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      December 30, 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  6, 2001 there were  outstanding  53,714,984  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
                                       December 30,      January 1,
                                          2000             2000
                                       ------------    ------------
Net sales                            $     364,314   $     371,048
Cost of sales                              335,532         327,337
                                       ------------    ------------
Gross profit                                28,782          43,711
Selling, general and administrative
  expenses                                  31,558          32,708
Provision for doubtful accounts              1,707             269
Amortization of goodwill                         0           4,449
                                       ------------    ------------
Operating income (loss) before
  interest and taxes                        (4,483)          6,285

Interest expense                            17,871          15,627
Equity in income of joint ventures          (2,500)         (1,799)
Other expense (income) - net                (2,510)         (6,742)
                                       ------------    ------------
Loss before income taxes                   (17,344)           (801)

Income tax expense (benefit):
  Current                                   (5,313)          5,641
  Deferred                                    (508)         (1,122)
                                       ------------    ------------
    Total income tax expense (benefit)      (5,821)          4,519

                                       ------------    ------------
Net loss                             $     (11,523)  $      (5,320)
                                       ============    ============


Basic and diluted loss per
 common share                        $       (0.22)  $       (0.10)

See notes to consolidated financial statements.





                                        1





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

                                        December 30,    September 30,
                                            2000            2000
                                        --------------  -------------
ASSETS
Current assets:
Cash and cash equivalents            $         21,610 $       26,172
Short-term investments                         13,356         13,167
Customer accounts receivable after
 deductions of $16,622, and $16,866
 for the respective dates for
 doubtful accounts, discounts, returns
 and allowances                               212,629        269,209
Sundry notes and accounts receivable           35,340         31,792
Inventories                                   263,300        287,969
Prepaid expenses                                3,777          3,476
                                        --------------  -------------
    Total current assets                      550,012        631,785
Fixed assets, at cost:
Land and land improvements                     30,743         30,761
Buildings                                     411,313        410,248
Machinery, fixtures and equipment             657,776        658,597
                                        --------------  -------------
                                            1,099,832      1,099,606
Less accumulated depreciation and
 amortization                                 498,020        487,739
                                        --------------  -------------
    Fixed assets - net                        601,812        611,867
Other assets:
Investments and receivables                    64,317         60,217
Intangibles and deferred charges               58,240         47,731
                                        --------------  -------------
    Total other assets                        122,557        107,948
                                        --------------  -------------
                                     $      1,274,381 $    1,351,600
                                        ==============  =============
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Short-term borrowings                $              0 $        3,400
Long-term debt due currently                    8,650         30,470
Accounts payable - trade                       60,814         86,892
Sundry payables and accrued expenses           82,944         97,552
Income taxes payable                            2,414          2,024
Deferred income taxes                          22,198         22,560
                                        --------------  -------------
      Total current liabilities               177,020        242,898
Long-term liabilities:
Long-term debt                                869,339        865,980
Other                                          54,716         58,288
                                        --------------  -------------
     Total long-term liabilities              924,055        924,268
Deferred income taxes                          89,678         89,659
Shareholders' equity:
Common stock issued                               700            689
Capital in excess of par value                885,269        884,643
Accumulated deficit                          (623,838)      (612,315)
Accumulated other comprehensive
 income (loss)                                (22,714)       (22,452)
Cost of common stock held in treasury        (155,789)      (155,790)
                                        --------------  -------------
     Total shareholders' equity                83,628         94,775
                                        --------------  -------------
                                      $     1,274,381 $    1,351,600
                                        ==============  =============

See notes to consolidated financial statements.

                                        2




              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
                                                   December 30,   January 1,
                                                      2000          2000
                                                   ------------  ------------
Cash flows from operating activities:
Net loss                                        $      (11,523)$      (5,320)
Adjustments to reconcile net loss to
 net cash provided (used) by operating activities:
   Depreciation and amortization of fixed assets        16,881        15,108
   Provision for doubtful accounts                       1,707           269
   Amortization of intangibles and
    deferred debt expense                                  552         4,667
   Equity in loss of joint ventures                        200           901
   Deferred income taxes                                  (508)       (1,122)
   Translation gain on liquidation of subsidiary             0        (5,507)
   Changes in assets and liabilities:
      Customer accounts receivable - net                54,873        25,790
      Sundry notes and accounts receivable              (3,548)       (1,180)
      Inventories                                       24,669        (4,704)
      Prepaid expenses                                    (301)         (237)
      Accounts payable and accrued expenses            (40,686)      (34,911)
   Change in income taxes payable                          390         3,658
   Payment of financing fees                           (11,698)            0
   Other                                                (3,558)       (1,122)
                                                   ------------  ------------
        Total adjustments                               38,973         1,610
                                                   ------------  ------------
Net cash provided (used) by operating activities        27,450        (3,710)
                                                   ------------  ------------

Cash flows from investing activities:
  Capital expenditures                                  (7,134)      (20,889)
  Proceeds from sales of assets                            450           517
  Change in investments                                 (4,375)          785
                                                   ------------  ------------
Net cash used by investing activities                  (11,059)      (19,587)
                                                   ------------  ------------

Cash flows from financing activities:
  Changes in short-term borrowings                      (3,400)            0
  Repayments of long-term debt                        (110,253)      (13,083)
  Proceeds from issuance of long-term debt              92,700        35,000
                                                   ------------  ------------
Net cash provided (used) by financing activities       (20,953)       21,917
                                                   ------------  ------------

Net change in cash and cash equivalents                 (4,562)       (1,380)
Cash and cash equivalents at beginning of period        26,172        17,402
                                                   ------------  ------------
Cash and cash equivalents at end of period      $       21,610 $      16,022
                                                   ============  ============

See notes to consolidated financial statements.

                                                3











             BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                  Notes to Consolidated Financial Statements
               As of and for the three months ended December 30, 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:

                                        Three Months Ended
                                     -------------------------
                                     December 30,  January 1,
                                        2000         2000
                                     ------------ ------------
                                          (in thousands)
Numerator:
  Net income (loss)...............    $(11,523)    $ (5,320)
                                      ========     ========

Denominator:
  Denominator for basic and diluted
   earnings per share.............      52,398       52,072
                                        ======     ========

         For the  fiscal  2001 and 2000  periods,  1,955,088  shares  and 61,301
shares, respectively,  that could potentially dilute basic earnings per share in
the future  were not  included in the diluted  earnings  per share  computations
because they were antidilutive. During the first three months of the 2001 fiscal
year,  outstanding shares changed due to the issuance of 10,334 shares to settle
Performance  Unit  awards,  the  issuance  of 743,150  new shares of  restricted
nonvested stock, the forfeiture of 29,089 shares of restricted  nonvested stock,
and the issuance of 455,569  vested  shares  related to the  acquisition  of the
Nano-Tex  investment.  Under its agreement to purchase a controlling interest in
Nano-Tex (formerly  AvantGarb LLC), the Company is obligated to issue additional
shares of the  Company's  Common  Stock on November 4, 2001 and November 4, 2002
totaling 816,279 shares.





Note E.

 Inventories are summarized as follows (in thousands):

                                                     December 30,  September 30,
                                                         2000          2000
                                                       ---------     ---------
   Inventories at average cost:
        Raw materials................................ $  25,209     $  27,345
        Stock in process............................     69,050        77,978
        Produced goods...............................   187,747       198,176
        Dyes, chemicals and supplies.................    19,442        22,618
                                                      ---------     ---------
                                                        301,448       326,117
        Less excess of average cost over LIFO........    38,148        38,148
                                                      ---------     ---------
            Total.................................... $ 263,300     $ 287,969
                                                      =========     =========

Note F.

         Comprehensive income (loss) totaled $(11,785,000) and $(11,386,000) for
the three  months  ended  December  30, 2000 and January 1, 2000,  respectively.
Comprehensive  income (loss) consists of net loss, foreign currency  translation
adjustments, unrealized gains/losses on interest rate derivatives and marketable
securities (net of income taxes),  and  reclassification  of $(5,507,000) in the
three  months  ended  January 1, 2000 for a foreign  currency  translation  gain
included in "Other income"arising from the liquidation of the Company's Canadian
subsidiary.

Note G.

         In June 1998, the Financial Accounting Standards Board issued Statement
of Financial  Accounting  Standards  (SFAS) No. 133,  "Accounting for Derivative
Instruments and Hedging  Activities."  Under the statement,  all derivatives are
required to be recognized on the balance sheet at fair value.  Derivatives  that
are not hedges must be adjusted to fair value through income.  If the derivative
is a hedge,  depending on the nature of the hedge,  changes in the fair value of
derivatives will either be offset against the change in fair value of the hedged
assets,  liabilities or firm commitments through earnings or recognized in other
comprehensive  income  until the hedged  item is  recognized  in  earnings.  The
ineffective  portion of a derivative's  change in fair value will be immediately
recognized in earnings. The adoption of SFAS No. 133 on October 1, 2000 resulted
in  the  cumulative  effect  of an  accounting  change  of  $1.4  million  being
recognized as a net gain (after taxes) in other comprehensive  income (loss). In
addition, income of $16.2 thousand (after income taxes), or $0.00 per share, was
recognized   upon  adoption  but  not  presented  as  a  separate  line  in  the
consolidated  statement of operations as the cumulative  effect of an accounting
change due to lack of materiality.

         SFAS No. 133  requires  companies to  recognize  all of its  derivative
instruments  as either  assets or  liabilities  in the  statement  of  financial
position  at fair value.  The  accounting  for changes in the fair value  (i.e.,
gains or  losses)  of a  derivative  instrument  depends  on whether it has been
designated and qualifies as part of a hedging  relationship and further,  on the
type  of  hedging  relationship.  For  those  derivative  instruments  that  are
designated  and qualify as hedging  instruments,  a company must  designate  the
hedging instrument, based upon the exposure being hedged, as either a fair value
hedge, cash flow hedge or a hedge of a net investment in a foreign operation.

         For  derivative  instruments  that are designated and qualify as a fair
value hedge (i.e., hedging the exposure to changes in the fair value of an asset
or a liability  or an  identified  portion  thereof  that is  attributable  to a
particular  risk), the gain or loss on the derivative  instrument as well as the
offsetting  loss or gain on the hedged item  attributable to the hedged risk are
recognized in current  earnings  during the period of the change in fair values.
For derivative  instruments that are designated and qualify as a cash flow hedge
(i.e., hedging the exposure to variability in expected future cash flows that is
attributable to a particular risk), the effective portion of the gain or loss on
the  derivative  instrument  is reported as a component  of other  comprehensive
income and reclassified into earnings in the same period or periods during which
the hedged  transaction  affects  earnings.  The  remaining  gain or loss on the
derivative instrument in excess of the cumulative change in the present value of
future cash flows of the hedged item, if any, is recognized in current  earnings
during  the period of change.  For  derivative  instruments  not  designated  as
hedging  instruments,  the gain or loss is recognized in current earnings during
the period of change.

Fair Value Hedging Strategy

         The Company  enters into forward  exchange  contracts to hedge  certain
firm commitments denominated in foreign currencies. The purpose of the Company's
foreign currency hedging activities is to protect the Company from risk that the
eventual dollar cash flows from the sale of products to international  customers
will be  adversely  affected by changes in the exchange  rates.  For the quarter
ended December 30, 2000, the Company did not designate any such forward exchange
contracts as hedges.

Cash Flow Hedging Strategy

         The Company has entered into interest rate swap and cap agreements that
effectively  convert a portion of its floating-rate  debt to a fixed-rate basis,
thus reducing the impact of interest-rate changes on future interest expense. At
December 30, 2000, $50 million of the Company's  outstanding  long-term debt was
designated as the hedged item to an interest rate swap agreement through January
2002,  $50 million was  designated  as the hedged item to an interest  rate swap
agreement  through  November 2002, and $100 million was designated as the hedged
item to an interest rate cap agreement through March 2003.

         To  protect  against  the  reduction  in  value of  forecasted  foreign
currency cash flows  resulting  from export sales,  the Company has instituted a
foreign currency cash flow hedging  program.  The Company hedges portions of its
forecasted  revenue and subsequent cash flows denominated in foreign  currencies
with forward contracts.  When the dollar strengthens  significantly  against the
foreign currencies,  the decline in value of future foreign currency revenue and
cash flows is offset by gains in the value of the forward  contracts  designated
as hedges.  Conversely,  when the dollar  weakens,  the increase in the value of
future  foreign  currency  cash  flows is  offset  by losses in the value of the
forward contracts.  For the quarter ended December 30, 2000, the Company did not
designate any such forward exchange contracts as hedges.

         During the three months ended December 30, 2000, the Company recognized
a gain  of  $0.1  million  related  to the  portion  of the  designated  hedging
instruments  excluded from the  assessment of hedge  effectiveness,  included in
Other  Expense  (Income) - Net in the statement of  operations.  At December 30,
2000, the Company expects to reclassify $0.04 million of net gains on derivative
instruments from accumulated other  comprehensive  income to earnings during the
next twelve months due to the payment of variable  interest  associated with the
floating rate debt.

         The fair values of interest rate instruments are estimated by obtaining
quotes from brokers and are the estimated amounts that the Company would receive
or pay to terminate the  agreements at the reporting  date,  taking into account
current interest rates and the current  creditworthiness  of the counterparties.
At December 30, 2000, the fair value carrying amounts of these instruments was a
$0.2 million  asset.  The fair values of foreign  currency  contracts  (used for
hedging  purposes) are estimated by obtaining  quotes from brokers.  At December
30, 2000, the fair value carrying amount related to foreign  currency  contracts
in the consolidated balance sheets was a $0.9 liability.

Note H.

         On December 5, 2000,  the Company  entered  into an amended bank credit
agreement  ("2000 Bank  Credit  Agreement")  which  extends the 1995 Bank Credit
Agreement for up to 30 months. The amended facility consists of a $600.0 million
revolving credit facility that provides for the issuance of letters of credit by
the fronting bank in an  outstanding  aggregate  face amount not to exceed $75.0
million,  and provides  short-term  overnight  borrowings  up to $30.0  million,
provided that at no time shall the aggregate principal amount of revolving loans
and  short-term  borrowings,  together  with the  aggregate  face amount of such
letters of credit issued, exceed $600.0 million.

         Loans under the 2000 Bank Credit  Agreement  bear  interest at floating
rates based on the Adjusted Eurodollar Rate plus 3.25%. In addition, the Company
pays an annual  commitment  fee of 0.50% on the unused  portion of the facility.
The facility  commitment  amount will be reduced to $525.0  million on September
30, 2001 and to $450.0  million on September 30, 2002. At December 30, 2000, the
average interest rate under this agreement was 9.875%.

         The 2000 Bank  Credit  Agreement  imposes  various  limitations  on the
liquidity and flexibility 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  amended  Agreement  contains  covenants
applicable to the Company and all material subsidiaries, limiting the incurrence
of additional  indebtedness  and guarantees  thereof,  the creation of liens and
other encumbrances on properties, the making of investments or acquisitions, the
sale or other disposition of property or assets,  the making of cash dividend or
other  restricted  payments,  the  entering  into of certain  lease and sale and
leaseback  transactions,  the  making of  capital  expenditures  beyond  certain
limits,  and entering into certain  transactions  with  affiliates or agreements
which are  materially  adverse to the bank lenders.  All  obligations  under the
amended facility are  unconditionally  guaranteed by each material  existing and
subsequently  acquired or organized  domestic  subsidiary  of the  Company.  The
facility is also  secured by  perfected  first-priority  security  interests  in
substantially all U.S. assets of the Company other than  receivables,  including
significant real  properties,  inventory and fixed assets and all of the capital
stock of the Company's existing and future subsidiaries,  limited in the case of
any foreign  subsidiary to 65.0% of their capital stock.  In addition,  proceeds
from  sales of  assets,  except for  certain  exclusions,  must be used to repay
borrowings under the facility.

Note I.

         The following is combined summarized unaudited financial information of
the Company's  investments  in  affiliates  that are accounted for on the equity
method (in millions):

                                   Three months ended
                                -------------------------
                                December 30,  January 1,
                                    2000          2000
                                -----------   ------------

      Revenue..................    $ 105.9      $ 110.4
      Gross profit.............        0.9         10.2
      Net income (loss)........       (6.7)         1.5

         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 $12.0  million of cash flow for each of the first
five years of operations which began in the June quarter of 1998.  Subsequent to
this five-year  period,  distributions and earnings are to be allocated based on
ownership percentages.

Note J.

         The  Company  conducts  its  operations  in  four  principal  operating
segments:   PerformanceWear,   CasualWear,   Interior  Furnishings  and  Carpet.
Beginning in the first quarter of 2001, the Company  changed its  organizational
structure so that the Carpet business, formerly part of the Interior Furnishings
segment, reports to the chief operating decision maker. This represents a change
in the Company's segment reporting, and the Company accordingly has restated its
segment  information  where  appropriate  to reflect  this  change.  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 (in millions):






                                               Three Months Ended
                                          ----------------------------
                                           December 30,    January 1,
                                               2000           2000
                                          -------------  -------------
                                          (Dollar amounts in millions)
Net sales
         PerformanceWear........            $  122.3     $  136.2
         CasualWear.............                67.0         50.6
         Interior Furnishings...               108.1        123.3
         Carpet.................                67.3         62.5
         Other..................                 7.2          8.5
                                            --------     --------
                                               371.9        381.1
         Less:
          Intersegment sales....                (7.6)       (10.1)
                                            --------     --------
                                            $  364.3     $  371.0
                                            ========     ========

Income (loss) before income taxes
         PerformanceWear........            $   (2.7)    $    4.8
         CasualWear.............                (4.9)        (5.4)
         Interior Furnishings...                (2.8)         5.6
         Carpet.................                12.2         10.2
         Other..................                (0.7)        (0.3)
                                            ---------    --------
           Total reportable
       segments............                      1.1         14.9
         Corporate expenses.....                (3.0)        (2.4)
         Goodwill amortization..                 0.0         (4.4)
         Interest expense.......               (17.9)       (15.6)
         Other (expense)
           income - net.........                 2.5          6.7
                                            --------     --------
                                            $  (17.3)    $  ( 0.8)
                                            ========     ========

         Intersegment  net sales for the three  months  ended  December 30, 2000
were primarily attributable to PerformanceWear segment sales of $5.8 million and
$1.4 million  included in the "Other"  category.  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.

Note K.

         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--Burlington  Klopman Fabrics and
Burlington Tailored Fashions--into 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 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 July 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  (sold in September
2000) were closed in phases and closure was  completed  during the March quarter
2000.

         (3)  The  plan  resulted  in  the  reduction  of  approximately   2,800
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.

The cost of the  reorganization  was reflected in a restructuring and impairment
charge,  before income taxes, of $61.4 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, $0.2 million in
the June quarter of 2000,  and $0.5 million in the September  2000 quarter.  The
components of the adjusted 1999 restructuring and impairment charge included the
establishment  of a  $17.6  million  reserve  for  severance  benefit  payments,
write-down  of pension  assets of $2.7 million for  curtailment  and  settlement
losses,  write-downs  for  impairment of $39.1  million  related to fixed assets
resulting  from the  restructuring  and a  reserve  of $2.0  million  for  lease
cancellations  and other exit costs expected to be paid through  September 2001.
Cash costs of the reorganization were substantially offset by cash receipts from
asset sales and lower working capital needs.

         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..............................    (10.8)         (0.5)
         Adjustments...........................     (1.1)            -
                                                  ------         -----
         Balance at October 2, 1999............      8.2           1.7
         Payments..............................     (6.6)         (0.8)
         Adjustments...........................     (1.4)         (0.2)
                                                  ------         -----
         Balance at September 30, 2000.........      0.2           0.7
         Payments..............................     (0.1)         (0.1)
                                                  ------         -----
         Balance at December 30, 2000..........   $  0.1         $ 0.6
                                                  ======         ======

         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) are charged to operations as incurred.  Through
December 30, 2000, $34.5 million of such costs have been incurred and charged to
operations,  consisting  primarily of inventory losses and plant carrying costs,
in the amounts of $0.3,  $7.1 million and $27.1  million for the 2001,  2000 and
1999 fiscal years, respectively.

         During the September  quarter of 2000, the Company's Board of Directors
approved a plan designed to strengthen the Company's  future  profitability  and
financial  flexibility.  This plan addressed  performance  shortfalls as well as
difficult  market dynamics  including the continued  growth of textile  products
imports,  the casual  dressing trend, a drop in exports to Europe because of the
weakness  of the  Euro,  price  competition  in denim and  other  products,  and
retailers' efforts to reduce their inventories of interior furnishings products.
The major elements of the plan include:

         (1) Realign operating capacity. The Company has or will reduce capacity
to better align its operations with current market demand and to assure the most
efficient  use of  assets.  This  includes:  closing  a plant in  Johnson  City,
Tennessee  and  moving  a  portion  of its  production  to  other  underutilized
facilities  in the first half of fiscal year 2001;  reducing  operations  at the
Clarksville,  Virginia facilities of the PerformanceWear segment in the December
2000 quarter;  and reducing the size of the Company's trucking fleet and closing
the Gaston trucking terminal located in Belmont,  North Carolina in the December
2000 quarter.

         (2) Eliminate unprofitable businesses.  The PerformanceWear segment has
exited its garment-making business (December 2000), and is offering its facility
in Cuernavaca, Mexico for sale, and will prune unprofitable product lines. Also,
the Company plans to exit its tufted area rug business in  Monticello,  Arkansas
as soon as commitments to customers can be completed.

         (3) Reduce overhead. The Company has analyzed  administrative and staff
positions  throughout the Company,  and identified a number of  opportunities to
consolidate  and reduce cost. This will result in job reductions in division and
corporate staff areas primarily during the December and March quarters of fiscal
year 2001.

         (4) Pay down  debt.  Company-wide  initiatives  to sell  non-performing
assets,  reduce working capital,  and decrease capital expenditures will free up
cash that will be used to reduce debt and  improve  financial  flexibility.  The
Company has completed the  refinancing of its bank credit  facilities  (see Note
H).

         The closings and overhead  reductions outlined above will result in the
elimination  of  approximately  2,450 jobs in the United  States and 950 jobs in
Mexico,  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 1,600 employees as of December 30, 2000).

         This  plan  resulted  in a  pre-tax  charge  for  restructuring,  asset
write-downs  and  impairment  of  $67.7  million.  The  components  of the  2000
restructuring  and  impairment  charge  included  the  establishment  of a $19.7
million reserve for severance  benefit  payments,  write-downs for impairment of
$38.0 million (including $12.7 million of goodwill) related to long-lived assets
resulting from the  restructuring  and a reserve of $10.0 million  primarily for
lease cancellation costs expected to be paid through December 2001.






         Following  is a summary of activity in the related  2000  restructuring
reserves (in millions):
                                                                Lease
                                                            Cancellations
                                                Severance     and Other
                                                Benefits      Exit Costs
                                                ---------   --------------
         September 2000 restructuring charge...   $ 19.7       $  10.0
         Payments..............................     (0.4)            -
                                                  ------       -------
         Balance at September 30, 2000.........     19.3          10.0
         Payments..............................     (4.8)         (0.1)
                                                  ------       -------
         Balance at December 30, 2000..........   $ 14.5       $   9.9
                                                  ======       ========

         Other expenses related to the 2000  restructuring  (including losses on
inventories of discontinued styles,  relocation of employees and equipment,  and
plant  carrying and other costs) are charged to operations as incurred.  Through
December  30,  2000,  $1.5  million  and $8.1  million  of such  costs have been
incurred and charged to  operations  during the  December  2000 quarter and 2000
fiscal year,  respectively,  consisting  primarily of inventory losses and plant
carrying costs.

         Assets that have been sold,  or are held for sale at December  30, 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 $36.1  million.  The  Company,
through its Real Estate and Purchasing  departments,  is actively  marketing the
affected real estate and equipment.  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 24 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 $11.5 million,  or $0.22 per share,
for the first quarter of fiscal 2001,  compared with a net loss of $5.3 million,
or $0.10 per share,  in the first  quarter a year ago.  Excluding  run-out costs
related to the Company's restructuring in September 2000, the first quarter loss
would have been $10.4 million, or $0.20 per share.

         The Company  entered fiscal year 2001 with  aggressive  action plans to
improve the financial performance of the Company. The Company's plan anticipated
losses  in the  first  half of the year as a  result  of  restructuring  related
charges,  production  curtailments for inventory  reduction,  slowing retail and
higher  interest  costs.  The Company is pleased with the  progress  made in the
first  quarter,  having  achieved  lower than  expected  losses and  significant
working capital improvements,  while reducing debt by approximately $22 million.
The completion of the bank credit  facility  refinancing  provides  liquidity to
move the Company forward.

         The restructuring  plans are on target and capacity  reductions will be
complete by the end of the March quarter.  Working capital  reductions  exceeded
expectations with approximately $59 million reduction in inventories from a year
ago. While achieving  these  reductions  penalized  earnings,  they  contributed
significantly to debt reduction.  Performance thus far puts the Company on track
to meet its annual  plan and return the Company to  profitability  in the second
half  of the  year,  unless  retail  activity  deteriorates  significantly  from
expectations.

Comparison of Three Months ended December 30, 2000 and January 1, 2000.

         NET SALES: Net sales for the first quarter of the 2001 fiscal year were
$364.3  million,  1.8%  lower  than the $371.0  million  recorded  for the first
quarter of the 2000  fiscal  year.  Export  sales  totaled  $41  million and $46
million in the 2001 and 2000 periods, respectively.

         PerformanceWear:  Net sales  for the  PerformanceWear  segment  for the
first quarter of the 2001 fiscal year were $122.3 million,  10.2% lower than the
$136.2  million  recorded  in the first  quarter of the 2000 fiscal  year.  This
decrease  was due  primarily  to 9.1% lower  volume  and 1.1%  lower  prices and
product mix.

         CasualWear:  Net sales for the CasualWear segment for the first quarter
of the 2001 fiscal year were $67.0 million,  32.4% higher than the $50.6 million
recorded in the first  quarter of the 2000 fiscal  year.  This  increase was due
primarily to 35.4% higher volume offset by 3.0% lower prices and product mix.

         Interior  Furnishings:  Net sales of products for interior  furnishings
markets for the first quarter of the 2001 fiscal year were $108.1 million, 12.3%
lower than the $123.3  million  recorded in the first quarter of the 2000 fiscal
year.  This  decrease was  primarily  due to 13.6% lower  volume  offset by 1.3%
higher selling prices and mix.

         Carpet:  Net sales for the Carpet  segment for the first quarter of the
2001 fiscal year were $67.3 million, 7.7% higher than the $62.5 million recorded
in the first quarter of the 2000 fiscal year. This increase was primarily due to
5.9% higher prices and product mix and 1.8% higher volume.

         SEGMENT INCOME:  Total reportable  segment income for the first quarter
of the 2001 fiscal year was $1.1 million compared to $14.9 million for the first
quarter of the 2000 fiscal year.

         PerformanceWear:  Income (loss) of the PerformanceWear  segment for the
first  quarter of the 2001  fiscal  year was  $(2.7)  million  compared  to $4.8
million  recorded for the first  quarter of the 2000 fiscal year.  This decrease
was due  primarily to $4.2 million  reduction  in margins  resulting  from lower
volume  and  price/mix  and the  $6.9  million  deterioration  in  manufacturing
performance due to  restructuring  and plant  curtailments,  partially offset by
$2.2  million  lower  start-up  costs in Mexico  and $1.5  million  of lower raw
material costs.

         CasualWear:  Losses of the CasualWear  segment for the first quarter of
the 2001 fiscal year were $(4.9) million compared to $(5.4) million recorded for
the first quarter of the 2000 fiscal year. This decreased loss was due primarily
to $1.5 million higher  margins due to volume and a $0.4 million  improvement in
manufacturing  performance  after  incurring  the costs  associated  with  plant
curtailments,  partially  offset by $1.2  million  lower  margins due to selling
prices and mix.

         Interior  Furnishings:   Income  (loss)  of  the  interior  furnishings
products  segment  for the first  quarter  of the 2001  fiscal  year was  $(2.8)
million  compared to $5.6  million  recorded  for the first  quarter of the 2000
fiscal year.  This  decrease was due primarily to $4.2 million lower margins due
to volume and $3.7 million negative impact on  manufacturing  performance due to
lower volume,  restructuring and plant  curtailments and higher bad debt expense
of $1.2 million, partially offset by lower raw material costs of $1.0 million.

         Carpet:  Income of the Carpet segment for the first quarter of the 2001
fiscal year was $12.2 million  compared to $10.2 million  recorded for the first
quarter of the 2000 fiscal year. This increase was due primarily to $3.8 million
higher  margins due to volume and  price/mix,  offset by $1.1 million higher raw
material costs and $0.7 million higher selling expenses resulting from expanding
the sales force for better geographic and market segment coverage.

         Other:  Losses  of other  segments  for the first  quarter  of the 2001
fiscal year were $(0.7)  million  compared to $(0.3)  million  recorded  for the
first quarter of the 2000 fiscal year.  This resulted  primarily  from losses in
the trucking business during the current period as a result of restructuring.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
results were $3.0 million for the first quarter of the 2001 fiscal year compared
to $2.4 million in the first quarter of the 2000 fiscal year.

         OPERATING  INCOME BEFORE  INTEREST AND TAXES:  Operating  income (loss)
before  interest  and taxes for the first  quarter of the 2001  fiscal  year was
$(4.5) million loss compared to $6.3 million income for the first quarter of the
2000 fiscal  year.  Amortization  of goodwill  was $0.0 and $4.4  million in the
first  quarter of the 2001 and 2000 fiscal  years,  respectively.  In  September
2000,  the  Company  changed  its method of  evaluating  the  recoverability  of
enterprise-level  goodwill from the undiscounted  cash flow method to the market
value  method,  resulting in an  impairment  charge to write-off  the  remaining
carrying value of enterprise-level goodwill in the September 2000 quarter.

         INTEREST  EXPENSE:  Interest  expense for the first quarter of the 2001
fiscal  year was  $17.9  million,  or 4.9% of net  sales,  compared  with  $15.6
million, or 4.2% of net sales, in the first quarter of the 2000 fiscal year. The
increase  was mainly  attributable  to the  effects of higher  borrowing  levels
combined with higher market  interest rates and higher fees  associated with the
new bank credit facility.

         OTHER EXPENSE (INCOME):  Other income for the first quarter of the 2001
fiscal year was $2.5 million  consisting  principally of interest 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.

         INCOME TAX EXPENSE (BENEFIT):  Income tax benefit of $(5.8) million was
recorded for the first quarter of the 2001 fiscal year in comparison with income
tax expense of $4.5 million for the first  quarter of the 2000 fiscal year.  The
total  income tax  benefit  for the 2001  period is  different  from the amounts
obtained by applying  statutory rates to loss before income taxes primarily as a
result of tax rate differences on foreign transactions,  partially offset by the
favorable  tax  treatment of export sales  through a foreign  sales  corporation
("FSC").  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,  the 2000 income tax benefit is different from the amounts obtained
by applying  statutory  rates to the loss before  income  taxes  primarily  as a
result  of  amortization  of  nondeductible  goodwill,  partially  offset by the
favorable  tax  treatment of export sales  through the FSC.  The  favorable  tax
benefit from the FSC was lower in the current period compared to the 2000 period
due to the  reduction in export  sales.  The U.S. law providing the FSC benefits
has been found to be illegal  under WTO  provisions  and the U.S.  has agreed to
implement  complying  provisions.  The Company  cannot predict the impact on its
future use of the FSC benefit under the ultimate  program put into place and its
acceptability to the World Trade Organization ("WTO").

         NET LOSS AND LOSS PER SHARE: Net loss for the first quarter of the 2001
fiscal year was $(11.5) million, or $(0.22) per share, in comparison with $(5.3)
million,  or $(0.10) per share,  for the first  quarter of the 2000 fiscal year.
Net loss for the first  quarter of the 2001 fiscal year included a net charge of
$(0.02) per share related to run-out costs  included in cost of sales  resulting
from the 2000  restructuring.  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 quarter of the 2001 fiscal year, the Company generated
$27.5 million of cash from  operating  activities and $0.4 million from sales of
assets.  Cash was primarily used for net repayments of long- and short-term debt
of $21.0  million and capital  expenditures  and other  investing  activities of
$11.5 million.  At September 30, 2000, total debt of the Company  (consisting of
current and  non-current  portions of long-term debt and short-term  borrowings)
was $878.0 million compared with $899.9 million at September 30, 2000.

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

         During the first quarter of the 2001 fiscal year, investment in capital
expenditures totaled $7.1 million, compared to $20.9 million in the 2000 period.
The Company  anticipates that the level of capital  expenditures for fiscal year
2001 will total  approximately  $30  million,  and under its amended bank credit
facility, cannot exceed $35 million.

         In August 1997, the Company issued $150.0 million  principal  amount of
7.25% notes due August 1, 2027  ("Notes  Due 2027").  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.

         On December 5, 2000,  the Company  entered  into an amended bank credit
agreement  ("2000 Bank  Credit  Agreement")  which  extends the 1995 Bank Credit
Agreement  for up to 30  months  through  June 5,  2003.  The  amended  facility
consists of a $600.0  million  revolving  credit  facility that provides for the
issuance of letters of credit by the fronting bank in an  outstanding  aggregate
face amount not to exceed  $75.0  million,  and  provides  short-term  overnight
borrowings  up to $30.0  million,  provided  that at no time shall the aggregate
principal amount of revolving loans and short-term borrowings, together with the
aggregate face amount of such letters of credit issued,  exceed $600.0  million.
At February 6, 2001,  the Company  had  approximately  $156.3  million in unused
capacity under this facility.

         Loans under the 2000 Bank Credit  Agreement  bear  interest at floating
rates based on the Adjusted Eurodollar Rate plus 3.25%. In addition, the Company
pays an annual  commitment  fee of 0.50% on the unused  portion of the facility.
The facility  commitment  amount will be reduced to $525.0  million on September
30, 2001 and to $450.0 million on September 30, 2002.

         The 2000 Bank  Credit  Agreement  imposes  various  limitations  on the
liquidity and flexibility 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  amended  Agreement  contains  covenants
applicable to the Company and all material subsidiaries, limiting the incurrence
of additional  indebtedness  and guarantees  thereof,  the creation of liens and
other encumbrances on properties, the making of investments or acquisitions, the
sale or other disposition of property or assets,  the making of cash dividend or
other  restricted  payments,  the  entering  into of certain  lease and sale and
leaseback  transactions,  the  making of  capital  expenditures  beyond  certain
limits,  and entering into certain  transactions  with  affiliates or agreements
which are  materially  adverse to the bank lenders.  All  obligations  under the
amended facility are  unconditionally  guaranteed by each material  existing and
subsequently  acquired or organized  domestic  subsidiary  of the  Company.  The
facility is also  secured by  perfected  first-priority  security  interests  in
substantially all U.S. assets of the Company other than  receivables,  including
significant real  properties,  inventory and fixed assets and all of the capital
stock of the Company's existing and future subsidiaries,  limited in the case of
any foreign  subsidiary to 65.0% of their capital stock.  In addition,  proceeds
from  sales of  assets,  except for  certain  exclusions,  must be used to repay
borrowings under the 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 6, 2001, $130.9 million in borrowings under this facility
with remaining maturities of up to 43 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 (see Note G).

Commodity Price Risk

         The  Company  manages  its  exposure  to  changes in  commodity  prices
primarily through its 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 December 30,
2000,  and  market  prices of cotton  decreased  by 10%,  the  Company  would be
required  to pay a net  settlement  provision  of  approximately  $3.5  million.
However, the Company has not utilized this net settlement provision in the past,
and does not anticipate using it in the future.

New Accounting Pronouncement

         In June 1998, the Financial Accounting Standards Board issued Statement
of Financial  Accounting  Standards  (SFAS) No. 133,  "Accounting for Derivative
Instruments and Hedging  Activities."  Under the statement,  all derivatives are
required to be recognized on the balance sheet at fair value.  Derivatives  that
are not hedges must be adjusted to fair value through income.  If the derivative
is a hedge,  depending on the nature of the hedge,  changes in the fair value of
derivatives will either be offset against the change in fair value of the hedged
assets,  liabilities or firm commitments through earnings or recognized in other
comprehensive  income  until the hedged  item is  recognized  in  earnings.  The
ineffective  portion of a derivative's  change in fair value will be immediately
recognized in earnings. The adoption of SFAS No. 133 on October 1, 2000 resulted
in  the  cumulative  effect  of an  accounting  change  of  $1.4  million  being
recognized as a net gain (after taxes) in other comprehensive  income (loss) and
a $16.2  thousand  net  charge  (after  taxes)  to  income  in the  consolidated
statement of operations (See Note G).

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  operations in
other countries,  the demand for textile products,  the cost and availability of
raw materials and labor, the Company's  ability to service its existing debt and
to finance its capital  expenditures and working capital needs, the level of the
Company's   indebtedness  and  its  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 and of the changes in U.S. apparel trade as a
result  of  recently-enacted  Caribbean  Basin  and  Sub-Saharan  African  trade
legislation.  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.
                  --------

                  None.

             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 12, 2001                   Charles E. Peters, Jr.
                                           Senior Vice President and
                                           Chief Financial Officer


                                  By  /s/  CARL J. HAWK
                                     ------------------------------
Date:  February 12, 2001                   Carl J. Hawk
                                           Controller