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 29, 2002
                                 ------------------------------

  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 1, 2002 there were outstanding 53,328,304 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
                 (Debtors-in-Possession as of November 15, 2001)
                      Consolidated Statements of Operations
                             (Amounts in thousands)


                                    Three       Three        Nine        Nine
                                    months      months      months      months
                                    ended       ended       ended       ended
                                   June 29,    June 30,    June 29,    June 30,
                                     2002        2001        2002        2001
                                  ----------  ----------  ----------  ----------
Net sales                       $   269,718 $   351,123 $   772,443 $ 1,076,849
Cost of sales                       240,936     308,355     719,731     966,699
                                  ----------  ----------  ----------  ----------
Gross profit                         28,782      42,768      52,712     110,150
Selling, general and
  administrative expenses            24,508      28,892      77,497      91,221
Provision for doubtful accounts        (155)        236       3,583       2,863
Provision/(recovery) for
  restructuring/impairments          12,086        (357)    145,738        (121)
                                  ----------  ----------  ----------  ----------
Operating income (loss) before
  interest and taxes                 (7,657)     13,997    (174,106)     16,187

Interest expense (contractual
 interest of $14,144 and $44,814
 for the three and nine months
 ended June 29, 2002,
 respectively)                        8,716      17,588      31,187      54,836
Equity in (income) loss of
  joint ventures                       (682)      1,638      (1,419)       (725)
Other expense (income) - net         (1,592)     (7,255)     (2,906)    (16,010)
                                  ----------  ----------  ----------  ----------
Income (loss) before
 reorganization items
  and income taxes                  (14,099)      2,026    (200,968)    (21,914)

Reorganization items                  5,092           0      19,902           0
                                  ----------  ----------  ----------  ----------
Income (loss) before
 income taxes                       (19,191)      2,026    (220,870)    (21,914)

Income tax expense (benefit):
  Current                            (3,122)        429     (50,062)     (5,560)
  Deferred                           (4,917)        107     (33,971)     (1,957)
                                  ----------  ----------  ----------  ----------
    Total income tax
     expense (benefit)               (8,039)        536     (84,033)     (7,517)

                                  ----------  ----------  ----------  ----------
Net income (loss)               $   (11,152)$     1,490 $  (136,837)$   (14,397)
                                  ==========  ==========  ==========  ==========

Basic and diluted earnings (loss)
  per common share              $     (0.21)$      0.03 $     (2.57)$     (0.27)

See notes to consolidated financial statements.






                                        1



              BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                (Debtors-in-Possession as of November 15, 2001)
                          Consolidated Balance Sheets
                             (Amounts in thousands)

                                               June 29,    September 29,
                                                 2002          2001
                                               ----------  -------------
ASSETS
Current assets:
Cash and cash equivalents                    $   102,684 $       87,473
Short-term investments                            12,633         13,394
Customer accounts receivable after
  deductions of $9,938 and $12,406 for the
  respective dates for doubtful accounts,
  discounts, returns and allowances              143,476        195,571
Sundry notes and accounts receivable              41,116         21,985
Inventories                                      138,791        216,968
Prepaid expenses                                   7,075          3,329
                                               ----------  -------------
    Total current assets                         445,775        538,720
Fixed assets, at cost:
Land and land improvements                        18,322         23,334
Buildings                                        252,557        352,491
Machinery, fixtures and equipment                462,032        585,425
                                               ----------  -------------
                                                 732,911        961,250
Less accumulated depreciation and amortization   393,348        456,890
                                               ----------  -------------
    Fixed assets - net                           339,563        504,360
Other assets:
Assets held for sale                              41,061         32,818
Investments and receivables                       47,844         48,405
Intangibles and deferred charges                  50,027         60,692
                                               ----------  -------------
    Total other assets                           138,932        141,915
                                               ----------  -------------
                                             $   924,270 $    1,184,995
                                               ==========  =============

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Liabilities not subject to compromise:
Current liabilities:
Long-term debt - current                     $   464,617 $      476,900
Accounts payable - trade                          32,844         62,171
Sundry payables and accrued expenses              67,475         79,724
Income taxes payable                               3,475          4,566
Deferred income taxes                             17,974         31,819
                                               ----------  -------------
      Total current liabilities                  586,385        655,180
Long-term liabilities:
Long-term debt                                         0        397,068
Other                                             46,555         53,957
                                               ----------  -------------
     Total long-term liabilities                  46,555        451,025
Deferred income taxes                             33,879         53,346
                                               ----------  -------------
    Total liabilities not subject
     to compromise                               666,819      1,159,551
Liabilities subject to compromise                366,996              0
                                               ----------  -------------
     Total liabilities                         1,033,815      1,159,551
Shareholders' equity (deficit):
Common stock issued                                  703            700
Capital in excess of par value                   886,943        885,935
Accumulated deficit                             (840,253)      (703,416)
Accumulated other comprehensive income (loss)     (1,010)        (1,860)
Cost of common stock held in treasury           (155,928)      (155,915)
                                               ----------  -------------
     Total shareholders' equity (deficit)       (109,545)        25,444
                                               ----------  -------------
                                             $   924,270 $    1,184,995
                                               ==========  =============

See notes to consolidated financial statements.

                                               2


              BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                (Debtors-in-Possession as of November 15, 2001)
                      Consolidated Statements of Cash Flows
                Increase (Decrease) in Cash and Cash Equivalents
                             (Amounts in thousands)


                                                   Nine         Nine
                                                  months       months
                                                  ended        ended
                                                 June 29,     June 30,
                                                   2002         2001
                                                -----------  -----------
Cash flows from operating activities:
Net loss                                      $   (136,837)$    (14,397)
Adjustments to reconcile net loss to
 net cash provided by operating activities:
   Depreciation and amortization
    of fixed assets                                 40,637       48,964
   Provision for doubtful accounts                   3,583        2,863
   Amortization of intangibles and deferred
     debt expense                                    5,583        3,369
   Equity in (income) loss of joint ventures        (1,419)       1,975
   Deferred income taxes                           (33,971)      (1,957)
   Gain on disposal of assets                         (777)      (5,023)
   Provision/(recovery) for
    restructuring/impairments                      145,738         (121)
   Non-cash reorganization items                     3,577            0
   Changes in assets and liabilities:
      Customer accounts receivable - net            31,532       45,544
      Sundry notes and accounts receivable         (19,131)       4,220
      Inventories                                   51,474       36,813
      Prepaid expenses                              (3,746)      (1,271)
      Accounts payable and accrued expenses          7,137      (41,161)
   Change in income taxes payable                   (1,091)      (1,718)
   Other                                              (935)      (4,585)
                                                -----------  -----------
        Total adjustments                          228,191       87,912
                                                -----------  -----------
Net cash provided by operating activities           91,354       73,515
                                                -----------  -----------

Cash flows from investing activities:
  Capital expenditures                              (8,341)     (20,985)
  Proceeds from sales of assets                     47,215       22,143
  Change in investments                              2,014       (1,487)
                                                -----------  -----------
Net cash provided (used) by investing activities    40,888         (329)
                                                -----------  -----------

Cash flows from financing activities:
  Changes in short-term borrowings                       0       (3,400)
  Repayments of long-term debt                    (111,889)    (155,392)
  Proceeds from issuance of long-term debt               0       81,600
  Payment of financing fees                         (5,142)     (11,872)
                                                -----------  -----------
Net cash used by financing activities             (117,031)     (89,064)
                                                -----------  -----------

Net change in cash and cash equivalents             15,211      (15,878)
Cash and cash equivalents at beginning of period    87,473       26,172
                                                -----------  -----------
Cash and cash equivalents at end of period    $    102,684 $     10,294
                                                ===========  ===========

See notes to consolidated financial statements.



                                                    3




              BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                 (Debtors-in-Possession as of November 15, 2001)
                   Notes to Consolidated Financial Statements
                As of and for the nine months ended June 29, 2002

Note A.

         On November 15, 2001 (the "Petition Date"),  the Company and certain of
its  domestic  subsidiaries  (collectively,   the  "Debtors"),  filed  voluntary
petitions for  reorganization  under Chapter 11 of the United States  Bankruptcy
Code (the  "Bankruptcy  Code") in the  United  States  Bankruptcy  Court for the
District of Delaware (Case Nos.  01-11282  through  01-11306)  (the  "Bankruptcy
Court").  The Chapter 11 cases  pending for the Debtors (the "Chapter 11 Cases")
are being jointly  administered  for  procedural  purposes  only.  International
operations,  joint venture partnerships,  Nano-Tex, LLC and Burlington WorldWide
Limited and certain other subsidiaries were not included in the filing.

         In  conjunction  with the  commencement  of the  Chapter 11 Cases,  the
Debtors sought and obtained  several orders from the Bankruptcy Court which were
intended  to enable the  Debtors to  operate  in the normal  course of  business
during the Chapter 11 Cases. The most significant of these orders (i) permit the
Debtors to operate their  consolidated cash management system during the Chapter
11 Cases  in  substantially  the same  manner  as it was  operated  prior to the
commencement  of the Chapter 11 Cases,  (ii)  authorize  payment of  prepetition
employee salaries, wages, and benefits and reimbursement of prepetition employee
business expenses,  (iii) authorize payment of prepetition sales,  payroll,  and
use taxes owed by the Debtors,  (iv)  authorize  payment of certain  prepetition
obligations  to customers,  and (v)  authorize  limited  payment of  prepetition
obligations to certain  critical  vendors to aid the Debtors in maintaining  the
operation of their  businesses.  Subsequent  orders set  guidelines for sales of
assets,  authorized  severance  payments to terminated  employees and authorized
retention incentive payments to certain managers.

         On December 12, 2001, the  Bankruptcy  Court entered an order (the "DIP
Financing Order")  authorizing the Debtors to enter into a  debtor-in-possession
financing facility (the "DIP Financing Facility") with JPMorgan Chase Bank and a
syndicate  of financial  institutions,  and to grant first  priority  mortgages,
security  interests,  liens (including priming liens), and superiority claims on
substantially  all of the  assets of the  Debtors  to secure  the DIP  Financing
Facility. Under the terms of the DIP Financing Order, a $190.0 million revolving
credit  facility,  including  up to $50.0  million for  postpetition  letters of
credit, is available to the Company until the earliest of (i) November 15, 2003,
(ii) the date on which the plan of reorganization  becomes effective,  (iii) any
material  non-compliance with any of the terms of the Final DIP Financing Order,
or (iv) any event of default shall have occurred and be continuing under the DIP
Financing  Facility.  Amounts  borrowed  under the DIP  Financing  Facility bear
interest  at the  option  of the  Company  at the rate of the  London  Interbank
Offering Rate  ("LIBOR")  plus 3.0% per annum,  or the Alternate  Base Rate plus
2.0%.  In  addition,  there is an unused  commitment  fee of 0.50% on the unused
commitment  and a letter of credit  fee of 3.0% per annum on  letters  of credit
outstanding.  The DIP Financing Facility is secured by, in part, the receivables
that formerly secured the Receivables  Facility described below. On November 16,
2001, the Company borrowed $95.0 million under an Interim DIP Financing Facility
principally  in order to repay all loans and  accrued  interest  related to such
Receivables  Facility,  as well as certain  other  financing  fees. At August 1,
2002,  principal  amount of $0.0  million  was  outstanding  and the Company had
approximately  $186.7 million in unused capacity  available under this Facility.
The  documentation  evidencing  the DIP Financing  Facility  contains  financial
covenants  requiring the Company to maintain  minimum levels of earnings  before
interest, taxes,  depreciation,  amortization,  restructuring and reorganization
items ("EBITDA"),  as defined. In addition,  the DIP Financing Facility contains
covenants  applicable  to the  Debtors,  including  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
payments, the making of capital expenditures beyond certain limits, and entering
into certain transactions with affiliates.  In addition,  proceeds from sales of
certain assets must be used to repay specified borrowings and permanently reduce
the commitment amount under the Facility.

         The   Debtors   are   currently    operating   their    businesses   as
debtors-in-possession   pursuant  to  the  Bankruptcy  Code.   Pursuant  to  the
Bankruptcy Code, prepetition  obligations of the Debtors,  including obligations
under debt instruments,  generally may not be enforced against the Debtors,  and
any actions to collect prepetition indebtedness are automatically stayed, unless
the stay is lifted by the Bankruptcy  Court. The rights of and ultimate payments
by the Company under prepetition  obligations may be substantially altered. This
could  result in claims  being  liquidated  in the Chapter 11 Cases at less (and
possibly  substantially  less) than 100% of their face value.  In  addition,  as
debtors-in-possession,  the Debtors have the right,  subject to Bankruptcy Court
approval and certain other limitations,  to assume or reject executory contracts
and unexpired leases. In this context, "assumption" means that the Debtors agree
to perform their  obligations and cure all existing  defaults under the contract
or lease,  and  "rejection"  means  that the  Debtors  are  relieved  from their
obligations to perform further under the contract or lease, but are subject to a
claim for damages for the breach thereof.  Any damages  resulting from rejection
of executory contracts and unexpired leases will be treated as general unsecured
claims  in the  Chapter  11 Cases  unless  such  claims  had been  secured  on a
prepetition  basis prior to the Petition Date. The Debtors are in the process of
reviewing their executory  contracts and unexpired leases to determine which, if
any,  they will reject.  The Debtors  cannot  presently  determine or reasonably
estimate  the ultimate  liability  that may result from  rejecting  contracts or
leases or from the filing of claims for any rejected contracts or leases, and no
provisions have yet been made for these items. The Bankruptcy Court  established
July 22,  2002 as the "bar  date" as of which all  claimants  were  required  to
submit and  characterize  claims against the debtors.  Debtors are assessing the
claims filed and their impact on the  development  of a plan of  reorganization.
The amount of the  claims to be filed by the  creditors  could be  significantly
different than the amount of the liabilities recorded by the Company.

         The United States trustee for the District of Delaware has appointed an
Official  Committee of Unsecured  Creditors in accordance with the provisions of
the  Bankruptcy  Code.  The  Bankruptcy  Code  provides  that the  Debtors  have
exclusive  periods during which only they may file and solicit  acceptances of a
plan of  reorganization.  The original exclusive period of the Debtors to file a
plan for reorganization expired on March 15, 2002; however, the Bankruptcy Court
has extended  such  exclusive  period to November 15, 2002 if the Debtors file a
plan by September 16, 2002. If the Debtors fail to file a plan of reorganization
during the exclusive  period or, after such plan has been filed,  if the Debtors
fail to obtain  acceptance of such plan from the requisite  impaired  classes of
creditors and equity holders during the exclusive solicitation period, any party
in interest, including a creditor, an equity holder, a committee of creditors or
equity  holders,   or  an  indenture  trustee,   may  file  their  own  plan  of
reorganization  for the Debtors.  After a plan of reorganization  has been filed
with the Bankruptcy Court, the plan, along with a disclosure  statement approved
by the  Bankruptcy  Court,  will be sent to all  creditors  and equity  holders.
Following the solicitation period, the Bankruptcy Court will consider whether to
confirm the plan. In order to confirm a plan of  reorganization,  the Bankruptcy
Court,  among other  things,  is required to find that (i) with  respect to each
impaired  class of creditors and equity  holders,  each holder in such class has
accepted  the plan or will,  pursuant  to the plan,  receive at least as much as
such  holder  would  receive  in a  liquidation,  (ii)  each  impaired  class of
creditors and equity holders has accepted the plan by the requisite vote (except
as described in the following  sentence),  and (iii) confirmation of the plan is
not likely to be  followed  by a  liquidation  or a need for  further  financial
reorganization  of the Debtors or any  successors to the Debtors unless the plan
proposes such liquidation or reorganization.  If any impaired class of creditors
or equity  holders does not accept the plan and,  assuming that all of the other
requirements  of the  Bankruptcy  Code are met,  the  proponent  of the plan may
invoke  the  "cram  down"   provisions  of  the  Bankruptcy  Code.  Under  these
provisions,  the  Bankruptcy  Court  may  confirm  a  plan  notwithstanding  the
non-acceptance  of the plan by an impaired  class of creditors or equity holders
if certain  requirements of the Bankruptcy Code are met. These requirements may,
among other things,  necessitate payment in full for senior classes of creditors
before  payment  to a junior  class can be made.  As a result  of the  amount of
prepetition indebtedness and the availability of the "cram down" provisions, the
holders of the Company's  capital stock may receive no value for their interests
under the plan of reorganization.  Because of such possibility, the value of the
Company's  outstanding  capital  stock  and  unsecured  instruments  are  highly
speculative.

         Since the Petition  Date,  the Debtors have  conducted  business in the
ordinary  course.  Management  is in the process of  implementing  its announced
restructuring  plan  and  evaluating  the  Debtors'  operations  as  part of the
development  of  a  plan  of   reorganization.   After   developing  a  plan  of
reorganization,  the Debtors will seek the  requisite  acceptance of the plan by
impaired  creditors  and  equity  holders  and  confirmation  of the plan by the
Bankruptcy  Court,  all in  accordance  with the  applicable  provisions  of the
Bankruptcy  Code.  During the pendency of the Chapter 11 Cases, the Debtors may,
with Bankruptcy Court approval,  sell assets and settle  liabilities,  including
for amounts other than those reflected in the financial statements.  The Debtors
are in the process of reviewing  their  operations  and  identifying  assets for
disposition.  The administrative and reorganization  expenses resulting from the
Chapter 11 Cases will  unfavorably  affect the Debtors'  results of  operations.
Future  results of  operations  may also be adversely  affected by other factors
related to the Chapter 11 Cases. The discussions  below under the captions "2001
Restructuring and Impairment" and "2002  Restructuring and Impairment"  describe
the actions the Company is taking to align  manufacturing  capacity  with market
demand and reorganize the manner in which it makes or services  products to meet
customer demand. The financial  reporting charges and cash costs of such actions
have  required the Company to enter into  amendments of certain of the covenants
under the DIP Financing Facility.

Basis of Presentation

         The  accompanying  consolidated  financial  statements are presented in
accordance with American Institute of Certified Public Accountants  Statement of
Position  90-7,  "Financial  Reporting by Entities in  Reorganization  under the
Bankruptcy  Code"  (SOP  90-7),  and  have  been  prepared  in  accordance  with
accounting  principles  generally  accepted in the United States applicable to a
going concern,  which  principles,  except as otherwise  disclosed,  assume that
assets will be realized  and  liabilities  will be  discharged  in the  ordinary
course of business. The Company is currently operating under the jurisdiction of
Chapter 11 of the Bankruptcy Code and the Bankruptcy  Court, and continuation of
the Company as a going  concern is  contingent  upon,  among other  things,  its
ability to formulate a plan of  reorganization  which will gain  approval of the
requisite  parties under the Bankruptcy Code and  confirmation by the Bankruptcy
Court,  its ability to comply with the DIP  Financing  Facility,  its ability to
return to  profitability,  generate  sufficient  cash flows from  operations and
obtain  financing  sources  to meet  future  obligations.  These  matters  raise
substantial  doubt about the Company's  ability to continue as a going  concern.
The  accompanying   consolidated   financial   statements  do  not  include  any
adjustments  relating to the recoverability and classification of recorded asset
amounts or the amounts and  classification of liabilities that might result from
the outcome of these uncertainties.

         While  under the  protection  of Chapter  11, the  Company  may sell or
otherwise dispose of assets,  and liquidate or settle  liabilities,  for amounts
other  than those  reflected  in the  financial  statements.  Additionally,  the
amounts  reported on the  consolidated  balance  sheet could  materially  change
because of changes in business  strategies  and the effects of any proposed plan
of  reorganization.  In  the  Chapter  11  Cases,  substantially  all  unsecured
liabilities as of the Petition Date are subject to compromise or other treatment
under a plan of  reorganization  which must be confirmed by the Bankruptcy Court
after  submission  to any  required  vote by  affected  parties.  For  financial
reporting  purposes,  those  liabilities  and  obligations  whose  treatment and
satisfaction  is  dependent  on the outcome of the  Chapter 11 Cases,  have been
segregated  and   classified  as  liabilities   subject  to  compromise  in  the
accompanying  consolidated balance sheet.  Generally,  all actions to enforce or
otherwise  effect repayment of pre-Chapter 11 liabilities as well as all pending
litigation  against  the Debtors are stayed  while the  Debtors  continue  their
business  operations  as  debtors-in-possession.  The  ultimate  amount  of  and
settlement  terms for such  liabilities  are  subject to  approval  of a plan of
reorganization  and  accordingly are not presently  determinable.  The principal
categories of obligations  classified as liabilities subject to compromise under
the Chapter 11 Cases as of June 29, 2002 are identified below (in thousands):





         7.25% Notes Due 2005....................     $ 150,000
         7.25% Notes Due 2027....................       150,000
                                                      ---------
             Total long-term debt................       300,000

         Interest accrued on above debt..........         5,293
         Accounts payable........................        51,962
         Sundry payables and accrued expenses....         9,741
                                                      ---------
                                                      $ 366,996
                                                      =========

         Pursuant to SOP 90-7,  professional fees associated with the Chapter 11
Cases are expensed as incurred and reported as  reorganization  items.  Interest
expense is  reported  only to the extent that it will be paid during the Chapter
11 Cases or that it is  probable  that it will be an allowed  claim.  During the
first nine months of the 2002 fiscal  year,  the Company  recognized a charge of
$19.9 million  associated with the Chapter 11 Cases.  Approximately $3.6 million
of this charge related to the non-cash write-off of the unamortized  discount on
the 7.25% Notes,  the non-cash  write-off of deferred  financing fees associated
with the unsecured  debt  classified as subject to  compromise  and  termination
costs  related to  interest  rate swaps in default as a result of the Chapter 11
Cases.  In  addition,  the Company  incurred  $10.5  million for fees payable to
professionals  retained to assist  with the filing of the Chapter 11 Cases,  and
$5.8 million has been recorded for service rendered to date related to retention
incentives.

Note B.

     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 C.

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

Note D.

     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 E.

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

                                    Three Months Ended     Nine Months Ended
                                   --------------------  --------------------
                                   June 29,   June 30,   June 29,   June 30,
                                     2002       2001       2002       2001
                                  ---------- ---------- ---------- ----------

Numerator:
  Net income (loss)............... $(11,152)  $ 1,490   $(136,837) $ (14,397)
                                   ========   =======   =========  =========

Denominator:
  Denominator for basic earnings per
   share..........................   53,277    52,613      53,168     52,533
  Effect of dilutive securities:
   Stock options..................        -         1           -          -
   Contingent stock awards........        -       797           -          -
   Nonvested stock................        -       255           -          -
                                   --------  --------    --------   --------
  Denominator for diluted earnings
   per share......................   53,277    53,666      53,168     52,533
                                   ========  ========    ========   ========

Weighted-average shares not
 included in the diluted earnings
 per share computations because
 they were antidilutive...........      392         -         392       889
                                   ========  ========   =========  ========

         During  the first  nine  months of the 2002  fiscal  year,  outstanding
shares changed due to the  forfeiture of 238,370 shares of restricted  nonvested
stock,  and the issuance of 414,419 vested shares related to the  acquisition of
the Nano-Tex investment.

Note F.

 Inventories are summarized as follows (in thousands):

                                                         June 29,  September 29,
                                                           2002       2001
                                                         ---------  ---------
    Inventories at average cost:
        Raw materials................................    $   7,572  $  15,617
        Stock in process.............................       44,520     57,130
        Produced goods...............................       99,962    163,686
        Dyes, chemicals and supplies.................       10,760     15,197
                                                         ---------  ---------
                                                           162,814    251,630
        Less excess of average cost over LIFO........       24,023     34,662
                                                         ---------  ---------
            Total....................................    $ 138,791  $ 216,968
                                                         =========  =========

         Income related to LIFO quantity  liquidation  during the three and nine
months  ended June 29,  2002 was $3.4  million and $5.3  million,  respectively,
after income taxes.





Note G.

         Comprehensive  income (loss) totaled  $(11,241,000)  and $2,540,000 for
the three  months  ended  June 29,  2002 and June 30,  2001,  respectively,  and
$(135,987,000)  and  $(14,656,000)  for the nine months  ended June 29, 2002 and
June 30, 2001, respectively.  Comprehensive income (loss) consists of net income
(loss), foreign currency translation adjustments, and unrealized gains/losses on
interest rate derivatives and marketable securities (net of income taxes).

Note H.

         In July 2001, the Financial  Accounting Standards Board ("FASB") issued
Statements  of Financial  Accounting  Standards No. 141,  Business  Combinations
("SFAS No. 141"), and No. 142,  Goodwill and Other Intangible  Assets ("SFAS No.
142").  SFAS No. 141 requires that the purchase method of accounting be used for
all business  combinations  subsequent to June 30, 2001, and specifies  criteria
for recognizing  intangible assets acquired in a business combination.  SFAS No.
142 requires that goodwill and intangible assets with indefinite useful lives no
longer be amortized,  but instead be tested for  impairment  at least  annually.
Intangible  assets with definite useful lives will continue to be amortized over
their  respective  estimated  useful lives.  The Company will adopt SFAS No. 142
effective September 29, 2002, and does not expect that such adoption will have a
material  impact on the earnings  and  financial  condition  of the Company.  In
October 2001, the FASB issued Financial  Accounting Standard No. 144, Accounting
for the  Impairment  or Disposal of Long-Lived  Assets  ("SFAS No.  144").  This
Statement  establishes a single  accounting model for the impairment or disposal
of long-lived  assets.  As required by SFAS No. 144, the Company will adopt this
new accounting standard on the first day of its 2003 fiscal year,  September 29,
2002.  The Company has not yet  determined  what effect the adoption of SFAS No.
144 will have on its financial statements.

Note I.

         The  Company  conducts  its  operations  in three  principal  operating
segments:  Apparel Fabrics,  Interior  Furnishings and Carpet.  Beginning in the
first quarter of the 2002 fiscal year,  the Company  changed its  organizational
structure so that the  PerformanceWear  and CasualWear segments were merged into
one apparel fabrics segment.  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 29, June 30,   June 29,   June 30,
                                        2002      2001      2002       2001
                                      --------- --------- ---------- ----------
                                               (Dollar amounts in millions)
Net sales
         Apparel Fabrics........       $  130.9  $  184.0   $ 376.9   $  566.3
         Interior Furnishings...           61.0      83.6     200.4      291.0
         Carpet.................           77.4      82.5     193.3      220.6
         Other..................            4.2       5.3      12.4       18.4
                                       --------  ---------  -------   --------
                                          273.5     355.4     783.0    1,096.3
         Less:
          Intersegment sales....           (3.8)     (4.3)    (10.6)     (19.5)
                                       --------  --------   -------   --------
                                       $  269.7  $  351.1   $ 772.4   $1,076.8
                                       ========  ========   =======   ========

Income (loss) before income taxes
         Apparel Fabrics........       $   (4.2) $    3.4   $ (33.4)   $  (2.7)
         Interior Furnishings...            0.2      (5.1)    (10.1)      (9.4)
         Carpet.................           13.0      16.8      26.3       39.3
         Other..................           (0.5)     (0.2)     (2.1)      (1.1)
                                       --------  --------   -------    -------
           Total reportable
         segments............               8.5      14.9     (19.3)      26.1
         Corporate expenses.....           (3.4)     (2.9)     (7.7)      (9.3)
         Restructuring and
           impairment charges...          (12.1)      0.3    (145.7)       0.1
         Interest expense.......           (8.7)    (17.6)    (31.2)     (54.8)
         Other (expense)
           income - net.........            1.6       7.3       2.9       16.0
         Reorganization items...           (5.1)        -     (19.9)         -
                                       --------- --------   -------    -------
                                       $  (19.2) $    2.0   $(220.9)   $ (21.9)
                                        ========  ========   =======    =======

         Intersegment  net sales for the three  months  ended June 29,  2002 and
June 30, 2001 were primarily  attributable  to Apparel  Fabrics segment sales of
$3.0 million and $2.9 million,  respectively,  and $0.8 million and $1.4 million
included in the "Other" category,  respectively.  Intersegment net sales for the
nine months ended June 29, 2002 and June 30, 2001 were primarily attributable to
Apparel Fabrics  segment sales of $8.2 million and $14.9 million,  respectively,
and  $2.4   million  and  $4.6  million   included  in  the  "Other"   category,
respectively.

Note J.

2000 Restructuring and Impairment

         During the September  quarter of 2000, the Company's Board of Directors
approved a plan to address  performance  shortfalls as well as difficult  market
dynamics. The major elements of the plan include:

         (1) Realign operating capacity.  The Company reduced capacity to better
align its operations  with 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 former  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  former  PerformanceWear
segment exited its garment-making business (December 2000) and sold its facility
in Cuernavaca,  Mexico  (September  2001), and has pruned  unprofitable  product
lines.  Also, the Company has exited its Burlington House Floor Accents business
by selling  (February  2001) its tufted  area rug  business  and (June 2001) its
Bacova  printed mat business.  Net sales of the  Burlington  House Floor Accents
business were $122.3 million for the 2000 fiscal year and net operating loss was
$5.3 million for the same period.

         (3) Reduce  overhead.  The Company  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) Improve  financial  flexibility.  Company-wide  initiatives to sell
non-performing assets, reduce working capital, and decrease capital expenditures
were undertaken to free up cash.

         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  benefits  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 $72.7 million,  as adjusted by $5.0 million in the
2001 fiscal year. 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 $45.7 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.





      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..............................    (16.6)         (8.5)
         Adjustments...........................     (2.3)         (0.4)
                                                  ------       --------
         Balance at September 29, 2001.........      0.4           1.1
         Payments..............................     (0.4)         (0.7)
                                                  ------       -------
         Balance at December 29, 2001..........        -           0.4
         Payments..............................        -          (0.4)
                                                  ------       -------
         Balance at March 30, 2002.............   $    -       $     -
                                                  ======       =======

         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 29, 2002,  $0.2 million,  $11.8 million and $8.1 million of such costs have
been  incurred and charged to operations  during the 2002,  2001 and 2000 fiscal
years, respectively, consisting primarily of inventory losses and plant carrying
costs.

2001 Restructuring and Impairment

         During  the  September  quarter of 2001,  management  adopted a plan to
further reduce capacities and focus on value-added products in the global supply
chain.  Outside  factors,  including a  continuing  flood of low-cost  and often
subsidized  foreign  imports and a slowdown in  consumer  spending  have hit the
textile  industry hard.  Imports have been growing  rapidly for many years,  but
since 1999,  the volume of imported  apparel has grown at five times the rate of
consumption, squeezing out U.S.-made products to the point that four out of five
garments sold in this country today are imported. The major elements of the plan
include:

         (1) Realign operating capacity.  During the September 2001 quarter, the
Company  reduced  operations  by  closing  a plant  in  Mexico  and  moving  its
production to an underutilized facility, also in Mexico, and reducing operations
at the  facilities in  Clarksville,  Virginia and  Stonewall,  Mississippi.  The
Company has offered for sale and has further  reduced or  realigned  capacity by
closing two older plants in Mexico in the first quarter of fiscal year 2002 (net
sales of $22.0  million and net  operating  loss of $7.1  million in fiscal year
2001), and by reducing operations at the Hurt, Virginia facility.

         (2) Eliminate unprofitable business. The former CasualWear segment sold
its  garment-making  business  in  Aguascalientes,  Mexico  during the June 2002
quarter.  Net sales and net operating loss for this business in fiscal year 2001
were $61.8 million and $6.3 million, respectively.

         (3) Reduce overhead. The Company has analyzed  administrative and staff
positions  throughout the Company,  and identified a number of  opportunities to
consolidate  and reduce cost. This will result in job reductions in division and
corporate staff areas during the 2002 fiscal year.

         The closings and overhead  reductions  outlined  above  resulted in the
elimination  of  approximately  600 jobs in the United  States and 2,000 jobs in
Mexico with  severance  benefits  originally  calculated for periods of up to 12
months from the termination date, depending on the employee's length of service.
The Debtors  obtained  approval of the Bankruptcy Court for payment of severance
benefits  equal to one-half of the amounts  payable under the  Company's  former
severance policy. The Company recorded the adjustment of the severance liability
in the December 2001 quarter.

         This  plan  resulted  in a  pre-tax  charge  for  restructuring,  asset
write-downs and impairment of $61.3 million,  as adjusted by $3.2 million in the
December 2001 quarter and $2.8 million in the June 2002 quarter.  The components
of the 2001  restructuring and impairment charge included the establishment of a
$6.8 million  reserve ($10.0 million as adjusted by $3.2 million in the December
2001 quarter) for severance  benefit  payments,  write-downs  for  impairment of
$47.6 million  related to long-lived  assets  resulting  from the  restructuring
(including $22.5 million related to foreign currency translation adjustments for
the planned  liquidation  of Mexican  assets) and a reserve of $6.9  million for
lease  cancellation  and other exit costs  expected to be paid through  December
2002.  Although these lease  cancellation costs have been reserved for, any such
amounts due will be treated as general  unsecured claims in the Chapter 11 Cases
and, accordingly,  the Company's ultimate liability for these amounts cannot yet
be ascertained.

         Following  is a summary of activity in the related  2001  restructuring
reserves (in millions):
                                                                Lease
                                                            Cancellations
                                                 Severance    and Other
                                                 Benefits    Exit Costs
                                                 ---------  --------------

         September 2001 restructuring charge...   $ 10.0       $   6.9
         Payments..............................     (1.1)            -
                                                  ------       -------
         Balance at September 29, 2001.........      8.9           6.9
         Payments..............................     (3.9)         (0.3)
         Adjustments...........................     (3.2)            -
                                                  ------       --------
         Balance at December 29, 2001..........      1.8           6.6
         Payments..............................     (1.8)         (3.4)
                                                  ------       -------
         Balance at March 30, 2002.............        -           3.2
         Payments..............................        -          (0.3)
                                                  ------       --------
         Balance at June 29, 2002.............    $    -       $   2.9
                                                  ======       =======

         Other expenses related to the 2001  restructuring  (including losses on
accounts  receivable  and  inventories  of  discontinued  styles,  relocation of
employees  and  equipment,  and plant  carrying  and other costs) are charged to
operations as incurred.  Through June 29, 2002, $1.2 million and $5.8 million of
such costs have been incurred and charged to operations during the 2002 and 2001
fiscal  years,   respectively,   consisting  primarily  of  losses  on  accounts
receivable and inventories.

2002 Restructuring and Impairment

         During the March 2002  quarter,  management  announced a  comprehensive
reorganization of its apparel fabrics and interior furnishings groups. Continued
pressures  from foreign  imports  coupled with  slowing and  uncertain  economic
conditions  have  made it  necessary  to  further  reduce  U.S.  capacity.  This
reorganization is part of the Company's initiatives to transition and modify its
business  model in order to better serve its customers'  expanding  needs in the
global  supply chain and  restructure  the Company  under Chapter 11 of the U.S.
Bankruptcy Code.

         The major elements of the reorganization are:

         (1) Unified sales and marketing - All apparel products will be marketed
and sold under one organization, "Burlington WorldWide", instead of its previous
divisional structure.

         (2) Accelerate product sourcing - The Company intends to complement the
product  offerings of its  manufacturing  base with sourced  products from mills
located in other  countries.  It is anticipated that many of these products will
be made using  technology  licensed by Nano-Tex,  LLC.  Burlington  Worldwide is
attempting to put in place a coordinated  network of domestic and  international
resources  to enable  the  Company  to offer a broader  range of  fabrics to its
customers and deliver them to points of assembly worldwide.

         (3)  Rationalize its  manufacturing  base - The Company will reduce its
U.S.  manufacturing  base for apparel  fabrics in  response to slowing  economic
conditions and continued import competition.  This reorganization will result in
the sale or closing of plants in four  locations,  which  include  Mount  Holly,
North Carolina;  Stonewall,  Mississippi;  Halifax,  Virginia;  and Clarksville,
Virginia.  Additional  capacity  reductions  will  occur at the  Raeford,  North
Carolina plant, and company-wide overhead reductions will take place.

         (4) During the June 2002  quarter,  the  Company  sold its  bedding and
window consumer products businesses to Springs Industries, Inc. and entered into
an agreement to supply  jacquard and decorative  fabrics for certain of Springs'
home furnishing product lines. Also, the Company sold certain assets,  inventory
and  intellectual  properties  of its  upholstery  fabrics  business  to  Tietex
International Ltd. These sales will enable the Company to focus its resources on
growing its interior fabrics business.

         The closings and overhead  reductions outlined above will result in the
elimination of  approximately  4,400 jobs in the United States and 1,300 jobs in
Mexico with severance benefits calculated for periods of up to 6 months from the
termination date,  depending on the employee's length of service, as approved by
the Bankruptcy Court.

         In the December  2001  quarter,  the Company  recognized  an impairment
charge of $60.7 million  primarily related to long-lived assets at the Stonewall
Mississippi  plant  location,  and $1.7 million for other charges.  In the March
2002 quarter,  the Company  recognized an  impairment  charge of $74.5  million,
which included the establishment of a $9.9 million reserve for severance benefit
payments,  write-downs  for  impairment of $63.4  million  related to long-lived
assets resulting from the  restructuring and a reserve of $1.2 million for lease
cancellation  and other exit costs expected to be paid through December 2003. In
the June 2002 quarter,  the Company  recognized  an  impairment  charge of $14.9
million,  which  included  the  establishment  of a  $2.2  million  reserve  for
severance  benefit  payments and  write-downs  for  impairment  of $12.7 million
related to long-lived  assets  resulting  from the  restructuring.  Although the
lease  cancellation  costs have been  reserved for, any such amounts due will be
treated as general  unsecured  claims in the Chapter 11 Cases and,  accordingly,
the Company's ultimate liability for these amounts cannot yet be ascertained.

         Following  is a summary of activity in the related  2002  restructuring
reserves (in millions):
                                                                Lease
                                                            Cancellations
                                                 Severance    and Other
                                                  Benefits    Exit Costs
                                                 ---------  -------------

         March 2002 restructuring charge.......   $  9.9       $   1.2
         Payments..............................     (0.4)            -
                                                  ------       -------
         Balance at March 30, 2002.............      9.5           1.2
         June 2002 restructuring charge........      2.2             -
         Payments..............................     (4.1)         (0.3)
                                                  ------      --------
         Balance at June 29, 2002..............   $  7.6      $    0.9
                                                  ======      =========

         Other  estimated  expenses  of  $20-30  million  related  to  the  2002
restructuring   (including   losses  on  inventories  of  discontinued   styles,
relocation of employees and equipment,  and plant carrying and other costs) will
be charged to  operations as incurred.  Through June 29, 2002,  $14.2 million of
such costs have been incurred and charged to  operations  during the 2002 fiscal
year, consisting primarily of losses on inventories.

         Assets  that have been sold,  or are held for sale at June 29, 2002 and
are no longer in use,  were  written  down to their  estimated  fair values less
costs of sale.  The Company 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 Chambers 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  18  months  from the date of
closing.  However,  the actual timing of the disposition of these properties may
vary due to their  locations and market  conditions.  The  Bankruptcy  Court has
approved  certain  procedures  that allow the Debtors to consummate  asset sales
that  occur  outside  of  the  ordinary  course  of  business  under  procedures
established by the Bankruptcy Court.





Note K.

         The total income tax benefit for the 2002 and 2001 periods is different
from the  amounts  obtained by applying  statutory  rates to loss before  income
taxes  primarily as a result of foreign  losses with no tax  benefits,  tax rate
differences on foreign transactions and changes in the valuation allowance.  The
change  in the  valuation  allowance  relates  to  deferred  tax  assets  on net
operating  loss  ("NOL")  carryforwards.  Realization  of  deferred  tax  assets
relating to state NOL  carryforwards is contingent on future taxable earnings in
the U.S. state tax  jurisdictions.  It is  management's  opinion that it is more
likely than not that some portion of the U.S. state deferred tax assets will not
be realized,  and in accordance with Statement of Accounting  Standards No. 109,
"Accounting for Income Taxes," a valuation  allowance has been established.  The
valuation  allowance  related to the  federal NOL  carryforward  recorded in the
first  quarter of fiscal 2002  ($12.8  million)  was  reversed in the March 2002
quarter due to the  enactment of the Job Creation and Worker  Assistance  Act of
2002 on March 9, 2002,  which changed the federal  carryback  period from 2 to 5
years (see  "Liquidity  and Capital  Resources"in  Management's  Discussion  and
Analysis  of  Results  of  Operations  and  Financial  Condition).  Based on the
Company's  taxable loss for the first nine months of the 2002 fiscal  year,  the
Company  has  recorded a tax  benefit  and  current  asset of $24.4  million for
federal  income tax  refunds  expected  to be  received in fiscal year 2003 as a
result  of  the  longer  carryback   period.   Operating  loss  and  tax  credit
carryforwards  with related tax  benefits of $11.7  million (net of $9.0 million
valuation  allowance)  at June 29, 2002 and $38.7  million  (net of $7.4 million
valuation allowance) at September 29, 2001, expire from 2003 to 2021.

Note L.

         Following is unaudited condensed combined financial  information of the
Debtors as of and for the nine months  ended June 29, 2002 (in  thousands).  The
Debtor subsidiaries are wholly-owned subsidiaries of Burlington Industries, Inc.
Separate condensed financial information for each of the Debtor subsidiaries are
not presented  because such  financial  information  would not provide  relevant
material  additional   information  to  users  of  the  consolidated   financial
statements of Burlington Industries, Inc.

   Earnings data:
         Revenue.............................  $  767.2
         Gross profit........................      86.6
         Net loss............................    (150.7)
   Balance sheet data:
         Current assets......................  $  387.1
         Noncurrent assets...................     538.4
         Current liabilities.................     566.7
         Noncurrent liabilities..............     425.2






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

Proceedings Under Chapter 11 of the Bankruptcy Code

         On  November  15,  2001,  the  Company  and  certain  of  its  domestic
subsidiaries (referred to herein as the "Debtors") filed voluntary petitions for
reorganization  under Chapter 11 of the Bankruptcy Code. For further  discussion
of the Chapter 11 Cases, see Note A of the Notes to the  Consolidated  Financial
Statements.   The  Debtors  are   currently   operating   their   businesses  as
debtors-in-possession  pursuant to the  Bankruptcy  Code.  Management  is in the
process of  implementing  its announced  restructuring  plan and  evaluating the
Debtors'   operations  in  connection   with  the   development  of  a  plan  of
reorganization. After developing a plan of reorganization, the Debtors will seek
the requisite  acceptance of the plan by impaired  creditors and equity  holders
and confirmation of the plan by the Bankruptcy Court, all in accordance with the
applicable provisions of the Bankruptcy Code.

         During the  pendency  of the  Chapter 11 Cases,  the  Debtors  may with
Bankruptcy  Court approval,  sell assets and settle  liabilities,  including for
amounts other than those  reflected on the Debtors'  financial  statements.  The
Debtors are in the process of reviewing  (a) their  operations  and  identifying
assets for  disposition,  (b) their executory  contracts and unexpired leases to
determine  which, if any, they will reject as permitted by the Bankruptcy  Code,
and (c) claims against the Debtors  submitted by claimants on or before July 22,
2002, the date established by the Bankruptcy Court. The Debtors cannot presently
or reasonably  estimate the ultimate  liability  that may result from  rejecting
contracts or leases or from the filing of claims for any  rejected  contracts or
leases or other asserted claims,  and no provisions have yet been made for these
items. The administrative and reorganization expenses resulting from the Chapter
11 Cases will  unfavorably  affect the Debtors'  results of  operations.  Future
results of  operations  may also be  affected  by other  factors  related to the
Chapter 11 Cases.

Basis of Presentation

         The  Company's  consolidated  financial  statements  are  presented  in
accordance with American Institute of Certified Public Accountants  Statement of
Position  90-7,  "Financial  Reporting by Entities in  Reorganization  under the
Bankruptcy  Code"  (SOP  90-7),  and  have  been  prepared  in  accordance  with
accounting  principles  generally  accepted in the United States applicable to a
going concern,  which  principles,  except as otherwise  disclosed,  assume that
assets will be realized  and  liabilities  will be  discharged  in the  ordinary
course of business. The Company is currently operating under the jurisdiction of
Chapter 11 of the Bankruptcy Code and the Bankruptcy  Court, and continuation of
the Company as a going  concern is  contingent  upon,  among other  things,  its
ability to formulate a plan of  reorganization  which will gain  approval of the
requisite  parties under the Bankruptcy Code and  confirmation by the Bankruptcy
Court,  its ability to comply with the DIP  Financing  Facility,  its ability to
return to  profitability,  generate  sufficient  cash flows from  operations and
obtain  financing  sources  to meet  future  obligations.  These  matters  raise
substantial  doubt about the Company's  ability to continue as a going  concern.
The Company's  consolidated  financial statements do not include any adjustments
relating to the  recoverability  and classification of recorded asset amounts or
the amounts and classification of liabilities that might result from the outcome
of these uncertainties.

         While  under the  protection  of Chapter  11, the  Company  may sell or
otherwise dispose of assets,  and liquidate or settle  liabilities,  for amounts
other  than those  reflected  in the  financial  statements.  Additionally,  the
amounts  reported on the  consolidated  balance  sheet could  materially  change
because of changes in business  strategies  and the effects of any proposed plan
of  reorganization.  In  the  Chapter  11  Cases,  substantially  all  unsecured
liabilities as of the Petition Date are subject to compromise or other treatment
under a plan of  reorganization  which must be confirmed by the Bankruptcy Court
after  submission  to any  required  vote by  affected  parties.  For  financial
reporting  purposes,  those  liabilities  and  obligations  whose  treatment and
satisfaction  is  dependent  on the outcome of the  Chapter 11 Cases,  have been
segregated and classified as liabilities  subject to compromise in the Company's
consolidated  balance  sheet.  Generally,  all  actions to enforce or  otherwise
effect repayment of pre-Chapter 11 liabilities as well as all pending litigation
against  the  Debtors  are stayed  while the  Debtors  continue  their  business
operations as debtors-in-possession. The ultimate amount of and settlement terms
for such  liabilities  are subject to approval of a plan of  reorganization  and
accordingly are not presently  determinable.  Pursuant to SOP 90-7, professional
fees  associated with the Chapter 11 Cases are expensed as incurred and reported
as reorganization items. Interest expense is reported only to the extent that it
will be paid during the Chapter 11 Cases or that it is probable  that it will be
an allowed claim.

Results Of Operations

2002 Restructuring and Impairment

         During the March 2002  quarter,  management  announced a  comprehensive
reorganization of its apparel fabrics and interior furnishings groups. Continued
pressures  from foreign  imports  coupled with  slowing and  uncertain  economic
conditions  have  made it  necessary  to  further  reduce  U.S.  capacity.  This
reorganization is part of the Company's initiatives to transition and modify its
business  model in order to better serve its customers'  expanding  needs in the
global  supply chain and  restructure  the Company  under Chapter 11 of the U.S.
Bankruptcy Code.

         The major elements of the reorganization are:

         (1) Unified sales and marketing - All apparel products will be marketed
and sold under one organization, "Burlington WorldWide", instead of its previous
divisional structure.

         (2) Accelerate product sourcing - The Company intends to complement the
product  offerings of its  manufacturing  base with sourced  products from mills
located in other  countries.  It is anticipated that many of these products will
be made using  technology  licensed by Nano-Tex,  LLC.  Burlington  Worldwide is
attempting to put in place a coordinated  network of domestic and  international
resources  to enable  the  Company  to offer a broader  range of  fabrics to its
customers and deliver them to points of assembly worldwide.

         (3)  Rationalize its  manufacturing  base - The Company will reduce its
U.S.  manufacturing  base for apparel  fabrics in  response to slowing  economic
conditions and continued import competition.  This reorganization will result in
the sale or closing of plants in four  locations,  which  include  Mount  Holly,
North Carolina;  Stonewall,  Mississippi;  Halifax,  Virginia;  and Clarksville,
Virginia.  Additional  capacity  reductions  will  occur at the  Raeford,  North
Carolina plant, and company-wide overhead reductions will take place.

         (4) During the June 2002  quarter,  the  Company  sold its  bedding and
window consumer products businesses to Springs Industries, Inc. and entered into
an agreement to supply  jacquard and decorative  fabrics for certain of Springs'
home furnishing product lines. Also, the Company sold certain assets,  inventory
and  intellectual  properties  of its  upholstery  fabrics  business  to  Tietex
International Ltd. These sales will enable the Company to focus its resources on
growing its interior fabrics business.

         The closings and overhead  reductions outlined above will result in the
elimination of  approximately  4,400 jobs in the United States and 1,300 jobs in
Mexico with severance benefits calculated for periods of up to 6 months from the
termination date,  depending on the employee's length of service, as approved by
the Bankruptcy Court.

         In the December  2001  quarter,  the Company  recognized  an impairment
charge of $60.7 million  primarily related to long-lived assets at the Stonewall
Mississippi  plant  location,  and $1.7 million for other charges.  In the March
2002 quarter,  the Company  recognized an  impairment  charge of $74.5  million,
which included the establishment of a $9.9 million reserve for severance benefit
payments,  write-downs  for  impairment of $63.4  million  related to long-lived
assets resulting from the  restructuring and a reserve of $1.2 million for lease
cancellation  and other exit costs expected to be paid through December 2003. In
the June 2002 quarter,  the Company  recognized  an  impairment  charge of $14.9
million,  which  included  the  establishment  of a  $2.2  million  reserve  for
severance  benefit  payments and  write-downs  for  impairment  of $12.7 million
related to long-lived  assets  resulting  from the  restructuring.  Although the
lease  cancellation  costs have been  reserved for, any such amounts due will be
treated as general  unsecured  claims in the Chapter 11 Cases and,  accordingly,
the Company's ultimate liability for these amounts cannot yet be ascertained.

         Following  is a summary of activity in the related  2002  restructuring
reserves (in millions):
                                                                Lease
                                                            Cancellations
                                                 Severance    and Other
                                                 Benefits     Exit Costs
                                                 ---------  -------------

         March 2002 restructuring charge.......   $  9.9       $   1.2
         Payments..............................     (0.4)            -
                                                  ------       -------
         Balance at March 30, 2002.............      9.5           1.2
         June 2002 restructuring charge........      2.2             -
         Payments..............................     (4.1)         (0.3)
                                                  ------      --------
         Balance at June 29, 2002..............   $  7.6      $    0.9
                                                  ======      =========

         Other  estimated  expenses  of  $20-30  million  related  to  the  2002
restructuring   (including   losses  on  inventories  of  discontinued   styles,
relocation of employees and equipment,  and plant carrying and other costs) will
be charged to  operations as incurred.  Through June 29, 2002,  $14.2 million of
such costs have been incurred and charged to  operations  during the 2002 fiscal
year, consisting primarily of losses on inventories.

         Assets that have been sold,  or are held for sale at March 30, 2002 and
are no longer in use,  were  written  down to their  estimated  fair values less
costs of sale.  The Company 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 Chambers 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  18  months  from the date of
closing.  However,  the actual timing of the disposition of these properties may
vary due to their  locations and market  conditions.  The  Bankruptcy  Court has
approved  certain  procedures  that allow the Debtors to consummate  asset sales
that  occur  outside  of  the  ordinary  course  of  business  under  procedures
established by the Bankruptcy Court.

Comparison of Three Months ended June 29, 2002 and June 30, 2001.

         NET SALES: Net sales for the third quarter of the 2002 fiscal year were
$269.7  million,  23.2%  lower than the $351.1  million  recorded  for the third
quarter of the 2001 fiscal  year,  partially  due to planned  volume  reductions
resulting from restructuring plans. Export sales totaled $30.7 million and $43.0
million in the fiscal 2002 and 2001 periods, respectively.

         Apparel  Fabrics:  Net sales for the  Apparel  Fabrics  segment for the
third quarter of the 2002 fiscal year were $130.9 million,  28.9% lower than the
$184.0  million  recorded  in the third  quarter of the 2001 fiscal  year.  This
decrease was due primarily to lower volume,  partially due to planned reductions
resulting from restructuring plans.

         Interior  Furnishings:  Net sales of products for interior  furnishings
markets for the third quarter of the 2002 fiscal year were $61.0 million,  27.0%
lower than the $83.6  million  recorded in the third  quarter of the 2001 fiscal
year. Excluding $11.4 million sales reduction due to the sale of the tufted area
rug and printed mats businesses,  net sales of the interior  furnishings segment
were 15.5% lower than in the prior year.  This  decrease  was  primarily  due to
14.3%  lower  volume,   partially  due  to  planned  reductions  resulting  from
restructuring plans, and 1.2% lower selling prices and product mix.

         Carpet:  Net sales for the Carpet  segment for the third quarter of the
2002 fiscal year were $77.4 million,  6.2% lower than the $82.5 million recorded
in the third quarter of the 2001 fiscal year. This decrease was primarily due to
4.2% lower volume and 2.0% lower  selling  prices and product  mix.  Lower sales
volume was principally due to corporate business customers' budget reductions or
postponements.

         Other:  Net sales of other  segments for the third  quarter of the 2002
fiscal year were $4.2  million  compared to $5.3  million  recorded in the third
quarter  of the 2001  fiscal  year.  This  decrease  was  primarily  related  to
decreased revenues in the transportation business.

         SEGMENT INCOME (LOSS):  Total  reportable  segment income for the third
quarter of the 2002 fiscal year was $8.5 million  compared to $14.9  million for
the third quarter of the 2001 fiscal year.

         Apparel  Fabrics:  Income (loss) of the Apparel Fabrics segment for the
third  quarter of the 2002  fiscal  year was  $(4.2)  million  compared  to $3.4
million  recorded for the third  quarter of the 2001 fiscal year.  This decrease
was due  primarily to $3.5  million  lower  margins due to volume,  $3.0 million
deterioration   in   manufacturing   performance   due  to  lower   volume   and
restructuring,  and $9.2 million of run-out expenses  related to  restructuring,
partially offset by $2.4 million higher margins due to product mix, $2.3 million
higher equity  earnings from joint  ventures and $3.6 million of lower  selling,
general  and  administrative  expenses  resulting  from  restructuring  and cost
reduction programs.

         Interior  Furnishings:   Income  (loss)  of  the  interior  furnishings
products  segment for the third quarter of the 2002 fiscal year was $0.2 million
compared to $(5.1)  million  recorded  for the third  quarter of the 2001 fiscal
year. This increase was due primarily to $6.7 million of improved  manufacturing
performance and lower selling,  general and  administrative  expenses  resulting
from restructuring and cost reduction programs,  $0.7 million lower raw material
costs, and the absence of losses of $0.9 million associated with the tufted area
rug and printed mats businesses sold in February and June 2001, partially offset
by $3.1 million lower margins due to volume and price/mix.

         Carpet:  Income of the Carpet segment for the third quarter of the 2002
fiscal year was $13.0 million  compared to $16.8 million  recorded for the third
quarter of the 2001 fiscal year. This decrease was due primarily to $0.6 million
lower  margins due to volume and  product/mix,  $3.5  million  deterioration  in
manufacturing  performance due to lower volume,  partially  offset by $0.4 lower
selling, general and administrative expenses resulting from lower sales volume.

         Other:  Losses  of other  segments  for the third  quarter  of the 2002
fiscal year were $(0.5)  million  compared to $(0.2)  million  recorded  for the
third  quarter  of the  2001  fiscal  year.  This  resulted  primarily  from the
deterioration of results in the transportation business.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
results were $3.4 million for the third quarter of 2002 compared to $2.9 million
for the third  quarter of the 2001  fiscal  year.  This  increase  is due higher
corporate consulting fees.

         OPERATING  INCOME BEFORE INTEREST AND TAXES:  Before the provisions for
restructuring and impairment, operating income before interest and taxes for the
third  quarter of the 2002 fiscal year would have been $4.4 million  compared to
$13.6 million for the third quarter of the 2001 fiscal year.

         INTEREST EXPENSE:  Subsequent to the Petition Date, interest expense is
reported  only to the extent that it will be paid during the Chapter 11 Cases or
that it is probable that it will be an allowed claim.  Interest  expense for the
third  quarter of the 2002 fiscal year was $8.7  million,  or 3.2% of net sales,
compared with $17.6 million,  or 5.0% of net sales,  in the third quarter of the
2001 fiscal year. The decrease was mainly  attributable  to the Chapter 11 Cases
(contractual  interest  expense would have been $14.1 million),  lower borrowing
levels and  interest  rates,  partially  offset by higher  amortization  of fees
associated with new bank credit facilities.

         OTHER EXPENSE (INCOME):  Other income for the third quarter of the 2002
fiscal year was $1.6 million,  consisting principally of interest income of $0.7
million and gains on the  disposal of assets of $0.9  million.  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.

         REORGANIZATION ITEMS: During the third quarter of the 2002 fiscal year,
the Company  recognized a net pre-tax charge of $5.1 million associated with the
Chapter  11 Cases.  The  Company  incurred  $2.8  million  for fees  payable  to
professionals  retained to assist  with the filing of the Chapter 11 Cases,  and
$2.3  million was  recorded  for service  rendered to date  related to retention
incentives that were approved by the Bankruptcy Court on January 17, 2002.

     INCOME TAX  EXPENSE  (BENEFIT):  Income  tax  expense  (benefit)  of $(8.0)
million was recorded for the third quarter of the 2002 fiscal year in comparison
with $0.5  million  for the third  quarter of the 2001  fiscal  year.  The total
income tax expense (benefit) for the 2002 and 2001 periods is different from the
amounts  obtained  by  applying  statutory  rates to loss  before  income  taxes
primarily  as a  result  of  foreign  losses  with  no tax  benefits,  tax  rate
differences  on foreign  transactions  and changes in the  valuation  allowance,
partially  offset by the  favorable  tax  treatment  of export  sales  through a
foreign sales  corporation  ("FSC").  The change in the valuation  allowance for
both the 2002 and 2001 periods  relate to deferred  tax assets on net  operating
loss (NOL) carryforwards. It is management's opinion that it is more likely than
not that some  portion of the  deferred  tax asset will not be  recognized  (see
"Liquidity  and  Capital  Resources"  below).  The U.S.  law  providing  the FSC
benefits  has been found to be illegal  under WTO  provisions  and the U.S.  has
agreed to implement complying provisions.  The Company cannot predict the impact
on its future use of the FSC benefit  under the ultimate  program put into place
and its acceptability to the World Trade Organization ("WTO").

         NET INCOME (LOSS) AND INCOME  (LOSS) PER SHARE:  Net loss for the third
quarter of the 2002  fiscal  year of  $(11.2)  million,  or  $(0.21)  per share,
included a net charge of $(0.27) per share related to restructuring  and run-out
costs and $(0.06) per share related to reorganization  items. Net income of $1.5
million,  or $0.03 per  share,  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 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.





Comparison of Nine Months ended June 29, 2002 and June 30, 2001.

         NET SALES:  Net sales for the first nine months of the 2002 fiscal year
were $772.4  million,  28.3% lower than the  $1,076.8  million  recorded for the
first nine  months of the 2001  fiscal  year,  partially  due to planned  volume
reductions  resulting  from  restructuring  plans.  Export sales  totaled  $93.2
million and $124.0 million in the fiscal 2002 and 2001 periods, respectively.

         Apparel  Fabrics:  Net sales for the  Apparel  Fabrics  segment for the
first nine months of the 2002 fiscal year were $376.9 million,  33.4% lower than
the $566.3  million  recorded in the first nine months of the 2001 fiscal  year.
This decrease was due primarily to 32.8% lower volume,  partially due to planned
reductions resulting from restructuring plans, and 0.6% lower selling prices and
product mix.

         Interior  Furnishings:  Net sales of products for interior  furnishings
markets for the first nine  months of the 2002 fiscal year were $200.4  million,
31.1%  lower than the $291.0  million  recorded  in the first nine months of the
2001 fiscal year. Excluding $55.8 million sales reduction due to the sale of the
tufted  area  rug  and  printed  mats  businesses,  net  sales  of the  interior
furnishings  segment were 14.8% lower than in the prior year.  This decrease was
primarily  due to  14.4%  lower  volume,  partially  due to  planned  reductions
resulting from  restructuring  plans,  and 0.4% lower selling prices and product
mix.

         Carpet:  Net sales for the Carpet  segment for the first nine months of
the 2002 fiscal year were $193.3  million,  12.4% lower than the $220.6  million
recorded in the first nine months of the 2001 fiscal  year.  This  decrease  was
primarily due to 10.2% lower volume and 2.2% product mix. Lower sales volume was
principally  due  to  corporate   business   customers'   budget  reductions  or
postponements.

         Other:  Net sales of other  segments  for the first nine  months of the
2002 fiscal year were $12.4 million  compared to $18.4  million  recorded in the
first nine months of the 2001 fiscal year.  This decrease was primarily  related
to decreased revenues in the transportation business.

         SEGMENT INCOME (LOSS):  Total reportable  segment income (loss) for the
first nine months of the 2002 fiscal year was $(19.3) million  compared to $26.1
million for the first nine months of the 2001 fiscal year.

         Apparel Fabrics: Loss of the Apparel Fabrics segment for the first nine
months of the 2002 fiscal year was $(33.4)  million  compared to $(2.7)  million
recorded  for the first nine months of the 2001 fiscal year.  This  decrease was
due primarily to $14.7 million lower margins due to volume and price/mix,  $18.5
million deterioration in manufacturing performance,  primarily in fixed overhead
absorption,  due to lower volume and restructuring,  and $7.6 million of run-out
expenses  related to  restructuring,  partially offset by $3.3 million lower raw
material costs,  $0.7 million higher equity  earnings from joint  ventures,  and
$6.1 million of lower selling,  general and  administrative  expenses  resulting
from  restructuring and cost reduction  programs.  The Company settled a dispute
with a joint  venture  partner in the first quarter of the 2002 fiscal year that
was principally offset by an impairment charge in the value of its investment.

         Interior Furnishings: Loss of the interior furnishings products segment
for the first nine months of the 2002 fiscal year was $(10.1)  million  compared
to $(9.4)  million  recorded  for the first nine months of the 2001 fiscal year.
This  increased  loss was due  primarily to $15.5  million  lower margins due to
volume  and  price/mix,   partially  offset  by  $4.1  million   improvement  in
manufacturing performance due to restructuring,  $3.3 million lower raw material
costs,  $2.7  million of lower  selling,  general  and  administrative  expenses
resulting from cost reduction programs and the absence of losses of $4.7 million
associated with the tufted area rug and printed mats businesses sold in February
and June 2001.

         Carpet:  Income of the Carpet  segment for the first nine months of the
2002 fiscal year was $26.3 million  compared to $39.3  million  recorded for the
first nine months of the 2001 fiscal year.  This  decrease was due  primarily to
$8.8  million  lower  margins  due  to  volume  and  product/mix,  $3.7  million
deterioration in manufacturing  performance,  primarily due to lower volume, and
higher raw material costs of $0.5 million.

         Other:  Losses of other  segments for the first nine months of the 2002
fiscal year were $(2.1)  million  compared to $(1.1)  million  recorded  for the
first nine months of the 2001 fiscal  year.  This  resulted  primarily  from the
deterioration of results in the transportation business.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
results  were $7.7  million for the first nine  months of 2002  compared to $9.3
million for the first nine months of the 2001 fiscal year. This reduction is due
to the cost  reductions  in the current  year  resulting  from the 2001 and 2002
restructuring plans, partially offset by higher corporate consulting fees.

         OPERATING   INCOME  (LOSS)  BEFORE  INTEREST  AND  TAXES:   Before  the
provisions for  restructuring  and  impairment,  operating  income (loss) before
interest  and taxes for the first nine months of the 2002 fiscal year would have
been $(28.4) million  compared to $16.1 million for the first nine months of the
2001 fiscal year.

         INTEREST EXPENSE:  Subsequent to the Petition Date, interest expense is
reported  only to the extent that it will be paid during the Chapter 11 Cases or
that it is probable that it will be an allowed claim.  Interest  expense for the
first nine  months of the 2002  fiscal  year was $31.2  million,  or 4.0% of net
sales,  compared  with $54.8  million,  or 5.1% of net sales,  in the first nine
months of the 2001 fiscal  year.  The decrease  was mainly  attributable  to the
Chapter 11 Cases  (contractual  interest expense would have been $44.8 million),
lower  borrowing   levels  and  interest  rates,   partially  offset  by  higher
amortization of fees associated with new bank credit facilities.

         OTHER EXPENSE  (INCOME):  Other income for the first nine months of the
2002 fiscal year was $2.9 million  consisting  principally of interest income of
$2.0 million and gains on the disposal of assets of $0.9  million.  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.

         REORGANIZATION  ITEMS:  During the first nine months of the 2002 fiscal
year, the Company  recognized a net pre-tax  charge of $19.9 million  associated
with the Chapter 11 Cases.  Approximately $3.6 million of this charge related to
the non-cash  write-off  of the  unamortized  discount on the 7.25%  Notes,  the
non-cash write-off of deferred financing fees associated with the unsecured debt
classified as subject to compromise  and  termination  costs related to interest
rate swap  agreements  in  default  as a result  of the  Chapter  11  Cases.  In
addition,  the Company  incurred $10.5 million for fees payable to professionals
retained to assist with the filing of the Chapter 11 Cases, and $5.8 million has
been recorded for service rendered to date related to retention  incentives that
were approved by the Bankruptcy Court on January 17, 2002.

     INCOME TAX EXPENSE  (BENEFIT):  Income tax  benefit of $(84.0)  million was
recorded  for the first nine months of the 2002 fiscal year in  comparison  with
$(7.5)  million  for the first nine months of the 2001  fiscal  year.  The total
income tax benefit for the 2002 and 2001 periods is  different  from the amounts
obtained by applying  statutory rates to loss before income taxes primarily as a
result of foreign losses with no tax benefits,  tax rate  differences on foreign
transactions  and changes in the valuation  allowance,  partially  offset by the
favorable  tax  treatment of export sales  through a foreign  sales  corporation
("FSC").  The  change  in the  valuation  allowance  for  both the 2002 and 2001
periods   relate  to  deferred  tax  assets  on  net   operating   loss  ("NOL")
carryforwards.  It is management's  opinion that it is more likely than not that
some  portion of the deferred tax asset will not be  recognized.  The  valuation
allowance related to the federal NOL carryforward  recorded in the first quarter
of fiscal 2002 ($12.8 million) was reversed in the March 2002 quarter due to the
enactment  of the Job  Creation  and Worker  Assistance  Act of 2002 on March 9,
2002,  which  changed  the  federal  carryback  period  from 2 to 5  years  (see
"Liquidity  and  Capital  Resources"  below).  The U.S.  law  providing  the FSC
benefits  has been found to be illegal  under WTO  provisions  and the U.S.  has
agreed to implement complying provisions.  The Company cannot predict the impact
on its future use of the FSC benefit  under the ultimate  program put into place
and its acceptability to the World Trade Organization ("WTO").

         NET LOSS AND LOSS PER SHARE:  Net loss for the first nine months of the
2002  fiscal  year of $(136.8)  million,  or $(2.57)  per share,  included a net
charge of $(1.88)  per share  related to  restructuring  and  run-out  costs and
$(0.23) per share related to reorganization  items. Net loss of $(14.4) million,
or $(0.27) per share, 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
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.





Liquidity and Capital Resources

         On November 15,  2001,  the Company  filed the Chapter 11 Cases,  which
will affect the Company's  liquidity and capital  resources in fiscal year 2002.
See Note A of the Notes to Consolidated Financial Statements.

         During the first  nine  months of the 2002  fiscal  year,  the  Company
generated $91.4 million of cash from operating activities and $49.2 million from
sales of assets and other investing activities.  Cash was primarily used for net
payments of debt and financing fees of $117.0  million and capital  expenditures
of $8.3  million.  At June 29,  2002,  total debt of the  Company not subject to
compromise  was $464.6  million,  total debt  subject to  compromise  was $300.0
million,  and cash on hand totaled $102.7 million.  At September 29, 2001, total
debt was $874.0 million and cash on hand totaled $87.5 million.

         The  Company's  principal  uses of funds during the next several  years
will be for repayment  and servicing of  indebtedness,  working  capital  needs,
capital  expenditures  and expenses of the Chapter 11 Cases. The Company intends
to fund its  financial  needs  principally  from net cash  provided by operating
activities,  asset sales (to the extent permitted in the Bankruptcy  Cases) 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 2002  fiscal  year,  investment  in
capital expenditures totaled $8.3 million,  compared to $21.0 million during the
first nine months of the 2001 fiscal  year.  The  Company  anticipates  that the
level of capital  expenditures for fiscal year 2002 will total approximately $15
million, and under its DIP Financing Facility discussed below, cannot exceed $20
million.

         Tax matters.  The Company's results of operations and cash position for
the current  fiscal year have been,  and for future  years,  may be,  materially
affected  by certain  changes in U. S.  income tax laws and by actions  that the
Company is planning to take. Tax related impacts fall into three categories:

         (1) TAX REFUNDS.  The Job Creation  and Worker  Assistance  Act of 2002
changed,  for tax years 2001 and 2002, the federal income tax net operating loss
carryback  period  from 2 to 5 years.  To date,  the Company has applied for and
received  income tax refunds under these changes of $35.5 million and expects to
receive additional refunds applied for of $6.3 million during September 2002. As
of June 28, 2002,  the Company has  approximately  $61 million of additional tax
refunds available from the extended carryback period. Based upon its 2002 fiscal
year  expected  losses and the  potential tax  deduction  discussed  below,  the
Company anticipates the remaining refunds could be received following the filing
of its 2002 tax return.

         (2)  TAX  DEDUCTION  FOR  BASIS  IN  SUBSIDIARY  STOCK.  As part of its
strategic realignment of assets and business restructuring announced in January,
the Company  terminated  its domestic  denim  manufacturing  operations  and has
closed its Stonewall,  Mississippi and Mt. Holly,  North Carolina plants.  These
actions,  coupled with the  associated  indebtedness  of the subsidiary in which
such  business  operated,  may qualify for  treatment as a tax  deduction.  In a
motion to be filed on August 8, 2002, the Company  intends to seek permission of
the U.S.  Bankruptcy Court to take certain actions which would allow it to claim
a federal  income tax  deduction  for the tax basis of the  subsidiary's  stock,
resulting in a deduction  for tax purposes only of  approximately  $300 million.
The Company will use this tax  deduction  and current year  operating  losses to
offset remaining income in the 5-year  carryback  period,  which would result in
the $61 million income tax refund  mentioned  above  following the filing of its
2002 tax return.  Additional benefits from the unutilized tax deduction would be
a tax loss  carryforward  (which could range from $100 million to $200 million),
which could be realized  in 2003 and  subsequent  years to the extent of taxable
income in such years.  There can be no assurances  that such  deduction  will be
successfully   utilized  as  described  for  a  number  of  reasons,   including
limitations imposed upon such use following emergence by companies in Chapter 11
reorganization.

         (3) IRS CLAIM. The IRS has filed a claim of approximately $20.8 million
against the Company in its Chapter 11 proceeding,  relating to income tax issues
raised in an  examination  of the  Company's  federal  income tax  returns  with
respect to tax years 1995-1997. The IRS and the Company are presently engaged in
discussions to resolve such claim.

         DIP Financing  Facility.  On December 12, 2001,  the  Bankruptcy  Court
approved the DIP Financing Order. The DIP Financing Order authorized the Debtors
to grant first priority mortgages,  security interests, liens (including priming
liens),  and  superpriority  claims on  substantially  all of the  assets of the
Debtors to secure a DIP Financing Facility. Under the terms of the DIP Financing
Order, a $190.0 million revolving credit facility, including up to $50.0 million
for  postpetition  letters of credit,  is  available  to the  Company  until the
earliest  of (i)  November  15,  2003,  (ii)  the  date  on  which  the  plan of
reorganization becomes effective,  (iii) any material non-compliance with any of
the terms of the Final DIP Financing  Order,  or (iv) any event of default shall
have  occurred  and be  continuing  under the DIP  Financing  Facility.  Amounts
borrowed  under the DIP  Financing  Facility  bear interest at the option of the
Company at the rate of the London  Interbank  Offering Rate  ("LIBOR") plus 3.0%
per annum, or the Alternate Base Rate plus 2.0%. In addition, there is an unused
commitment  fee of 0.50% on the unused  commitment and a letter of credit fee of
3.0% per annum on letters of credit  outstanding.  The DIP Financing Facility is
secured by, in part,  the  receivables  that  formerly  secured the  Receivables
Facility  described  below.  On November 16, 2001,  the Company  borrowed  $95.0
million under an Interim DIP Financing  Facility  principally  in order to repay
all loans and accrued interest related to such Receivables  Facility, as well as
certain other  financing  fees. The  documentation  evidencing the DIP Financing
Facility contains financial  covenants requiring the Company to maintain minimum
levels  of  earnings  before  interest,   taxes,   depreciation,   amortization,
restructuring and reorganization items ("EBITDA"),  as defined. In addition, the
DIP Financing Facility contains covenants  applicable to the Debtors,  including
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 payments, the making of capital expenditures
beyond certain limits,  and entering into certain  transactions with affiliates.
In  addition,  proceeds  from  sales  of  certain  assets  must be used to repay
specified  borrowings and  permanently  reduce the  commitment  amount under the
Facility.  The financial  reporting  charges and cash costs of such actions have
required the Company to enter into  amendments of certain of the covenants under
the DIP Financing Facility.  At August 1, 2002, principal amount of $0.0 million
was  outstanding  and the Company  had  approximately  $186.7  million in unused
capacity available under this Facility.

         2000 Bank Credit  Agreement.  On December 5, 2000, the Company  entered
into a secured  amended  bank credit  agreement  ("2000 Bank Credit  Agreement")
which amended and extended an earlier  unsecured  revolving credit facility (the
"1995 Bank  Credit  Agreement").  The 2000 Bank Credit  Agreement  consists of a
total revolving credit facility  commitment  amount of $525.0 million  revolving
credit  facility  that  provided  for the  issuance  of letters of credit by the
fronting  bank in an  outstanding  aggregate  face  amount  not to exceed  $75.0
million,  and provided  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 the total facility  commitment  amount.  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 paid an annual
commitment  fee of 0.50% on the  unused  portion of the  facility.  Prior to the
Petition  Date,  the  Company  was  not in  compliance  with  certain  financial
covenants  under the 2000 Bank Credit  Agreement,  during which time the Company
engaged in active  discussions with its senior lenders to obtain an amendment or
waiver of such non-compliance.  As a result of the circumstances confronting the
Company,  the  Debtors  filed the  Chapter 11 Cases.  The  Bankruptcy  Court has
approved  the  payment  of all  interest  and fees  under the 2000  Bank  Credit
Agreement  incurred  subsequent  to November  15,  2001.  In  addition,  the DIP
Financing  Order  requires  that 50% of the first $25 million of  proceeds  from
sales of certain  assets be used to repay  specified  borrowings  under the 2000
Bank Credit  Agreement.  The Company  has  applied  $12.5  million of asset sale
proceeds  to reduce  borrowings  under the 2000 Bank  Credit  Agreement  in full
satisfaction of this requirement.

         Receivables  Facility.  In December  1997,  the Company  established  a
five-year,  $225.0 million Trade Receivables  Financing Agreement  ("Receivables
Facility") with a bank. Using funds from the DIP Financing Facility, the Company
repaid all loans  related to the  Receivables  Facility  and this  facility  was
terminated.  The receivables which previously  secured the Receivables  Facility
now secure the DIP Financing Facility.

         Senior  Unsecured  Notes.  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 provide that they will be redeemable as a whole or in part at
the option of the Company at any time on or after August 2, 2007,  and will also
be redeemable at the option of the holders  thereof on August 1, 2007 in amounts
at 100% of their principal  amount. In September 1995, the Company issued $150.0
million  principal  amount of 7.25% notes due  September  15,  2005  ("Notes Due
2005").  The Notes Due 2005 are not redeemable prior to maturity.  The Notes Due
2027 and the  Notes  Due 2005 are  unsecured  and rank  equally  with all  other
unsecured and  unsubordinated  indebtedness of the Company.  The commencement of
the Chapter 11 Cases constitutes an event of default under the Indenture




governing  both the 2027  Notes and the 2005  Notes.  The  payment  of  interest
accruing thereunder after November 15, 2001 is stayed.

Adequacy of Capital Resources

         As  discussed  above,  the  Company  is  operating  its  businesses  as
debtors-in-possession  under Chapter 11 of the  Bankruptcy  Code. In addition to
the  cash  requirements  necessary  to  fund  ongoing  operations,  the  Company
anticipates  that  it  will  incur  significant   professional  fees  and  other
restructuring   costs  in   connection   with  the  Chapter  11  Cases  and  the
restructuring  of its  business  operations.  As a  result  of  the  uncertainty
surrounding the Company's current circumstances,  it is difficult to predict the
Company's  actual  liquidity needs and sources at this time.  However,  based on
current and anticipated levels of operations,  and efforts to effectively manage
working  capital,  the Company  anticipates  that its cash flow from operations,
together  with cash on hand,  cash  generated  from  asset  sales,  and  amounts
available  under  the DIP  Financing  Facility,  will be  adequate  to meet  its
anticipated cash requirements during the pendency of the Chapter 11 Cases.

         In the event that cash  flows and  available  borrowings  under the DIP
Financing  Facility are not  sufficient  to meet future cash  requirements,  the
Company may be required to reduce planned capital  expenditures,  sell assets or
seek additional financing. The Company can provide no assurances that reductions
in planned capital expenditures or proceeds from asset sales would be sufficient
to cover  shortfalls in available  cash or that  additional  financing  would be
available or, if available, offered on acceptable terms.

         As a result of the Chapter 11 Cases, the Company's access to additional
financing is, and for the  foreseeable  future will likely  continue to be, very
limited. The Company's long-term liquidity  requirements and the adequacy of the
Company's  capital  resources  are  difficult  to  predict  at  this  time,  and
ultimately  cannot  be  determined  until  a plan  of  reorganization  has  been
developed and confirmed by the Bankruptcy  Court in connection  with the Chapter
11 Cases.

Legal and Environmental Contingencies

         The Company and its  subsidiaries  have  sundry  claims,  environmental
claims and other lawsuits pending against them, and also have certain guarantees
of debt of equity  investees  ($11.5 million at June 29, 2002) that were made in
the ordinary course of business.  The Company makes  provisions in its financial
statements for  litigation  and claims based on the Company's  assessment of the
possible outcome of such claims, including the possibility of settlement.

         As a result of the Chapter 11 Cases, litigation relating to prepetition
claims against the Debtors is stayed; however, certain prepetition claims by the
government or  governmental  agencies  seeking  equitable or other  non-monetary
relief  against  the  Debtors  may  not  be  subject  to  the  automatic   stay.
Furthermore,  litigants may seek to obtain relief from the  Bankruptcy  Court to
pursue their claims.

         It is not possible to determine with  certainty the ultimate  liability
of the Company in the matters  described  above,  if any,  but in the opinion of
management,  their  outcome  should  have no  material  adverse  effect upon the
financial condition or results of operations of the Company.

Forward-Looking Statements

       With the exception of historical information, the statements contained in
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,  the
following:  the success of the Company's  overall business  strategy,  including
successful  implementation  of the Company's  restructuring  plan and successful
development  and  implementation  of the Company's plan of  reorganization;  the
impact  that  the  Company's  Chapter  11  filing  may  have  on  the  Company's
relationships  with its  principal  customers and  suppliers;  the risk that the
bankruptcy court overseeing the Company's Chapter 11 proceedings may not confirm
any  reorganization  plan proposed by the Company;  actions that may be taken by
creditors  and other  parties in interest that may have the effect of preventing
or delaying  confirmation  of a plan of  reorganization  in connection  with the
Company's  Chapter  11  proceedings;  the risk  that the cash  generated  by the
Company from operations,  asset sales and the cash received by the Company under
its  debtor-in-possession  financing facility will not be sufficient to fund the
operations  of the  Company  until such time as the Company is able to propose a
plan of  reorganization  that will be acceptable to creditors,  other parties in
interest and the bankruptcy court; senior management may be required to expend a
substantial  amount of time and  effort  structuring  a plan of  reorganization,
which could have a  disruptive  impact on  management's  ability to focus on the
operation  of the  Company's  business;  the risk  that the  Company  will  have
difficulty  attracting  and retaining top  management  and other  personnel as a
result of the Chapter 11 proceedings;  successful development and implementation
of the Company's plan of reorganization  and restructuring plan may require that
the Company's business change materially from the Company's current business and
operations as described in this report; the Company's success may depend in part
on the goodwill  associated  with,  and protection of, the brand names and other
intellectual property rights of the Company and its affiliates;  global economic
activity and the implications  thereon after the attacks on September 11 and the
U.S.  government's  response thereto;  the success of the Company's expansion of
sourcing  activities in other countries;  the demand for textile  products;  the
cost and availability of raw materials and labor;  governmental  legislation and
regulatory changes including the recently enacted U.S.  legislation granting the
President  trade  promotion  authority;  the long-term  implications of regional
trade blocs and the effect of quota  phase-out and lowering of tariffs under the
WTO trade regime; the level of the Company's indebtedness, ability to borrow and
exposure to interest  rate  fluctuations;  and the  Company's  access to capital
markets will likely be limited for the foreseeable future.






                           PART II - OTHER INFORMATION





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

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

                   None.

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

                   None.












                                   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 7, 2002                      Charles E. Peters, Jr.
                                           Senior Vice President and
                                           Chief Financial Officer


                                  By  /s/  CARL J. HAWK
                                     ------------------------------
Date:  August 7, 2002                      Carl J. Hawk
                                           Controller