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                 May 31, 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 July 1, 1999.

        59,874,085 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 Months Ended May 31, 1999 and May 31, 1998
            (Unaudited)                                                3

            Consolidated Balance Sheets as of May 31, 1999
            (Unaudited) and February 28, 1999 (Audited)                4

            Consolidated Statements of Cash Flows for
            Three Months Ended May 31, 1999 and
            May 31, 1998 (Unaudited)                                   5

            Notes to Consolidated Financial Statements (Unaudited)     6

Item 2.     Management's Discussion and Analysis of
            Financial Condition and Results of Operations             11

Item 3.     Quantitative and Qualitative Disclosure of
            Market Risk                                               17

PART II.    OTHER INFORMATION

Item 6.     Exhibits and Reports on Form 8-K                          18

                                       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
                                                  May 31,
                                            ------------------
                                             1999        1998
                                             ----        ----

Revenues:
      Sales                               $618,492     $593,795
      Other income                          70,711       75,144
                                          --------     --------
        Total revenues                     689,203      668,939
                                          --------     --------

Costs and Expenses:
      Costs of sales                       400,229      393,432
      Selling, general and
        administrative                     231,320      217,296
      Interest                              19,733       19,140
      Provision for doubtful accounts       23,872       23,199
                                          --------     --------
         Total costs and expenses          675,154      653,067
                                          --------     --------
      Write-down of assets held
        for sale                          (113,690)          --

Earnings (loss) before provision for
      income taxes                         (99,641)      15,872

Provision (benefit) for income taxes       (29,101        5,678
                                          --------    ---------

Net earnings (loss)                       $(70,540)    $ 10,194
                                          ========    =========


Net earnings (loss) per share of common stock:
      Basic                               $  (1.18)   $    0.17
                                          ========    =========
      Diluted                             $  (1.18)   $    0.17
                                          ========    =========
Cash dividends per share of
      common stock                        $   0.07     $   0.07
                                          ========     ========


See notes to consolidated financial statements.


                                       3



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


                                               May 31,      February 28,
                                                1998            1999
                                                ----            ----
                                             (Unaudited)     (Audited)
ASSETS

Current assets:
  Cash                                       $   20,649       $   67,254
  Accounts receivable, net                      252,205          254,282
  Retained interest in securitized
     receivables at fair value                  192,184          190,970
  Inventories                                   396,845          493,463
  Other current assets                           98,773          124,305
  Net assets held for sale                      159,857              ---
                                             ----------       ----------
     Total current assets                     1,120,513        1,130,274

Property and equipment, net                     320,712          400,686
Other assets                                    104,995           72,632
Excess costs over net assets acquired, net      196,126          344,160
                                             ----------       ----------
                                             $1,742,346       $1,947,752
                                             ==========       ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Notes payable                              $  201,358       $  210,000
  Long-term debt due within
     one year                                   131,193          167,486
  Accounts payable                              147,368          193,799
  Accrued expenses                              154,875          178,656
                                             ----------       ----------
     Total current liabilities                  634,794          749,941
                                             ----------       ----------

Long-term debt                                  536,766          577,344
Deferred income taxes                            40,129           45,365

Stockholders' equity:
      Preferred stock, $10 par value                ---              ---
      Common stock, $2 par value (250,000
          shares authorized; shares issued
          59,861 and 59,861, respectively)      119,722          119,722
      Capital in excess of par value            242,380          242,346
      Unrealized gain on investments              5,478            5,228
      Retained earnings                         163,077          237,806
                                             ----------       ----------
         Total stockholders' equity             530,657          605,102
                                             ----------       ----------
                                             $1,742,346       $1,947,752
                                             ==========       ==========


See notes to consolidated financial statements.

                                       4



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

                                                    Three Months Ended
                                                          May 31,
                                                   -------------------
                                                   1999           1998
                                                   ----           ----
Cash flows from operating activities:
   Net earnings (loss)                          $(70,540)      $ 10,194
    Adjustments to reconcile net
     earnings (loss) to net cash provided
     (used) by operating activities:
       Depreciation and amortization              16,446         14,587
       Provision for doubtful accounts            23,872         23,199
       Store closing charge payments              (1,312)        (3,411)
       Write-down of net assets held
         for sale                                 79,552            ---
       Other, net                                 (4,275)           (50)
       Change in operating assets and
         liabilities net of the effects
         of acquisitions:
             Accounts receivable                 (23,050)       (20,631)
             Retained interest in securitized
               receivables at cost                  (964)       (10,920)
             Other receivables                    (8,606)        (6,113)
             Inventories                          (7,794)        (3,377)
             Prepaid expenses                      3,205           (337)
             Accounts payable                       (958)        14,250
             Accrued expenses                     16,116         11,451
                                                ---------      ---------

               Net cash provided by
               operating activities               19,692         28,842
                                                ---------      ---------

Cash flows from investing activities:
   Additions to property and equipment            (8,975)       (15,830)
   Disposals of property and equipment             3,712          7,562
   Miscellaneous investments                     (13,822)       (10,385)
                                                ---------      ---------

               Net cash used by investing
               activities                        (19,085)       (18,653)
                                                ---------      ---------

Cash flows from financing activities:
   Net (decrease) increase in notes payable       (8,642)       (26,115)
   Payments of long-term debt                    (34,381)          (687)
   Issuance of common stock                          ---             25
   Dividends paid                                 (4,189)        (4,135)
                                                ---------      ---------

               Net cash used by
               financing activities              (47,212)       (30,912)
                                                ---------      ---------

Net (decrease) increase in cash                  (46,605)       (20,723)
Cash at beginning of period                       67,254         48,779
                                                ---------      ---------
Cash at end of period                           $ 20,649       $ 28,056
                                                =========      =========


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 first
     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. The sale price is
     approximately $221.7 million,  subject to final adjustment,  including cash
     proceeds,  net of  transaction  and other costs,  of  approximately  $206.7
     million.  The transaction,  which is subject to certain closing conditions,
     is  expected  to close in the second  quarter  ending  August 31,  1999 and
     result in a gain, net of income taxes, of approximately  $68.0 million,  or
     $1.12 per share.  The net cash proceeds will be used to pay down debt.  The
     net assets of the Mattress Discounters division totaled $71.0 million as of
     May 31,  1999 and are  included  in net assets held for sale on the balance
     sheet.

     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 $60.0 million in cash, a $40.0 million note
     and an option to acquire a 10% equity interest in the new holding  company.
     The  Company  also has the  option to  acquire  an  additional  10%  equity
     interest  if  certain  financial  goals  are  achieved  by the new  holding
     company.  Pursuant  to the  agreement  the  Company  retained  rights to an
     insurance  claim  settlement and a federal net operating loss  carryforward
     which in  aggregate  will  result in  approximately  a $15.0  million  cash
     benefit to the  Company.  The Company has agreed to provide or  guarantee a
     $20.0 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 will assume  approximately  $10 million in
     capital lease  obligations.  Because  management  had committed to a formal
     plan to  dispose of the Rhodes  division,  the net assets of this  division
     were  reclassified  to net assets held for sale as of May 31, 1999. The net
     assets of the Rhodes  division are carried at the estimated net  realizable
     value  totaling $88.8 million as of May 31, 1999. The write down of the net
     assets  of the  Rhodes  division  to the  estimated  net  realizable  value
     resulted in a $113.7  million  charge to pre-tax operating  results for the
     quarter  ended May 31,  1999.  The write down  reduced  net income by $79.6
     million, or $1.33 per share.

                                       6



     The  results of  operations  for these two  divisions  are  included in the
     consolidated results of operations for the quarters ending May 31, 1999 and
     1998.  Results of operations for each division are presented in Note I. The
     net cash proceeds from these transactions will be used to pay down debt.

C.   On March 23, 1999, the Board of Directors declared a cash dividend of $0.07
     per share which will be payable on May 15, 1999, to  stockholders of record
     on April 21, 1999.

D.   Accounts  receivable  are shown net of the allowance for doubtful  accounts
     and unearned  finance  income.  The  allowance  for  doubtful  accounts was
     $46,354,000 and $42,475,000 and unearned finance income was $31,336,000 and
     $31,775,000  at May 31, 1999, and February 28, 1999,  respectively.

E.   The Company made income tax  payments of $537,000  and $371,000  during the
     three months ended May 31, 1999, and May 31, 1998, respectively.

F.   The Company made interest  payments of $11,473,000 and  $12,677,000  during
     the three months ended May 31, 1999, and May 31, 1998 respectively.

G.   Total  comprehensive  loss was $70,290,000 for the three month period ended
     May 31, 1999 and total  comprehensive  income was $10,194,000 for the three
     month period ended May 31, 1998. The  difference  between net income (loss)
     and comprehensive income (loss) is due to the change in the unrealized gain
     on  investments,   which  consist  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.   The Company has significant  operations  aligned in four operating formats:
     Heilig-Meyers, The RoomStore, Rhodes and Mattress Discounters divisions. As
     discussed  in Note B, the Company has entered into  agreements  to sell its
     Rhodes  division  and  93% of its  interest  in  its  Mattress  Discounters
     division.  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
     and  Illinois  and the stores in Puerto  Rico  operating  under the Berrios
     name. The Rhodes retailing strategy is selling quality furniture to a broad
     base of middle income customers.  The Mattress  Discounters division is the
     Nations largest retail bedding specialist.

     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 quarters ended May
     31, 1999 and 1998 are as follows:

                                                May 31,                May 31,
     (Amounts in thousands)                      1999                   1998
                                              ----------            -----------
     Revenues:
        Heilig-Meyers                         $  382,451             $  381,202
        The RoomStore                            123,572                110,914
        Rhodes                                   122,103                117,710
        Mattress Discounters                      61,077                 59,113
          Total revenues from                 ----------             ----------
            external customers                $  689,203             $  668,939
                                              ==========             ==========
     Earnings (loss) before
      interest and taxes:
        Heilig-Meyers                         $   24,120             $   26,359
        The RoomStore                              3,783                  6,435
        Rhodes                                      (832)                (3,956)
        Mattress Discounters                       6,711                  6,174
          Total earnings (loss)               ----------             ----------
            before interest and taxes         $   33,782             $   35,012
                                              ==========             ==========

     Write down of assets held for sale         (113,690)                    --
     Interest expense                            (19,733)               (19,140)
          Consolidated earnings (loss)        ----------             ----------
            before provision (benefit)
            for income taxes                  $  (99,641)            $   15,872
                                              ==========             ==========
     Depreciation Expense:
        Heilig-Meyers                         $   10,561             $    8,934
        The RoomStore                              1,595                  1,341
        Rhodes                                     3,070                  3,238
        Mattress Discounters                       1,220                  1,074
                                              ----------             ----------
          Total depreciation expense          $   16,446             $   14,587
                                              ==========             ==========
     Capital Expenditures:
        Heilig-Meyers                         $    4,730             $    9,010
        The RoomStore                              1,960                  4,305
        Rhodes                                     1,326                  1,471
        Mattress Discounters                         959                  1,044
                                              ----------             ----------
          Total capital expenditures          $    8,975             $   15,830
                                              ==========             ==========
     Total identifiable assets:
        Heilig-Meyers                         $1,326,689             $1,390,660
        The RoomStore                            255,800                274,364
        Rhodes, at net realizable value           88,839                323,438
        Mattress Discounters, net at
         historical cost                          71,018                101,659
                                              ----------             ----------
          Total identifiable assets           $1,742,346             $2,090,121
                                              ==========             ==========


     The net  identifiable  assets  of the  Rhodes  division  are  stated at net
     realizable value, which was below historical cost. The identifiable  assets
     of the  Mattress  Discounters  division  are stated net of  liabilities  at
     historical cost which is lower than the estimated net realizable value. The
     prior year amounts for these two divisions are stated at historical cost as
     presented in the consolidated balance sheet.

                                       8


I.   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)

                                        Three Months Ended
                                              May 31,
                                         1999        1998
                                      --------------------
Net revenues                          $ 76,513    $ 70,895
Operating expenses                      61,858      55,564
                                      --------    --------
   Earnings before taxes                14,656      15,331
                                      --------    --------
Net earnings                          $  9,527    $  9,966
                                      ========    ========

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

                                       May 31,     February 28,
                                         1999             1999
                                   ----------      -----------
                                   (Unaudited)        (Audited)

Current assets                     $   46,655       $   57,148
Accounts receivable, net              144,630          145,211
Retained interest in securitized
  receivables at fair value           192,184          190,970
Due from affiliates                   707,419          716,867
                                   ----------       ----------
  Total Assets                     $1,090,888       $1,110,196
                                   ==========       ==========

Current liabilities                   155,351          172,727
Deferred income taxes                  12,957           15,023
Notes payable                         201,358          210,000
Long-term debt                        535,000          535,000
Stockholders equity                   186,222          176,446
                                   ----------       ----------
Total Liabilities and Equity       $1,090,888       $1,110,196
                                   ==========       ==========

                                       9


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

                                             Three Months Ended
                                                   May 31,
                                               1999       1998
                                            --------------------
    (Amounts in thousands except per share data)
     Numerator:
          Net earnings (loss)               $(70,540)   $10,194
     Denominator:
          Denominator for basic
          earnings per share
          average common shares
          outstanding                         59,861     58,812

          Effect of potentially
          dilutive stock options                  --        594

          Effect of contingently issuable
          shares considered earned                --        264

          Denominator for diluted
          earnings per share                  59,861     59,670

     Basic EPS                                $(1.18)     $0.17
     Diluted EPS                               (1.18)      0.17


     Options to  purchase  5,266,000  and  2,990,000  shares of common  stock at
     prices  ranging from $6.02 and $14.63 to $35.06 per share were  outstanding
     at May 31,  1999 and  1998,  respectively,  but were  not  included  in the
     computation  of diluted  earnings  per share  because  they would have been
     antidilutive.

K.   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 three months ended May
     31, 1999 are as follows:
                                                  Amount
                                                  Utilized      Remaining
                                  Reserve as      through       Reserve as
                                  of March 1,     May 31,       of May 31,
     (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 to be
     utilized  during fiscal 2000 with some amounts  related to long-term  lease
     obligations extending beyond fiscal 2000.


                                       10


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  is
considered as the Company's core business.

     On May 28, 1999,  the Company  entered into a definitive  agreement to sell
93% of its  interest in its  Mattress  Discounters  division.  The sale price is
approximately  $221.7  million,  subject  to final  adjustment,  including  cash
proceeds,  net of transaction and other costs, of approximately  $206.7 million.
The transaction,  which is subject to certain closing conditions, is expected to
close in the second  quarter ending August 31, 1999 and result in a gain, net of
income taxes, of approximately  $68.0 million,  or $1.12 per share. The net cash
proceeds  will  be  used to pay  down  debt.  The  net  assets  of the  Mattress
Discounters  division  totaled $71.0 million as of May 31, 1999 and are included
in net assets held for sale on the balance sheet.

     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  $60.0 million in cash, a $40.0 million note and
an option to acquire a 10%  equity  interest  in the new  holding  company.  The
Company  also has the option to acquire an  additional  10% equity  interest  if
certain financial goals are achieved by the new holding company. Pursuant to the
agreement the Company  retained  rights to an insurance  claim  settlement and a
federal  net  operating  loss  carryforward  which in  aggregate  will result in
approximately  a $15.0  million  cash  benefit to the  Company.  The Company has
agreed to provide or guarantee a $20.0 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 will assume  approximately  $10 million in
capital lease obligations.  Because management had committed to a formal plan to
dispose  of  the  Rhodes  division,   the  net  assets  of  this  division  were
reclassified  to net assets held for sale as of May 31, 1999.  The net assets of
the Rhodes  division are carried at the estimated net realizable  value totaling
$88.8 million as of May 31, 1999. The write down of the net assets of the Rhodes
division to the  estimated net  realizable  value  resulted in a $113.7  million
charge to pre-tax  operating  results for the quarter  ended May 31,  1999.  The
write down reduced net income by $79.6 million, or $1.33 per share.

     The operating results for the Rhodes and Mattress Discounters divisions are
included in the  consolidated  statements  of  operations  and the  consolidated
statements of cash flows for the quarters  ended May 31, 1999 and 1998.  The net
assets of these two divisions are considered  held for sale and are presented in
current assets on the May 31, 1999 balance sheet. The May 31, 1998 balance sheet
reports the assets of these two divisions on a consolidated basis.

                                       11


RESULTS OF  OPERATIONS

Revenues  and Earnings

     Total  revenues  for the quarter  rose 3.0% to $689.2  million  from $668.9
million in the prior  year.  Rhodes,  The  RoomStore  and  Mattress  Discounters
contributed  approximately  $122.1 million,  $123.6 million and $61.1 million of
the total revenues,  respectively.  Total revenues for stores operated under the
Heilig-Meyers  and The RoomStore  divisions for the quarter  increased 2.8% from
the prior year.  Including a $79.6 million after tax charge, or $1.33 per share,
the  Company  incurred a net loss for the  quarter  ended May 31,  1999 of $70.5
million  or $1.18 per  share.  This loss was  primarily  the result of the $79.6
million after tax charge associated with the write down of the net assets of the
Rhodes  division to net  realizable  value.  Excluding the asset write down, net
income for the current quarter was $9.0 million,  or $0.15 per share compared to
net income of $10.2 million,  or $0.17 per share in the comparable period of the
prior year. This decrease of  approximately  $1.2 million from the first quarter
of fiscal 1999 is due to factors discussed below.

     The following table shows a comparison of sales by division:

                                   Three Months Ended
                               (Sales amounts in millions)
                          May 31, 1999             May 31, 1998
                          ------------             ------------
                     # of            % of       # of             % of
                    Stores   Sales   Total      Stores   Sales   Total
                    ----------------------      ----------------------
Heilig-Meyers          814  $327.3    52.9         813  $320.4    54.0
The RoomStore          109   115.4    18.7         101   101.9    17.2
Rhodes                  93   114.8    18.6         102   112.4    18.9
Mattress Discounters   241    61.0     9.9         225    59.1     9.9
                    ----------------------       ---------------------
 Total               1,257  $618.5   100.0       1,241  $593.8   100.0
                    ======================       =====================

     Sales for the first quarter of fiscal 2000 increased 4.2% to $618.5 million
from  $593.8  million in the quarter of the prior year.  The overall increase in
sales was primarily  attributable  to a comparable  store sales increase of 3.8%
for the three months ended May 31, 1999,  with the  remainder due to an increase
in  operating  units from May 31,  1998 to May 31,  1999.  Price  changes had an
immaterial impact on the overall sales increase for the quarter.

     On a consolidated basis, other income decreased during the first quarter to
11.4% from 12.7% of sales in the prior year quarter.  This decrease is 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 in The
RoomStore  division offer installment credit as a financing option to customers.
The following table shows other income as a percentage of divisional sales:

                               May 31,        May 31,
                                1999           1998
                               ------         ------
     Heilig-Meyers              16.8%          19.0%
     The RoomStore               7.1%           8.9%
     Rhodes                      6.3%           4.7%
     Mattress Discounters        0.1%           0.1%

     Within  the  Heilig-Meyers   format,  other  income  decreased  2.2%  as  a
percentage  of sales for the quarter.  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.  The Rhodes  division  experienced  an
increase in other income of 1.6% as a percentage of sales for the quarter.  This
increase was due to a higher level of selling  emphasis placed on  non-furniture
goods and services.  Within The RoomStore division,  other income decreased as a
percentage  of sales 1.8% for the  quarter  due to an increase in stores that do
not offer an in-house installment program. Other income as a percentage of sales
within the Mattress  Discounters  division  remained  flat versus the prior year
quarter.

                                       12

Costs and Expenses

     Costs of sales  decreased to 64.7% of sales  compared to 66.3% in the prior
year quarter.  The  following  table shows the costs of sales as a percentage of
divisional sales:

                               May 31,        May 31,
                                1999           1998
                               ------         ------
     Heilig-Meyers              63.9%          65.7%
     The RoomStore              64.2%          64.5%
     Rhodes                     69.1%          71.1%
     Mattress Discounters       61.6%          63.0%


     The costs of sales in the  Heilig-Meyers  division  decreased 1.8% from the
prior  year  quarter  as a  result  of cost  control  efforts  primarily  in the
warehouse  and  delivery  areas.  Within  the  Rhodes  division  costs  of sales
decreased  2.0%.  Selling margins in the Rhodes division were reduced during the
repositioning  period in the prior year  quarter in order to  increase  consumer
demand,  which was below managements  expectations.  In the current year quarter
the Rhodes  promotional  strategy  was  refocused  to expand  its middle  income
customer base which resulted in higher selling margins. The decrease in costs of
sales in The RoomStore division was primarily due to decreases in costs of sales
in the Puerto Rican  stores.  Mattress  Discounters  reported a 1.4% decrease in
cost of sales due to improved  buying power and increased sales of private label
merchandise.

     Selling,  general and  administrative  expense increased as a percentage of
sales to 37.4%  from  36.6% in the  prior  year  quarter.  The  following  table
displays  selling,  general and  administrative  expenses as a percentage of the
applicable divisions sales:

                              May 31,        May 31,
                                1999           1998
                               ------         ------
     Heilig-Meyers              39.4%          38.6%
     The RoomStore              36.5%          35.6%
     Rhodes                     37.9%          37.1%
     Mattress Discounters       27.6%          26.6%


     Selling,  general and administrative  expenses as a percentage of sales for
the Heilig-Meyers division increased 0.8% as compared to the prior year quarter.
This  increase  is due to the  timing  of  certain  administrative  ex legal and
professional  fees and  contributions  as compared to the prior year. The Rhodes
division experienced an increase of 0.8% in selling,  general and administrative
expenses as compared to the prior year  quarter as a result of costs  associated
with special  promotion  programs in the first quarter of fiscal 2000.  Selling,
general and  administrative  expenses as a percentage of sales increased 0.9% in
The RoomStore  division  primarily due to increased  advertising for new stores.
Mattress Discounters selling, general and administrative expenses increased 1.0%
as a percentage of sales primarily as a result of new store growth.

                                       13

     Interest  expense was flat  versus the prior year  quarter at 3.2% of sales
with the effect of lower debt levels being offset by higher interest rates.  For
the quarter,  weighted  average  long-term debt decreased to $675.4 million from
$722.2 million in the prior year first  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 $34.4 million  paydown of
long-term debt in the first quarter of fiscal 2000.  Weighted average  long-term
interest rates increased to 8.3% from 7.6% in the prior year.  Weighted  average
short-term  debt  decreased to $186.3  million from $228.1  million in the prior
year.  Weighted average short-term interest rates increased to 6.6% from 6.2% in
the prior year.  Interest  expense  remained  relatively flat as a percentage of
sales to the prior year period due to sales  leverage  gained from the  Mattress
Discounters  units,  which were  purchased  with  common  stock in July 1997 and
January 1998.

     The  provision  for doubtful  accounts for the first quarter of fiscal 2000
was equal to the prior year quarter as a percentage of sales at 3.9%.  For those
stores offering installment credit, the provision was 6.5% and 6.4% of sales for
the first quarters of fiscal years 2000 and 1999.

     The  effective  income tax benefit for the first quarter of fiscal 2000 was
29.2%  compared  to the  income tax rate of 35.8% for the first  quarter  fiscal
1999.  The lower  rate is due to the write  down of the Rhodes net assets to net
realizable value.  Because of differences between the carrying value and the tax
basis  of  certain  assets  that  were  written  down,  the  effective  tax rate
applicable to the write down was 30%. The effective rate  applicable to earnings
before the asset write down was 35.9%.

LIQUIDITY AND CAPITAL RESOURCES

     The Company  decreased its cash position  $46.6 million to $20.7 million at
May 31, 1999 from $67.3 million at February 28, 1999.

     Net cash inflow from operating activities was $19.7 million, compared to an
inflow of $28.8 million in the comparable  period of the prior year. The Company
traditionally  produces minimal or negative cash flow from operating  activities
because it extends in-house credit in its  Heilig-Meyers  and certain  RoomStore
stores. 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 quarters.  However,  the Company expects to continue to
periodically  sell accounts  receivable as a source of cash flows from operating
activities.

     Cash flows from  investing  activities  for the  quarter  remained  flat as
compared to the prior year quarter.  Investing activities produced negative cash
flows of $19.1  million  during the first  quarter of fiscal  2000  compared  to
negative cash flows of $18.7 million in the prior year period.

     Financing  activities  produced negative cash flows of $47.2 million during
the first  quarter of fiscal  2000  compared  to a  negative  cash flow of $30.9
million  in the prior  year  period.  The  negative  cash  flow  from  financing
activities  in the current year quarter is due to the decrease in notes  payable
and payments of long-term  debt.  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 three months ended May 31, 1999. As of May 31,
1999, long-term notes payable with an aggregate principal amount of $175 million
securities have been issued to the public under this Registration  Statement. As
of May 31, 1999, the Company had a $298.1 million  revolving  credit facility in
place,  which  expires in July 2000.  This  facility  includes ten banks and had
$201.4 million outstanding and $96.7 million unused as of May 31, 1999.

                                       14


     As a result of  losses incurred  during  fiscal  years  1999 and 1998,  the
Company  obtained  amendments  to its bank debt  agreements in order to maintain
covenant  compliance.  The most  recent  amendment  includes a revised  covenant
package and a provision whereby the revolving credit facility commitment will be
reduced on a dollar for dollar  basis,  with proceeds from asset sales until the
commitment  is reduced to $200.0  million.  In  addition,  current  senior  note
maturities of $95.5 million were extended and become payable in September  1999.
The  Company  expects to repay these  notes with the  proceeds  from the sale of
assets or other financing activities.

     Total debt as a  percentage  of debt and equity was 62.1% at May 31,  1999,
compared to 60.4% at February 28, 1999.  This  increase is primarily  due to the
reclassification  of assets held for sale. The current ratio was 1.8X at May 31,
1999,  compared to 1.5X at February 28, 1999.  The current ratio also  increased
due  to  the   reclassification   of   assets   held  for  sale.   Without   the
reclassification,  the current ratio would have remained  unchanged  compared to
February 28, 1999.

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.  Completion of remediation  for all other  subsidiaries
critical  systems is  expected in the second  quarter of fiscal  year 2000.  The
testing stage for critical  systems within the entire Company is planned for the
second  quarter of fiscal year 2000. The Company is in the mid to late stages of
inventorying and making an assessment of its non-information  technology systems
(such as  telephone  and alarm  systems).  Managers  of such  systems  have been
instructed to contact the  appropriate  third party  vendors to determine  their
Year 2000 compliance.

     Since the  projects  beginning  in fiscal  1997,  the Company has  incurred
approximately  $1.2 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.  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.

                                       15

     The remaining  expenditures are expected to be approximately $1.69 million,
which will be expensed as incurred.  Expected future  expenditures can be broken
down as follows:

                                    Dollars      % of
Task:                         (in thousands)    Total
- ------------------------------------------------------
Auditing Remediation  Efforts         $ 700        42%
Internal Personnel Resources            640        38
Software  Upgrades-Remediation/
  Auditing/Testing                      350        20
                                      -----       ---
Total                                 1,690       100%

     The  remaining  cost of the  Company's  Year 2000  Project and the dates on
which the Company plans to complete the Year 2000  compliance  program are based
on managements current estimates, which are derived assumptions include, but are
not limited to, the continued  availability of certain resources,  the readiness
of  third-parties  through  their own  remediation  plans,  the absence of costs
associated  with  implementation  of  any  contingency  plan  and  the  lack  of
acquisitions by the Company  requiring  additional  remediation  efforts.  These
assumptions   are   inherently   uncertain   and  actual   events  could  differ
significantly from those anticipated.

     The team is  communicating  with  other  companies,  on which the Company's
systems rely and is planning to obtain  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.

     Management  believes  the Year  2000  compliance  issue is being  addressed
properly by the Company to prevent any material adverse operational or financial
impacts. However, if such enhancements are not completed in a timely manner, the
Year 2000  issue may have a material  adverse  impact on the  operations  of the
Company.  The Company is currently  assessing the  consequences of its Year 2000
project not being  completed  on schedule or its  remediation  efforts not being
successful.  Management is developing  contingency plans to mitigate the effects
of problems experienced by the Company, key vendors or service providers related
to the Year 2000.  Management  is ranking  suppliers  based on how critical each
supplier  is  believed  to  be to  the  Company's  operations.  The  Company  is
requesting a copy of the Year 2000 project plan under which these  suppliers are
operating.  The Company's  Year 2000 project team will review these plans.  If a
supplier is deemed to be critical  and has a project plan that does not meet the
Company's  expectations  for  completion,  the Company  will  examine all of the
circumstances and develop a contingency plan.  Contingency plans may include the
identification  and use of an alternate  supplier of the product or service that
is Year 2000  compliant or the purchase of  additional  levels of inventory as a
precaution based on the Company's expected needs. Management expects to complete
its Year 2000 contingency planning during the second quarter of fiscal 2000.

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 customers  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  and  format  realignments,  the  Company's  access  to, and cost of,
capital, the investment group's ability to obtain satisfactory financing for the
purchase of the  controlling  interest,  as well as  valuations at which certain
other  potential  divestitures  may occur.  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 the 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.

                                       16

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.


                                       17


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 May 31, 1999.  On March 29,
                  1999, Registrant filed a Form 8-K in which it attached
                  and incorporated by reference the March 24, 1999 press
                  release issued by the Registrant reporting the hiring
                  of Don Shaffer as President and Chief Operating Officer,
                  the possible divestiture of the Company's Rhodes and
                  Mattress Discounters subsidiaries and the results for the
                  fourth quarter and fiscal year ended February 28, 1999.



                                INDEX TO EXHIBITS
                                                                  Page
                                                                  ----
2.       Transaction Agreement among Heilig-Meyers
         Company, Heilig-Meyers Associates, Inc. and
         MD Acquisition Corporation, dated as of
         May 28, 1999, as amended by Amendment No. 1
         hereto dated as of July 14, 1999                           20

27.      Financial Data Schedule                                    45


                                       18



                                   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:      July 15, 1999                  /s/Roy B. Goodman
                                          -----------------
                                          Roy B. Goodman
                                          Executive Vice President and
                                          Principal Financial Officer


Date:      July 15, 1999                  /s/William J. Dieter
                                          --------------------
                                          William J. Dieter
                                          Senior Vice President,
                                          Accounting and Principal
                                          Accounting Officer


                                       19