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        March 31, 2001
                                 ------------------------------

  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 May 4, 2001 there were  outstanding  53,255,151  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        Six         Six
                                   months      months      months      months
                                    ended      ended       ended       ended
                                  March 31,   April 1,    March 31,   April 1,
                                    2001        2000        2001        2000
                                  ----------  ---------   ---------   ---------
Net sales                       $   361,412 $  402,147 $   725,726 $   773,195
Cost of sales                       322,812    348,331     658,344     675,668
                                  ----------  ---------   ---------   ---------
Gross profit                         38,600     53,816      67,382      97,527
Selling, general and
 administrative expenses             30,771     35,072      62,329      67,780
Provision for doubtful accounts         920        237       2,627         506
Provision for restructuring
 and impairments                        236          0         236           0
Amortization of goodwill                  0      4,450           0       8,899
                                  ----------  ---------   ---------   ---------
Operating income before
  interest and taxes                  6,673     14,057       2,190      20,342

Interest expense                     19,377     16,512      37,248      32,139
Equity in (income) loss of
 joint ventures                         137     (2,040)     (2,363)     (3,839)
Other expense (income) - net         (6,245)    (2,320)     (8,755)     (9,062)
                                  ----------  ---------   ---------   ---------
Income (loss) before
 income taxes                        (6,596)     1,905     (23,940)      1,104

Income tax expense (benefit):
  Current                              (676)     2,620      (5,989)      8,261
  Deferred                           (1,556)    (1,269)     (2,064)     (2,391)
                                  ----------  ---------   ---------   ---------
     Total income tax
     expense (benefit)                (2,232)     1,351      (8,053)      5,870

                                  ----------  ---------   ---------   ---------
Net income (loss)               $    (4,364)$      554 $   (15,887)$    (4,766)
                                  ==========  =========   =========   =========


Basic and diluted earnings
 (loss) per common share        $     (0.08)$     0.01 $     (0.30)$     (0.09)

See notes to consolidated financial statements.










                                              1



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

                                                      March 31,  September 30,
                                                        2001         2000
                                                     ----------  ----------
ASSETS
Current assets:
Cash and cash equivalents                          $    14,109 $    26,172
Short-term investments                                  14,501      13,167
Customer accounts receivable after deductions
  of $14,571and $16,866 for the
  respective dates for doubtful accounts,
  discounts, returns and allowances                    224,282     269,209
Sundry notes and accounts receivable                    37,280      31,792
Inventories                                            249,489     287,969
Prepaid expenses                                         3,222       3,476
                                                     ----------  ----------
    Total current assets                               542,883     631,785
Fixed assets, at cost:
Land and land improvements                              30,391      30,761
Buildings                                              412,480     410,248
Machinery, fixtures and equipment                      658,234     658,597
                                                     ----------  ----------
                                                     1,101,105   1,099,606
Less accumulated depreciation and amortization         509,516     487,739
                                                     ----------  ----------
    Fixed assets - net                                 591,589     611,867
Other assets:
Investments and receivables                             61,829      60,217
Intangibles and deferred charges                        57,164      47,731
                                                     ----------  ----------
    Total other assets                                 118,993     107,948
                                                     ----------  ----------
                                                   $ 1,253,465 $ 1,351,600
                                                     ==========  ==========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Short-term borrowings                              $         0 $     3,400
Long-term debt due currently                                50      30,470
Accounts payable - trade                                66,418      86,892
Sundry payables and accrued expenses                    79,457      97,552
Income taxes payable                                     2,186       2,024
Deferred income taxes                                   19,665      22,560
                                                     ----------  ----------
      Total current liabilities                        167,776     242,898
Long-term liabilities:
Long-term debt                                         861,711     865,980
Other                                                   55,456      58,288
                                                     ----------  ----------
     Total long-term liabilities                       917,167     924,268
Deferred income taxes                                   90,071      89,659
Shareholders' equity:
Common stock issued                                        700         689
Capital in excess of par value                         885,504     884,643
Accumulated deficit                                   (628,202)   (612,315)
Accumulated other comprehensive income (loss)          (23,761)    (22,452)
Cost of common stock held in treasury                 (155,790)   (155,790)
                                                     ----------  ----------
     Total shareholders' equity                         78,451      94,775
                                                     ----------  ----------
                                                   $ 1,253,465 $ 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)

                                                        Six         Six
                                                       months      months
                                                       ended       ended
                                                      March 31,    April 1,
                                                        2001        2000
                                                      ---------   ---------
Cash flows from operating activities:
Net loss                                           $   (15,887)$    (4,766)
Adjustments to reconcile net loss to
 net cash provided by operating activities:
   Depreciation and amortization of fixed assets        33,069      32,065
   Provision for doubtful accounts                       2,627         506
   Amortization of intangibles and
    deferred debt expense                                1,960       9,340
   Equity in loss of joint ventures                        337         861
   Deferred income taxes                                (2,064)     (2,391)
   Translation gain on liquidation of subsidiary             0      (5,507)
   Gain on disposal of assets                           (5,023)       (990)
   Provision for restructuring and impairments             236           0
   Changes in assets and liabilities:
      Customer accounts receivable - net                42,300      (5,363)
      Sundry notes and accounts receivable              (5,488)     (5,075)
      Inventories                                       34,666      (4,531)
      Prepaid expenses                                     254         297
      Accounts payable and accrued expenses            (36,019)    (10,018)
   Change in income taxes payable                          162       2,122
   Payment of financing fees                           (11,865)          0
   Other                                                (5,722)     (2,405)
                                                      ---------   ---------
        Total adjustments                               49,430       8,911
                                                      ---------   ---------
Net cash provided by operating activities               33,543       4,145
                                                      ---------   ---------

Cash flows from investing activities:
  Capital expenditures                                 (18,033)    (39,240)
  Proceeds from sales of assets                         12,807       5,058
  Change in investments                                 (3,162)      7,996
                                                      ---------   ---------
Net cash used by investing activities                   (8,388)    (26,186)
                                                      ---------   ---------

Cash flows from financing activities:
  Changes in short-term borrowings                      (3,400)     14,600
  Repayments of long-term debt                        (145,218)    (11,445)
  Proceeds from issuance of long-term debt             111,400      19,198
                                                      ---------   ---------
Net cash provided (used) by financing activities       (37,218)     22,353
                                                      ---------   ---------

Net change in cash and cash equivalents                (12,063)        312
Cash and cash equivalents at beginning of period        26,172      17,402
                                                      ---------   ---------
Cash and cash equivalents at end of period         $    14,109 $    17,714
                                                      =========   =========

See notes to consolidated financial statements.

                                             3





             BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                  Notes to Consolidated Financial Statements
               As of and for the six months ended March 31, 2001

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    Six Months Ended
                                   --------------------- ---------------------
                                    March 31,  April 1,   March 31,  April 1,
                                      2001       2000       2001       2000
                                   ---------- ---------- ---------- ----------
Numerator:
  Net income (loss)............... $ (4,364)   $    554  $ (15,887) $ (4,766)
                                   ========    ========  =========  ========

Denominator:
  Denominator for basic earnings per
   share..........................   52,588      52,072     52,493    52,072
  Effect of dilutive securities:
   Contingent stock awards........        -         125          -         -
   Performance Unit awards........        -          10          -         -
   Nonvested stock................        -           6          -         -
                                   --------    --------   --------  --------
  Denominator for diluted earnings
   per share......................   52,588      52,213     52,493    52,072
                                   ========    ========   ========  =========

Shares not included in the diluted
 earnings per share computations
 because they were antidilutive...      966           -        886        79
                                   ========    ========   ========  ========

         During the first six 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 746,340 new shares of restricted nonvested stock, the forfeiture
of 45,183  shares of  restricted  nonvested  stock,  and the issuance of 465,543
vested shares related to the acquisition of the Nano-Tex investment.

Note E.

 Inventories are summarized as follows (in thousands):

                                                       March 31,  September 30,
                                                         2001         2000
                                                       ---------    ---------
   Inventories at average cost:
        Raw materials................................ $  21,760    $  27,345
        Stock in process.............................    64,180       77,978
        Produced goods...............................   182,418      198,176
        Dyes, chemicals and supplies.................    17,236       22,618
                                                      ---------    ---------
                                                        285,594      326,117
        Less excess of average cost over LIFO........    36,105       38,148
                                                      ---------    ---------
            Total.................................... $ 249,489    $ 287,969
                                                      =========    =========

Note F.

         Comprehensive income (loss) totaled $(5,411,000) and $1,066,000 for the
three  months  ended  March  31,  2001 and  April  1,  2000,  respectively,  and
$(17,196,000)  and  $(10,320,000)  for the six months  ended  March 31, 2001 and
April 1, 2000, respectively.  Comprehensive income (loss) consists of net income
(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 quarter  ended  January 1, 2000 for a
foreign currency  translation gain 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.

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
March 31, 2001,  $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.





         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 March 31, 2001, the fair value carrying  amounts of these  instruments  was a
$1.6 million liability.  The fair values of foreign currency contracts (used for
hedging  purposes) are estimated by obtaining quotes from brokers.  At March 31,
2001, the fair value carrying  amount related to foreign  currency  contracts in
the consolidated balance sheet was a $0.4 million asset.

         During the six months  ended March 31, 2001,  the Company  recognized a
net gain of $0.1  million  related to the  ineffective  portion  of its  hedging
instruments, and 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
March 31, 2001, the Company  expects to reclassify $0.6 million of net losses on
derivative  instruments from accumulated other comprehensive  income to earnings
during the next  twelve  months due to actual  export  sales and the  payment of
variable interest associated with the floating rate debt.

Note H.

         The  Company  conducts  its  operations  in  four  principal  operating
segments:   PerformanceWear,   CasualWear,   Interior  Furnishings  and  Carpet.
Beginning in the first quarter of the 2001 fiscal year, 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      Six months ended
                                -------------------    ----------------------
                                March 31,  April 1,    March 31,   April 1,
                                  2001       2000        2001        2000
                                --------   --------    --------   -----------
Net sales
 PerformanceWear........        $  123.1  $  152.7    $  245.4    $  288.9
 CasualWear.............            69.8      55.3       136.8       105.9
 Interior Furnishings...            99.3     130.1       207.4       253.4
 Carpet.................            70.8      65.9       138.1       128.4
 Other..................             5.9       8.6        13.1        17.1
                                --------  --------    --------    --------
                                   368.9     412.6       740.8       793.7
 Less:
  Intersegment sales....            (7.5)    (10.5)      (15.1)      (20.5)
                                --------  --------    --------    --------
                                $  361.4  $  402.1    $  725.7    $  773.2
                                ========  ========    ========    ========





Income (loss) before
 income taxes
  PerformanceWear........      $    2.6    $    9.3   $   (0.1)   $   14.1
  CasualWear.............          (1.1)       (3.8)      (6.0)       (9.2)
  Interior Furnishings...          (1.5)        7.5       (4.3)       13.2
  Carpet.................          10.3        11.5       22.5        21.6
  Other..................          (0.2)       (0.6)      (0.9)       (0.9)
                               --------    --------   --------    --------
    Total reportable
  segments............             10.1        23.9       11.2        38.8
  Corporate expenses.....          (3.3)       (3.3)      (6.5)       (5.7)
  Goodwill amortization..             -        (4.5)         -        (8.9)
  Restructuring .........          (0.2)          -       (0.2)          -
  Interest expense.......         (19.4)      (16.5)     (37.2)      (32.1)
  Other (expense)
    income - net.........           6.2         2.3        8.8         9.0
                               --------    --------   --------    --------
                               $   (6.6)   $    1.9   $  (23.9)   $    1.1
                               ========    ========   ========    ========

         Intersegment  net sales for the three  months  ended March 31, 2001 and
April 1, 2000 were primarily  attributable to  PerformanceWear  segment sales of
$6.2 million and $8.4 million,  respectively,  and $1.3 million and $2.1 million
included in the "Other" category,  respectively.  Intersegment net sales for the
six months ended March 31, 2001 and April 1, 2000 were primarily attributable to
PerformanceWear segment sales of $12.0 million and $16.1 million,  respectively,
and  $3.1   million  and  $4.4  million   included  in  the  "Other"   category,
respectively.

Note I.

         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 benefits 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  $60.5  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, $0.5 million in the September
2000 quarter,  and $0.9 million in the March 2001 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  $38.6  million  related  to  fixed  assets  resulting  from  the
restructuring  and a reserve of $1.6 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
         Payments..............................     (0.1)            -
         Adjustments...........................        -          (0.4)
                                                  ------         -----
         Balance at March 31, 2001.............   $    -         $ 0.2
                                                  ======         ======


         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
March 31, 2001,  $34.9  million of such costs have been  incurred and charged to
operations,  consisting  primarily of inventory losses and plant carrying costs,
in the amounts of $0.7,  $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 reduced  capacity to
better align its  operations  with current  market demand and to assure the most
efficient  use of  assets.  This  included:  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  has  exited  (February  2001)  its  tufted  area rug  business  in
Monticello, Arkansas.

         (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  resulted 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 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 2,850 employees as of March 31, 2001).

         This  plan  resulted  in a  pre-tax  charge  for  restructuring,  asset
write-downs  and  impairment  of  $68.8  million.  The  components  of the  2000
restructuring  and  impairment  charge  included  the  establishment  of a $18.3
million reserve for severance  benefit  payments,  write-downs for impairment of
$40.9 million (including $12.7 million of goodwill) related to long-lived assets
resulting  from the  restructuring  and a reserve of $9.6 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
         Payments..............................     (7.4)         (0.6)
         Adjustments...........................     (1.4)         (0.4)
                                                  ------         -----
         Balance at March 31, 2001.............   $  5.7         $ 8.9
                                                  ======         =====

         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
March 31, 2001,  $7.1 million and $8.1 million of such costs have been  incurred
and charged to operations  during the 2001 and 2000 fiscal years,  respectively,
consisting primarily of inventory losses and plant carrying costs.

         Assets that have been sold,  or are held for sale at March 31, 2001 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 $34.3  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

         Net sales for the second  quarter of fiscal  2001 were  $361.4  million
compared  with  $402.1  million  in the  second  quarter  of  fiscal  2000.  The
previously  announced closure of two PerformanceWear  facilities and the sale of
the tufted area rug business were significant factors in the sales decline.  The
Company  reported a net loss of $4.4 million,  or $0.08 per share, for the March
quarter, compared to net earnings of $0.6 million or $0.01 per share in the same
quarter last year. The March 2001 figure  includes after tax runout  expenses of
$4.0 million  associated  with the  Company's  restructuring  and a $3.1 million
after tax gain on the sale of assets.  The March 2000 quarter included after tax
runout expenses of $1.6 million and a $0.6 million after tax gain on the sale of
an asset.  Excluding  these items,  the net loss from operations for the quarter
ended March 2001 was $3.4 million, or $0.06 per share,  compared to net earnings
of $2.2 million, or $0.04 per share, for the March 2000 quarter.

         During the March 2001  quarter,  the Company  completed the sale of the
tufted area rug business and  accelerated the closing of the Johnson City plant.
These actions  shifted a larger portion of the  anticipated  runout expense into
the March  2001  quarter,  and thus  will  reduce  the  runout  charges  for the
remainder of the fiscal year.

         As stated at the beginning of the year,  the Company's  objectives  for
fiscal  2001 are  two-fold:  Generate  cash to reduce  debt by $100  million and
successfully  implement  the  restructuring  plan  announced in  September.  The
Company  continues  to focus on cash flow  first  and is  committed  to  keeping
inventories  in line,  realizing the negative  impact this has on profits in the
short run.

Comparison of Three Months ended March 31, 2001 and April 1, 2000.

         NET SALES:  Net sales for the second  quarter of the 2001  fiscal  year
were $361.4 million, 10.1% lower than the $402.1 million recorded for the second
quarter of the 2000 fiscal year.  Export sales  totaled  $40.2 million and $42.5
million in the 2001 and 2000 periods, respectively.

         PerformanceWear:  Net sales  for the  PerformanceWear  segment  for the
second quarter of the 2001 fiscal year were $123.1 million, 19.4% lower than the
$152.7  million  recorded in the second  quarter of the 2000 fiscal  year.  This
decrease  was due  primarily  to 15.9%  lower  volume and 3.5% lower  prices and
product mix.

         CasualWear: Net sales for the CasualWear segment for the second quarter
of the 2001 fiscal year were $69.8 million,  26.2% higher than the $55.3 million
recorded in the second  quarter of the 2000 fiscal year.  This  increase was due
primarily to 35.3% higher volume offset by 9.1% lower selling prices and product
mix.

         Interior  Furnishings:  Net sales of products for interior  furnishings
markets for the second quarter of the 2001 fiscal year were $99.3 million, 23.7%
lower than the $130.1 million  recorded in the second quarter of the 2000 fiscal
year. Excluding $13.8 million sales reduction due to the sale of the tufted area
rug business  ($5.3 million in 2001 versus $19.1 million in 2000),  net sales of
the interior  furnishings  markets were 15.3% lower than in the prior year. This
decrease was primarily  due to 13.6% lower volume and 1.7% lower selling  prices
and mix.

         Carpet:  Net sales for the Carpet segment for the second quarter of the
2001 fiscal year were $70.8 million, 7.4% higher than the $65.9 million recorded
in the second  quarter of the 2000 fiscal year.  This increase was primarily due
to 8.5% higher selling prices and product mix offset by 1.1% lower volume.

         SEGMENT INCOME:  Total reportable segment income for the second quarter
of the 2001 fiscal  year was $10.1  million  compared  to $23.9  million for the
second quarter of the 2000 fiscal year.

         PerformanceWear:  Income of the PerformanceWear  segment for the second
quarter  of the 2001  fiscal  year was $2.6  million  compared  to $9.3  million
recorded for the second  quarter of the 2000 fiscal year.  This decrease was due
primarily to $5.8 million  reduction in margins  resulting from lower volume and
price/mix,  $4.2  million  deterioration  in  manufacturing  performance  due to
restructuring and plant curtailments and $2.4 million lower equity earnings from
the Unifi joint venture,  partially  offset by $3.0 million lower start-up costs
in Mexico and $2.8 million of lower selling, general and administrative expenses
resulting from restructuring and cost reduction programs.

         CasualWear:  Losses of the CasualWear segment for the second quarter of
the 2001 fiscal year were $(1.1) million compared to $(3.8) million recorded for
the  second  quarter  of the  2000  fiscal  year.  This  decreased  loss was due
primarily  to $1.8  million  higher  margins  due to volume  and a $2.9  million
improvement in  manufacturing  performance  after incurring the costs associated
with plant  curtailments,  partially offset by $2.1 million lower margins due to
selling prices and mix.

         Interior  Furnishings:   Income  (loss)  of  the  interior  furnishings
products  segment  for the  second  quarter of the 2001  fiscal  year was $(1.5)
million  compared to $7.5 million  recorded  for the second  quarter of the 2000
fiscal year.  This  decrease was due primarily to $7.0 million lower margins due
to volume and  price/mix  and a $5.0 million  negative  impact on  manufacturing
performance due to lower volume, restructuring and plant curtailments, partially
offset by $3.1 million of lower  selling,  general and  administrative  expenses
resulting  from cost  reduction  programs  and the sale of the  tufted  area rug
business.

         Carpet: Income of the Carpet segment for the second quarter of the 2001
fiscal year was $10.3 million  compared to $11.5 million recorded for the second
quarter of the 2000 fiscal year. This decrease was due primarily to $2.8 million
reduction in margins due to  manufacturing  inefficiencies  caused by production
curtailments to reduce  inventory  levels and higher energy costs,  $1.3 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,  partially  offset  by $3.6  million  improvement  in  margins  due to
price/mix.

         Other:  Losses of other  segments  for the  second  quarter of the 2001
fiscal year were $(0.2)  million  compared to $(0.6)  million  recorded  for the
second  quarter of the 2000 fiscal year.  This resulted  primarily  from reduced
losses in the captive insurance company and, to a lesser extent,  reduced losses
in the trucking business.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
results  were $3.3  million  for the second  quarter of the 2001 and 2000 fiscal
years.

         OPERATING  INCOME BEFORE  INTEREST AND TAXES:  Operating  income before
interest  and taxes for the  second  quarter  of the 2001  fiscal  year was $6.7
million  compared  to $14.1  million  for the second  quarter of the 2000 fiscal
year.  Amortization  of goodwill was $0.0 and $4.5 million in the second 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 second quarter of the 2001
fiscal  year was  $19.4  million,  or 5.4% of net  sales,  compared  with  $16.5
million,  or 4.1% of net sales,  in the second  quarter of the 2000 fiscal year.
The increase was mainly attributable to the effects of higher interest rates and
higher  amortization  of fees  associated  with  the new bank  credit  facility,
partially offset by lower borrowing levels.

         OTHER EXPENSE (INCOME): Other income for the second quarter of the 2001
fiscal year was $6.2 million consisting  principally of gains on the disposal of
assets of $5.0 million and interest income of $1.2 million. Other income for the
second quarter of the 2000 fiscal year was $2.3 million  consisting  principally
of a gain on the disposal of assets of $1.0 million and interest  income of $1.3
million.

         INCOME TAX EXPENSE (BENEFIT):  Income tax benefit of $(2.2) million was
recorded  for the second  quarter of the 2001  fiscal  year in  comparison  with
income tax  expense of $1.4  million  for the second  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 income tax expense is different from the amounts
obtained by applying  statutory rates to income 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  non-compliant  under GATT treaty  provisions  according to
challenges raised by the World Trade  Organization  ("WTO").  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 WTO.

         NET LOSS AND LOSS PER  SHARE:  Net loss for the  second  quarter of the
2001 fiscal year was $(4.4)  million,  or $(0.08) per share,  in comparison with
net income of $0.6 million,  or $0.01 per share,  for the second  quarter of the
2000  fiscal  year.  Net loss for the  second  quarter of the 2001  fiscal  year
included a net charge of $(0.08) per share related to run-out costs  included in
cost of sales resulting from the 2000  restructuring and a net gain of $0.06 per
share related to the sale of assets. Net loss for the second quarter of the 2000
fiscal year  included a net charge of $(0.03) per share related to run-out costs
included in cost of sales resulting from the 1999 restructuring.






Comparison of Six Months ended March 31, 2001 and April 1, 2000.

         NET SALES:  Net sales for the first six months of the 2001  fiscal year
were $725.7 million,  6.1% lower than the $773.2 million  recorded for the first
six months of the 2000 fiscal year. Export sales totaled $81.0 million and $88.2
million in the 2001 and 2000 periods, respectively.

         PerformanceWear:  Net sales  for the  PerformanceWear  segment  for the
first six months of the 2001 fiscal year were $245.4  million,  15.1% lower than
the $288.9  million  recorded in the first six months of the 2000  fiscal  year.
This  decrease was due  primarily  to 12.7% lower volume and 2.4% lower  selling
prices and product mix.

         CasualWear:  Net sales  for the  CasualWear  segment  for the first six
months of the 2001 fiscal year were $136.8 million, 29.2% higher than the $105.9
million  recorded in the first six months of the 2000 fiscal year. This increase
was due primarily to 35.3% higher volume offset by 6.1% lower selling prices and
product mix.

         Interior  Furnishings:  Net sales of products for interior  furnishings
markets for the first six months of the 2001  fiscal  year were $207.4  million,
18.2% lower than the $253.4 million recorded in the first six months of the 2000
fiscal year.  Excluding  $17.7  million  sales  reduction due to the sale of the
tufted area rug business  ($19.7  million in 2001 versus $37.4 million in 2000),
net sales of the interior furnishings markets were 13.1% lower than in the prior
year.  This  decrease was  primarily  due to 13.2% lower  volume  offset by 0.1%
higher selling prices and mix.

         Carpet:  Net sales for the Carpet  segment  for the first six months of
the 2001 fiscal year were $138.1  million,  7.6% higher than the $128.4  million
recorded  in the first six months of the 2000 fiscal  year.  This  increase  was
primarily  due to 7.3%  higher  selling  prices and  product mix and 0.3% higher
volume.

         SEGMENT  INCOME:  Total  reportable  segment  income  for the first six
months of the 2001 fiscal year was $11.2  million  compared to $38.8 million for
the first six months of the 2000 fiscal year.

         PerformanceWear:  Income (loss) of the PerformanceWear  segment for the
first six months of the 2001  fiscal year was $(0.1)  million  compared to $14.1
million recorded for the first six months of the 2000 fiscal year. This decrease
was due primarily to $10.5  million  reduction in margins  resulting  from lower
volume and price/mix,  $12.1 million deterioration in manufacturing  performance
due to  restructuring  and plant  curtailments  and $2.0  million  lower  equity
earnings from the Unifi joint  venture,  partially  offset by $5.3 million lower
start-up  costs  in  Mexico,   $3.6  million  of  lower  selling,   general  and
administrative   expenses   resulting  from  restructuring  and  cost  reduction
programs, and $1.7 million of lower raw material costs.

         CasualWear:  Losses of the CasualWear  segment for the first six months
of the 2001 fiscal year were $(6.0) million  compared to $(9.2) million recorded
for the first six months of the 2000 fiscal year.  This  decreased  loss was due
primarily  to  $3.3  million  higher  margins  due to  volume,  a  $2.6  million
improvement in  manufacturing  performance  after incurring the costs associated
with plant curtailments and lower raw material costs of $0.8 million,  partially
offset by $3.3 million lower margins due to selling prices and mix.

         Interior  Furnishings:   Income  (loss)  of  the  interior  furnishings
products  segment  for the first six months of the 2001  fiscal  year was $(4.3)
million  compared to $13.2 million recorded for the first six months of the 2000
fiscal year.  This decrease was due primarily to $13.3 million lower margins due
to volume and  price/mix  and a $9.4 million  negative  impact on  manufacturing
performance due to lower volume, restructuring and plant curtailments, partially
offset by $1.5  million  lower raw  material  costs  and $3.6  million  of lower
selling,  general and  administrative  expenses  resulting  from cost  reduction
programs and the sale of the tufted area rug business.

         Carpet:  Income of the Carpet  segment  for the first six months of the
2001 fiscal year was $22.5 million  compared to $21.6  million  recorded for the
first six months of the 2000 fiscal year.  This  increase  was due  primarily to
$6.8 million higher margins due to price/mix,  offset by $2.5 million higher raw
material  costs,   $2.1  million  reduction  in  margins  due  to  manufacturing
inefficiencies caused by production  curtailments to reduce inventory levels and
higher energy costs,  and $1.3 million  higher selling  expenses  resulting from
expanding the sales force for better geographic and market segment coverage.

         Other:  Losses of other  segments were $(0.9) million for the first six
months of the 2001 and 2000 fiscal years.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
results  were $6.5  million  for the first six  months of the 2001  fiscal  year
compared to $5.7 million for the first six months of the 2000 fiscal year.

         OPERATING  INCOME BEFORE  INTEREST AND TAXES:  Operating  income before
interest  and taxes for the first six  months of the 2001  fiscal  year was $2.2
million  compared  to $20.3  million for the first six months of the 2000 fiscal
year. Amortization of goodwill was $0.0 and $8.9 million in the first six months
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 six months of the 2001
fiscal  year was  $37.2  million,  or 5.1% of net  sales,  compared  with  $32.1
million,  or 4.2% of net sales, in the first six months of the 2000 fiscal year.
The increase was mainly attributable to the effects of higher interest rates and
higher  amortization  of fees  associated  with  the new bank  credit  facility,
partially offset by lower borrowing levels.

         OTHER  EXPENSE  (INCOME):  Other income for the first six months of the
2001  fiscal  year  was  $8.8  million  consisting  principally  of gains on the
disposal of assets of $5.0 million and interest  income of $3.7  million.  Other
income  for the  first  six  months  of the 2000  fiscal  year was $9.1  million
consisting  principally of a $5.5 million translation gain on the liquidation of
the  Company's  Canadian  subsidiary,  a gain on the  disposal of assets of $1.0
million and interest income of $2.6 million.

         INCOME TAX EXPENSE (BENEFIT):  Income tax benefit of $(8.1) million was
recorded  for the first six months of the 2001  fiscal year in  comparison  with
income tax  expense of $5.9  million for the first six months 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  non-compliant  under GATT treaty  provisions  according to
challenges raised by the World Trade  Organization  ("WTO").  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 WTO.

         NET LOSS AND LOSS PER  SHARE:  Net loss for the first six months of the
2001 fiscal year was $(15.9)  million,  or $(0.30) per share, in comparison with
$(4.8)  million,  or  $(0.09)  per  share,  for the first six months of the 2000
fiscal year.  Net loss for the first six months of the 2001 fiscal year included
a net charge of $(0.10) per share related to run-out  costs  included in cost of
sales  resulting from the 2000  restructuring  and a net gain of $0.06 per share
related  to the sale of  assets.  Net loss for the first six  months of the 2000
fiscal year  included a net charge of $(0.05) per share related to run-out costs
included in cost of sales resulting from the 1999 restructuring.

Liquidity and Capital Resources

         During  the  first six  months of the 2001  fiscal  year,  the  Company
generated $33.5 million of cash from operating activities and $12.8 million from
sales  of  assets.  Cash was  primarily  used for net  repayments  of long-  and
short-term  debt of $37.2 million and capital  expenditures  and other investing
activities  of $21.2  million.  At March 31,  2001,  total  debt of the  Company
(consisting of current and non-current portions of long-term debt and short-term
borrowings)  was $861.8  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  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 six months of the 2001  fiscal  year,  investment  in
capital  expenditures  totaled $18.0  million,  compared to $39.2 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 May 4, 2001, the Company had approximately  $153.7 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 May 4, 2001, $121.9 million in borrowings under this facility with
original maturities of up to 49 days was outstanding.

         Because the Company's  obligations  under the bank credit  facility 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

         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 March 31, 2001,
and market  prices of cotton  decreased by 10%, the Company would be required to
pay a net  settlement  provision of  approximately  $2.9 million.  However,  the
Company has not utilized this net settlement provision in the past, and does not
anticipate using it in the future.

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 4.  Submission of Matters to a Vote of Security Holders.
         ---------------------------------------------------

         At Registrant's  Annual Meeting held on February 1, 2001, the following
actions were taken:

         1.       John G. Medlin, Jr., Nelson Schwab III and Theresa M. Stone
                  were elected as Class III  Directors to serve for a three-year
                  term expiring at the Annual Meeting of  Stockholders  in 2004;
                  and

         2.       The  selection  of  Ernst  &  Young  LLP  as  Registrant's
                  independent  public  accountants  for its 2001 fiscal year was
                  approved.

         Mr. Medlin  received  49,339,534  shares voted in favor of his election
and 694,525 shares were withheld; Mr. Schwab received 49,336,614 shares voted in
favor of his election and 697,445 shares were  withheld;  and Ms. Stone received
49,333,086  shares  voted in favor  of his  election  and  700,973  shares  were
withheld.  49,601,149  shares  were voted in favor of the  selection  of Ernst &
Young LLP as Registrant's  independent public  accountants,  301,464 shares were
voted against and 131,446 shares abstained.


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:  May 14, 2001                        Charles E. Peters, Jr.
                                           Senior Vice President and
                                           Chief Financial Officer


                                  By  /s/  CARL J. HAWK
                                     ------------------------------
Date:  May 14, 2001                        Carl J. Hawk
                                           Controller