UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q



(Mark One)

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


For the quarterly period ended                 November 30, 1999
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                       #1-8484                .
                       ---------------------------------------------
                     Heilig-Meyers Company                          .
- --------------------------------------------------------------------
      (Exact name of registrant as specified in its charter)

  Virginia                                               54-0558861
- --------------------------------------------------------------------
(State or other jurisdiction of                     (I.R.S. Employer
 incorporation or organization)                      Identification No.)

12560 West Creek Parkway, Richmond, Virginia            23238       .
- --------------------------------------------------------------------
(Address of principal executive offices)                (Zip Code)

                  (804) 784-7300                                    .
- --------------------------------------------------------------------
      (Registrant's telephone number, including area code)

                                                                    .
- --------------------------------------------------------------------
(Former  name,  former  address and former  fiscal year,  if changed  since last
 report.)

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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of January 1, 2000.

        60,676,773 shares of Common Stock, $2.00 par value.





                              HEILIG-MEYERS COMPANY
                                      INDEX



                                                                    Page
PART I.     FINANCIAL INFORMATION

Item 1.     Financial Statements

            Consolidated Statements of Operations for
            Three and Nine Months Ended November 30, 1999
            and November 30, 1998 (Unaudited)                          3

            Consolidated Balance Sheets as of November 30, 1999
            (Unaudited) and February 28, 1999 (Audited)                4

            Consolidated Statements of Cash Flows for
            Nine Months Ended November 30, 1999 and
            November 30, 1998 (Unaudited)                              5

            Notes to Consolidated Financial Statements (Unaudited)     6

Item 2.     Management's Discussion and Analysis of
            Financial Condition and Results of Operations             12

Item 3.     Quantitative and Qualitative Disclosure of
            Market Risk                                               18

PART II.    OTHER INFORMATION

Item 1.     Legal Proceedings                                         19

Item 6.     Exhibits and Reports on Form 8-K                          19


                                       2



                                     PART I

                          ITEM 1. FINANCIAL STATEMENTS

                              HEILIG-MEYERS COMPANY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  (Amounts in thousands except per share data)
                                   (Unaudited)



                               Three Months Ended          Nine Months Ended
                                  November 30,                November 30,
                               ------------------          ------------------
                                1999        1998            1999        1998
                                ----        ----            ----        ----

Revenues:
   Sales                     $469,385     $654,694      $1,595,518   $1,844,849
   Other income                59,519       73,515         195,539      227,306
                             --------     --------      ----------   ----------
     Total revenues           528,904      728,209       1,791,057    2,072,155
                             --------     --------      ----------   ----------

Costs and Expenses:
   Costs of sales             307,234      434,997       1,049,310    1,234,260
   Selling, general and
     administrative           174,360      233,550         591,586      664,781
   Interest                    12,136       19,121          50,428       57,247
   Provision for doubtful
     accounts                  27,616       30,645          74,767       76,338
                             --------     --------      ----------   ----------
      Total costs and
        expenses              521,346      718,313       1,766,091    2,032,626
                             --------     --------      ----------   ----------
   Gain (loss) on sale
     and write-down of
     assets held for sale          --           --         (63,136)          --

Earnings (loss) before
  provision for income
  taxes                         7,558        9,896         (38,170)      39,529

Provision for income taxes      2,819        3,622          24,789       14,303
                             --------    ---------      ----------   ----------

Net earnings (loss)          $  4,739     $  6,274      $  (62,959)  $   25,226
                             ========     ========      ==========   ==========


Net earnings (loss) per share of common stock:
      Basic                  $   0.08     $   0.11      $    (1.05)  $     0.43
                             ========     ========      ==========   ==========
      Diluted                $   0.08     $   0.10      $    (1.05)  $     0.42
                             ========     ========      ==========   ==========
Cash dividends per
  share of common stock      $   0.02     $   0.07      $     0.16   $     0.21
                             ========     ========      ==========   ==========


See notes to consolidated financial statements.


                                       3



                              HEILIG-MEYERS COMPANY
                           CONSOLIDATED BALANCE SHEETS
                  (Amounts in thousands except par value data)


                                            November 30,     February 28,
                                                1999            1999
                                                ----            ----
                                             (Unaudited)      (Audited)
ASSETS

Current assets:
  Cash                                       $    8,682       $   67,254
  Accounts receivable, net                      152,874          254,282
  Retained interest in securitized
     receivables at fair value                  184,852          190,970
  Inventories                                   357,128          493,463
  Other current assets                           98,610          124,305
  Net assets held for sale                      147,511              ---
                                             ----------       ----------
     Total current assets                       949,657        1,130,274

Property and equipment, net                     295,141          400,686
Other assets                                    134,573           72,632
Excess costs over net assets acquired, net      143,740          344,160
                                             ----------       ----------
                                             $1,523,111       $1,947,752
                                             ==========       ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Notes payable                              $   91,272       $  210,000
  Long-term debt due within
     one year                                     6,374          167,486
  Accounts payable                              144,161          193,799
  Accrued expenses                              164,150          178,656
                                             ----------       ----------
     Total current liabilities                  405,957          749,941
                                             ----------       ----------

Long-term debt                                  536,120          547,344
Deferred income taxes                            48,694           45,365

Stockholders' equity:
      Preferred stock, $10 par value                ---              ---
      Common stock, $2 par value (250,000
          shares authorized; shares issued
          60,677 and 59,861, respectively)      121,354          119,722
      Capital in excess of par value            240,871          242,346
      Unrealized gain on investments              4,863            5,228
      Retained earnings                         165,252          237,806
                                             ----------       ----------
         Total stockholders' equity             532,340          605,102
                                             ----------       ----------
                                             $1,523,111       $1,947,752
                                             ==========       ==========


See notes to consolidated financial statements.


                                       4



                                   HEILIG-MEYERS COMPANY
                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Amounts in thousands)
                                        (Unaudited)

                                                    Nine Months Ended
                                                       November 30,
                                                   -------------------
                                                   1999           1998
                                                   ----           ----
Cash flows from operating activities:
   Net earnings (loss)                          $(62,959)      $ 25,226
    Adjustments to reconcile net
     earnings (loss) to net cash provided
     (used) by operating activities:
       Depreciation and amortization              42,090         43,402
       Provision for doubtful accounts            74,767         76,338
       Gain (loss), net of tax on sale and
         write-down of net assets held for
         sale                                     78,903            ---
       Store closing charge payments              (1,312)        (7,665)
       Other, net                                    586         (3,859)
       Change in operating assets and
         liabilities net of the effects
         of acquisitions:
             Accounts receivable                 (87,607)        45,304
             Retained interest in securitized
               receivables at cost                 5,753        (28,190)
             Other receivables                   (32,162)       (23,982)
             Inventories                         (35,038)        10,392
             Prepaid expenses                     16,894         22,601
             Accounts payable                     12,973          6,591
             Accrued expenses                    (29,375)        (8,831)
                                                ---------      ---------

               Net cash provided (used)
               by operating activities           (16,487)       157,327
                                                ---------      ---------

Cash flows from investing activities:
   Proceeds from sale of subsidiaries            278,664            ---
   Additions to property and equipment           (23,641)       (48,685)
   Disposals of property and equipment             5,491         18,911
   Miscellaneous investments                     (15,152)       (36,489)
                                                ---------      ---------

               Net cash provided (used)
               by investing activities           245,362        (66,263)
                                                ---------      ---------

Cash flows from financing activities:
   Net decrease in notes payable                (118,728)       (85,000)
   Payments of long-term debt                   (160,756)       (23,728)
   Issuance of common stock                        1,632            142
   Dividends paid                                 (9,595)       (12,453)
                                                ---------      ---------

               Net cash used by
               financing activities             (287,447)      (121,039)
                                                ---------      ---------

Net decrease in cash                             (58,572)       (29,975)
Cash at beginning of period                       67,254         48,779
                                                ---------      ---------
Cash at end of period                           $  8,682       $ 18,804
                                                =========      =========


See notes to consolidated financial statements.


                                       5






NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

A.   The accompanying consolidated financial statements of Heilig-Meyers Company
     (the  "Company") have not been audited by independent  accountants,  except
     for the balance sheet at February 28, 1999. These financial statements have
     been prepared in accordance with regulations of the Securities and Exchange
     Commission in regard to quarterly  (interim)  reporting.  In the opinion of
     management,  the financial  information presented reflects all adjustments,
     comprised only of normal recurring accruals, which are necessary for a fair
     presentation of the results for the interim periods. Significant accounting
     policies and accounting  principles have been consistently  applied in both
     the interim and annual consolidated financial statements. Certain notes and
     the related  information  have been  condensed  or omitted from the interim
     financial  statements  presented  in this  Quarterly  Report on Form  10-Q.
     Therefore,  these financial  statements  should be read in conjunction with
     the Company's  1999 Annual  Report on Form 10-K.  The results for the third
     quarter  of  fiscal  year  2000 are not  necessarily  indicative  of future
     financial results.

B.   On May 28, 1999,  the Company  entered into a definitive  agreement to sell
     93% of its interest in its Mattress Discounters division,  and on August 6,
     the Company completed the transaction. Heilig-Meyers received approximately
     $204  million  in cash,  subject to certain  working  capital  adjustments,
     pay-in-kind junior  subordinated notes valued at $12 million and retained a
     7% equity  interest in Mattress  Discounters.  The Company  incurred  costs
     related to the  transaction  of  approximately  $8.9  million  and  assumed
     liabilities of approximately $5.6 million.  This transaction  resulted in a
     pre-tax  gain of  $135.2  million  ($56.2  million  net of tax)  which  was
     recorded in the second quarter ended August 31, 1999.  Final  resolution of
     working  capital  adjustments  is  expected  in the  fourth  quarter  ended
     February 29, 2000.

     On June 15, 1999, the Company  entered into a definitive  agreement to sell
     its interest in its Rhodes division. The transaction was closed on July 13,
     1999,  with an effective date of July 1, 1999.  Under the terms of the sale
     agreement  the  Company  received  $60  million in cash,  a $40 million 10%
     pay-in-kind  subordinated  note receivable due 2004 (9.5% interest rate per
     annum for periods where  interest is paid in cash) and an option to acquire
     a 10% equity interest in Rhodes Holdings, the acquiring entity. The Company
     also has the option to acquire an additional 10% equity interest if certain
     financial goals are achieved by Rhodes Holdings.  The Company has agreed to
     provide or guarantee a $20 million  standby credit facility to Rhodes after
     the  closing,  which may only be drawn on in  certain  circumstances  after
     utilization  of  availability  under Rhodes' primary  credit  facility.  In
     addition,  under terms of the agreement,  Rhodes assumed  approximately $10
     million in capital  lease  obligations.  During the first quarter ended May
     31,  1999,  the  Company  recorded a pre-tax  charge to  earnings of $113.7
     million  ($79.6  million net of tax) to write down its investment in Rhodes
     to estimated net realizable  value.  During the second quarter ended August
     31, 1999,  this loss was adjusted to $104.6  million  ($68.8 million net of
     tax) to reflect the final terms of this transaction.

     During the second quarter ended August 31, 1999, the Company  announced its
     intent to exit certain  markets which are not  considered to be part of the
     Company's core  operations.   These  markets  include  Chicago,   Illinois,
     Milwaukee,  Wisconsin  and  non-continental  U.S.  operations.  During  the
     quarter  ended August 31, 1999,  the Company  recorded a pre-tax  charge of
     $93.8  million  ($66.3  million  net of tax) to write  down the  associated
     assets to their  estimated  fair value,  less costs to sell,  which totaled
     approximately  $161.5  million as of August 31, 1999. The Company began the
     execution of this plan in September 1999 with the sale of assets related to
     18  Heilig-Meyers  Furniture  stores in the Chicago and Milwaukee  markets.
     Approximately  $15 million of net cash proceeds were  generated  during the
     third  quarter ended  November 30, 1999 from the sale of these assets.  The
     remaining assets effected by this plan total  approximately  $147.5 million
     and are  classified  as net assets held for sale on the  November  30, 1999
     balance  sheet.  The  Company  expects  the  remaining  dispositions  to be
     completed  within the next nine months.  The net cash  proceeds  from these
     divestitures will be used to pay down debt.

C.   On September 22, 1999,  the Board of Directors  declared a cash dividend of
     $0.02 per share which was paid on November 20,  1999,  to  stockholders  of
     record on November 3, 1999.

D.   Accounts  receivable  are shown net of the allowance for doubtful  accounts
     and unearned  finance  income.  The  allowance  for  doubtful  accounts was
     $35,126,000 and $42,475,000 and unearned finance income was $12,096,000 and
     $31,775,000 at November 30, 1999, and February 28, 1999, respectively.

                                       6


E.   The  Company  made   (received)  net  income  tax  payments   (refunds)  of
     $17,009,000  and  $(10,705,000)  during the nine months ended  November 30,
     1999, and November 30, 1998, respectively.

F.   The Company made interest  payments of $43,463,000 and  $51,242,000  during
     the  nine  months  ended   November   30,  1999,   and  November  30,  1998
     respectively.

G.   Total  comprehensive  income  (loss) for the three and nine  month  periods
     ended November 30, 1999 and 1998 is as follows:

                                       Three Months Ended     Nine Months Ended
                                           November 30,          November 30,
        (Amounts in thousands)           1999       1998       1999       1998
                                       -------------------   -------------------
        Net income (loss)             $ 4,739     $6,274     $(62,959)  $25,226

        Increase (decrease)
          in unrealized gain
          on investments              $  (900)    $  763     $   (365)  $(1,040)
                                       -----------------      -----------------
        Comprehensive income
         (loss)                       $ 3,839     $7,037     $(63,324)  $24,186
                                       =================      =================

     The difference between net income (loss) and comprehensive income (loss) is
     due to the change in the unrealized gain on investments,  which consists of
     retained interests in securitized receivables.

H.   In June  1998 the FASB  issued  SFAS No.  133, "Accounting  for  Derivative
     Instruments  and Hedging  Activities", which is effective  for fiscal years
     beginning  after  June 15,  2000.  The new  statement  requires  that every
     derivative instrument (including certain derivative instruments embedded in
     other  contracts)  be recorded  in the balance  sheet as either an asset or
     liability  measured at its fair value. SFAS No. 133 requires the changes in
     the  derivatives  fair value to be recognized  currently in earnings unless
     specific  hedge  accounting  criteria  are  met.  The  Company  has not yet
     determined  the  effect  this  statement  will  have  on  the  consolidated
     financial position or results of operations of the Company.

I.   During the nine months ended November 30, 1999, the Company had significant
     operations aligned in four operating formats: Heilig-Meyers, The RoomStore,
     Rhodes and Mattress  Discounters.  The Company's Heilig-Meyers  division is
     associated  with the Company's historical  operations.  The majority of the
     Heilig-Meyers  stores  operate  in  smaller  markets  with a broad  line of
     merchandise. The RoomStore division includes the stores primarily operating
     in Texas, Oregon,  Maryland,  Illinois,  Virginia, and the stores in Puerto
     Rico operating under the "Berrios" name. The Rhodes retailing  strategy was
     selling quality furniture to a broad base of middle income  customers.  The
     Mattress  Discounters  division  is  the  Nations  largest  retail  bedding
     specialist.

     As  discussed in Note B, the Company has  completed  the sale of its Rhodes
     division,  has  sold  93%  of its  interest  in  its  Mattress  Discounters
     division, has sold the assets related to 18 Heilig-Meyers  Furniture stores
     in the Chicago market, and has intentions to exit certain other markets. As
     a result of this  divestiture  activity,  the Company has presented two new
     reportable segments:  operations held for sale and the Chicago market, both
     of which were previously  reported in The RoomStore  division.  The Chicago
     market includes the 18  Heilig-Meyers  Furniture  stores located in Chicago
     and  operations  held for sale  includes  markets in the  Chicago  area and
     non-continental U.S. operations. Results for the nine months ended November
     30, 1999 include  operations of the Rhodes  division  through June 30, 1999
     and the Mattress Discounters  division through August 6, 1999.  Information
     for prior periods has been restated to reflect these changes.

     The Company evaluates  performance based on earnings (loss) before interest
     and income taxes (based on generally accepted accounting  principles).  The
     Company generally  accounts for intersegment sales and transfers at current
     market  prices  as if the sales or  transfers  were to  unaffiliated  third
     parties. General corporate expenses are allocated between the divisions.

                                       7

     Pertinent  financial data by operating segment for the three and nine month
     periods ended November 30, 1999 and 1998 are as follows:

                                             Three Months         Three Months
                                                 Ended                Ended
                                              November 30,         November 30,
        (Amounts in thousands)                   1999                 1998
        Revenues:                                ----                 ----
           Heilig-Meyers                     $  398,595            $  404,279
           The RoomStore                         71,434                55,176
           Operations held for sale              58,875                58,387
                                             ----------            ----------
                                                528,904               517,842
           Chicago market                            --                15,541
           Rhodes                                    --               134,794
           Mattress Discounters                      --                60,032
                                             ----------            ----------
                Total revenues from
                  external customers         $  528,904            $  728,209
                                             ==========            ==========

        Earnings (loss) before interest and taxes:
           Heilig-Meyers                     $   13,352            $   22,604
           The RoomStore                          3,481                   706
           Operations held for sale               5,859                 6,366
                                             ----------            ----------
                                                 22,692                29,676
           Chicago market                        (2,998)                 (880)
           Rhodes                                    --                (5,265)
           Mattress Discounters                      --                 5,486
                                             ----------            ----------
               Total earnings before
                 interest and taxes          $   19,694            $   29,017

        Interest expense                        (12,136)              (19,121)
                                             ----------            ----------
               Consolidated earnings before
                 provision for income taxes  $    7,558            $    9,896
                                             ==========            ==========

        Depreciation and amortization expense:
           Heilig-Meyers                     $    9,849            $    9,710
           The RoomStore                            838                   755
           Operations held for sale                 807                   687
                                             ----------            ----------
                                                 11,494                11,152
           Chicago market                           113                   148
           Rhodes                                    --                 2,925
           Mattress Discounters                      --                 1,358
                                             ----------            ----------
                Total depreciation and
                  amortization expense       $   11,607            $   15,583
                                             ==========            ==========

        Capital Expenditures:
           Heilig-Meyers                     $    6,127            $    6,254
           The RoomStore                          1,261                 1,192
           Operations held for sale                 667                   969
                                             ----------            ----------
                                                  8,055                 8,415
           Chicago market                             8                   627
           Rhodes                                    --                 2,333
           Mattress Discounters                      --                 2,295
                                             ----------            ----------
                Total capital expenditures   $    8,063            $   13,670
                                             ==========            ==========

        Total identifiable assets:
           Heilig-Meyers                     $1,287,023            $1,253,261
           The RoomStore                         88,577                74,758
           Operations held for sale             147,511               216,761
                                             ----------            ----------
                                              1,523,111             1,544,780
           Chicago market                            --                29,828
           Rhodes                                    --               315,956
           Mattress Discounters                      --                92,369
                                             ----------            ----------
                Total identifiable assets    $1,523,111            $1,982,933
                                             ==========            ==========

                                       8


                                            Nine Months            Nine Months
                                               Ended                  Ended
                                            November 30,           November 30,
                                                1999                  1998
                                                ----                  ----
        Revenues:
           Heilig-Meyers                     $1,148,690            $1,162,481
           The RoomStore                        201,774               154,658
           Operations held for sale             152,091               148,685
                                             ----------            ----------
                                              1,502,555             1,465,824
           Chicago market                        21,721                47,598
           Rhodes                               160,048               373,944
           Mattress Discounters                 106,733               184,789
                                             ----------            ----------
                Total revenues from
                  external customers         $1,791,057            $2,072,155
                                             ==========            ==========

        Earnings (loss) before interest and taxes:
           Heilig-Meyers                     $   51,108            $   77,224
           The RoomStore                         10,178                 4,651
           Operations held for sale              10,829                12,763
                                             ----------            ----------
                                                 72,115                94,638
           Chicago market                        (5,981)               (1,200)
           Rhodes                                (2,390)              (16,579)
           Mattress Discounters                  11,650                19,917
                                             ----------            ----------
                Total earnings before
                  interest and taxes         $   75,394            $   96,776

        Gain (loss) on sale and write-
          down of assets held for sale          (63,136)                   --
        Interest expense                        (50,428)              (57,247)
                                             ----------            ----------
                Consolidated earnings (loss)
                  before provision for
                  income taxes               $  (38,170)           $   39,529
                                             ==========            ==========

        Depreciation and amortization expense:
           Heilig-Meyers                     $   30,817            $   26,025
           The RoomStore                          2,341                 2,034
           Operations held for sale               2,342                 1,962
                                             ----------            ----------
                                                 35,500                30,021
           Chicago market                           561                   484
           Rhodes                                 3,918                 9,365
           Mattress Discounters                   2,111                 3,532
                                             ----------            ----------
                Total depreciation and
                  amortization expense       $   42,090            $   43,402
                                             ==========            ==========

        Capital Expenditures:
           Heilig-Meyers                     $   11,182            $   27,430
           The RoomStore                          4,321                 5,339
           Operations held for sale               3,964                 5,243
                                             ----------            ----------
                                                 19,467                38,012
           Chicago market                         1,314                 1,913
           Rhodes                                 1,665                 4,673
           Mattress Discounters                   1,195                 4,087
                                             ----------            ----------
                Total capital expenditures   $   23,641            $   48,685
                                             ==========            ==========


                                       9


J.   MacSaver Financial Services, Inc.("MacSaver") is the Company's wholly-owned
     subsidiary whose principal business activity is to obtain financing for the
     operations of Heilig-Meyers and its other subsidiaries,  and, in connection
     therewith,  MacSaver  generally  acquires and holds the installment  credit
     accounts generated by the Company's operating subsidiaries.  The payment of
     principal and interest  associated  with MacSaver debt is guaranteed by the
     Company.  The Company has not presented separate  financial  statements and
     other  disclosures  concerning  MacSaver because  management has determined
     that such  information  is not material to the holders of the MacSaver debt
     securities guaranteed by the Company. However, as required by the 1934 Act,
     the summarized financial information concerning MacSaver is as follows:


                       MacSaver Financial Services, Inc.
                      Summarized Statements of Operations
                             (Amounts in thousands)
                                  (Unaudited)

                             (Unaudited)            (Unaudited)
                         Three Months Ended      Nine Months Ended
                             November 30,           November 30,
                            1999      1998         1999      1998
                         ------------------     ------------------
Net revenues             $ 68,961  $ 74,010     $220,371  $217,704
Operating expenses         66,195    62,060      190,296   172,851
                         --------  --------     --------  --------
   Earnings before taxes    2,766    11,950       30,075    44,853
                         --------  --------     --------  --------
Net earnings             $  1,798  $  7,768     $ 19,549  $ 29,155
                         ========  ========     ========  ========


                       MacSaver Financial Services, Inc.
                           Summarized Balance Sheets
                             (Amounts in thousands)

                                      November 30,     February 28,
                                          1999            1999
                                      (Unaudited)       (Audited)
                                     ------------     ------------
Current assets                       $   52,651       $   57,148
Accounts receivable, net                107,280          145,211
Retained interest in securitized
  receivables at fair value             184,852          190,970
Due from affiliates                     510,298          716,867
                                     ----------       ----------
  Total Assets                       $  855,081       $1,110,196
                                     ==========       ==========

Current liabilities                      20,349          173,727
Deferred income taxes                    12,830           15,023
Notes payable                            91,272          210,000
Long-term debt                          535,000          535,000
Stockholders equity                     195,630          176,446
                                     ----------       ----------
  Total Liabilities and Equity       $  855,081       $1,110,196
                                     ==========       ==========


                                       10


K.    The  following  table sets  forth the  computations  of basic and  diluted
      earnings (loss) per share:

                                    Three Months Ended    Nine Months Ended
                                       November 30,          November 30,
                                     1999      1998        1999      1998
                                    ------------------    -----------------
      (Amounts in thousands except per share data)

      Numerator:
          Net earnings (loss)        $4,739   $ 6,274    $(62,959)  $25,226
      Denominator:
          Denominator for basic
          earnings per share
          average common shares
          outstanding                60,677    59,641      60,160    59,175

          Effect of potentially
          dilutive stock options         --        39          --       376

          Effect of contingently
          issuable shares
          considered earned              --       773          --       346
                                     ------    ------      ------    ------
          Denominator for diluted
          earnings per share         60,677    60,453      60,160    59,897

      Basic EPS                      $ 0.08     $0.11     $ (1.05)    $0.43
      Diluted EPS                      0.08      0.10       (1.05)     0.42


     Options to  purchase  4,851,000  and  5,266,000  shares of common  stock at
     prices ranging from $5.13 and $9.03 to $35.06 per share were outstanding at
     November  30,  1999 and 1998,  respectively,  but were not  included in the
     computation  of diluted  earnings  per share  because  they would have been
     antidilutive.


L.   In the fourth quarter of fiscal 1998, the Company recorded a pre-tax charge
     of   approximately   $25,530,000   related  to  specific   plans  to  close
     approximately  40  Heilig-Meyers   stores,   downsize  office  and  support
     facilities,  and  reorganize  the  Heilig-Meyers  private label credit card
     program.  Amounts  charged to the  provision  during the nine months  ended
     November 30, 1999 are as follows:

                                              Amount
                                              Utilized       Remaining
                              Reserve as      through        Reserve as
                              of March 1,     November 30,   of November 30,
(Amounts in thousands,        1999            1999           1999
   unaudited)                 --------------------------------------------------

Severance                     $ 1,498         $   890        $   608
Lease & facility exit cost      3,294             422          2,872
                              --------------------------------------------------
Total                         $ 4,792         $ 1,312        $ 3,480
                              ==================================================

     The Company completed the store closings,  office  downsizing,  and private
     label credit card program  reorganization  associated with this plan during
     fiscal  1999.  The  substantial  majority  of the  remaining  reserves  are
     expected to be utilized  during  fiscal 2000 with some  amounts  related to
     long-term lease obligations extending beyond fiscal 2000.


                                       11


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS

     The  following   discussion   should  be  read  in  conjunction   with  the
consolidated  financial  statements  and  notes  to the  consolidated  financial
statements  included  in  Item  1  of  this  document,   and  with  the  audited
consolidated  financial  statements of Heilig-Meyers Company (the "Company") and
notes thereto for the fiscal year ended February 28, 1999.

     On March 24, 1999, the Company announced that in an effort to substantially
improve the overall financial position of the Company and to refocus on its core
home furnishings  operation,  a review of strategic  divestiture  options of all
non-core  operating  assets was being made. The  Heilig-Meyers  division and The
RoomStore division are considered the Company's core business.

     On  May  28,  1999,  the  Company  announced  that  it had  entered  into a
definitive  agreement to sell 93% of its  interest in its  Mattress  Discounters
division, and on August 6, the Company completed the transaction.  Heilig-Meyers
received  approximately $204 million in cash, subject to certain working capital
adjustments,  pay-in-kind  junior  subordinated  notes valued at $12 million and
retained a 7% equity  interest in  Mattress  Discounters.  The Company  incurred
costs  related to the  transaction  of  approximately  $8.9  million and assumed
liabilities  of  approximately  $5.6  million.  This  transaction  resulted in a
pre-tax gain of $135.2  million ($56.2 million net of tax) which was recorded in
the second quarter ended August 31, 1999.  Final  resolution of working  capital
adjustments is expected in the fourth quarter ended February 29, 2000.

     On June 15, 1999, the Company  entered into a definitive  agreement to sell
its  interest in its Rhodes  division.  The  transaction  was closed on July 13,
1999,  with an  effective  date of July 1,  1999.  Under  the  terms of the sale
agreement  the  Company  received  $60  million  in  cash,  a  $40  million  10%
pay-in-kind  subordinated note receivable due 2004 (9.5% interest rate per annum
for  periods  where  interest  is paid in cash) and an  option to  acquire a 10%
equity interest in Rhodes Holdings,  the acquiring entity.  The Company also has
the option to acquire an  additional  10% equity  interest if certain  financial
goals are  achieved  by Rhodes  Holdings.  The  Company has agreed to provide or
guarantee a $20 million  standby  credit  facility to Rhodes  after the closing,
which  may  only be drawn  on in  certain  circumstances  after  utilization  of
availability under Rhodes' primary credit facility.  In addition, under terms of
the  agreement,  Rhodes  assumed  approximately  $10  million in  capital  lease
obligations. During the first quarter ended May 31, 1999, the Company recorded a
pre-tax charge to earnings of $113.7 million ($79.6 million net of tax) to write
down its  investment in Rhodes to estimated  net  realizable  value.  During the
second  quarter ended August 31, 1999,  the loss was adjusted to $104.6  million
($68.8 million net of tax) to reflect the final terms of this transaction.

     During the second quarter ended August 31, 1999, the Company  announced its
intent  to exit  certain  markets  which  are not  considered  to be part of the
Company's core operations. These markets include Chicago,  Illinois,  Milwaukee,
Wisconsin and non-continental U.S.  operations.  During the quarter ended August
31, 1999, the Company  recorded a pre-tax charge of $93.8 million ($66.3 million
net of tax) to write down the associated  assets to their  estimated fair value,
less costs to sell, which totaled  approximately $161.5 million as of August 31,
1999.  The Company began the  execution of this plan in September  1999 with the
sale of assets related to 18  Heilig-Meyers  Furniture stores in the Chicago and
Milwaukee markets. Approximately $15 million of net cash proceeds were generated
by these sales during the third quarter ended  November 30, 1999.  The remaining
assets  effected  by  this  plan  total  approximately  $147.5  million  and are
classified  as net assets held for sale on the November 30, 1999 balance  sheet.
The Company expects the remaining  dispositions to be completed  within the next
nine months.  The net cash proceeds from these  divestitures will be used to pay
down debt.


                                       12



RESULTS OF OPERATIONS

Revenues and Earnings

     Revenues in those  divisions  which were under the Company's  ownership for
the full quarter increased 2.1% to $528.9 million, compared to $517.8 million in
the prior year  quarter.  As a result of the  divestitures  of Rhodes,  Mattress
Discounters, and 18 stores in the Chicago market, total revenues for the quarter
declined 27.4% to $528.9  million from $728.2  million in the prior year,  which
included a full three months  activity for these  divisions.  Net earnings  from
operations for the quarter ended  November 30, 1999,  were $4.7 million or $0.08
per share compared to $6.3 million or $0.10 per share in the prior year quarter.

     For the nine month  period  ended  November  30,  1999,  revenues  in those
divisions  which were under the  Company's  ownership  for the full nine  months
increased 2.5% to $1,502.6  million,  compared to $1,465.8  million for the nine
months  ended  November  30, 1998.  As a result of the  divestitures  of Rhodes,
Mattress  Discounters,  and 18 stores in the Chicago market,  total revenues for
the nine month period declined to $1,791.1 million from $2,072.2 million for the
same period in the prior year.  For the nine month  period  ended  November  30,
1999, the Company has incurred pre-tax costs of $63.1 million ($78.9 million net
of tax) associated with divestiture activities and the write down of assets held
for sale.  Including  these  costs,  the  Company  reported  a net loss of $62.9
million or $1.05 per share for the nine month period  ending  November 30, 1999.
Absent these charges,  net earnings for the nine month period ended November 30,
1999,  were $15.9 million,  or $0.27 per share,  compared to $25.2  million,  or
$0.43 per share in the prior year comparative period.


     The following table shows a comparison of sales by division:

                     Three Months Ended           Nine Months Ended
                         November 30,                November 30,
                               (Sales amounts in millions)
                     1999           1998           1999           1998
                -------------  -------------   -------------  -------------
                       % of           % of            % of           % of
                Sales Sales    Sales Sales     Sales Sales    Sales Sales
                -------------  -------------   -------------  -------------
Heilig-Meyers   $345.9  73.7%  $347.0  53.0%   $986.4  61.8%  $980.7  53.2%
The RoomStore     70.5  15.0     54.0   8.2     199.3  12.5    152.1   8.2
Operations held
   for sale       53.0  11.3     52.1   8.0     134.5   8.4    130.6   7.1
                ------------   ------------   -------------  -------------
                 469.4 100.0    453.1  69.2   1,320.2  82.7  1,263.4  68.5

Chicago market      --    --     13.0   2.0      17.9   1.1     39.9   2.2
Rhodes              --    --    128.7  19.7     150.8   9.5    357.1  19.3
Mattress
 Discounters        --    --     59.9   9.1     106.6   6.7    184.4  10.0
                ------         ------         -------        -------
     Total      $469.4         $654.7        $1,595.5       $1,844.8
                ======         ======        ========       ========


     Sales in those divisions  which were under the Company's  ownership for the
full third quarter of fiscal 2000 increased 3.6% to $469.4 million,  compared to
$453.1  million for the quarter  ended  November  30,  1998.  As a result of the
divestitures  of  Rhodes,  Mattress  Discounters,  and 18 stores in the  Chicago
market, total sales declined 28.3% to $469.4 million compared to sales of $654.7
million in the prior year quarter.  For the nine month period ended November 30,
1999, sales in those divisions which were under the Company's  ownership for the
full nine months increased 4.5% to $1,320.2 million from $1,263.4 million.  As a
result of the divestitures of Rhodes, Mattress Discounters, and 18 stores in the
Chicago market, total sales for the nine month period declined 13.5% to $1,595.5
million from $1,844.8  million.  The overall  increase in sales in the divisions
under  the  Company's  ownership  for the full  period  was  attributable  to an
increase in operating units from November 30, 1998 to November 30, 1999, as well
as a  comparable  store  sales  increase of 0.6% and 2.0% for the three and nine
months ended  November 30, 1999.  Price changes had an immaterial  impact on the
overall sales increase for the quarter.

                                       13

     Other income for those divisions  which were under the Company's  ownership
for the full  quarter  decreased  to 12.7% from 14.3% of sales in the prior year
quarter.  For the nine months ended  November  30, 1999,  other income for these
divisions  decreased as a  percentage  of sales to 13.8% from 16.0% in the prior
year. These decreases are primarily the result of sales growth in stores that do
not offer the Company's in-house installment  credit program.  The Heilig-Meyers
division and certain stores within  operations  held for sale offer  installment
credit as a financing option to customers. On a consolidated basis, other income
increased  to 12.7% for the quarter  from 11.2% in the prior year quarter due to
the divestiture of the Rhodes and Mattress Discounters  disivions.  For the nine
month period other income  remained  flat at 12.3%.  The  following  table shows
other income as a percentage of divisional sales:

                       Three Months Ended            Nine Months Ended
                    November 30, November 30,    November 30,  November 30,
                        1999         1998            1999         1998
                    -------------------------    -------------------------
Heilig-Meyers           15.2%        16.5%           16.5%        18.5%
The RoomStore            1.3          2.2             1.2          1.7
Operations held
  for sale              11.2         12.0            13.1         13.8
Chicago market            --         20.1            21.3         19.3
Rhodes                    --          4.7             6.1          4.7
Mattress
  Discounters             --          0.2             0.1          0.2


     Within  the  Heilig-Meyers   format,  other  income  decreased  1.3%  as  a
percentage of sales for the quarter and 2.0% of sales year-to-date. The decrease
is due to an increase in the amount of  receivables  that have been  securitized
and the elimination of the previous  revolving  credit card program in September
1998. Within The RoomStore  division,  other income decreased as a percentage of
sales 0.9% for the quarter and 0.5%  year-to-date  due to the  concentration  of
total sales growth compared to the prior year.

Costs and Expenses

     Costs of sales for those divisions which were under the Company's ownership
for the full  quarter  decreased  to 65.4% from 65.8% of sales in the prior year
quarter.  For the nine months ended November 30, 1999,  costs of sales for these
divisions  decreased as a  percentage  of sales to 65.5% from 66.2% in the prior
year. On a consolidated  basis, cost of sales decreased to 65.5% for the quarter
from 66.4% in the prior year quarter.  For the nine month period ended  November
30, 1999,  cost of sales  decreased  to 65.8% from 66.9% in the prior year.  The
following table shows the costs of sales as a percentage of divisional sales:

                       Three Months Ended            Nine Months Ended
                    November 30, November 30,    November 30,  November 30,
                        1999         1998            1999         1998
                    ------------------------     -------------------------
Heilig-Meyers           65.2%        65.5%           65.6%        66.2%
The RoomStore           68.1         70.7            67.8         68.9
Operations held
  for sale              62.5         63.0            62.0         62.6
Chicago market            --         67.2            66.2         69.8
Rhodes                    --         70.8            70.6         71.7
Mattress
  Discounters             --         61.6            62.2         62.1


     The  costs of  sales  in the  Heilig-Meyers  division  decreased  0.3% as a
percentage  of sales from the prior year  quarter  and 0.6% as a  percentage  of
sales from the prior  year-to-date as a result of cost control efforts primarily
in the  warehouse  and  delivery  areas.  The  decrease in costs of sales in The
RoomStore division was primarily due to an increase in raw selling margins.

     Selling, general and administrative expenses for those divisions which were
under the Company's ownership for the full quarter increased to 36.6% from 35.4%
of sales in the prior year quarter. For the nine months ended November 30, 1999,
selling,  general and administrative expenses for these divisions increased as a
percentage  of sales to 37.4% from 36.6% in the prior  year.  On a  consolidated
basis, selling,  general and administrative  expenses increased to 37.1% for the
quarter  from 35.7% in the prior year  quarter.  For the nine month period ended
November 30, 1999,  selling,  general and  administrative  expenses increased to

                                       14

37.1%  from 36.0% in the prior  year.  The  following  table  displays  selling,
general and administrative  expense as a percentage of the applicable division's
sales:

                       Three Months Ended            Nine Months Ended
                    November 30, November 30,    November 30,  November 30,
                        1999         1998            1999          1998
                    ------------------------     -------------------------
Heilig-Meyers           38.6%        36.8%           39.0%         37.6%
The RoomStore           28.2         30.2            28.3          29.8
Operations held
  for sale              34.4         32.1            39.0          36.9
Chicago market            --         49.1            75.5          44.9
Rhodes                    --         38.0            37.1          37.7
Mattress
  Discounters             --         29.4            26.9          27.2


     Selling,  general and administrative  expenses as a percentage of sales for
the Heilig-Meyers  division  increased 1.8% as a percentage of sales as compared
to the prior year quarter and 1.4% as a  percentage  of sales as compared to the
prior year nine  month  period.  This  increase  is  primarily  attributable  to
increases  in  employee  and  casualty  insurance  expense and the loss of sales
leverage on other fixed costs due to lower than planned sales  growth.  Selling,
general and administrative  expenses in The RoomStore division decreased 2.0% as
a percentage  of sales versus the prior year quarter and  decreased  1.5% versus
the prior year nine month period.  The  decreases in The RoomStore  division are
primarily due to sales leverage gained from total sales growth.

      Interest  expense  was 2.6% and 2.9% of  sales in the  third  quarters  of
fiscal  years 2000 and 1999,  respectively  with the effect of lower debt levels
being  partially  offset by higher  interest  rates.  For the quarter,  weighted
average  long-term  debt  decreased to $557.7 million from $708.8 million in the
prior year third quarter. The decrease in long-term debt levels between years is
a result of repayments  made on $20.0 million of private  placement  debt in the
third quarter of fiscal 1999 and $129.2 million paydown of long-term debt in the
first and second quarters of fiscal 2000.  Weighted average  long-term  interest
rates increased to 8.2% from 7.6% in the prior year. Weighted average short-term
debt  decreased to $103.4  million from $254.0  million in the prior year.  This
decrease  was the result of the use of  proceeds  from  divestitures  to paydown
notes payable. Weighted average short-term interest rates increased to 7.2% from
6.1% in the prior year.  For the nine month  period  ended  November  30,  1999,
interest expense increased to 3.2% of sales from 3.1% in the prior year.

     The reduction in the sales contribution of Rhodes, Mattress Discounters and
the 18 stores in the Chicago  market caused the provision for doubtful  accounts
to increase for the third quarter, as a percentage of sales to 5.9% from 4.7% in
the prior year quarter.  For the nine month period ended  November 30, 1999, the
provision  increased  to 4.7%  from  4.1% in the prior  year.  For those  stores
offering  installment  credit,  the provision was 6.9% and 7.7% of sales for the
third  quarters  of  fiscal  years  2000 and 1999 and 6.6% and 6.9% for the nine
months ended November 30, 1999 and 1998.

     The  effective  income  tax rate was  37.3%  for the  third  quarter  ended
November 30, 1999. For the nine months ended November 30, 1999, the  divestiture
activity caused the provision for income taxes to be an expense of $24.8 million
on a pre-tax  loss of $38.2  million.  Because  the  Company's  tax basis in the
Mattress  Discounters division was minimal, the sale of the division resulted in
a tax gain significantly in excess of the gain recorded for financial  reporting
purposes.  Before  divestiture  activity,  the  effective  income  tax rate from
operations for the nine-month  period ended November 30, 1999 was 36.1% compared
to 36.2% in the prior  year.  The  Company  continues  to analyze  and  evaluate
alternative  strategies  available to estimate its tax basis in divested assets.
The results of such analysis are expected to be completed in the fourth  quarter
ending February 29, 2000.

                                       15

LIQUIDITY AND CAPITAL RESOURCES

     The Company  decreased its cash  position  $58.6 million to $8.7 million at
November 30, 1999 from $67.3 million at February 28, 1999.

     Net cash from operating  activities  produced  negative cash flows of $16.5
million during the nine months ended November 30, 1999, compared to an inflow of
$157.3 million in the comparable period of the prior year. The prior year amount
includes a cash inflow of $100.0  million  from the sale of accounts  receivable
through the  Company's  asset  securitization  program.  Continued  extension of
credit and related increases in customer accounts receivable will likely produce
minimal or  negative  cash flow from  operations  in the  upcoming  fiscal  2000
quarter.

     Investing  activities produced cash flows of $245.4 million during the nine
months ended  November 30, 1999 compared to negative cash flows of $66.3 million
in the prior year period.  The increase in cash flows from investing  activities
is primarily  due to cash proceeds  received  from the sale of Rhodes,  Mattress
Discounters,  and the 18 stores in the Chicago market,  as well as a decrease in
additions  to  property  and  equipment  during the  period  and a  decrease  in
miscellaneous  investments.  Cash used for miscellaneous  investments during the
nine months  ended  November  30,  1998  includes  deposits  paid by the Company
related to the change in the lessor of certain leased real estate.

     Financing  activities produced negative cash flows of $287.4 million during
the nine months  ended  November  30, 1999  compared to a negative  cash flow of
$121.0  million in the prior year period.  The  increase in negative  cash flows
from  financing  activities in the current year period is due to the payments of
debt from the proceeds of the sale of Rhodes,  Mattress Discounters,  and the 18
stores in the Chicago  market.  In June 1997,  the  Company  and a  wholly-owned
subsidiary filed a joint Registration  Statement on Form S-3 with the Securities
and Exchange  Commission  relating to up to $400.0 million  aggregate  principal
amount of  securities.  There were no  issuances  of debt  pursuant to the joint
Registration  Statement  during the nine months ended  November 30, 1999.  As of
November 30, 1999, long-term notes payable with an aggregate principal amount of
$175.0 million securities have been issued to the public under this Registration
Statement.  As of November 30, 1999, the Company had a $200.0 million  revolving
credit facility in place, which expires in July 2000. This facility includes ten
banks and had  $91.2  million  outstanding  and  $108.8  million  undrawn  as of
November 30, 1999.

     As a result of the losses  incurred  during the current  fiscal year due to
the write  down of assets  held for  sale,  the  Company  amended  certain  debt
agreements in the third quarter in order to maintain covenant compliance.

     Total debt as a  percentage  of debt and equity was 54.3% at  November  30,
1999,  compared to 60.4% at February 28, 1999. This decrease is primarily due to
the paydown of debt from proceeds of divested  subsidiaries as well as the write
down of assets held for sale.  The current  ratio was 2.3X at November 30, 1999,
compared to 1.5X at February 28, 1999.  The increase in the current ratio is due
to the paydown of debt and the reclassification of assets held for sale.


                                       16


OTHER INFORMATION

Year 2000 Issue

     The Year 2000 issue arises  because many  computer  programs use two digits
rather than four to define the applicable year. Using two digits could result in
system failure or  miscalculations  that cause  disruptions  of  operations.  In
addition to computer  systems,  any  equipment  with  embedded  technology  that
involves date sensitive functions is at risk if two digits have been used rather
than four.

     During  fiscal  year 1997,  management  established  a team to oversee  the
Company's  Year 2000 date  conversion  project.  The  project is composed of the
following stages: 1) assessment of the problem, 2) prioritization of systems, 3)
remediation  activities and 4) compliance  testing.  A plan of corrective action
using both internal and external resources to enhance or replace the systems for
Year  2000  compliance  has been  implemented.  Internal  resources  consist  of
permanent employees of the Company's  Information  Systems  department,  whereas
external  resources  are  composed of contract  programming  personnel  that are
directed  by the  Company's  management.  The team has  continued  to assess the
systems of  subsidiaries as the Company has expanded.  Management  completed the
remediation  stage for the  critical  systems  of the  Heilig-Meyers  operations
during  fiscal  year  1999.  Remediation  for all other  subsidiaries'  critical
systems was  completed  in the second  quarter of fiscal year 2000.  The testing
stage for critical  systems  within the entire Company was also completed in the
second  quarter of fiscal year 2000.  The audit phase for this testing  began in
the second quarter and continued into the third quarter of fiscal year 2000.

     Since the  project's  beginning  in fiscal  1997,  the Company has incurred
approximately  $3.0 million in expenses in updating its  management  information
system to alleviate potential year 2000 problems.  These expenditures  represent
personnel  costs  related  to  software  remediation  of major  impact  systems,
auditing costs,  software upgrade costs, software testing costs, and contingency
planning costs. The Company had previously initiated a hardware upgrade plan for
desktop computers that was independent of the Year 2000 issue,  and,  therefore,
most hardware upgrades were completed under this plan.

     The team has  communicated  with  other  companies,  on which the Company's
systems rely and has obtained compliance letters from these entities.  There can
be no  assurance,  however,  that the systems of these other  companies  will be
converted  in a timely  manner,  or that any such  failure to convert by another
company would not have an adverse effect on the Company's systems.

     The Company has  assessed  the  consequences  of its Year 2000  remediation
efforts not being  successful.  Management  has developed  contingency  plans to
mitigate  the effects of problems  experienced  by the  Company,  key vendors or
service providers related to the Year 2000. Management ranked suppliers based on
how critical each supplier is believed to be to the  Company's  operations.  The
Company  requested  a copy of the Year  2000  project  plan  under  which  these
suppliers are operating. The Company's Year 2000 project team has reviewed these
plans. To date the Company has not experienced any problems due to the Year 2000
issue.  Management  believes the Year 2000  compliance  issue has been addressed
properly by the Company to prevent any material adverse operational or financial
impacts.

                                       17

FORWARD-LOOKING STATEMENTS

     Certain  statements  included above are not based on historical  facts, but
are forward-looking statements. These statements can be identified by the use of
forward-looking  terminology  such  as  "believes,"  "expects,"  "may,"  "will,"
"should," or "anticipates"  or the negative thereof or other variations  thereon
or comparable  terminology,  or by  discussions  of strategy.  These  statements
reflect the Company's reasonable judgments with respect to future events and are
subject to risks and  uncertainties  that could cause  actual  results to differ
materially  from  those  in  the  forward-looking  statements.  Such  risks  and
uncertainties include, but are not limited to, the customer's willingness,  need
and  financial  ability to purchase  home  furnishings  and related  items,  the
Company's ability to extend credit to its customers, the costs and effectiveness
of promotional  activities,  the Company's access to, and cost of, capital,  and
the Company's ability to attract buyers and obtain  satisfactory  valuations for
certain  assets held for sale.  Payments  under  guarantees  of Rhodes leases or
other  obligations  or the  standby  credit  facility  as a result of lower than
expected Rhodes operating results or defaults by Rhodes could impact the outcome
of  forward  looking  statements.  Other  factors  such as  changes in tax laws,
consumer credit and bankruptcy  trends,  recessionary or expansive trends in the
Company's  markets,  the  ability of the  Company,  its key  vendors and service
providers to effectively  correct the Year 2000 issue,  and inflation  rates and
regulations  and laws which affect the  Company's  ability to do business in its
markets may also impact the outcome of forward-looking statements.




ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     There are no material  changes to the disclosure on this matter made in our
Report on Form 10-K for the year ended  February 28, 1999.  Reference is made to
Part II, Item 7A, Quantitative and Qualitative Disclosures About Market Risk, in
the Registrants Annual Report on Form 10-K for the year ended February 28, 1999.


                                       18


                                    PART II


Item 1.     Legal Proceedings

     The Company previously  reported  involvement in two cases pending in state
court  regarding  non-filing  fees  charged by the  Company  on  certain  credit
transactions.  Non-filing fees are used to obtain  insurance in lieu of filing a
financing  statement to perfect a security  interest in connection with a credit
transaction.  The plaintiffs in the cases alleged that the Company's charging of
the  non-filing  fees  violated  certain  state and federal  statutes and sought
statutory  damages  and  unspecified  punitive  damages.  Wahl v.  Heilig-Meyers
Company and Heilig-Meyers  Furniture  Company (alleging  violations of Tennessee
statutes and seeking  certification  of a class of certain  individuals who made
purchases  in the  Company's  Tennessee  stores) was filed on  June 23,  1997 in
Memphis,  Tennessee Chancery Court. On March 23, 1999, the court in Wahl entered
an order dismissing the case with prejudice.  Eubanks v.  Heilig-Meyers  Company
and Heilig-Meyers  Furniture Company (alleging violation of Georgia statutes and
seeking  certification  of a class of Georgia  residents)  was filed on March 5,
1997 in Georgia  State Court,  subsequently  removed to United  States  District
Court for the Southern District of Georgia, and on July 7, 1997, remanded to the
Superior  Court of Liberty  County,  Georgia.  On March 25,  1998,  the court in
Eubanks  entered an order  dismissing  the case. The Eubanks case was refiled on
June 23, 1998 and on November 18,  1999,  the court in Eubanks  granted  summary
judgment in favor of the Company.


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

          (a)  Exhibits. See INDEX TO EXHIBITS

          (b)  There  was  one  Current  Report  on Form 8-K  filed  during  the
               quarterly  period ended November 30, 1999. On September 27, 1999,
               Registrant filed a Form 8-K in which it reported that the Company
               was exiting  certain  furniture  stores  located in the  Chicago,
               Illinois and Milwaukee,  Wisconsin  markets.  The Registrant also
               reported results for the second quarter ended August 31, 1999.



                               INDEX TO EXHIBITS

        Exhibit
        Number      Description                                        Page
        -------     -------------------------------------------------------

         3          Bylaws of the Registrant                             21

         10.1       Amendment No. 8 dated as of September 24, 1999
                    to the Credit Agreement dated as of July 18,
                    1995 among MacSaver Financial Services, Inc.,
                    Heilig-Meyers Company, Wachovia Bank, N.A. and
                    Bank of America, N.A.                                26

         10.2       Employment Agreement between Donald S. Shaffer
                    and Heilig-Meyers Company dated as of September
                    22, 1999                                             30

         27         Financial Data Schedule                              38



                                       19




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.




                                          Heilig-Meyers Company
                                          (Registrant)



Date:      January 14, 2000               /s/Roy B. Goodman
                                          ----------------------------
                                          Roy B. Goodman
                                          Executive Vice President and
                                          Principal Financial Officer


Date:      January 14, 2000               /s/Thomas F. Crump
                                          ----------------------------
                                          Thomas F. Crump
                                          Senior Vice President,
                                          Controller















                                       20