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         June 30, 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 August 4, 2001 there were outstanding 53,193,959 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       Nine        Nine
                                   months      months      months      months
                                    ended       ended      ended       ended
                                  June 30,     July 1,    June 30,    July 1,
                                    2001        2000        2001        2000
                                  ----------  ----------  ---------   ---------
Net sales                       $   351,123 $   419,821 $1,076,849 $  1,193,016
Cost of sales                       308,355     362,429    966,699    1,038,097
                                  ----------  ----------  ---------   ---------
Gross profit                         42,768      57,392    110,150     154,919
Selling, general and
 administrative expenses             28,892      35,006     91,221     102,786
Provision for doubtful accounts         236       2,188      2,863       2,694
Provision/(recovery) for
 restructuring and impairments         (357)       (186)      (121)       (186)
Amortization of goodwill                  0       4,449          0      13,348
                                  ----------  ----------  ---------   ---------
Operating income before
  interest and taxes                 13,997      15,935     16,187      36,277

Interest expense                     17,588      16,836     54,836      48,975
Equity in (income) loss of
 joint ventures                       1,638      (3,562)      (725)     (7,401)
Other expense (income) - net         (7,255)     (2,133)   (16,010)    (11,195)
                                  ----------  ----------  ---------   ---------
Income (loss) before income taxes     2,026       4,794    (21,914)      5,898

Income tax expense (benefit):
  Current                               429       1,986     (5,560)     10,247
  Deferred                              107       1,314     (1,957)     (1,077)
                                  ----------  ----------  ---------   ---------
    Total income tax
     expense (benefit)                  536       3,300     (7,517)      9,170

                                  ----------  ----------  ---------   ---------
Net income (loss)               $     1,490 $     1,494 $  (14,397)$    (3,272)
                                  ==========  ==========  =========   =========

Basic and diluted earnings
 (loss) per common share        $      0.03 $      0.03 $    (0.27)$     (0.06)

See notes to consolidated financial statements.








                                        1



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


                                                June 30,     September 30,
                                                  2001          2000
                                                ----------   ------------
ASSETS
Current assets:
Cash and cash equivalents                    $     10,294 $       26,172
Short-term investments                             14,046         13,167
Customer accounts receivable after deductions
  of $13,084, and  $16,866 for the
  respective dates for doubtful accounts,
  discounts, returns and allowances               220,802        269,209
Sundry notes and accounts receivable               27,446         31,792
Inventories                                       237,906        287,969
Prepaid expenses                                    4,623          3,476
                                                ----------   ------------
    Total current assets                          515,117        631,785
Fixed assets, at cost:
Land and land improvements                         29,639         30,761
Buildings                                         403,190        410,248
Machinery, fixtures and equipment                 650,823        658,597
                                                ----------   ------------
                                                1,083,652      1,099,606
Less accumulated depreciation and amortization    507,100        487,739
                                                ----------   ------------
    Fixed assets - net                            576,552        611,867
Other assets:
Investments and receivables                        58,260         60,217
Intangibles and deferred charges                   51,122         47,731
                                                ----------   ------------
    Total other assets                            109,382        107,948
                                                ----------   ------------
                                             $  1,201,051 $    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                           62,686         86,892
Sundry payables and accrued expenses               70,540         97,552
Income taxes payable                                  306          2,024
Deferred income taxes                              11,358         22,560
                                                ----------   ------------
      Total current liabilities                   144,940        242,898
Long-term liabilities:
Long-term debt                                    821,622        865,980
Other                                              55,277         58,288
                                                ----------   ------------
     Total long-term liabilities                  876,899        924,268
Deferred income taxes                              98,111         89,659
Shareholders' equity:
Common stock issued                                   700            689
Capital in excess of par value                    885,727        884,643
Accumulated deficit                              (626,712)      (612,315)
Accumulated other comprehensive income (loss)     (22,711)       (22,452)
Cost of common stock held in treasury            (155,903)      (155,790)
                                                ----------   ------------
     Total shareholders' equity                    81,101         94,775
                                                ----------   ------------
                                              $ 1,201,051 $    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)


                                                           Nine        Nine
                                                          months      months
                                                           ended       ended
                                                         June 30,     July 1,
                                                           2001        2000
                                                         ----------  ----------
Cash flows from operating activities:
Net loss                                               $   (14,397)$    (3,272)
Adjustments to reconcile net loss to
 net cash provided by operating activities:
   Depreciation and amortization of fixed assets            48,964      48,951
   Provision for doubtful accounts                           2,863       2,694
   Amortization of intangibles and
    deferred debt expense                                    3,369      14,012
   Equity in loss of joint ventures                          1,975         699
   Deferred income taxes                                    (1,957)     (1,077)
   Translation gain on liquidation of subsidiary                 0      (5,507)
   Gain on disposal of assets                               (5,023)       (990)
   Provision/(recovery) for restructuring
    and impairments                                           (121)       (186)
   Changes in assets and liabilities:
      Customer accounts receivable - net                    45,544     (15,759)
      Sundry notes and accounts receivable                   4,220      (6,038)
      Inventories                                           36,813      (9,335)
      Prepaid expenses                                      (1,271)      1,003
      Accounts payable and accrued expenses                (41,161)    (10,375)
   Change in income taxes payable                           (1,718)      2,739
   Payment of financing fees                               (11,872)          0
   Other                                                    (4,585)     (8,597)
                                                         ----------  ----------
        Total adjustments                                   76,040      12,234
                                                         ----------  ----------
Net cash provided by operating activities                   61,643       8,962
                                                         ----------  ----------

Cash flows from investing activities:
  Capital expenditures                                     (20,985)    (56,199)
  Proceeds from sales of assets                             22,143       6,438
  Change in investments                                     (1,487)      5,521
                                                         ----------  ----------
Net cash used by investing activities                         (329)    (44,240)
                                                         ----------  ----------

Cash flows from financing activities:
  Changes in short-term borrowings                          (3,400)      3,300
  Repayments of long-term debt                            (155,392)       (458)
  Proceeds from issuance of long-term debt                  81,600      21,331
                                                         ----------  ----------
Net cash provided (used) by financing activities           (77,192)     24,173
                                                         ----------  ----------

Net change in cash and cash equivalents                    (15,878)    (11,105)
Cash and cash equivalents at beginning of period            26,172      17,402
                                                         ----------  ----------
Cash and cash equivalents at end of period             $    10,294 $     6,297
                                                         ==========  ==========

See notes to consolidated financial statements.

                                        3





             BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                  Notes to Consolidated Financial Statements
               As of and for the nine months ended June 30, 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 notes thereto. 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     Nine Months Ended
                                   --------------------- --------------------
                                    June 30,    July 1,   June 30,   July 1,
                                      2001       2000       2001      2000
                                   ---------- ---------- ---------- ---------
Numerator:
  Net income (loss)............... $  1,490    $  1,494  $ (14,397) $ (3,272)
                                   ========    ========  =========  ========

Denominator:
  Denominator for basic earnings per
   share..........................   52,613      52,079     52,533    52,074
  Effect of dilutive securities:
   Stock options..................        1          10          -         -
   Contingent stock awards........      797         125          -         -
   Performance Unit awards........        -          10          -         -
   Nonvested stock................      255           6          -         -
                                   --------    --------   --------  --------
  Denominator for diluted earnings
   per share......................   53,666      52,516     52,533    52,074
                                   ========    ========   ========  =========

Shares not included in the diluted
 earnings per share computations
 because they were antidilutive...        -           -        889       148
                                   ========    ========   ========  ========

         During  the first  nine  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 109,007 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):

                                                          June 30, September 30,
                                                           2001         2000
                                                         ---------  ---------
    Inventories at average cost:
        Raw materials................................    $  13,900  $  27,345
        Stock in process.............................       63,517     77,978
        Produced goods...............................      177,157    198,176
        Dyes, chemicals and supplies.................       16,060     22,618
                                                         ---------  ---------
                                                           270,634    326,117
        Less excess of average cost over LIFO........       32,728     38,148
                                                         ---------  ---------
            Total....................................    $ 237,906  $ 287,969
                                                         =========  =========

Note F.

         Comprehensive income (loss) totaled $2,540,000 and $(1,992,000) for the
three  months  ended  June  30,  2001  and  July  1,  2000,  respectively,   and
$(14,656,000) and $(12,312,000) for the nine months ended June 30, 2001 and July
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
June 30,  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 June 30, 2001, the fair value  carrying  amounts of these  instruments  was a
$1.8 million liability.  The fair values of foreign currency contracts (used for
hedging  purposes) are estimated by obtaining  quotes from brokers.  At June 30,
2001, the fair value carrying  amount related to foreign  currency  contracts in
the consolidated balance sheet was not material.

         During the nine months  ended June 30, 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 June
30,  2001,  the  Company  expects to  reclassify  $0.9  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      Nine months ended
                                -------------------    ----------------------
                                June 30,    July 1,    June 30,     July 1,
                                  2001       2000        2001        2000
                                --------   --------    --------   -----------
Net sales
 PerformanceWear........        $  123.7   $  153.4    $  369.1    $  442.4
 CasualWear.............            60.3       66.1       197.1       172.1
 Interior Furnishings...            83.6      116.1       291.0       369.4
 Carpet.................            82.5       84.0       220.6       212.4
 Other..................             5.3        8.9        18.4        25.9
                                --------   --------    --------    --------
                                   355.4      428.5     1,096.2     1,222.2
 Less:
  Intersegment sales....            (4.3)      (8.7)      (19.4)      (29.2)
                                --------   --------    --------    --------
                                $  351.1   $  419.8    $1,076.8    $1,193.0
                                ========   ========    ========    ========





Income (loss) before
 income taxes
  PerformanceWear........       $    5.4   $    7.4    $    5.3    $   21.5
  CasualWear.............           (2.0)       1.4        (8.0)       (7.9)
  Interior Furnishings...           (5.1)       2.2        (9.4)       15.3
  Carpet.................           16.8       17.3        39.3        39.0
  Other..................           (0.2)      (0.3)       (1.1)       (1.1)
                                --------   --------    --------    --------
    Total reportable
  segments............              14.9       28.0        26.1        66.8
  Corporate expenses.....           (2.9)      (4.3)       (9.3)      (10.0)
  Goodwill amortization..              -       (4.4)          -       (13.3)
  Restructuring .........            0.3        0.2         0.1         0.2
  Interest expense.......          (17.6)     (16.8)      (54.8)      (49.0)
  Other (expense)
    income - net.........            7.3        2.1        16.0        11.2
                                --------   --------    --------    --------
                                $    2.0   $    4.8    $  (21.9)   $    5.9
                                ========   ========    ========    ========

         Intersegment  net sales for the three  months  ended June 30,  2001 and
July 1, 2000 were primarily  attributable  to  PerformanceWear  segment sales of
$2.9 million and $6.0 million,  respectively,  and $1.2 million and $2.7 million
included in the "Other" category,  respectively.  Intersegment net sales for the
nine months ended June 30, 2001 and July 1, 2000 were primarily  attributable to
PerformanceWear segment sales of $14.9 million and $22.1 million,  respectively,
and  $4.3   million  and  $7.1  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 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 (sold in
June 2001),  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  $57.9  million  ($55.9  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,  $0.9 million in the March 2001  quarter,  and $2.6 million in the
June 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 $36.2 million
related to fixed assets resulting from the  restructuring  and a reserve of $1.4
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
         Payments..............................        -             -
         Adjustments...........................        -          (0.1)
                                                  ------         -----
         Balance at June 30, 2001..............   $    -         $ 0.1
                                                  ======         ======


         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
June 30,  2001,  $35.2  million of such costs have been  incurred and charged to
operations,  consisting  primarily of inventory losses and plant carrying costs,
in the amounts of $1.0  million,  $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 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; 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;  and
closing a drapery sewing plant of the interior  furnishings segment in Mt Olive,
North Carolina in June 2001.

         (2) Eliminate  unprofitable  businesses.  The  PerformanceWear  segment
exited its garment-making business (December 2000), and is offering its facility
in Cuernavaca, Mexico for sale, and has pruned unprofitable product lines. Also,
the Company has exited its BH Floor Accents business by selling  (February 2001)
its tufted area rug business and (June 2001) its Bacova printed mat business.

         (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  resulted in the
elimination of  approximately  2,500 jobs in the United States and 1,000 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.

         This  plan  resulted  in a  pre-tax  charge  for  restructuring,  asset
write-downs  and  impairment  of  $71.0  million.  The  components  of the  2000
restructuring  and  impairment  charge  included  the  establishment  of a $17.4
million reserve for severance  benefit  payments,  write-downs for impairment of
$44.0 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
         Payments..............................     (2.5)         (4.7)
         Adjustments...........................     (0.9)            -
                                                  ------         -----
         Balance at June 30, 2001..............   $  2.3         $ 4.2
                                                  ======         =====


         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
June 30, 2001,  $9.6  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 June 30, 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 $28.0  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 third  quarter of fiscal  2001 were  $351.1  million,
compared with $419.8 million in the third quarter of fiscal 2000.  Approximately
$36 million of the sales  reduction  relates to businesses sold or closed in the
fiscal year.  The Company  reported net earnings of $1.5  million,  or $0.03 per
share,  for the June 2001  quarter,  equal to net earnings of $1.5  million,  or
$0.03 per share, in the same quarter last year.

         The June 2001 results  include,  among other things,  the net effect of
the following  items on an after-tax  basis:  $1.7 million,  or $0.03 per share,
restructuring and runout expenses;  $1.0 million,  or $0.02 per share, loss from
the Unifi joint venture;  and $4.8 million, or $0.09 per share,  interest income
resulting from Mexican value-added tax refunds.  The June 2000 results included,
among  other  things,  the net  effect of the  following  items on an after- tax
basis: $0.8 million, or $0.01 per share, restructuring and runout expenses; $2.1
million,  or $0.04  per share  income  from the Unifi  joint  venture;  and $4.4
million, or $0.08 per share from amortization expense related to goodwill.

         The Company completed the divestiture of Burlington House Floor Accents
with the sale of the Bacova printed mats business in June.  Capacity  reductions
announced as part of the 2000 restructuring have been completed.  The Company is
continuing to focus on improving  customer  service by reducing  cycle times and
improving quality.

         Market  conditions  continue to be very  difficult.  Cash flow and debt
reduction remain the primary focus.  Significant working capital reductions were
achieved early this year and have continued this quarter,  reducing  inventories
by  approximately  $89 million  from a year ago and $12  million  from the March
quarter. The Company generated approximately $37 million in cash from operations
and asset sales during the  quarter,  and to date has paid down over $77 million
of debt. The Company will be looking at improving its operating  efficiencies by
further  reducing  capacity  in order to return to  profitability.  Although  it
expects  positive  cash  flow,  the  Company  expects  to post a net loss in the
September 2001 quarter.

         The  Company's  51%-owned  subsidiary,   Nano-Tex,  LLC,  continues  to
actively seek  applications  for its  development of chemical  modifications  to
fabrics in order to impart  desirable  characteristics  for fabric end uses.  To
date,  Nano-Tex  has  entered  into  two (2)  licenses  with  fabric  producers,
including the Company,  for specific fabric  applications of its technology,  as
well as nine (9) development  agreements with fabric producers to test and apply
Nano-Tex developments in specific fabric fields. Two developments in the apparel
field are now being  commercially  marketed to consumers through national retail
distribution channels. Nano-Tex's intellectual property portfolio also continues
to grow, with fifty-seven (57) patent  applications now on file. For the quarter
ended June 30, 2001,  research and marketing  expenses  exceeded  royalty income
from licensing arrangements in place.

Comparison of Three Months ended June 30, 2001 and July 1, 2000.

         NET SALES: Net sales for the third quarter of the 2001 fiscal year were
$351.1  million,  16.4%  lower than the $419.8  million  recorded  for the third
quarter of the 2000 fiscal year.  Export sales  totaled  $43.0 million and $41.0
million in the 2001 and 2000 periods, respectively.

         PerformanceWear:  Net sales  for the  PerformanceWear  segment  for the
third quarter of the 2001 fiscal year were $123.7 million,  19.4% lower than the
$153.4 million recorded in the third quarter of the 2000 fiscal year.  Excluding
$22.1  million  sales  reduction  due to  closed  businesses,  net  sales of the
PerformanceWear  markets were 5.8% lower than in the prior year.  This  decrease
was due  primarily to 9.6% lower volume offset by 3.8% higher prices and product
mix.

         CasualWear:  Net sales for the CasualWear segment for the third quarter
of the 2001 fiscal year were $60.3  million,  8.8% lower than the $66.1  million
recorded in the third  quarter of the 2000 fiscal  year.  This  decrease was due
primarily to 7.0% lower volume and 1.8% lower selling prices and product mix.

         Interior  Furnishings:  Net sales of products for interior  furnishings
markets for the third quarter of the 2001 fiscal year were $83.6 million,  28.0%
lower than the $116.1  million  recorded in the third quarter of the 2000 fiscal
year. Excluding $13.0 million sales reduction due to the sale of the tufted area
rug  business,  net sales of the interior  furnishings  segment were 19.0% lower
than in the prior year.  This  decrease was  primarily due to 22.2% lower volume
offset by 3.2% higher selling prices and mix.

         Carpet:  Net sales for the Carpet  segment for the third quarter of the
2001 fiscal year were $82.5 million,  1.8% lower than the $84.0 million recorded
in the third quarter of the 2000 fiscal year. This decrease was primarily due to
7.1% lower volume offset by 5.4% higher selling prices and product mix.

         SEGMENT INCOME:  Total reportable  segment income for the third quarter
of the 2001 fiscal  year was $14.9  million  compared  to $28.0  million for the
third quarter of the 2000 fiscal year.

         PerformanceWear:  Income of the  PerformanceWear  segment for the third
quarter  of the 2001  fiscal  year was $5.4  million  compared  to $7.4  million
recorded for the third  quarter of the 2000 fiscal year.  This  decrease was due
primarily to $6.6 million reduction in margins resulting from lower volume, $3.4
million  deterioration  in  manufacturing   performance  due  to  lower  volume,
restructuring and plant curtailments and $4.9 million lower equity earnings from
the Unifi joint venture,  partially offset by $3.6 million higher margins due to
price/mix,  $1.3 million lower raw material  costs,  $3.9 million lower start-up
costs in Mexico and $4.1 million of lower  selling,  general and  administrative
expenses resulting from restructuring and cost reduction programs.

         CasualWear:  Income  (loss)  of the  CasualWear  segment  for the third
quarter of the 2001 fiscal  year was $(2.0)  million  compared  to $1.4  million
recorded for the third  quarter of the 2000 fiscal year.  This  decrease was due
primarily to a deterioration in manufacturing performance of $2.9 million due to
plant  curtailments and higher energy costs,  $0.9 million  reduction in margins
resulting  from lower volume and  price/mix,  and $0.5  million  higher bad debt
expense, partially offset by $1.1 million lower raw material costs.

         Interior  Furnishings:   Income  (loss)  of  the  interior  furnishings
products  segment  for the third  quarter  of the 2001  fiscal  year was  $(5.1)
million  compared to $2.2  million  recorded  for the third  quarter of the 2000
fiscal year.  This  decrease was due primarily to $7.9 million lower margins due
to volume and  price/mix  and a $3.0 million  negative  impact on  manufacturing
performance due to lower volume and plant curtailments, partially offset by $1.5
million of lower selling,  general and  administrative  expenses  resulting from
cost  reduction  programs and the absence of losses of $2.2  million  associated
with the sale of the tufted area rug business.

         Carpet:  Income of the Carpet segment for the third quarter of the 2001
fiscal year was $16.8 million  compared to $17.3 million  recorded for the third
quarter of the 2000 fiscal year. This decrease was due primarily to $1.7 million
lower margins due to volume, $1.1 million higher selling expenses resulting from
expanding the sales force for better  geographic  and market  segment  coverage,
partially  offset by $1.4 million  improvement  in margins due to price/mix  and
$1.0 million improved manufacturing performance.

         Other:  Losses  of other  segments  for the third  quarter  of the 2001
fiscal year were $(0.2)  million  compared to $(0.3)  million  recorded  for the
third  quarter of the 2000 fiscal year.  This resulted  primarily  from improved
results in the trucking business.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
results were $2.9 million for the third quarter of 2001 compared to $4.3 million
for the third quarter of the 2000 fiscal year.  This  reduction is due to timing
of maintenance expenses in the prior year and the cost reductions in the current
year resulting from the 2000 restructuring plan.

         OPERATING  INCOME BEFORE  INTEREST AND TAXES:  Operating  income before
interest  and taxes  for the third  quarter  of the 2001  fiscal  year was $14.0
million compared to $15.9 million for the third quarter of the 2000 fiscal year.
Amortization  of goodwill was $0.0 and $4.4 million in the third  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 third quarter of the 2001
fiscal  year was  $17.6  million,  or 5.0% of net  sales,  compared  with  $16.8
million, or 4.0% of net sales, in the third 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 third quarter of the 2001
fiscal  year  was  $7.3  million  consisting  principally  of  interest  income,
including  interest of $6.3 million  related to refunds of value-added  taxes in
Mexico.  Other  income for the third  quarter of the 2000  fiscal  year was $2.1
million consisting principally of interest income.

     INCOME TAX  EXPENSE  (BENEFIT):  Income tax  expense  of $0.5  million  was
recorded for the third quarter of the 2001 fiscal year in  comparison  with $3.3
million for the third  quarter of the 2000  fiscal  year.  The total  income tax
expense 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 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 INCOME AND  INCOME PER SHARE:  Net income for the third  quarter of
the 2001 and 2000 fiscal years was $1.5 million,  or $0.03 per share. Net income
for the third  quarter of the 2001 fiscal year  included a net charge of $(0.03)
per share related to  restructuring  and run-out costs  resulting  from the 2000
restructuring, $(0.02) per share loss from the Unifi joint venture, and interest
income of $0.09 per share related to refunds of value-added taxes in Mexico. Net
income for the third  quarter of the 2000 fiscal  year  included a net charge of
$(0.01) per share related to restructuring  and run-out costs resulting from the
1999  restructuring,  $(0.08) from amortization  expense related to goodwill and
$0.04 per share income from the Unifi joint venture.

Comparison of Nine Months ended June 30, 2001 and July 1, 2000.

         NET SALES:  Net sales for the first nine months of the 2001 fiscal year
were $1,076.8  million,  9.7% lower than the $1,193.0  million  recorded for the
first nine months of the 2000 fiscal year.  Export sales totaled  $124.0 million
and $125.0 million in the 2001 and 2000 periods, respectively.

         PerformanceWear:  Net sales  for the  PerformanceWear  segment  for the
first nine months of the 2001 fiscal year were $369.1 million,  16.6% lower than
the $442.4  million  recorded in the first nine months of the 2000 fiscal  year.
Excluding $45.7 million sales reduction due to closed  businesses,  net sales of
the  PerformanceWear  markets  were  7.0%  lower  than in the prior  year.  This
decrease was due  primarily to 6.5% lower volume and 0.5% lower  selling  prices
and product mix.

         CasualWear:  Net sales for the  CasualWear  segment  for the first nine
months of the 2001 fiscal year were $197.1 million, 14.5% higher than the $172.1
million recorded in the first nine months of the 2000 fiscal year. This increase
was due primarily to 19.0% higher volume offset by 4.5% lower selling prices and
product mix.

         Interior  Furnishings:  Net sales of products for interior  furnishings
markets for the first nine  months of the 2001 fiscal year were $291.0  million,
21.2%  lower than the $369.4  million  recorded  in the first nine months of the
2000 fiscal year. Excluding $30.7 million sales reduction due to the sale of the
tufted area rug business  ($20.0  million in 2001 versus $50.7 million in 2000),
net sales of the interior furnishings markets were 15.0% lower than in the prior
year. This decrease was primarily due to 16.1% lower volume  partially offset by
1.1% higher selling prices and mix.

         Carpet:  Net sales for the Carpet  segment for the first nine months of
the 2001 fiscal year were $220.6  million,  3.9% higher than the $212.4  million
recorded in the first nine months of the 2000 fiscal  year.  This  increase  was
primarily due to 6.5% higher selling prices and product mix offset by 2.6% lower
volume.

         SEGMENT  INCOME:  Total  reportable  segment  income for the first nine
months of the 2001 fiscal year was $26.1  million  compared to $66.8 million for
the first nine months of the 2000 fiscal year.

         PerformanceWear:  Income of the  PerformanceWear  segment for the first
nine months of the 2001 fiscal year was $5.3 million  compared to $21.5  million
recorded  for the first nine months of the 2000 fiscal year.  This  decrease was
due primarily to $13.5 million  reduction in margins resulting from lower volume
and price/mix,  $16.9 million deterioration in manufacturing  performance due to
lower volume, restructuring and plant curtailments and $6.9 million lower equity
earnings from the Unifi joint venture,  partially  offset by $10.3 million lower
start-up  costs  in  Mexico,   $7.6  million  of  lower  selling,   general  and
administrative   expenses   resulting  from  restructuring  and  cost  reduction
programs, and $3.1 million of lower raw material costs.

         CasualWear:  Losses of the CasualWear segment for the first nine months
of the 2001 fiscal year were $(8.0) million  compared to $(7.9) million recorded
for the first  nine  months  of the 2000  fiscal  year.  This  decrease  was due
primarily to $3.9 million  lower margins due to selling  prices and mix,  higher
selling,  general and  administrative  expenses of $0.9 million  associated with
growing  the garment  business,  and $0.3  million  reduction  in  manufacturing
performance  after  incurring  the costs  associated  with  plant  curtailments,
partially  offset by $3.0  million  higher  margins  due to volume and lower raw
material costs of $1.9 million.

         Interior  Furnishings:   Income  (loss)  of  the  interior  furnishings
products  segment  for the first nine  months of the 2001 fiscal year was $(9.4)
million compared to $15.3 million recorded for the first nine months of the 2000
fiscal year.  This decrease was due primarily to $18.1 million lower margins due
to volume and  price/mix and a $12.3 million  negative  impact on  manufacturing
performance due to lower volume, restructuring and plant curtailments, partially
offset by $1.4  million  lower raw  material  costs  and $4.1  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 first nine months of the
2001 fiscal year was $39.3 million  compared to $39.0  million  recorded for the
first nine months of the 2000 fiscal year.  This  increase was due  primarily to
$8.2 million higher margins due to price/mix,  offset by $2.7 million higher raw
material  costs,   $1.1  million  reduction  in  margins  due  to  manufacturing
inefficiencies caused by production curtailments to reduce inventory levels, and
$4.0 million  higher selling  expenses  resulting from expanding the sales force
for better  geographic and market segment coverage and costs associated with the
introduction of new products.

         Other:   Losses of other  segments  were $(1.1)  million for  the first
nine months of the 2001 and 2000 fiscal years.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
results  were $9.3  million  for the first nine  months of the 2001  fiscal year
compared to $10.0  million  for the first nine  months of the 2000 fiscal  year.
This reduction is due primarily to the cost  reductions  resulting from the 2000
restructuring plan.

         OPERATING  INCOME BEFORE  INTEREST AND TAXES:  Operating  income before
interest  and taxes for the first nine  months of the 2001 fiscal year was $16.2
million  compared to $36.3  million for the first nine months of the 2000 fiscal
year.  Amortization  of  goodwill  was $0.0 and $13.3  million in the first nine
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 nine months of the
2001 fiscal year was $54.8  million,  or 5.1% of net sales,  compared with $49.0
million, or 4.1% of net sales, in the first nine 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 nine months of the
2001  fiscal  year was  $16.0  million  consisting  principally  of gains on the
disposal  of assets  of $5.0  million  and  interest  income  of $11.0  million,
including  interest of $6.3 million  related to refunds of value-added  taxes in
Mexico. Other income for the first nine months of the 2000 fiscal year was $11.2
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 $4.7 million.

     INCOME TAX  EXPENSE  (BENEFIT):  Income tax  benefit of $(7.5)  million was
recorded  for the first nine months of the 2001 fiscal year in  comparison  with
income tax expense of $9.2  million for the first nine 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 nine months of the
2001 fiscal year was $(14.4)  million,  or $(0.27) per share, in comparison with
$(3.3)  million,  or $(0.06)  per share,  for the first nine  months of the 2000
fiscal year. Net loss for the first nine months of the 2001 fiscal year included
a net charge of $(0.13) per share  related to  restructuring  and run-out  costs
resulting from the 2000 restructuring, $0.01 per share gain from the Unifi joint
venture,  interest  income of $0.09 per share related to refunds of  value-added
taxes in Mexico and a net gain of $0.06 per share related to the sale of assets.
Net loss for the first nine months of the 2000 fiscal year included a net charge
of $(0.07) per share related to  restructuring  and run-out costs resulting from
the 1999  restructuring,  $(0.25) from amortization  expense related to goodwill
and $0.09 per share income from the Unifi joint venture.

Liquidity and Capital Resources

         During the first  nine  months of the 2001  fiscal  year,  the  Company
generated $61.6 million of cash from operating activities and $22.1 million from
sales  of  assets.  Cash was  primarily  used for net  repayments  of long-  and
short-term  debt of $77.2 million and capital  expenditures  and other investing
activities  of  $22.4  million.  At June 30,  2001,  total  debt of the  Company
(consisting of current and non-current portions of long-term debt and short-term
borrowings)  was $821.7  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 nine months of the 2001  fiscal  year,  investment  in
capital  expenditures  totaled $21.0  million,  compared to $56.2 million in the
2000 period. The Company anticipates that the level of capital  expenditures for
fiscal year 2001 will total approximately $26 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  to the earlier of (i) June 5, 2003 or (ii) the date that is the later
of (x)  November  10,  2002 or (y) 30 days  prior  to the  maturity  date of the
Receivables Facility described below, as extended in a refinanced facility.  The
2000  Bank  Credit  Agreement  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 August 4, 2001, the Company had approximately
$183.4 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.

         The Company is in compliance  with all of the covenants  under the 2000
Bank Credit Agreement at June 30, 2001, which requires the Company,  among other
covenants,  to maintain a certain  level of EBITDA  (earnings  before  interest,
taxes,  depreciation and amortization) in relation to debt as of the end of each
fiscal quarter.  Based on current levels of operating profit and the uncertainty
of  business  conditions  in the months  ahead,  the  Company may not be able to
comply with one or more of such  covenants,  possibly as early as the end of the
September 2001 quarter.  The Company has discussed with  representatives  of its
bank group the possible future non-compliance with covenants under the 2000 Bank
Credit  Agreement  and believes it will be  successful  in  negotiating  revised
covenant terms or a waiver of any possible violation.  However,  there can be no
assurance  that  the  Company  will be able to  satisfactorily  renegotiate  its
covenants or obtain a waiver, or refinance its debt from alternative sources. If
a default  under the credit  agreement  occurred,  the bank group could elect to
declare  all  obligations  under the 2000 Bank  Credit  Agreement  to be due and
payable,  which would  materially and adversely  affect the Company's  financial
condition in the absence of alternative financing sources.

         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 August 4, 2001,  $118.4 million in borrowings  under this facility
with original maturities of up to 42 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 June 30, 2001,
and market  prices of cotton  decreased by 10%, the Company would be required to
pay a net  settlement  provision of  approximately  $2.0 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,  its
compliance with the terms of its financing  agreements,  and, if necessary,  its
ability to obtain waivers or renegotiate  covenants on  commercially  reasonable
terms,  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:  August 13, 2001                     Charles E. Peters, Jr.
                                           Senior Vice President and
                                           Chief Financial Officer


                                  By  /s/  CARL J. HAWK
                                     ------------------------------
Date:  August 13, 2001                     Carl J. Hawk
                                           Controller