FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


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

  For the quarterly period ended         January 1, 2000
                                 ----------------------------

  Commission file number    1-10984
                         ------------


                           BURLINGTON INDUSTRIES, INC.
                   -------------------------------------------
             (Exact name of registrant as specified in its charter)


        Delaware                              56-1584586
  (State or other juris-                  (I.R.S. Employer
   diction of incorpora-                  Identification No.)
   tion or organization)


           3330 West Friendly Avenue, Greensboro, North Carolina 27410
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (336) 379-2000
              (Registrant's telephone number, including area code)

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

  As of  February  7, 2000 there were  outstanding  51,623,604  shares of Common
  Stock, par value $.01 per share, and 454,301 shares of Nonvoting Common Stock,
  par value $.01 per share, of the registrant.




                      Part 1 - Financial Information
Item 1.    Financial Statements


              BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                      Consolidated Statements of Operations
              (Amounts in thousands, except for per share amounts)


                                                  Three         Three
                                                  months        months
                                                  ended         ended
                                                 January 1,   January 2,
                                                   2000          1999
                                                 ---------    ----------
Net sales                                     $   371,048   $   407,182
Cost of sales                                     327,337       342,362
                                                 ---------    ----------
Gross profit                                       43,711        64,820
Selling, general and administrative
  expenses                                         32,708        36,761
Provision for doubtful accounts                       269           989
Amortization of goodwill                            4,449         4,462
                                                 ---------    ----------
Operating income before
  interest and taxes                                6,285        22,608

Interest expense                                   15,627        14,314
Equity in income of joint ventures                 (1,799)       (2,276)
Other expense (income) - net                       (6,742)       (3,589)
                                                 ---------    ----------
Income (loss) before income taxes                    (801)       14,159

Income tax expense (benefit):
  Current                                           5,641         5,762
  Deferred                                         (1,122)          428
                                                 ---------    ----------
    Total income tax expense                        4,519         6,190

                                                 ---------    ----------
Net income (loss)                             $    (5,320)  $     7,969
                                                 =========    ==========


Basic and diluted earnings (loss) per share   $     (0.10)  $      0.14


See notes to consolidated financial statements.











              BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                           Consolidated Balance Sheets
                             (Amounts in thousands)

                                                     January 1,     October 2,
                                                        2000           1999
                                                     ----------     ---------
ASSETS
Current assets:
Cash and cash equivalents                          $    16,022   $    17,402
Short-term investments                                  16,401        18,307
Customer accounts receivable after deductions
  of $17,177 and $18,258 for the
  respective dates for doubtful accounts,
  discounts, returns and allowances                    225,722       251,781
Sundry notes and accounts receivable                    24,624        23,444
Inventories                                            322,258       317,554
Prepaid expenses                                         5,608         5,371
                                                     ----------     ---------
    Total current assets                               610,635       633,859
Fixed assets, at cost:
Land and land improvements                              31,825        31,807
Buildings                                              421,773       419,569
Machinery, fixtures and equipment                      656,183       644,765
                                                     ----------     ---------
                                                     1,109,781     1,096,141
Less accumulated depreciation and amortization         463,434       454,909
                                                     ----------     ---------
    Fixed assets - net                                 646,347       641,232
Other assets:
Investments and receivables                             67,820        68,103
Intangibles and deferred charges                        43,252        40,452
Excess of purchase cost over net assets acquired       489,638       492,629
                                                     ----------     ---------
    Total other assets                                 600,710       601,184
                                                     ----------     ---------
                                                   $ 1,857,692   $ 1,876,275
                                                     ==========    ==========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Long-term debt due currently                       $       470   $       470
Accounts payable - trade                                57,654        80,176
Sundry payables and accrued expenses                    67,223        79,612
Income taxes payable                                     4,824         1,166
Deferred income taxes                                   40,682        40,171
                                                     ----------     ---------
      Total current liabilities                        170,853       201,595
Long-term liabilities:
Long-term debt                                         904,376       880,957
Other                                                   58,454        57,657
                                                     ----------     ---------
     Total long-term liabilities                       962,830       938,614
Deferred income taxes                                  106,166       106,817
Shareholders' equity:
Common stock issued                                        684           684
Capital in excess of par value                         884,214       884,347
Accumulated deficit                                    (90,663)      (85,343)
Accumulated other comprehensive income (loss)          (20,724)      (14,658)
Cost of common stock held in treasury                 (155,668)     (155,781)
                                                     ----------     ---------
     Total shareholders' equity                        617,843       629,249
                                                     ----------     ---------
                                                   $ 1,857,692   $ 1,876,275
                                                     ==========    ==========

See notes to consolidated financial statements.




              BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                      Consolidated Statements of Cash Flows
                Increase (Decrease) in Cash and Cash Equivalents
                             (Amounts in thousands)

                                                        Three       Three
                                                        months      months
                                                        ended       ended
                                                       January 1,  January 2,
                                                         2000        1999
                                                       ---------   ---------
Cash flows from operating activities:
Net income (loss)                                    $   (5,320)  $   7,969
Adjustments to reconcile net income (loss) to
 net cash provided (used) by operating activities:
   Depreciation and amortization of fixed assets         15,108      16,164
   Provision for doubtful accounts                          269         989
   Amortization of intangibles and
    deferred debt expense                                 4,667       4,531
   Equity in loss of joint ventures                         901         944
   Deferred income taxes                                 (1,122)        428
   Translation gain on liquidation of subsidiary         (5,507)          0
   Gain on disposal of assets                                 0      (2,713)
   Changes in assets and liabilities:
      Customer accounts receivable - net                 25,790      41,216
      Sundry notes and accounts receivable               (1,180)       (669)
      Inventories                                        (4,704)    (15,114)
      Prepaid expenses                                     (237)       (443)
      Accounts payable and accrued expenses             (34,911)    (35,461)
   Change in income taxes payable                         3,658       5,324
   Other                                                 (1,122)     (6,920)
                                                       ---------    --------
        Total adjustments                                 1,610       8,276
                                                       ---------    --------
Net cash provided (used) by operating activities         (3,710)     16,245
                                                       ---------    --------

Cash flows from investing activities:
  Capital expenditures                                  (20,889)    (26,804)
  Proceeds from sales of assets                             517      35,684
  Investment in joint ventures                                0      (6,766)
  Change in investments                                     785       1,788
                                                       ---------    --------
Net cash provided (used) by investing activities        (19,587)      3,902
                                                       ---------    --------

Cash flows from financing activities:
  Changes in short-term borrowings                            0        (400)
  Repayments of long-term debt                          (13,083)    (72,212)
  Proceeds from issuance of long-term debt               35,000      61,000
  Purchase of treasury shares                                 0      (6,994)
                                                       ---------    --------
Net cash provided (used) by financing activities         21,917     (18,606)
                                                       ---------    --------

Net change in cash and cash equivalents                  (1,380)      1,541
Cash and cash equivalents at beginning of period         17,402      18,163
                                                       ---------    --------
Cash and cash equivalents at end of period           $   16,022   $  19,704
                                                       =========    ========

See notes to consolidated financial statements.






             BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                  Notes to Consolidated Financial Statements
               As of and for the three months ended January 1, 2000

  Note A.

       With respect to interim quarterly financial data, which are unaudited, in
  the opinion of Management,  all  adjustments  necessary to a fair statement of
  the results for such interim periods have been included.  All adjustments were
  of a normal recurring nature.

  Note B.

       Accounts of certain  international  subsidiaries are included as of dates
  three months or less prior to that of the consolidated balance sheets.

  Note C.

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

  Note D.

         The  following  table sets forth the  computation  of basic and diluted
  earnings per share (in thousands):

                                            Three Months Ended
                                          ----------------------
                                          January 1,   January 2,
                                             2000         1999
                                          --------     --------
  Numerator:
    Net income (loss)...............      $ (5,320)    $  7,969
                                          ========     ========

  Denominator:
    Denominator for basic earnings per
     share..........................        52,072       57,830
      Effect of dilutive securities:
       Stock options................             -           16
       Performance Unit awards......             -           21
      Nonvested stock...............             6           11
                                          --------     --------
    Denominator for diluted earnings
     per share......................        52,078       57,878
                                          ========     ========

         For the three month period  ended  January 1, 2000,  stock  options and
  Performance Unit Awards that could potentially dilute basic earnings per share
  in the future were not included in the diluted earnings per share  computation
  because they would have been antidilutive.  However,  such securities were not
  significant in these periods. During the first three months of the 2000 fiscal
  year,  outstanding  shares  changed due to the  issuance  of 11,834  shares of
  treasury stock to settle Performance Unit awards.






  Note E.

       Inventories are summarized as follows (dollar amounts in thousands):

                                                       January 1,   October 2,
                                                          2000        1999
                                                      ----------   ----------
       Inventories at average cost:
         Raw materials.............................    $   38,049   $   34,468
         Stock in process..........................        88,639       88,042
         Produced goods............................       209,137      207,804
         Dyes, chemicals and supplies..............        21,837       21,269
                                                       ----------   ----------
                                                          357,662      351,583
         Less excess of average cost over LIFO.....        35,404       34,029
                                                       ----------   ----------
             Total.................................    $  322,258   $  317,554
                                                       ==========   ==========

  Note F.

         Comprehensive  income (loss) totaled  $(11,386,000)  and $7,911,000 for
  the three  months  ended  January 1, 2000 and  January 2, 1999,  respectively.
  Comprehensive  income (loss) consists of net income (loss),  foreign  currency
  translation  adjustments during the period,  reclassification  of $(5,507,000)
  for a foreign  currency  translation  gain included in "Other income"  arising
  from the  liquidation  of the Company's  Canadian  subsidiary,  and unrealized
  gains and losses on securities (net of income tax).

  Note G.

         The following is combined summarized unaudited financial information of
  the Company's  investments in affiliates  that are accounted for on the equity
  method for the three  months  ended  January  1, 2000 and  January 2, 1999 (in
  millions):
                                                    2000         1999
                                                  -------      -------
            Revenue.............................  $ 110.4      $ 124.1
            Gross profit........................     10.2          7.1
            Net income..........................      1.5          0.7

         The earnings data above includes the earnings recorded by the Company's
  textured  yarn  joint  venture  combined  with  the  income  (loss)  of  other
  affiliates.  Under the terms of the textured yarn joint venture agreement, the
  Company is entitled to receive the first $9.4  million of earnings for each of
  the first five years of  operations  which began in the June  quarter of 1998.
  Subsequent to this  five-year  period,  earnings are to be allocated  based on
  ownership percentages.

  Note H.

         The  Company  conducts  its  operations  in three  principal  operating
  segments:  PerformanceWear,  CasualWear and Interior Furnishings.  The Company
  evaluates  performance and allocates  resources based on profit or loss before
  interest, amortization of goodwill, restructuring charges, certain unallocated
  corporate  expenses,  and income taxes. The following table sets forth certain
  information  about the segment  results for the three months ended  January 1,
  2000 and January 2, 1999.

                                                Three Months Ended
                                               ----------------------
                                               January 1,  January 2,
                                                  2000        1999
                                               ----------  ----------
                                            (Dollar amounts in millions)
   Net sales
         PerformanceWear........                 $  136.2 $  155.9
         CasualWear.............                     50.6     71.0
         Interior Furnishings...                    185.8    174.9
         Other..................                      8.5      8.6
                                                 -------- --------
                                                    381.1    410.4
         Less:
          Intersegment sales....                    (10.1)    (3.2)
                                                 -------- --------
                                                 $  371.0 $  407.2
                                                 ======== ========
   Income (loss) before income taxes
         PerformanceWear........                 $    4.8 $    8.6
         CasualWear.............                     (5.4)     7.0
         Interior Furnishings...                     15.8     16.6
         Other..................                     (0.3)       -
                                                 -------- --------
           Total reportable
          segments............                       14.9     32.2
         Corporate expenses.....                    ( 2.4)    (2.8)
         Goodwill amortization..                    ( 4.4)    (4.5)
         Interest expense.......                    (15.6)   (14.3)
         Other (expense)
           income - net.........                      6.7      3.6
                                                 -------- --------
                                                 $  ( 0.8)$   14.2
                                                 ======== ========

         Intersegment  net sales for the three months ended January 1, 2000 were
  primarily  attributable to  PerformanceWear  segment sales of $7.2 million and
  $2.9 million included in the "Other" category.  Intersegment net sales for the
  three months ended January 2, 1999 were primarily  attributable to the "Other"
  category.

  Note I.

         In June 1999, the Financial  Accounting  Standards  Board (FASB) issued
  Statement of Financial  Accounting  Standards (SFAS) No. 137,  "Accounting for
  Derivative Instruments and Hedging Activities --Deferral of the Effective Date
  of FASB  Statement No. 133."  Reference is made to the  Company's  1999 Annual
  Report to  Shareholders  regarding  SFAS No.  133.  The Company is required to
  adopt SFAS No. 133 no later than October 1, 2000,  and has not yet  determined
  what its effect will be on the earnings and financial position of the Company.

  Note J.

         During  the  March   quarter  of  1999,   the  Company   implemented  a
  comprehensive  reorganization  plan primarily  related to its apparel  fabrics
  business.  The apparel  fabrics  operations had been running at less than full
  capacity during the preceding 9-12 month period,  anticipating  that the surge
  of low-priced  garment imports from Asia might only be the temporary result of
  the Asian  financial  crisis.  The Company  viewed this  situation  to be more
  permanent  in nature and  therefore  decided to reduce its U.S.  manufacturing
  capacity  accordingly  and  utilize  only its  most  modern  facilities  to be
  competitive. The major elements of the plan included:

         (1) The  combination of two businesses that had  complementary  product
  lines and serve many of the same customers.  The merger of the two--Burlington
  Klopman Fabrics and Burlington Tailored Fashions--created an organization with
  an  improved  cost  structure,   called  Burlington   PerformanceWear.   Also,
  Burlington Global Denim and a portion of the former  Sportswear  division were
  combined to form Burlington CasualWear.

         (2) The reduction of U.S.  apparel fabrics capacity by approximately 25
  percent and the  reorganization of manufacturing  assets,  including  overhead
  reductions throughout the Company. Seven plants have been or will be closed or
  sold by the dates indicated: one department in Raeford, North Carolina and one
  plant in Forest City,  North  Carolina  were closed in the March 1999 quarter;
  three  plants in North  Carolina  located in  Cramerton  (sold in April 1999),
  Mooresville,  and Statesville were closed during the June 1999 quarter and one
  plant in Hillsville, Virginia was sold in June 1999; one plant in Bishopville,
  South  Carolina  and one plant  located in Oxford,  North  Carolina  are being
  closed in phases to be completed during the March quarter 2000.

         (3) The plan  will  result  in the  reduction  of  approximately  2,900
  employees, with severance benefit payments to be paid over periods of up to 12
  months from the termination date depending on the employee's length of service
  (reduction of approximately 2,325 employees as of January 1, 2000).

         The cost of the reorganization was reflected in a restructuring charge,
  before income taxes, of $62.1 million ($58.5 million applicable to the apparel
  fabrics  business)  recorded in the second fiscal quarter ended April 3, 1999,
  as adjusted by $3.2 million in the fourth  quarter of 1999.  The components of
  the 1999  restructuring  charge included the  establishment of a $19.0 million
  reserve for severance benefit  payments,  write-down of pension assets of $3.2
  million for curtailment and settlement  losses,  write-downs for impairment of
  $37.7 million related to fixed assets resulting from the  restructuring  and a
  reserve of $2.2 million for lease  cancellations and other exit costs expected
  to be paid through September 2001. Assets that have been sold, or are held for
  sale at January 1, 2000 and are no longer in use,  were  written down to their
  estimated fair values less costs of sale.  Assets held for sale continue to be
  included in the Fixed  Assets  caption on the  balance  sheet in the amount of
  $13.7  million.  Assets  at  Bishopville  and  Oxford  remaining  in  use  and
  considered  impaired based on estimated future cash flows were written down by
  $2.7  million to their  estimated  fair value of $3.5  million.  The  impaired
  assets   continue  to  be  depreciated   while  in  use.  Cash  costs  of  the
  reorganization  are expected to be substantially  offset by cash receipts from
  asset sales and lower working capital needs.

         Other expenses related to the 1999  restructuring  (including losses on
  inventories of discontinued styles, relocation of employees and equipment, and
  plant carrying and other costs) of approximately $33.0 million,  before income
  taxes,  are charged to operations as incurred.  Through January 1, 2000, $29.0
  million of such costs have been incurred and charged to operations, consisting
  primarily of inventory losses and plant carrying costs, including $1.9 million
  and $27.1 million incurred and charged to operations  during the December 1999
  quarter and 1999 fiscal years, respectively.

         Following  is a summary of activity in the related  1999  restructuring
  reserves (in millions):
                                                                 Lease
                                                             Cancellations
                                                 Severance     and Other
                                                  Benefits    Exit Costs
                                                 ---------   -------------

         March 1999 restructuring charge.......   $ 20.1         $ 2.2
         Payments..............................     (1.5)         (0.2)
                                                  ------         -----
         Balance at April 3, 1999..............     18.6           2.0
         Payments..............................     (5.7)         (0.2)
                                                  ------         -----
         Balance at July 3, 1999...............     12.9           1.8
         Payments..............................     (3.6)         (0.1)
         Adjustments...........................     (1.1)            -
                                                  ------         -----
         Balance at October 2, 1999............      8.2           1.7
         Payments..............................     (1.4)         (0.3)
                                                  ------         -----
         Balance at January 1, 2000............   $  6.8         $ 1.4
                                                  ======         =====


         The  Company  has  substantially  completed  all of the  1997  and 1996
  restructuring  efforts  with the  exception  of the  divestitures  of  certain
  machinery and equipment and real estate. The carrying amount of such assets at
  January 1, 2000, included in the Fixed Assets caption on the balance sheet, is
  $8.8 million,  and the Company does not anticipate any material adjustments to
  this amount.

         The Company,  through its Real Estate and  Purchasing  departments,  is
  actively marketing the affected real estate and equipment  currently available
  for sale or to be available upon  cessation of operations.  The active plan to
  sell the assets  includes the  preparation  of a detailed  property  marketing
  package to be used in working with real estate and used equipment  brokers and
  other  channels,  including  other  textile  companies,  the local  Chamber of
  Commerce  and  Economic   Development  and  the  State  Economic   Development
  Department.  The Company  anticipates that the divestitures of real estate and
  equipment  will be completed  within 12 to 18 months from the date of closing.
  However, the actual timing of the disposition of these properties may vary due
  to their locations and market conditions.





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

  Results Of Operations

         The Company  reported a net loss of $5.3 million,  or $(0.10) per share
  for the first quarter of fiscal year 2000,  compared with net earnings of $8.0
  million or $0.14 per share in the first  quarter a year ago.  Excluding  costs
  related to restructuring initiated in 1999, this year's first quarter loss was
  $(0.08) per share.  The loss in the quarter was primarily  attributable to the
  denim business in the CasualWear segment, which represented  approximately 14%
  of the Company's  sales.  Combined sales of the two apparel  segments  dropped
  17.7% in line with capacity reductions made last year,  compounded by weakness
  in denim markets.  The volume and pricing of denim fabric sales throughout the
  industry have been hurt by the current global oversupply of denim fabrics. The
  interior furnishings segment, which accounted for half of Burlington's overall
  sales volume, experienced a 6.2% increase in sales.

         Overall,  the Company is optimistic that it can achieve  improvement in
  performance  in the  second  half of this  fiscal  year.  The  major  costs to
  streamline the  organization  and put new  capabilities  in place have already
  been  incurred.  As a result,  capital  expenditures  and start-up  costs will
  decline.  The Company has excellent  global  resources and growing  ability to
  provide  consumer-ready  products as well as fabrics,  and the  Company's  new
  product  flow is  accelerating.  In  addition,  the Company is placing  strong
  strategic emphasis on new applications of advanced technology.

  Comparison of Three Months ended January 1, 2000 and January 2, 1999.

         NET SALES: Net sales for the first quarter of the 2000 fiscal year were
  $371.0  million,  8.9% lower than the $407.2  million  recorded  for the first
  quarter of the 1999  fiscal  year.  Export  sales  totaled $46 million and $56
  million in the 2000 and 1999 periods, respectively.

         PerformanceWear:  Net sales  for the  PerformanceWear  segment  for the
  first  quarter of the 2000 fiscal year were $136.2  million,  12.6% lower than
  the $155.9  million  recorded in the first  quarter of the 1999  fiscal  year.
  Excluding  $4.2  million  sales  reduction  due to the sale of the  Burlington
  Madison Yarn division,  net sales of products for the PerformanceWear  segment
  were 10.2% lower than in the prior year.  This  decrease was due  primarily to
  15.2% lower prices and product mix, offset by 5.0% higher volume.

         CasualWear:  Net sales for the CasualWear segment for the first quarter
  of the 2000 fiscal year were $50.6 million, 28.7% lower than the $71.0 million
  recorded in the first quarter of the 1999 fiscal year.  Excluding $7.7 million
  sales reduction due to exiting the Sportswear division,  net sales of products
  for the  CasualWear  segment  were 20.1%  lower than in the prior  year.  This
  decrease  was due  primarily  to 8.7% lower  volume and 11.4% lower prices and
  product mix.

         Interior  Furnishings:  Net sales of products for interior  furnishings
  markets for the first  quarter of the 2000  fiscal  year were $185.8  million,
  6.2% higher than the $174.9 million  recorded in the first quarter of the 1999
  fiscal year. This increase was due primarily to 6.8% higher volume,  partially
  offset by 0.6% lower selling prices and mix.

         Intersegment  Sales:  Increase in intersegment  net sales was primarily
  attributable to PerformanceWear  sales to Interior  Furnishings of fabrics for
  end customer use of interior furnishings.

         SEGMENT INCOME:  Total reportable  segment income for the first quarter
  of the 2000 fiscal year was $14.9  million  compared to $32.2  million for the
  first quarter of the 1999 fiscal year.

         PerformanceWear:  Income of the  PerformanceWear  segment for the first
  quarter of the 2000 fiscal  year was $4.8  million  compared  to $8.6  million
  recorded for the first quarter of the 1999 fiscal year.  This decrease was due
  primarily to $3.7 million reduction in margins due to price/mix,  $1.3 million
  runout costs  associated with the 1999 apparel  restructuring  which have been
  charged to  operations,  including  relocation  of employees and equipment and
  plant carrying and other costs,  and start-up costs of $1.1 million related to
  the  Company's  new Mexican  operations,  partially  offset by lower  selling,
  general and administrative  expenses of $2.2 million resulting from reductions
  related to the 1999 restructuring.

         CasualWear:  Income  (loss)  of the  CasualWear  segment  for the first
  quarter of the 2000 fiscal year was $(5.4)  million  compared to $7.0  million
  recorded for the first quarter of the 1999 fiscal year.  This decrease was due
  primarily  to $6.6  million  lower  margins  resulting  from lower  volume and
  inefficiencies  associated with production levels,  $6.3 million reduction due
  to price/mix,  $1.5 million higher raw material costs, and $0.6 million runout
  costs associated with the 1999 apparel  restructuring  which have been charged
  to operations,  partially  offset by the absence of Sportswear  losses of $1.1
  million and the absence of $1.1 million of Mexican  start-up costs included in
  the 1999 period.

         Interior  Furnishings:  Income  of the  interior  furnishings  products
  segment  for the first  quarter  of the 2000  fiscal  year was  $15.8  million
  compared to $16.6  million  recorded for the first  quarter of the 1999 fiscal
  year. This decrease was due primarily to $5.2 million reduction in margins due
  to  price/mix  offset  by $3.3  million  lower  raw  material  costs and lower
  selling, general and administrative expenses of $1.2 million.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
  results  were $2.4  million  for the first  quarter  of the 2000  fiscal  year
  compared to $2.8  million in the first  quarter of the 1999 fiscal  year.  The
  decrease  from  the  prior  year  period  is  attributable   mainly  to  lower
  compensation expense resulting from cost reductions and restructuring.

         OPERATING  INCOME BEFORE  INTEREST AND TAXES:  Operating  income before
  interest  and taxes for the first  quarter  of the 2000  fiscal  year was $6.3
  million  compared to $22.6  million  for the first  quarter of the 1999 fiscal
  year.  Amortization  of goodwill was $4.4 million and $4.5 million in the 2000
  and 1999 periods, respectively.

         INTEREST  EXPENSE:  Interest  expense for the first quarter of the 2000
  fiscal  year was $15.6  million,  or 4.2% of net  sales,  compared  with $14.3
  million,  or 3.5% of net sales,  in the first quarter of the 1999 fiscal year.
  The increase was mainly  attributable to the effect of higher borrowing levels
  and, to a lesser extent, higher interest rates.

         OTHER EXPENSE (INCOME):  Other income for the first quarter of the 2000
  fiscal  year  was  $6.7  million  consisting  principally  of a  $5.5  million
  translation gain on the liquidation of the Company's  Canadian  subsidiary and
  interest  income of $1.2  million.  Other income for the first  quarter of the
  1999 fiscal year was $3.6  million  consisting  principally  of a gain of $2.7
  million on the disposal of the  Burlington  Madison Yarn division and interest
  income of $0.9 million.

         INCOME TAX EXPENSE: Income tax expense of $4.5 million was recorded for
  the first quarter of the 2000 fiscal year in comparison  with $6.2 million for
  the prior year period.  The 2000 period includes a $5.7 million charge related
  to the  liquidation  of the Company's  Canadian  subsidiary  and U.S. taxes on
  income previously considered  permanently  invested.  Excluding the tax on the
  Canadian  liquidation,  total income tax expense/benefit is different from the
  amounts obtained by applying  statutory rates to the income/loss before income
  taxes primarily as a result of amortization of nondeductible  goodwill,  which
  is partially  offset by the  favorable tax treatment of export sales through a
  foreign sales corporation.

         NET INCOME AND  EARNINGS  PER  SHARE:  Net income  (loss) for the first
  quarter of the 2000  fiscal  year was  $(5.3)  million,  or $(0.10)  per share
  (diluted), in comparison with $8.0 million, or $0.14 per share (diluted),  for
  the first  quarter of the 1999 fiscal year.  Net loss for the first quarter of
  the 2000  fiscal year  included a net charge of $(0.02)  per share  related to
  run-out costs included in cost of sales resulting from the 1999 restructuring.

  Liquidity and Capital Resources

      During the first three months of the 2000 fiscal year, the Company had net
  borrowings of long-term debt of $21.9 million. Debt proceeds and cash balances
  were primarily used for capital  expenditures  totaling $20.9 million and $3.7
  million  for  operating  activities.  At January  1,  2000,  total debt of the
  Company (consisting of current and non-current  portions of long-term debt and
  short-term  borrowings)  was $904.8  million  compared with $881.4  million at
  October 2, 1999 and $802.3 million at January 2, 1999.

      The Company's  principal  uses of funds during the next several years will
  be  for  capital  investments  (including  the  funding  of  acquisitions  and
  participations in joint ventures), repayment and servicing of indebtedness and
  working  capital  needs.  The  Company  intends  to fund its  financial  needs
  principally from net cash provided by operating  activities and, to the extent
  necessary,  from funds  provided by the credit  facilities  described  in this
  section.  The Company believes that these sources of funds will be adequate to
  meet the Company's foregoing needs.

       In August 1997,  the Company issued $150.0  million  principal  amount of
  7.25% notes due August 1, 2027 ("Notes Due 2027"). Proceeds from the sale were
  used to prepay  revolving  loans under its bank credit  agreement  on the same
  date.  The  Notes  Due 2027  will be  redeemable  as a whole or in part at the
  option of the Company at any time on or after August 2, 2007, and will also be
  redeemable  at the option of the holders  thereof on August 1, 2007 in amounts
  at 100% of their  principal  amount.  In September  1995,  the Company  issued
  $150.0 million  principal amount of 7.25% notes due September 15, 2005 ("Notes
  Due 2005"). The Notes Due 2005 are not redeemable prior to maturity. The Notes
  Due 2027 and the Notes Due 2005 are  unsecured and rank equally with all other
  unsecured and unsubordinated indebtedness of the Company.

       The Company has a $550.0 million unsecured revolving credit facility that
  expires in March,  2001.  At February 7, 2000,  the Company had  approximately
  $206.5  million in unused  capacity  under this  facility.  The  Company  also
  maintains $42.0 million in additional  overnight borrowing  availability under
  bank lines of credit.

         Loans  under the bank  credit  agreement  bear  interest  at either (i)
  floating rates generally  payable  quarterly  based on an adjusted  Eurodollar
  rate plus 0.40% or (ii)  Eurodollar  rates or fixed  rates that may be offered
  from time to time by a Lender pursuant to a competitive bid request  submitted
  by the  Company,  payable up to 360 days.  In  addition,  the Company  pays an
  annual  facility  fee of 0.225%.  The  interest  rate and the facility fee are
  based on the Company's senior  unsecured debt ratings.  In the event that both
  of the  Company's  debt ratings  improve,  the interest rate and facility fees
  would be reduced.  Conversely,  deterioration  in both of the  Company's  debt
  ratings would  increase the interest rate and facility  fees. In January 2000,
  Moody's  lowered the Company's debt rating from Ba1 to Ba2; the Company's debt
  rating by Standard & Poor's remains at BB plus.

         The bank credit agreement imposes various  limitations on the liquidity
  of the  Company.  The  agreement  requires  the  Company to  maintain  minimum
  interest  coverage and maximum  leverage  ratios and a specified  level of net
  worth. In addition, the Agreement limits dividend payments, stock repurchases,
  leases, the incurring of additional indebtedness by consolidated subsidiaries,
  the creation of  additional  liens and the making of  investments  in non-U.S.
  persons,  and restricts the  Company's  ability to enter into certain  merger,
  liquidation or asset sale or purchase transactions.

         In  November  1998,  the  Company  established  a $105  million  credit
  facility  with a group of banks used to finance the  construction  and working
  capital needs of the Company's Mexican  subsidiaries  related to the expansion
  projects in Mexico.  The facility  includes terms and covenants similar to the
  $550.0 million bank credit agreement,  except that the outstanding  balance on
  the third  anniversary  of the facility  will convert to a two-year  term loan
  payable semi-annually in four equal installments. Loans under the new facility
  are made  directly to a Mexican  financing  subsidiary  of the Company and are
  guaranteed  by the  Company.  At February  7, 2000,  the Company had no unused
  capacity under this facility.

         In December 1997, the Company  established a five-year,  $225.0 million
  Trade Receivables  Financing Agreement  ("Receivables  Facility") with a bank.
  The amount of borrowings  allowable under the Receivables Facility at any time
  is a  function  of the  amount of  then-outstanding  eligible  trade  accounts
  receivable up to $225.0  million.  Loans under the  Receivables  Facility bear
  interest,  with terms up to 270 days,  at the bank's  commercial  paper dealer
  rate plus 0.1875%. A commitment fee of 0.125% is charged on the unused portion
  of the Receivables Facility. At February 7, 2000, $148.7 million in borrowings
  under  this  facility  with  original   maturities  of  up  to  154  days  was
  outstanding.

         Because the Company's  obligations under the bank credit facilities and
  the  Receivables  Facility  bear  interest at floating  rates,  the Company is
  sensitive to changes in prevailing interest rates. The Company uses derivative
  instruments  to manage its  interest  rate  exposure,  rather than for trading
  purposes.

  Commodity Price Risk

         Exposure to changes in commodity  prices is managed  primarily  through
  the Company's  procurement  practices.  The Company  enters into  contracts to
  purchase  cotton  under the  Southern  Mill Rules  ratified and adopted by the
  American Textile  Manufacturers  Institute,  Inc. and American Cotton Shippers
  Association.  Under these  contracts and rules,  nonperformance  by either the
  buyer or seller may result in a net cash settlement of the difference  between
  the current  market  price of cotton and the  contract  price.  If the Company
  decided to refuse  delivery of its open firm  commitment  cotton  contracts at
  January 1, 2000,  and market  prices of cotton  decreased  by 10%, the Company
  would be required to pay a net  settlement  provision  of  approximately  $4.1
  million.  However,  the Company has not utilized this net settlement provision
  in the past, and does not anticipate using it in the future.

  Year 2000 Issue Update

         The Company did not experience any  significant  malfunctions or errors
  in its operating or business  systems when the date changed from 1999 to 2000.
  Based on  operations  since  January 1, 2000,  the Company does not expect any
  significant  impact on its  ongoing  business  as a result  of the "Year  2000
  issue." However, it is possible that the full impact of the date change, which
  was of concern due to computer  programs  that use two digits  instead of four
  digits to define years,  has not been fully  recognized.  The Company believes
  that any  unforeseen  problems  are  likely  to be minor and  correctable.  In
  addition,  the Company could still be negatively  affected if its customers or
  suppliers  are  adversely  affected  by the Year 2000 or similar  issues.  The
  Company  currently  is not  aware  of any  significant  Year  2000 or  similar
  problems that have arisen for its customers and suppliers.

  Forward-Looking Statements

         With the exception of historical information,  the statements contained
  in Management's Discussion and Analysis of Results of Operations and Financial
  Condition  and in  other  parts of this  report  include  statements  that are
  forward-looking statements within the meaning of applicable federal securities
  laws and are based upon the company's  current  expectations  and assumptions,
  which are  subject to a number of risks and  uncertainties  that  could  cause
  actual results to differ  materially  from those  anticipated.  Such risks and
  uncertainties  include,  among other things,  global  economic  activity,  the
  success  of  the   company's   overall   business   strategy,   the  company's
  relationships with its principal  customers and suppliers,  the success of the
  company's expansion in other countries,  the demand for textile products,  the
  cost and  availability  of raw materials and labor,  the company's  ability to
  finance its capital  expansion and  modernization  programs,  the level of the
  company's  indebtedness  and  the  exposure  to  interest  rate  fluctuations,
  governmental   legislation   and   regulatory   changes,   and  the  long-term
  implications  of regional  trade blocs and the effect of quota  phase-out  and
  lowering of tariffs under the WTO trade regime.  Other risks and uncertainties
  may also be described  from time to time in the  Company's  other  reports and
  filings with the Securities and Exchange Commission.








                           PART II - OTHER INFORMATION



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

             a)    Exhibits.
                   --------

                   10.4    Burlington  Industries,  Inc. Supplemental  Executive
                           Retirement Plan and form of participant agreement.

                   10.14   Agreement  dated as of January 1, 2000,  between  the
                           Company and John P. Ganley.

                   27     Financial Data Schedule.

             b)    Reports on Form 8-K.
                   -------------------

                   The  Company  did not file any reports on Form 8-K during the
                   quarter for which this report is filed.








                                   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.

                                  BURLINGTON INDUSTRIES, INC.



                                  By  /s/  CHARLES E. PETERS, JR.
                                     ----------------------------
Date:  February 14, 2000                   Charles E. Peters, Jr.
                                           Senior Vice President and
                                           Chief Financial Officer


                                  By  /s/  CARL J. HAWK
                                     ------------------
Date:  February 14, 2000                   Carl J. Hawk
                                           Controller