5/16/95                                                         -     7,000
Outstanding at 7/2/95                                               6,000     7,000


Options exercisable
    at 7/2/95              78,200    68,850   182,000    82,000     6,000     7,000




                                     Page 12

FORM 10-Q

Item 1.   (continued)

                                                          

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 7. Earnings (Loss) Per Share

                                   Thirteen           Thirteen
                                  Weeks Ended        Weeks Ended
                                  July 2, 1995       July 3, 1994    
                                          Fully              Fully
                               Primary   Diluted   Primary  Diluted 
                           (amounts in thousands, except per share data)

Income (loss) from
  continuing operations       $  (872)  $  (872)  $ 9,847   $ 9,847 
  Less:  Class A Preferred   
         dividends               (720)     (720)   (  672)   (  672)

Adjusted net income (loss)    $(1,592)  $(1,592)  $ 9,175   $ 9,175 

Weighted average common
  shares outstanding           27,380    27,380    27,751    27,751 
Common share equivalents           
  from assumed exercise
  of outstanding options,
  less shares assumed
  repurchased                       -         -       104       107 
  
Weighted average common
  shares and common share
  equivalents outstanding      27,380    27,380    27,855    27,858 

Earnings (loss) per common
  share and common share
  equivalent                  $  (.06)  $  (.06)  $   .33   $   .33 






                               Page 13

FORM 10-Q
Item 1.   (continued)
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 7. Earnings (Loss) Per Share  (continued)

                                                       
                                         Twenty-six         Twenty-six    
                                         Weeks Ended        Weeks Ended   
                                         July 2, 1995       July 3, 1994  
                                                  Fully              Fully
                                     Primary    Diluted  Primary   Diluted
                                 (amounts in thousands, except per share data)
Income from continuing
  operations                         $ 2,762   $ 2,762   $19,872   $19,872 
  Less:  Class A Preferred
         dividends                    (1,392)   (1,392)   (1,344)   (1,344)
Adjusted income from           
  continuing operations                1,370     1,370    18,528    18,528 
Gain on disposal-
  discontinued operations                  -         -       439       439 
Adjusted income before 
  cumulative effect of 
  accounting change                    1,370     1,370    18,967    18,967 
Cumulative effect of
  accounting change                        -         -    (1,228)   (1,228)

Adjusted net income                  $ 1,370   $ 1,370   $17,739   $17,739 

Weighted average common
  shares outstanding                  27,380    27,380    27,748    27,748 

Common share equivalents from:
  Assumed exercise of outstanding
    options, less shares assumed
    repurchased                           84       109       113       113 

Weighted average common shares
  and common share equivalents
  outstanding                         27,464    27,489    27,861    27,861 

Earnings per common share and
  common share equivalent:
  Income from continuing
    operations                       $   .05   $   .05   $   .67   $   .67 
  Income before cumulative effect
    of accounting change             $   .05   $   .05   $   .68   $   .68 
  Cumulative effect of         
    accounting change                $     -         -      (.04)     (.04)
Net income                           $   .05   $   .05   $   .64   $   .64 


Primary and fully diluted earnings (loss) per share have been
computed by dividing the net earnings (loss) available to
common stockholders by the sum of the weighted average common
shares and common share equivalents outstanding.
                                  Page 14

FORM 10-Q

Item 1.   (continued)


        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 8.   Litigation and Contingencies

     In November 1988, William J. Elmore and Wayne Comer (the
     "Plaintiffs"), former employees of the Company,
     instituted a class action suit against the Company and
     Wachovia Bank & Trust Company, N.A. ("Wachovia") and
     certain current and former employees of the Company and
     Wachovia.  The suit was brought on behalf of salaried
     employees of the Company who were participants in certain
     Company retirement plans.  The Plaintiffs asserted a
     variety of claims related to actions taken and statements
     made concerning certain employee benefit plans maintained
     by the Company.

     On March 20, 1992, the United States District Court in
     Greenville, South Carolina, entered a judgment finding
     that the Company had promised to contribute certain
     surplus funds (or their equivalent in Company stock)
     relating to the overfunding of the Company's pension
     plans to the 1983 ESOP by December 23, 1985, that such
     surplus amounted to $69 million, that the Company's
     actual contribution totaled approximately $55 million,
     and that the Company and certain of its executive
     officers therefore had breached their fiduciary duties
     under the Employee Retirement Income Security Act of 1974
     ("ERISA") to certain participants in the 1983 ESOP.  The
     District Court ordered the Company to pay to the 1983
     ESOP for the benefit of plan participants, both salaried
     and hourly, the sum of $14.2 million in cash or the
     equivalent in Company stock.  In addition, the District
     Court awarded $3.5 million in attorneys' fees to the
     Plaintiffs, $2.2 million of which was to be paid from the
     sum awarded to the 1983 ESOP.  Judgment was entered in
     favor of the defendants on all remaining claims except
     for claims relating to the ESOP contribution.

     On March 20, 1992, the Company and the individual
     defendants appealed the District Court's judgment against
     them to the United States Court of Appeals for the Fourth
     Circuit.  On April 2, 1992, the Plaintiffs appealed the
     District Court's judgment to the Court of Appeals insofar
     as it dismissed certain of their claims.  To secure the
     judgment on appeal the Company had deposited in escrow
     with the trustee of the 1983 ESOP an $8 million letter of
     
                          Page 15

FORM 10-Q

Item 1.  (continued)

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     credit and 75,330 shares of Class A Preferred Stock
     valued at $7.5 million which subsequently earned
     dividends of an additional 11,474 shares valued at $1.2
     million.  To record these escrow transactions, the
     Company increased outstanding Class A Preferred Stock by
     $8.7 million.  The increase in outstanding Class A
     Preferred Stock was offset by a contra stockholders'
     equity account labeled "Class A Preferred Stock held in
     escrow."  These escrow account transactions did not have
     an effect upon net income or stockholders' equity of the
     Company.

     On May 6, 1994, the Court of Appeals, sitting en banc,
     affirmed the prior conclusion of a panel of three of its
     judges, and unanimously reversed the $15.5 million
     judgment and unanimously affirmed all of the District
     Court's rulings in favor of the Company.  However, the
     Court of Appeals affirmed, by an equally divided court,
     the District Court's holding that Plaintiffs should be
     allowed to proceed on an alternative theory whether,
     subject to proof of any detrimental reliance, Plaintiffs
     could establish that a letter to salaried employees on
     December 15, 1983 could allow recovery on a theory of
     equitable estoppel.  Accordingly, the case was remanded
     to the District Court for a determination of whether the
     Plaintiffs could establish detrimental reliance creating
     estoppel of the Company.

     On April 19, 1995, the District Court granted a motion by
     the Company for summary judgment on the issues of
     equitable estoppel and third-party beneficiary of
     contract which had been remanded to it by the Court of
     Appeals.  The court ruled that the Plaintiffs could not
     forecast necessary proof of detrimental reliance.  The
     District Court, however, granted Plaintiffs motion to
     amend the complaint insofar as they seek to pursue a
     "new" claim for unjust enrichment, but denied their
     motion to amend so far as they sought to add claims for
     promissory estoppel and unilateral contract.  The court
     further denied the Company's motion to decertify the
     class.


                          Page 16

FORM 10-Q

Item 1.   (continued)

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     On July 24, 1995, the District Court held a "final
     hearing" on this matter and the parties are awaiting the
     decision.  Because of the uncertainties inherent in the
     litigation process, it is not possible to predict the
     ultimate outcome of this lawsuit.  However, the Company
     has defended this matter vigorously, and it is the
     opinion of the Company's management that this lawsuit,
     when finally concluded, will not have a material adverse
     effect on the Company's financial condition.

     Because the original judgment of the District Court was
     reversed, the escrowed stock and letter of credit were
     ordered released by order of the District Court entered
     July 22, 1994.  Subject to the court's order, the stock
     was redeemed, the offsetting contra account eliminated
     and letter of credit terminated.  None of these escrow
     transactions had an effect on net income or stockholders'
     equity.



                          Page 17

FORM 10-Q

Item 2.

                  MANAGEMENTS' DISCUSSION
            AND ANALYSIS OF FINANCIAL CONDITION
                 AND RESULTS OF OPERATIONS



OPERATING RESULTS

Second Quarter Ended July 2, 1995 Compared with Second Quarter
Ended July 3, 1994.

Net sales for the second quarter of 1995 were a record $233.0
million, up 15.5% as compared with second quarter 1994 net
sales of $201.7 million. Excluding the results of the recently
acquired Raytex and Greeff operations, net sales were up
11.6%. This sales increase, excluding the impact of
acquisitions, resulted from higher sales of denim fabrics
partially offset by lower sales of specialty sportswear and
home furnishings fabrics. Export sales for the second quarter
of 1995 accounted for 18.0% of total sales compared with 17.4%
for the second quarter of 1994. General economic conditions
during the second quarter of 1995 were mixed as retail sales
of consumer durables and apparel weakened except for jeanswear
which experienced strong retail sales. The denim industry
operated at full capacity during second quarter 1995. For
comparison, during the later half of 1993 and first half of
1994 the denim industry operated at less than capacity as
excess inventories in the softgoods pipeline were reduced. 

During the second quarter, Cone recognized a noncash charge of
$6.4 million related primarily to the impact of the peso
devaluation on the U.S. dollar denominated debt of its
unconsolidated Mexican affiliates. After these charges, Cone
reported a net loss of $.06 per share, as compared with net
income of $.33 per share, reported for second quarter 1994.
Excluding the results of its unconsolidated Mexican
affiliates, income from continuing operations was $5.6
million, or $.18 per share as compared with $9.6 million or
$.32 per share, for the previous year.

Gross profit (net sales less cost of sales and depreciation)
declined to 14.8% of sales as compared with 18.0% of sales for
the second quarter of 1994. This decline resulted from the
inability to pass on higher cotton costs through increased
pricing, lower margins in home furnishings and sportswear
fabrics operations arising from weaker business conditions
and, to a lesser extent, higher depreciation and amortization
costs associated with the Company's growth initiatives.

                          Page 18

FORM 10-Q

Item 2.   (continued)


Business Segment. Cone Mills operates in two principal
business segments, apparel fabrics and home furnishings
products. The following table sets forth certain net sales and
operating income information regarding these segments for the
second quarters of 1995 and 1994.


                                 Second Quarter          
                            1995               1994     
                         (Dollar amounts in millions)
NET SALES
   Apparel            $ 178.1   76.5%    $ 149.9   74.3%
   Home Furnishings      54.9   23.5        51.8   25.7
     Total            $ 233.0  100.0%    $ 201.7  100.0%

OPERATING INCOME (1)
   Apparel            $  11.4    6.4%    $  13.3    8.9%
   Home Furnishings       1.7    3.0         4.5    8.7

(1)  Operating income excludes general corporate expenses.
     Percentages reflect operating income as a percentage of
     segment net sales.

   Apparel Fabrics. Sales of apparel fabrics were $178.1
   million, up 18.8% as compared with year-ago levels. The
   increase came from stronger sales of denims, partially
   offset by weaker sales of specialty sportswear fabrics.
   Sales increases resulted primarily from higher unit volume.
   Average prices, adjusted for mix changes, increased
   marginally. Apparel segment profit margins declined to 6.4%
   of sales as compared with 8.9% of sales for the second
   quarter of 1994. The decrease was caused primarily by the
   large unrecovered increase in cotton costs, partially
   offset by increased volume and improved capacity
   utilization as denim plants operated at full capacity.

   Export sales for the apparel segment, primarily denims,
   were $40.7 million, up 21.4% as compared with second
   quarter 1994. 

   Home Furnishings. Sales of the home furnishings segment
   increased by 6.0% to $54.9 million as the effect of the
   Raytex, Greeff and David and Dash acquisitions were
   partially offset by lower sales for the Company's Carlisle
   and John Wolf units.

                          Page 19


FORM 10-Q

Item 2.   (continued)


   Home furnishings operating income declined to $1.7 million
   as compared with $4.5 million for the second quarter of
   1994. This earnings decline resulted from a combination of
   lower sales volume at John Wolf and Carlisle, lower levels
   of capacity utilization and less favorable product mix at
   Cone Finishing, and start-up costs associated with growth
   initiatives and higher raw material costs at the Olympic
   Products division. 

Total Company selling and administrative expenses decreased as
a percent of sales from 9.6% for the second quarter of 1994 to
9.4% for the most recent quarter as the Company benefited from
the leverage of sales growth. Selling and administration
expenses for the second quarter of 1995 were $22.0 million, up
13.6% from the second quarter of 1994.

Interest expense for the second quarter of 1995 increased $2.2
million compared with the second quarter of 1994, primarily
the result of higher borrowing levels associated with
acquisitions.  

Income taxes as a percent of taxable income were 35.1% in the
second quarter of 1995 compared with 36.1% for the 1994
period. Both periods reflect tax benefits resulting from
operation of the Company's foreign sales corporation.


Six Months Ended July 2, 1995 Compared with Six Months Ended
July 3, 1994.

For the first six months of 1995, the Company experienced
strong demand for denim apparel fabrics and weakening markets
for speciality sportswear and home furnishings fabrics. Net
sales for the first half of 1995 were $459.2 million up 15.5%
as compared with first half 1994 net sales of $397.6 million.
Excluding the results of the recently acquired Raytex and
Greeff operations, net sales were up 11.3%. Export sales for
both periods accounted for approximately 17% of total sales. 

Net income for the first half of 1995 was $2.8 million
compared with $19.1 million for the first half of 1994.
However, 1995 earnings were negatively affected by a $8.9
million noncash charge from unconsolidated Mexican affiliates
related primarily to the peso devaluation. Income for the
first half of 1994 was increased by a gain of $.4 million,


                          Page 20

FORM 10-Q

Item 2.   (continued)


arising from the final disposal of assets of the Company's
discontinued operations, and reduced by $1.2 million from the
cumulative effect of adoption of SFAS NO. 112. Net income for
the first six months of 1995 after preferred dividends was
$.05 per share, or $.37 per share excluding Mexican affiliates
losses, as compared with net income of $.64 per share last
year or $.68 per share before SFAS No. 112. In addition to
Mexican affiliate charges, earnings were adversely affected by
lower operating margins and higher interest expense.

Gross profit (net sales less cost of sales and depreciation)
declined to 14.7% of sales as compared with 18.3% of sales for
the first half of 1994. This decline resulted from the
inability to pass on higher cotton costs through increased
pricing, lower margins in home furnishings operations and, to
a lesser extent, higher depreciation and amortization costs
associated with the Company's growth initiatives.

Business Segment. Cone Mills operates in two principal
business segments, apparel fabrics and home furnishings
products. The following table sets forth certain net sales and
operating income information regarding these segments for the
first six months of 1995 and 1994.


                               First Six Months         
                            1995               1994     
                         (Dollar amounts in millions)
NET SALES
   Apparel            $ 348.4   75.9%    $ 295.9   74.4%
   Home Furnishings     110.8   24.1       101.7   25.6
     Total            $ 459.2  100.0%    $ 397.6  100.0%

OPERATING INCOME (1)
   Apparel            $  20.3    5.8%    $  26.1    8.8%
   Home Furnishings       5.4    4.9        10.0    9.8

(1)  Operating income excludes general corporate expenses.
     Percentages reflect operating income as a percentage of
     segment net sales.


                          Page 21

FORM 10-Q

Item 2.   (continued)


   Apparel Fabrics. Sales of apparel fabrics were $348.4
   million, up 17.7% as compared with year-ago levels. The
   increase came primarily from stronger sales of denims.
   Sales increases resulted from higher unit volume as average
   prices adjusted for mix changes increased only slightly.
   Apparel segment profit margins declined to 5.8% of sales as
   compared with 8.8% of sales for the first half of 1994. The
   decrease was caused primarily by the large unrecovered
   increase in cotton costs, partially offset by increased
   volume and improved capacity utilization as denim plants
   operated at full capacity.

   Export sales for the apparel segment, primarily denims,
   were $78.0 million, up 19.1% as compared with the 1994
   period. 

   Home Furnishings. Sales of the home furnishings segment
   increased by 8.9% to $110.8 million as the effect of the
   Raytex, Greeff and David and Dash acquisitions were
   partially offset by fashion weaknesses in demand for the
   Company's home furnishings fabrics. 

   Home furnishings operating income declined to $5.4 million
   as compared with $10.0 million for the first half of 1994.
   This decline resulted from a combination of lower sales
   volume at John Wolf and Carlisle, lower levels of capacity
   utilization and less favorable mix at Cone Finishing, and
   start-up costs associated with growth initiatives and
   higher raw material costs at the Olympic Products division.
   

Total Company selling and administrative expenses decreased as
a percent of sales from 9.6% for the first half of 1994 to
9.3% for the most recent six months as the Company benefited
from the leverage of sales growth. 

Interest expense for the first six months of 1995 increased
$3.0 million compared with the first half of 1994, primarily
the result of higher borrowing levels associated with
acquisitions.  

Income taxes as a percent of taxable income were 35.0% in the
first half of 1995 compared with 36.0% for the 1994 period. 



                          Page 22


FORM 10-Q

Item 2.   (continued)

Liquidity and Capital Resources

The Company's principal long-term capital sources are a $75
million Note Agreement with The Prudential Insurance Company
of America (the "Term Loan"), its 8 1/8% Debentures due March
15, 2005 (the "Debentures"), issued on March 15, 1995 as
described below, and stockholders' equity. Primary sources of
liquidity are internally generated funds, an $80 million
Credit Agreement with a group of banks with Morgan Guaranty
Trust Company of New York ("Morgan Guaranty") as Agent Bank
(the "Revolving Credit Facility"), and a $50 million
Receivables Purchase Agreement (the "Receivables Purchase
Agreement") with Delaware Funding Corporation, an affiliate of
Morgan Guaranty.

On March 15, 1995, the Company completed the sale of
$100,000,000 of Debentures through an underwritten public
offering. A portion of the proceeds were used to repay all
outstanding borrowings under the Revolving Credit Facility.
Amounts repaid under the Revolving Credit Facility will remain
available for future borrowings. On July 2, 1995, the Company
had funds available of $99.0 million under its Revolving
Credit Facility and Receivables Purchase Agreement.

During the first half of 1995, the Company used $3.9 million
of funds in its operating activities as $27.6 million of cash
provided by net income before depreciation and amortization
expenses and noncash charges from unconsolidated Mexican
affiliates, was more than offset by increases in working
capital requirements, primarily accounts receivable as
discussed below. During the period amounts sold under the
Receivables Purchase Agreement were reduced by $19.0 million.
Additional uses of cash include capital spending of $21.9
million, investment of $16.2 million in the joint venture in
Mexico, and the preferred stock dividend of $2.7 million.
Funding came primarily from the $100,000,000 of debentures
sold in March of 1995.

During the first half of 1994, the Company generated $16.5
million in funds from operating activities which included
$30.7 million of cash provided by net income before
depreciation and amortization expenses and noncash results
from unconsolidated Mexican affiliates, partially offset by
increased working capital requirements, primarily increases in
accounts receivables and reductions of accounts payable and
accrued expenses. Major uses of cash during this period
included $16.0 million for capital expenditures, $2.6 million

                          Page 23

FORM 10-Q

Item 2.   (continued)


for preferred stock dividends and $3.5 million for investment
in the Mexican joint venture. Funding came primarily from
operating cash flow and short term borrowings and the
additional sale of accounts receivables to support working
capital needs.

On July 2, 1995, the Company's long-term capital structure
consisted of $172.6 million of long-term debt, including the
Term Loan and Debentures, and $227.6 million of stockholders'
equity. For comparison, on July 3, 1994 the Company had $75.8
million of long-term debt and $225.2 million of stockholders'
equity. Long-term debt as a percent of long-term debt and
stockholders' equity was 43% on July 2, 1995, compared with
25% on July 3, 1994. 

The Company accounts for investments in unconsolidated
affiliated companies using the equity method on a one quarter
delay basis. In December 1994, the Mexican government devalued
the peso and allowed it to trade freely against the U.S.
dollar resulting in a substantial decline in the value of the
peso versus the U.S. dollar. On January 1, 1995, the peso was
trading at 4.94 pesos per U.S. dollar versus an exchange rate
of approximately 3.45 prior to the devaluation. During the
first quarter of 1995 the peso continued to devalue versus the
U.S. dollar and was trading at an exchange rate of 6.78 pesos
per U.S. dollar on April 2, 1995. Based on the change in
exchange rates for the first quarter 1995, the Company's
stockholder equity was reduced by $3.9 million as a currency
translation adjustment in the second quarter of 1995. During
the second quarter of 1995 the peso recovered to an exchange
rate of 6.24 pesos per U.S. dollar on July 2, 1995.

Accounts receivable on July 2, 1995, were $89.7 million, up
$32.6 million from $57.1 million at July 3, 1994. At the end
of the 1995 period, the Company had sold $31 million of
accounts receivable, compared with $50 million at July 3,
1994. In addition, the increase in receivables was a result of
the increased sales level in the 1995 period. Receivables,
including those sold pursuant to the Receivables Purchase
Agreement, represented 48 days of sales outstanding at July 2,
1995 and 50 days at July 3, 1994.

Inventories on July 2, 1995, were $153.7 million, up 4.2% from
the July 3, 1994 amount of $147.5 million. The increase
resulted from higher raw materials inventories and the
purchase of Raytex.

                          Page 24

FORM 10-Q

Item 2.   (continued)


Capital spending in 1995 is expected to be approximately $62
million, including $15 million for a new jacquard plant. Other
projects include new weaving machines that replace 1970's
vintage weaving machines, additional dyeing capacity to
increase production flexibility, an additional screen printing
machine and approximately $6 million for computers, software
and information systems. Capital spending for the first half
of 1995 was $21.9 million compared with $16.0 million for the
first half of 1994. In addition to capital expenditures, the
Company expects for 1995 to spend approximately $26 million on
the Mexican joint venture, of which $16.2 million was spent in
the first half of the year. 

Financial Outlook and Strategy

Beginning in 1992 and through late 1993, Cone benefited from
favorable apparel fabric markets characterized by increasing
prices and volume in both domestic and international denim
markets and the rapid expansion of sportswear fabrics markets.
While first half 1994 sales did not grow due to short-term
denim inventory adjustments in the softgoods pipeline, second
half 1994 and first half 1995 denim operations experienced
accelerated growth. In addition to this improvement, Company
management  believes that demographic trends and other market
developments continue to present favorable long-term
opportunities for sales growth. 

Net income was lower in the first half of 1995 than in the
first half of 1994 as a result of the sharp increase in cotton
costs not recovered in pricing, the peso devaluation and weak
demand for home furnishings fabrics. For the remainder of
1995, results are expected to be adversely affected by high
cotton costs and weakening specialty sportswear and home
furnishings market, partially offset by improved prices and
increased denim volume. 

In addition to the Company's plans to maintain modern
manufacturing facilities through capital reinvestment, the
Company has set priorities for the use of cash flow and debt
capacity. Cone's first priority is international denim
manufacturing and marketing opportunities. In 1993, the
Company purchased a 20% ownership of CIPSA, and signed
agreements with CIPSA providing for the formation of the joint
venture denim manufacturing facility. Cone's second priority
for cash flow and debt capacity is acquisitions in related
home furnishings product lines. The acquisition of Raytex and

                          Page 25

FORM 10-Q

Item 2.   (continued)


Greeff are results of this strategy. The Company also from
time to time reviews and will continue to review acquisitions
and other investment opportunities (some of which may be
material to the Company) that permit Cone to add value through
its manufacturing and marketing expertise. However, the
Company currently has no agreement, arrangement or
understanding to make any such acquisition or investment.

Other potential uses of cash include additional common stock
repurchases, the reduction of outstanding preferred stock, or
cash dividends, depending on the expected benefits to
shareholders. On February 17, 1994, the Board of Directors of
the Company authorized the repurchase, from time to time, of
up to 2.5 million shares of the Company's outstanding common
stock in market transactions. As of August 1, 1995, 385,400
shares had been repurchased in open market transactions and
future repurchase decisions will be based on the Company's
expected capital structure, alternative investment
opportunities, and the market price of the common stock. No
stock repurchases have been made since January 1995.

The Company believes its internally generated operating funds
and funds available under its existing credit facilities, will
be sufficient to meet its working capital, capital spending,
possible stock repurchases, and financing commitment needs for
the foreseeable future.

Regulatory Matters

Federal, state and local regulations relating to the workplace
and the discharge of materials into the environment are
continually changing; therefore, it is difficult to gauge the
total future impact of such regulations on the Company. 
Existing government regulations are not expected to cause a
material change in the Company's competitive position,
operating results or planned capital expenditures. Cone Mills
has an active environmental committee which fosters protection
of the environment and compliance with laws.

Legal Proceedings

In November 1988 certain former employees of the Company
instituted a class action suit against the Company and certain
other defendants in which the plaintiffs ("Plaintiffs")
asserted a variety of claims related to the 1983 ESOP and
certain other employee benefit plans maintained by the

                          Page 26

FORM 10-Q

Item 2.   (continued)


Company.  In March 1992 the United States District Court in
Greenville, South Carolina entered a judgment in the amount of
$15.5 million (including an attorneys' fees award) against the
Company with respect to an alleged promise to make additional
Company contributions to the 1983 ESOP and all claims
unrelated to the alleged promise were dismissed.  The Company,
certain individual defendants and the Plaintiffs appealed.  

On May 6, 1994, the United States Court of Appeals for the
Fourth Circuit, sitting en banc, affirmed the prior conclusion
of a panel of three of its judges and unanimously reversed the
$15.5 million judgment and unanimously affirmed all of the
District Court's rulings in favor of the Company. However, the
Court of Appeals affirmed, by an equally divided court, the
District Court's holding that Plaintiffs should be allowed to
proceed on an alternative theory whether, subject to proof of
detrimental reliance, Plaintiffs could establish that a letter
to salaried employees on December 15, 1983 created an
enforceable obligation that could allow recovery on a theory
of equitable estoppel. Accordingly, the case was remanded to
the District Court for a determination of whether the
Plaintiffs could establish detrimental reliance creating
estoppel of the Company.

On April 19, 1995, the District Court granted a motion by the
Company for summary judgement on the issues of equitable
estoppel and third-party beneficiary of contract which had
been remanded to it by the Court of Appeals. The court ruled
that the Plaintiffs could not forecast necessary proof of
detrimental reliance. The District Court, however, granted
Plaintiffs motion to amend the complaint insofar as they seek
to pursue a "new" claim for unjust enrichment, but denied
their motion to amend so far as they sought to add claims for
promissory estoppel and unilateral contract. The court further
denied the Company's motion to decertify the class.

On July 24, 1995, the District Court held a "final hearing" in
this matter and the parties are awaiting the decision. Because
of the uncertainties inherent in the litigation process, it is
not possible to predict the ultimate outcome of this lawsuit.
However, the Company has defended this matter vigorously, and
it is the opinion of the Company's management that this
lawsuit, when finally concluded, will not have a material
adverse effect on the Company's financial condition.


                          Page 27

FORM 10-Q

Item 2.   (continued)



The Company is a party to various other legal claims and
actions incidental to its business. Management believes that
none of these claims or actions, either individually or in the
aggregate, will have a material adverse effect on the
financial condition of the Company.





                          Page 28

FORM 10-Q
                          PART II

Item 1.  Legal Proceedings

     In November 1988, William J. Elmore and Wayne Comer (the
     "Plaintiffs") former employees of the Company, instituted
     a class action suit against the Company and certain other
     defendants in which the Plaintiffs asserted a variety of
     claims related to the Cone Mills Corporation 1983 ESOP
     (the "1983 ESOP") and certain other employee benefit
     plans maintained by the Company.  In March 1992, the
     United States District Court in Greenville, South
     Carolina entered a judgment in the amount of $15.5
     million (including an attorneys' fee award) against the
     Company with respect to an alleged promise to make
     additional Company contributions to the 1983 ESOP and all
     claims unrelated to the alleged promise were dismissed. 
     The Company, certain individual defendants and the
     Plaintiffs appealed.

     On May 6, 1994, the United States Court of Appeals for
     the Fourth Circuit, sitting en banc, affirmed the prior
     conclusion of a panel of three of its judges and
     unanimously reversed the $15.5 million judgment and
     unanimously affirmed all of the District Court's rulings
     in favor of the Company.  However, the Court of Appeals
     affirmed, by an equally divided court, the District
     Court's holding that Plaintiffs should be allowed to
     proceed on an alternative theory whether, subject to
     proof of detrimental reliance, Plaintiffs could establish
     that a letter to salaried employees on December 15, 1983
     created an enforceable obligation that could allow
     recovery on a theory of equitable estoppel.  Accordingly,
     the case was remanded to the District Court for a
     determination of whether the Plaintiffs could establish
     detrimental reliance creating estoppel of the Company.

     On April 19, 1995, the District Court granted a motion by
     the Company for summary judgment on the issues of
     equitable estoppel and third-party beneficiary of
     contract which had been remanded to it by the Court of
     Appeals.  The court ruled that the Plaintiffs could not
     forecast necessary proof of detrimental reliance.  The
     District Court, however, granted Plaintiffs motion to
     amend the complaint insofar as they seek to pursue a
     "new" claim for unjust enrichment, but denied their
     motion to amend so far as they sought to add claims for
     promissory estoppel and unilateral contract.  The court
     further denied the Company's motion to decertify the
     class.

                          Page 29

FORM 10-Q

Item 1.  (continued)


     On July 24, 195, the District Court held a "final
     hearing" on this matter and the parties are awaiting the
     decision.  Because of the uncertainties inherent in the
     litigation process, it is not possible to predict the
     ultimate outcome of this lawsuit.  However, the Company
     has defended this matter vigorously, and it is the
     opinion of the Company's management that this lawsuit,
     when finally concluded, will not have a material adverse
     effect on the Company's financial condition.

     The Company is a party to various other legal claims and
     actions incidental to its business.  Management believes
     that none of these claims or actions, either individually
     or in the aggregate, will have a material adverse effect
     on the financial condition of the Company.

Item 4.  Submission of Matters To A Vote Of Security Holders

     Cone Mills Corporation's Annual Meeting of Shareholders
was held May 9, 1995.  The proposals voted upon and the
results of the voting were as follows:

1.   Election of three Class III Directors for a three-year  
     term.
                                                                 Broker 
                       For      Against  Abstentions  Withheld  Non-Votes
Doris R. Bray       22,100,209  117,486       0           0     3,575,100
Dewey L. Trogdon    22,095,829  121,866       0           0     3,575,100
Bud W. Willis III   22,100,109  117,586       0           0     3,575,100

2.   Ratification of the appointment of McGladrey & Pullen as
     Independent auditors for the Corporation for the fiscal
     year ending December 31, 1995.
                                                                 Broker 
                       For      Against  Abstentions  Withheld  Non-Votes
                    22,107,648  101,546     8,501         0     3,575,100

Item 6.  Exhibits and Reports on Form 8-K

(a)  The exhibits to this Form 10-Q are listed in the
     accompanying Index to Exhibits.

(b)  Reports on Form 8-K

     None


                          Page 30

FORM 10-Q              INDEX TO EXHIBITS

Exhibit
  No.      Description                                  Page No. 

* 2.1      Receivables Purchase Agreement dated
           as of August 11, 1992, between the
           Registrant and Delaware Funding
           Corporation filed as Exhibit 2.01 to 
           the Registrant's report on Form 8-K
           dated August 13, 1992.

* 2.1(a)   Amendment to Receivables Purchase
           Agreement dated April 4, 1994, between
           the Registrant and Delaware Funding 
           Corporation filed as Exhibit 2.1 to
           the Registrant's report on Form 8-K
           dated March 1, 1995.

* 2.1(b)   Amendment to Receivables Purchase 
           Agreement dated June 7, 1994, between
           the Registrant and Delaware Funding
           Corporation filed as Exhibit 2.2 to
           the Registrant's report on Form 8-K
           dated March 1, 1995.

* 2.1(c)   Amendment to Receivables Purchase
           Agreement dated as of June 30, 1994, 
           between the Registrant and Delaware
           Funding Corporation filed as Exhibit
           2.1 to the Registrant's report on
           Form 10-Q for the quarter ended
           July 3, 1994.

* 2.1(d)   Amendment to Receivables Purchase
           Agreement dated as of November 15, 1994,
           between the Registrant and Delaware
           Funding Corporation filed as Exhibit
           2.4 to the Registrant's report on
           Form 8-K dated March 1, 1995.

  2.1(e)   Amendment to Receivables Purchase
           Agreement dated as of June 30, 1995,
           between the Registrant and Delaware
           Funding Corporation.                            38


                              Page 31


FORM 10-Q              INDEX TO EXHIBITS

Exhibit
  No.      Description                                  Page No. 

* 2.2(a)   Investment Agreement dated as of 
           June 18, 1993, among Compania Industrial
           de Parras, S.A. de C.V., Sr. Rodolfo
           Garcia Muriel, and Cone Mills 
           Corporation, with following exhibits
           thereto attached, filed as Exhibit 2.2(a)
           to Registrant's report on Form 10-Q for 
           the quarter ended July 4, 1993:         

* 2.2(b)   Commercial Agreement dated as of June
           25, 1993, among Compania Industrial de
           Parras, S.A. de C.V., Cone Mills
           Corporation and Parras Cone de Mexico,
           S.A., filed as Exhibit 2.2(b) to 
           Registrant's report on Form 10-Q for the
           quarter ended July 4, 1993.
  
* 2.2(c)   Guaranty Agreement dated as of June 25,
           1993, between Cone Mills Corporation and
           Compania Industrial de Parras, S.A. de
           C.V., filed as Exhibit 2.2(c) to 
           Registrant's report on Form 10-Q for the
           quarter ended July 4, 1993.                    

* 2.2(d)   Joint Venture Agreement dated as of
           June 25, 1993, between Compania 
           Industrial de Parras, S.A. de C.V., and
           Cone Mills (Mexico), S.A. de C.V. filed as
           Exhibit 2.2(d) to Registrant's report on
           Form 10-Q for the quarter ended 
           July 4, 1993.

  2.2(e)   First Amendment to Joint Venture
           Agreement dated as of June 14, 1995,
           between Compania Industrial de Parras,
           S.A. de C.V., and Cone Mills (Mexico),
           S.A. de C.V.                                    41

* 2.2(f)   Joint Venture Registration Rights
           Agreement dated as of June 25, 1993,
           among Parras Cone de Mexico, S.A.,
           Compania Industrial de Parras, S.A. de
           C.V. and Cone Mills (Mexico),
           S.A. de C.V. filed as Exhibit 2.2(e)
           to Registrant's report on Form 10-Q
           for the quarter ended July 4, 1993.

                              Page 32

FORM 10-Q              INDEX TO EXHIBITS

Exhibit
  No.      Description                                  Page No. 

* 2.2(g)   Parras Registration Rights Agreement 
           dated as of June 25, 1993, between Compania
           Industrial de Parras, S.A. de C.V. and
           Cone Mills Corporation filed as Exhibit 
           2.2(f) to Registrant's report on Form 10-Q
           for the quarter ended July 4, 1993.

  2.2(h)   Guaranty Agreement dated as of June 14,
           1995, between Compania Industrial de
           Parras, S.A. de C.V. and Cone Mills
           Corporation.                                    48

   2.2(i)  Guaranty Agreement dated as of June 15,
           1995, between Cone Mills Corporation
           and Morgan Guaranty Trust Company of
           New York.                                       56

* 2.2(j)   Support Agreement dated as of June 25,
           1993, among Cone Mills Corporation, Sr.
           Rodolfo L. Garcia, Sr. Rodolfo Garcia
           Muriel and certain other person listed
           herein ("private stockholders") filed 
           as Exhibit 2.2(g) to Registrant's
           report on Form 10-Q for the quarter
           ended July 4, 1993.                     

* 2.3      Asset Purchase Agreement dated as
           of December 2, 1994 between the
           Registrant, Lancer Industries, Inc.
           and M.P.M. Transportation, Inc.,
           filed as Exhibit 2 to the Registrant's
           Current Report on Form 8-K dated
           December 2, 1994.

* 4.1      Restated Articles of Incorporation of
           the Registrant effective August 25, 1993,
           filed as Exhibit 4.1 to Registrant's
           report on Form 10-Q for the quarter ended
           October 3, 1993.

* 4.2      Amended and Restated Bylaws of Registrant,
           Effective June 18, 1992, filed as Exhibit
           3.5 to the Registrant's Registration
           Statement on Form S-1 (File No. 33-46907).
                                 

                              Page 33

FORM 10-Q                INDEX TO EXHIBITS

Exhibit
  No.      Description                                  Page No. 

* 4.3      Note Agreement dated as of August 13, 1992,
           between Cone Mills Corporation and The
           Prudential Insurance Company of America,
           with form of 8% promissory note attached,
           filed as Exhibit 4.01 to the Registrant's
           report on Form 8-K dated August 13, 1992.

* 4.3(a)   Letter Agreement dated September 11, 1992,
           amending the Note Agreement dated August 13,
           1992, between the Registrant and The
           Prudential Insurance Company of America
           filed as Exhibit 4.2 to the Registrant's
           report on Form 8-K dated March 1, 1995.

* 4.3(b)   Letter Agreement dated July 19, 1993,
           amending the Note Agreement dated
           August 13, 1992, between the Registrant
           and The Prudential Insurance Company of
           America filed as Exhibit 4.3 to the
           Registrant's report on Form 8-K dated
           March 1, 1995.

* 4.3(c)   Letter Agreement dated June 30, 1994,
           amending the Note Agreement dated
           August 13, 1992, between the Registrant
           and The Prudential Insurance Company of
           America filed as Exhibit 4.4 to the
           Registrant's report on Form 8-K dated
           March 1, 1995.

* 4.3(d)   Letter Agreement dated November 14, 1994,
           amending the Note Agreement dated 
           August 13, 1992, between the Registrant
           and The Prudential Insurance Company of
           America filed as Exhibit 4.5 to the
           Registrant's report on Form 8-K dated
           March 1, 1995.

  4.3(e)   Letter Agreement dated as of June 30,
           1995, amending the Note Agreement dated
           August 13, 1992, between the Registrant
           and the Prudential Insurance Company
           of America.                                     62


                              Page 34

FORM 10-Q                 INDEX TO EXHIBITS

Exhibit
  No.      Description                                  Page No. 

* 4.4      Credit Agreement dated as of August 13,
           1992, among Cone Mills Corporation,
           the banks listed therein and Morgan
           Guaranty Trust Company of New York,
           as Agent, with form of note attached
           filed as Exhibit 4.02 to the Registrant's
           report on Form 8-K dated August 13, 1992.

* 4.4(a)   Amended and Restated Credit Agreement
           dated November 18, 1994, among the 
           Registrant, various banks and Morgan
           Guaranty Trust Company of New York,
           as Agent, filed as Exhibit 4.1
           to the Registrant's report on Form 8-K
           dated March 1, 1995.

  4.4(b)   Amendment to Credit Agreement dated as of
           June 30, 1995, amending the Amended and
           Restated Credit Agreement dated 
           November 18, 1994, among the Registrant,
           various banks and Morgan Guaranty Trust
           Company of New York, as Agent.                  63

* 4.5      Specimen Class A Preferred Stock
           Certificate, filed as Exhibit 4.5
           to the Registrant's Registration 
           Statement on Form S-1(File No. 33-46907).

* 4.6      Specimen Common Stock Certificate,
           effective June 18, 1992, filed as
           Exhibit 4.7 to the Registrant's
           Registration Statement on Form S-1
           (File No. 33-46907).

* 4.7      Registration rights agreement dated
           as of March 30, 1992, among the 
           Registrant and the shareholders listed
           therein, filed as Exhibit 4.8 to the
           Registrant's Registration Statement on
           Form S-1 (File No. 33-46907).

* 4.8      The 401(k) Program of Cone Mills
           Corporation, amended and restated 
           effective December 1, 1994,filed as
           Exhibit 4.8 to the Registrant's
           report on Form 10-K for year ended
           January 1, 1995.                          
                              Page 35

FORM 10-Q                 INDEX TO EXHIBITS

Exhibit
  No.      Description                                  Page No. 

* 4.9      Cone Mills Corporation 1983 ESOP as            
           amended and restated effective
           December 1, 1994, filed as Exhibit 4.9
           to the Registrant's report on Form 10-K
           for year ended January 1, 1995.

* 4.10     Indenture dated as of February 14,
           1995, between Cone Mills Corporation
           and Wachovia Bank of North Carolina,
           N.A. as Trustee, filed as Exhibit 4.1
           to Registrant's Registration Statement
           on Form S-3 (File No. 33-57713)

* 4.11     Form of 8 1/8% Debenture in aggregate
           principal amount of $100,000,000 due
           March 15, 2005, filed as Exhibit 4.11 
           to the Registrant's report on Form 10-K 
           for the year ended January 1, 1995.

 27        Financial Data Schedule                         65

                             
* Incorporated by reference to the statement or report
  indicated.








                              Page 36


                        SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned thereunto duly authorized.



                                  CONE MILLS CORPORATION
                                  (Registrant)





Date  August 11, 1995             JOHN L. BAKANE
                                  John L. Bakane
                                  Executive Vice President and
                                  Chief Financial Officer






                          Page 37