FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


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

  For the quarterly period ended      December 28, 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  February  4, 2003 there were  outstanding  53,614,546  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, except for per share amounts)

                                                 Three           Three
                                                months          months
                                                 ended           ended
                                              December 28,    December 29,
                                                 2002            2001
                                              ------------    ------------
Net sales                                  $      189,742   $     246,184
Cost of sales                                     168,733         239,599
                                              ------------    ------------
Gross profit                                       21,009           6,585
Selling, general and
  administrative expenses                          21,647          27,020
Provision for doubtful accounts                        38             962
Provision for restructuring/impairments             4,314          59,176
                                              ------------    ------------
Operating loss before
  interest and taxes                               (4,990)        (80,573)

Interest expense (contractual interest of
  $12,750 and $16,209 for the three
  months ended December 28, 2002 and
  December 29, 2001, respectively)                  7,363          13,495
Equity in (income) loss of joint ventures            (462)           (271)
Other expense (income) - net                         (911)           (752)
                                              ------------    ------------
Loss before reorganization items
  and income taxes                                (10,980)        (93,045)

Reorganization items                                4,288           7,952
                                              ------------    ------------
Loss before income taxes                          (15,268)       (100,997)

Income tax expense (benefit):
  Current                                             713             611
  Deferred                                           (394)        (26,378)
                                              ------------    ------------
    Total income tax expense (benefit)                319         (25,767)

                                              ------------    ------------
Net loss                                   $      (15,587)  $     (75,230)
                                              ============    ============


Basic and diluted loss per common share    $        (0.29)  $       (1.42)

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)

                                                  December 28, September 28,
                                                     2002         2002
                                                  -----------  -----------
ASSETS
Current assets:
Cash and cash equivalents                       $     90,716 $    137,793
Short-term investments                                21,462       26,828
Customer accounts receivable after deductions
  $10,620 and $10,363 for the respective
  dates for doubtful accounts, discounts,
  returns and allowances                             107,198      118,115
Income taxes receivable                               61,196       67,630
Sundry notes and accounts receivable                  13,267       13,174
Inventories                                          136,880      131,363
Prepaid expenses                                       6,003        5,238
                                                  -----------  -----------
    Total current assets                             436,722      500,141
Fixed assets, at cost:
Land and land improvements                            13,056       14,339
Buildings                                            225,635      227,453
Machinery, fixtures and equipment                    469,523      474,023
                                                  -----------  -----------
                                                     708,214      715,815
Less accumulated depreciation and amortization       382,622      380,862
                                                  -----------  -----------
    Fixed assets - net                               325,592      334,953
Other assets:
Assets held for sale                                  21,092       21,533
Investments and receivables                           29,252       47,825
Intangibles and deferred charges                       7,696        9,111
                                                  -----------  -----------
    Total other assets                                58,040       78,469
                                                  -----------  -----------
                                                $    820,354 $    913,563
                                                  ===========  ===========

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Liabilities not subject to compromise:
Current liabilities:
Long-term debt - current                        $    430,917 $    464,617
Accounts payable - trade                              26,513       36,146
Sundry payables and accrued expenses                  45,488       68,831
Income taxes payable                                   2,167        2,024
Deferred income taxes                                 31,078       31,472
                                                  -----------  -----------
      Total current liabilities                      536,163      603,090
Other long-term liabilities                           35,065       57,058
                                                  -----------  -----------
     Total liabilities not subject to compromise     571,228      660,148
Liabilities subject to compromise                    366,087      366,145
                                                  -----------  -----------
     Total liabilities                               937,315    1,026,293
Shareholders' equity (deficit):
Common stock issued                                      707          703
Capital in excess of par value                       887,788      887,116
Accumulated deficit                                 (819,773)    (804,186)
Accumulated other comprehensive income (loss)        (29,750)     (40,435)
Cost of common stock held in treasury               (155,933)    (155,928)
                                                  -----------  -----------
     Total shareholders' equity (deficit)           (116,961)    (112,730)
                                                  -----------  -----------
                                                $    820,354 $    913,563
                                                  ===========  ===========
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)

                                                      Three          Three
                                                      months         months
                                                      ended          ended
                                                    December 28,   December 29,
                                                       2002           2001
                                                    -----------    -----------
Cash flows from operating activities:
Net loss                                          $    (15,587)  $    (75,230)
Adjustments to reconcile net loss to
 net cash provided (used) by operating activities:
   Depreciation and amortization of fixed assets        10,293         14,609
   Provision for doubtful accounts                          38            962
   Amortization of intangibles and deferred
     debt expense                                        1,584          1,672
   Equity in (income) loss of joint ventures              (462)          (271)
   Deferred income taxes                                  (394)       (26,378)
   Gain on disposal of assets                             (916)             0
   Provision for restructuring/impairments               4,314         59,176
   Non-cash reorganization items                             0          3,577
   Changes in assets and liabilities:
      Customer accounts receivable - net                10,879         49,605
      Income taxes receivable                            6,434              0
      Sundry notes and accounts receivable                 (93)        (1,361)
      Inventories                                       (5,517)        23,031
      Prepaid expenses                                    (765)           824
      Accounts payable and accrued expenses            (33,261)        (1,882)
   Change in income taxes payable                          143           (156)
   Other                                                 4,632           (711)
                                                    -----------    -----------
        Total adjustments                               (3,091)       122,697
                                                    -----------    -----------
Net cash provided (used) by operating activities       (18,678)        47,467
                                                    -----------    -----------

Cash flows from investing activities:
  Capital expenditures                                  (3,069)          (952)
  Proceeds from sales of assets                          6,356            291
  Change in investments                                  2,014            692
                                                    -----------    -----------
Net cash provided by investing activities                5,301             31
                                                    -----------    -----------

Cash flows from financing activities:
  Repayments of long-term debt                         (33,700)       (99,389)
  Proceeds from issuance of long-term debt                   0         30,000
  Payment of financing fees                                  0         (4,500)
                                                    -----------    -----------
Net cash used by financing activities                  (33,700)       (73,889)
                                                    -----------    -----------

Net change in cash and cash equivalents                (47,077)       (26,391)
Cash and cash equivalents at beginning of period       137,793         87,473
                                                    -----------    -----------
Cash and cash equivalents at end of period        $     90,716   $     61,082
                                                    ===========    ===========

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 three months ended December 28, 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 original terms of the DIP Financing Order, a $190.0 million
revolving  credit  facility,  including  up to $50.0  million  for  postpetition
letters of credit,  was  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.  Effective September 28, 2002, the
Company elected to reduce the commitment amount under the DIP Financing Facility
to $100.0  million.  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 December 28,
2002,  there were no borrowings  outstanding  under the DIP  Financing  Facility
other than  issuances  of letters of credit,  and the Company had  approximately
$84.2  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  filed  or 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 initial  exclusive period of the Debtors to file a
plan for reorganization expired on March 15, 2002; and subsequent rulings by the
Bankruptcy Court have extended this period to January 31, 2003. The Debtors have
filed a motion to extend the  exclusivity  period to May 31,  2003;  this motion
will be heard on February 27, 2003 by the Bankruptcy  Court. If the Debtors fail
to obtain an extension of the exclusive period or 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 parties entitled to vote on the
plan 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 the parties entitled to vote.  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 class of parties  entitled to vote,  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 class of parties  entitled to vote 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 class of parties
entitled  to vote 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 parties  entitled to vote 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.  It is possible  that the plan of  reorganization  will require the
issuance of common stock or common stock  equivalents,  thereby diluting current
equity  interests.  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  believes that it has  substantially  completed the
restructuring  steps  it has  identified  as  necessary  and is  evaluating  the
elements of a plan of reorganization. After developing a plan of reorganization,
the Debtors will seek the requisite  acceptance of the plan by parties  entitled
to vote on the plan 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  have  engaged in the process of
selling  certain  assets by court order and pursuant to certain sale  procedures
approved by the Bankruptcy Court, and the Debtors have engaged in the process of
settling certain liabilities pursuant to certain settlement  procedures approved
by the  Bankruptcy  Court.  The Debtors are in the process of  reviewing  claims
submitted  as of the July 22 "bar date" and  continuing  to  evaluate  executory
contracts and unexpired  leases. To date, the Debtors have rejected certain real
property  leases  and  other  executory  contracts  that are not  necessary  for
operation of the business going forward.  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 be confirmed 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  December  28,  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........................        50,637
         Sundry payables and accrued expenses....        10,157
                                                     ----------
                                                     $  366,087
                                                     ==========

         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
2002 fiscal year,  the Company  recognized a charge of $21.0 million  associated
with the Chapter 11 Cases.  Approximately $4.0 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 derivative
instruments  in default as a result of the Chapter 11 Cases.  In  addition,  the
Company  incurred  $12.6 million for fees payable to  professionals  retained to
assist  with the  filing of the  Chapter  11 Cases,  and $4.4  million  has been
recorded for service  rendered  through  September 28, 2002 related to retention
incentives.  During the 2003 fiscal year,  the Company has incurred $2.8 million
for fees  payable to  professionals  retained  to assist  with the filing of the
Chapter 11 Cases,  and $1.5  million  has been  recorded  for  service  rendered
through December 28, 2002 related to retention incentives.

         Following is unaudited condensed combined financial  information of the
Debtors as of and for the three  months ended  December 28, 2002,  and as of and
for the  fiscal  year  ended  September  28,  2002  (in  millions).  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. Intercompany receivables and payables
of entities in reorganization proceedings are not material.






                                                 December 28,   September 28,
                                                     2002          2002
                                                -------------  --------------

    Earnings data:
             Revenue.............................  $  190.2       $  985.9
             Gross profit........................      32.9          129.2
             Net loss............................     (19.7)        (120.9)
    Balance sheet data:
             Current assets......................  $  397.1       $  457.0
             Noncurrent assets...................     451.4          464.3
             Current liabilities.................     525.9          585.9
             Noncurrent liabilities..............     392.6          396.3

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.  The
December 28, 2002  consolidated  balance sheet reflects the sale and disposal of
certain  insurance  programs  maintained  by  the  Company's  captive  insurance
subsidiary in Bermuda,  including the sale of  investments  of $19.2 million and
the  commutation  of  insurance  reserves  of $22.7  million  included in sundry
payables and accrued  expenses and other  long-term  liabilities as of September
28, 2002.  The impact of these  transactions  on the  consolidated  statement of
operations was not material.

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
                                       --------------------------
                                       December 28,  December 29,
                                           2002          2001
                                       ------------  ------------
Numerator:
  Net loss........................       $(15,587)     $(75,230)
                                         ========      ========

Denominator:
  Denominator for basic and diluted
   earnings per share.............         53,594        52,975
                                         ========      ========


Weighted-average shares not
 included in the diluted earnings
 per share computations because
 they were antidilutive...........              -         1,053
                                         ========      ========

         During the first  three  months of the 2003  fiscal  year,  outstanding
shares  changed due to the  forfeiture of 72,735 shares of restricted  nonvested
stock,  and the issuance of 391,812  vested shares  related to the investment in
Nano-Tex.

Note F.

 Inventories are summarized as follows (in thousands):

                                                    December 28, September 28,
                                                        2002         2002
                                                    ------------ -------------
    Inventories at average cost:
        Raw materials.............................    $   5,102  $   5,729
        Stock in process..........................       45,656     44,588
        Produced goods............................       99,039     92,855
        Dyes, chemicals and supplies..............       10,510     10,118
                                                      ---------  ---------
                                                        160,307    153,290
        Less excess of average cost over LIFO.....       23,427     21,927
                                                      ---------  ---------
            Total.................................    $ 136,880  $ 131,363
                                                      =========  =========







Note G.

         Comprehensive  income (loss) totaled $(4,902,000) and $(74,150,000) for
the three  months ended  December 28, 2002 and December 29, 2001,  respectively.
The components of accumulated other comprehensive  income (loss), net of related
tax, are as follows (in thousands):

                                                  December 28,  September 29,
                                                      2002            2002
                                                   ------------  -------------

  Foreign currency translation adjustments........   $   (591)     $   (604)
  Minimum pension liability adjustment............    (28,546)      (38,609)
  Unrealized gains (losses) on securities.........       (613)       (1,222)
                                                     --------      --------
                                                     $(29,750)     $(40,435)
                                                     ========      ========

Note H.

         In June 2002, the Financial  Accounting Standards Board ("FASB") issued
Statement of  Financial  Accounting  Standards  No. 146,  "Accounting  for Costs
Associated with Exit or Disposal Activities"("SFAS 146"). SFAS 146 requires that
a  liability  for a cost  associated  with  an  exit  or  disposal  activity  be
recognized  when  the  liability  is  incurred,  rather  than at the  date of an
entity's  commitment to an exit plan as was previously  required under generally
accepted accounting  principles,  and also established that fair value should be
used for initial measurement of the liability. SFAS 146 is effective for exit or
disposal  activities that are initiated  after December 31, 2002.  Adopting this
standard  had no impact on the  consolidated  financial  position  or results of
operations of the Company.

Note I.

         The  Company  conducts  its  operations  in three  principal  operating
segments:   Apparel  Fabrics,  Interior  Furnishings  and  Carpet.  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 and total assets (in millions):






                                                      Three Months Ended
                                                 ----------------------------
                                                  December 28,  December 29,
                                                      2002           2001
                                                 -------------- -------------
                                                 (Dollar amounts in millions)
Net sales
         Apparel Fabrics........                     $   93.5    $  121.5
         Interior Furnishings...                         41.1        66.9
         Carpet.................                         55.6        57.4
         Other..................                          3.2         4.2
                                                     --------    --------
                                                        193.4       250.0
         Less:
          Intersegment sales....                         (3.7)       (3.8)
                                                     --------    --------
                                                     $  189.7    $  246.2
                                                     ========    ========

Income (loss) before income taxes
         Apparel Fabrics........                     $   (3.6)   $  (18.0)
         Interior Furnishings...                         (0.3)       (6.6)
         Carpet.................                          5.4         6.2
         Other..................                          0.1        (0.9)
                                                     --------    --------
           Total reportable
         segments............                             1.6       (19.3)
         Corporate expenses.....                         (1.8)       (1.8)
         Restructuring and
           impairment charges...                         (4.3)      (59.2)
         Interest expense.......                         (7.4)      (13.5)
         Other (expense)
           income - net.........                          0.9         0.8
         Reorganization items...                         (4.3)       (8.0)
                                                     --------    ---------
                                                     $  (15.3)   $ (101.0)
                                                     ========    ========

                                                    December 28,  September 29,
                                                        2002         2002
                                                    ------------  -------------
Total Assets
         Apparel Fabrics........                      $  413.0   $  421.5
         Interior Furnishings...                         103.3      106.1
         Carpet.................                         105.3      112.4
         Other..................                          14.9       39.2
         Corporate..............                         183.9      234.4
                                                      --------   --------
                                                      $  820.4   $  913.6
                                                      ========   ========

         Intersegment net sales for the three months ended December 28, 2002 and
December 29, 2001 were primarily  attributable  to Apparel Fabrics segment sales
of $3.0  million and $3.1  million.  Assets  decreased  in the "Other"  category
primarily  due to the sale of  investment  securities  in  conjunction  with the
commutation  of  insurance   liabilities  by  the  Company's  captive  insurance
subsidiary,  and corporate  assets declined  primarily due to the use of cash to
repay debt of $33.7 million as well as net cash used by operating activities.







Note J.

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..  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  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 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 $57.4 million,  as adjusted by $9.6 million in the
2002 fiscal year and $0.5 million in the 2003 fiscal year. The components of the
2001  restructuring  and impairment  charge included the establishment of a $8.5
million reserve for severance  benefit  payments,  write-downs for impairment of
$44.4 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 $4.5  million for
lease  cancellation and other exit costs expected to be paid through March 2003.
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..............................     (5.7)         (4.9)
         Adjustments...........................     (1.5)         (1.9)
                                                  ------       -------
         Balance at September 28, 2002.........      1.7           0.1
         Payments..............................     (0.1)          0.5
         Adjustments...........................        -          (0.5)
                                                  ------       -------
         Balance at December 28, 2002..........   $  1.6       $   0.1
                                                  ======       =======

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 December 28, 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 has reduced its
U.S.  manufacturing  base for apparel  fabrics in  response to slowing  economic
conditions and continued import competition. This reorganization resulted 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  have occurred at the Raeford,  North  Carolina
plant, and company-wide overhead reductions have taken 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.  For the first eight months of fiscal 2002, the
bedding and window consumer products businesses had sales of $69.7 million,  and
from June through  September  2002, the Company had sales of $12.5 million under
its  agreement  to supply  fabrics to Springs.  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. For the first nine months of
fiscal 2002, the  upholstery  fabrics  business had sales of $31.5 million,  and
from July  through  September  2002,  the Company had  revenues of $3.5  million
related to yarn preparation work for Tietex.

         (5) In  December  2002,  the  Company  announced  that it has signed an
agreement with a third party to manage the Company's  growing logistics needs in
line with the Company's new business  model.  This  transition is expected to be
complete by early February 2003.

         The closings and overhead  reductions outlined above will result in the
elimination of  approximately  4,550 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.

         This  plan  resulted  in a  pre-tax  charge  for  restructuring,  asset
write-downs and impairment of $178.7 million, as adjusted by $4.9 million in the
first quarter of fiscal year 2003. The components of the 2002  restructuring and
impairment  charge  included the  establishment  of a $12.8 million  reserve for
severance benefit payments, write-downs for impairment of $136.6 million related
to long-lived assets resulting from the restructuring, a loss provision of $28.1
million related to the sale of the consumer products and upholstery  businesses,
and a reserve  of $1.2  million  for lease  cancellation  and other  exit  costs
expected to be paid through  December 2003.  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.  Also in fiscal
year 2002, the Company recorded an additional  pre-tax  restructuring  charge of
$0.9 million,  primarily related to impairment  write-downs of long-lived assets
in the apparel fabrics business identified in a 1999 restructuring plan.







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

         2002 restructuring charge.............   $ 12.1      $    1.1
         Payments..............................     (7.0)         (0.2)
                                                  ------      --------
         Balance at September 28, 2002.........      5.1           0.9
         Payments..............................     (2.5)         (0.1)
         Adjustments...........................      0.7           0.1
                                                  ------       --------
         Balance at December 28, 2002..........   $  3.3       $   0.9
                                                  ======       =======

         Other  estimated  expenses  of  $30-34  million  related  to  the  2002
restructuring   (including   losses  on  inventories  of  discontinued   styles,
relocation of employees and equipment,  and plant carrying and other costs) have
been or will be charged to  operations as incurred.  Through  December 28, 2002,
$4.1 million and $23.8  million of such costs have been  incurred and charged to
operations during the 2003 and 2002 fiscal year, respectively.

         Assets that have been sold,  or are held for sale at December  28, 2002
and are no longer in use, were written down to their  estimated fair values less
costs of sale.  At December  28,  2002,  assets held for sale  consisted of real
estate of $19.5 million and machinery and equipment of $1.6 million. 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 12 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.

Note K.

         The total income tax expense (benefit) for the 2003 and 2002 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 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. Through January 2003, the Company has applied for and received income tax
refunds  under  these  changes  of  $103.2  million.  As part  of its  strategic
realignment of assets and business restructuring  announced in January 2002, the
Company  terminated its domestic denim  manufacturing  operations and has closed
its Stonewall,  Mississippi and Mt. Holly,  North Carolina plants.  Such actions
included  the  transfer of $13.7  million of cash to a trust to  restrict  these
funds for the sole  benefit of creditors of this  subsidiary.  These,  and other
actions,  resulted in a deduction  for tax purposes only of  approximately  $303
million.  The Company used this tax  deduction  and  operating  losses to offset
remaining income in the 5-year carryback period. The Company also has a tax loss
carryforward  of  approximately  $225 million for federal  income tax  purposes,
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.  It is management's opinion that it is more likely than not that
some portion of the deferred tax assets created by these  carryforwards will not
be realized,  and in accordance with Statement of Accounting  Standards No. 109,
"Accounting  for Income  Taxes," a  valuation  allowance  has been  established.
Operating loss and tax credit  carryforwards  with related tax benefits of $32.6
million  (net of $62.7  million  valuation  allowance)  at December 28, 2002 and
$23.9 million (net of $65.9 million  valuation  allowance) at September 28, 2002
expire from 2003 to 2023.



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 believes that
it has  substantially  completed the  restructuring  steps it has  identified as
necessary  and is  evaluating  the elements of a plan of  reorganization.  After
developing  a plan of  reorganization,  the  Debtors  will  seek  the  requisite
acceptance of the plan by parties  entitled to vote on the plan 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 have engaged
in the process of selling  certain assets by court order and pursuant to certain
sale procedures  approved by the Bankruptcy  Court, and the Debtors have engaged
in the process of settling certain  liabilities  pursuant to certain  settlement
procedures  approved by the Bankruptcy  Court. The Debtors are in the process of
reviewing  claims  submitted  as of the July 22 "bar  date"  and  continuing  to
evaluate  executory  contracts and unexpired  leases.  To date, the Debtors have
rejected certain real property leases and other executory contracts that are not
necessary for operation of the business going forward.  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.

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 has reduced its
U.S.  manufacturing  base for apparel  fabrics in  response to slowing  economic
conditions and continued import competition. This reorganization resulted 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  have occurred at the Raeford,  North  Carolina
plant, and company-wide overhead reductions have taken 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.  For the first eight months of fiscal 2002, the
bedding and window consumer products businesses had sales of $69.7 million,  and
from June through  September  2002, the Company had sales of $12.5 million under
its  agreement  to supply  fabrics to Springs.  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. For the first nine months of
fiscal 2002, the  upholstery  fabrics  business had sales of $31.5 million,  and
from July  through  September  2002,  the Company had  revenues of $3.5  million
related to yarn preparation work for Tietex.

         (5) In  December  2002,  the  Company  announced  that it has signed an
agreement with a third party to manage the Company's  growing logistics needs in
line with the Company's new business  model.  This  transition is expected to be
complete by early February 2003.

         The closings and overhead  reductions outlined above will result in the
elimination of  approximately  4,550 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.

         This  plan  resulted  in a  pre-tax  charge  for  restructuring,  asset
write-downs and impairment of $178.7 million, as adjusted by $4.9 million in the
first quarter of fiscal year 2003. The components of the 2002  restructuring and
impairment  charge  included the  establishment  of a $12.8 million  reserve for
severance benefit payments, write-downs for impairment of $136.6 million related
to long-lived assets resulting from the restructuring, a loss provision of $28.1
million related to the sale of the consumer products and upholstery  businesses,
and a reserve  of $1.2  million  for lease  cancellation  and other  exit  costs
expected to be paid through  December 2003.  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.  Also in fiscal
year 2002, the Company recorded an additional  pre-tax  restructuring  charge of
$0.9 million,  primarily related to impairment  write-downs of long-lived assets
in the apparel fabrics business identified in a 1999 restructuring plan.

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

         2002 restructuring charge.............   $ 12.1      $    1.1
         Payments..............................     (7.0)         (0.2)
                                                  ------      --------
         Balance at September 28, 2002.........      5.1           0.9
         Payments..............................     (2.5)         (0.1)
         Adjustments...........................      0.7           0.1
                                                  ------       --------
         Balance at December 28, 2002..........   $  3.3       $   0.9
                                                  ======       =======

         Other  estimated  expenses  of  $30-34  million  related  to  the  2002
restructuring   (including   losses  on  inventories  of  discontinued   styles,
relocation of employees and equipment,  and plant carrying and other costs) have
been or will be charged to  operations as incurred.  Through  December 28, 2002,
$4.1 million and $23.8  million of such costs have been  incurred and charged to
operations during the 2003 and 2002 fiscal year, respectively.

         Assets that have been sold,  or are held for sale at December  28, 2002
and are no longer in use, were written down to their  estimated fair values less
costs of sale.  At December  28,  2002,  assets held for sale  consisted of real
estate of $19.5 million and machinery and equipment of $1.6 million. 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 12 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.







Comparison of Three Months ended December 28, 2002 and December 29, 2001.

         NET SALES: Net sales for the first quarter of the 2003 fiscal year were
$189.7  million,  22.9%  lower than the $246.2  million  recorded  for the first
quarter of the 2002 fiscal  year,  partially  due to planned  volume  reductions
resulting from restructuring plans. Export sales totaled $29.8 million and $32.3
million in the fiscal 2003 and 2002 periods, respectively.

         Apparel  Fabrics:  Net sales for the  Apparel  Fabrics  segment for the
first quarter of the 2003 fiscal year were $93.5  million,  23.0% lower than the
$121.5  million  recorded  in the first  quarter of the 2002 fiscal  year.  This
decrease  was due  primarily  to 25.2% lower  volume,  primarily  due to planned
reductions  resulting from  restructuring  plans,  offset by 2.2% higher selling
prices and product mix.

         Interior  Furnishings:  Net sales of products for interior  furnishings
markets for the first quarter of the 2003 fiscal year were $41.1 million,  38.6%
lower than the $66.9  million  recorded in the first  quarter of the 2002 fiscal
year.  Excluding  $21.6 million sales  reduction due to the sale of the consumer
products  businesses,  net sales of the interior  furnishings segment were 14.0%
lower than in the prior year.  This  decrease was  primarily  due to 14.6% lower
volume, offset by 0.6% higher selling prices and product mix.

         Carpet:  Net sales for the Carpet  segment for the first quarter of the
2003 fiscal year were $55.6 million,  3.1% lower than the $57.4 million recorded
in the first quarter of the 2002 fiscal year. This decrease was primarily due to
4.7% lower volume,  partially  offset by 1.6% higher  selling prices and product
mix.  The  Company  believes  that lower  sales  volume was  principally  due to
corporate business customers' budget reductions or postponements of projects.

         Other:  Net sales of other  segments for the first  quarter of the 2003
fiscal year were $3.2  million  compared to $4.2  million  recorded in the first
quarter  of the 2002  fiscal  year.  This  decrease  was  primarily  related  to
decreased revenues in the transportation business.

         SEGMENT INCOME (LOSS):  Total  reportable  segment income for the first
quarter of the 2003 fiscal year was $1.6  million  compared to a loss of $(19.3)
million for the first quarter of the 2002 fiscal year.

         Apparel  Fabrics:  Loss of the  Apparel  Fabrics  segment for the first
quarter of the 2003 fiscal year was $(3.6) million  compared to $(18.0)  million
recorded for the first quarter of the 2002 fiscal year. This improvement was due
primarily to $7.3 million  higher  margins due to selling price and product mix,
$9.2 million improvement in manufacturing performance due to restructuring,  and
$2.2 million due to lower selling, general and administrative expenses resulting
from restructuring and cost reduction programs, partially offset by $3.0 million
of higher  run-out  expenses  related to  restructuring  and $1.7 million  lower
margins due to volume.

         Interior Furnishings: Loss of the interior furnishings products segment
for the first  quarter of the 2003  fiscal year was $(0.3)  million  compared to
$(6.6)  million  recorded for the first  quarter of the 2002 fiscal  year.  This
improvement  was  due  primarily  to  $5.4  million  of  improved  manufacturing
performance,  $2.6 million lower selling,  general and  administrative  expenses
resulting from  restructuring and cost reduction programs and $0.8 million lower
bad debt expense,  partially offset by $2.5 million lower margins due to reduced
volume resulting from the disposition of the consumer products businesses.

         Carpet:  Income of the Carpet segment for the first quarter of the 2003
fiscal year was $5.4  million  compared to $6.2  million  recorded for the first
quarter of the 2002 fiscal year. This decrease was due primarily to $0.8 million
lower   margins  due  to  lower  volume  and  $0.6  million   deterioration   in
manufacturing  performance,  partially  offset by $0.6 million of lower selling,
general and administrative expenses.

         Other:  Income  (loss) of other  segments for the first  quarter of the
2003 fiscal year were $0.1 million  compared to $(0.9) million  recorded for the
first quarter of the 2002 fiscal year. This resulted  primarily from the absence
of carrying  costs for a sold  terminal in the  transportation  business and the
absence of losses in a disposed insurance business.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
results  were $1.8  million  for the first  quarter of the 2003 and 2002  fiscal
years.

         OPERATING   INCOME  (LOSS)  BEFORE  INTEREST  AND  TAXES:   Before  the
provisions for  restructuring  and  impairment,  operating  income (loss) before
interest and taxes for the first quarter of the 2003 fiscal year would have been
$(0.7)  million  compared to $(21.4)  million for the first  quarter of the 2002
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  quarter of the 2003 fiscal year was $7.4  million,  or 3.9% of net sales,
compared with $13.5 million,  or 5.5% of net sales,  in the first quarter of the
2002 fiscal year. The decrease was mainly  attributable  to the Chapter 11 Cases
(contractual  interest  expense would have been $12.8 million and $16.2 million,
respectively), lower borrowing levels and lower interest rates.

         OTHER EXPENSE (INCOME):  Other income for the first quarter of the 2003
fiscal year was $0.9 million, consisting principally of gains on the disposal of
assets.  Other  income for the first  quarter of the 2002  fiscal  year was $0.8
million, consisting principally of interest income.

         REORGANIZATION ITEMS: During the first quarter of the 2003 fiscal year,
the Company  recognized a net pre-tax charge of $4.3 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
$1.5  million  was  recorded  for  service  rendered  for the period  related to
retention  incentives that were approved by the Bankruptcy  Court on January 17,
2002.

     INCOME TAX EXPENSE (BENEFIT):  Income tax expense (benefit) of $0.3 million
was recorded for the first  quarter of the 2003 fiscal year in  comparison  with
$(25.8)  million for the first quarter of the 2002 fiscal year. The total income
tax  expense  (benefit)  for the 2003 and 2002  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, changes in the valuation allowance, and the
favorable tax treatment of export sales from the exclusion for  extraterritorial
income  under  section  114 of the  Internal  Revenue  Code.  The  change in the
valuation  allowance  for both the 2003 and 2002 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).

         NET LOSS AND LOSS PER SHARE: Net loss for the first quarter of the 2003
fiscal year of $(15.6) million,  or $(0.29) per share,  included a net charge of
$(0.16) per share  related to  restructuring  and run-out  costs and $(0.08) per
share  related to  reorganization  items.  Net loss for the first quarter of the
2002 fiscal year of $(75.2) million, or $(1.42) per share, included a net charge
of $(0.86) per share related to restructuring  and run-out costs and $(0.09) per
share related to reorganization items.

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 2003.
See Note A of the Notes to Consolidated Financial Statements.

         During the first  three  months of the 2003 fiscal  year,  cash of $8.4
million was generated from sales of assets and other investing activities.  Cash
balances were used  primarily  for debt  repayments  of $33.7  million,  capital
expenditures  of $3.1 million and $18.7  million for  operating  activities.  At
December  28,  2002,  total debt of the Company not  subject to  compromise  was
$430.9 million, total debt subject to compromise was $300.0 million, and cash on
hand totaled $90.7 million. At September 28, 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 $137.8 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 three  months of the 2003 fiscal year,  investment  in
capital expenditures  totaled $3.1 million,  compared to $1.0 million during the
first three months of the 2002 fiscal  year.  The Company  anticipates  that the
level of capital  expenditures for fiscal year 2003 will total approximately $20
million, and under its DIP Financing Facility discussed below, cannot exceed $20
million.

         The Company  maintains,  and plans to continue to  maintain,  a defined
benefit pension plan  ("Retirement  System") and a defined  contribution  401(k)
plan,  both of which  require cash  contributions  from the Company.  The market
value of the Retirement System's assets has fallen  significantly as a result of
market conditions,  and is presently below the accumulated  benefit  obligation,
resulting in the recognition of a non-cash minimum pension liability  adjustment
of $28.5 million as a reduction of shareholders' equity (deficit) as of December
28, 2002. In addition,  because of the number of  terminations  arising from the
Company's  ongoing  downsizing of its  workforce and the universal  selection of
lump sum payouts by participants,  outflow of funds has been abnormally high. To
address this  shortfall,  the Company has made in the last two years the maximum
allowable tax  deductible  cash  contributions  to the  Retirement  System,  and
expects to  continue  funding  this plan at high levels  until its asset  levels
reach   comparability  with  projected  lump  sum  payout   requirements.   Cash
contributions  to the Retirement  System and 401(k) Plans were $12.9 million and
$6.2 million for the 2002 fiscal year, and are estimated to be $10.5 million and
$5.0  million for the 2003 fiscal  year.  Market  value  declines of  Retirement
System assets may result in the recognition of higher pension costs in near term
periods;  restructuring settlement calculations expected in the March quarter of
2003 will result in an updated valuation of the Plan's funded status,  including
the  impact of market  gains/losses  subsequent  to fiscal  year end,  and could
positively or negatively impact the amount of the minimum pension liability,  if
any, and the amount of pension cost for fiscal year 2003.

          The December 28, 2002 consolidated balance sheet reflects the sale and
disposal of certain  insurance  programs  maintained  by the  Company's  captive
insurance  subsidiary  in Bermuda,  including the sale of  investments  of $19.2
million and the commutation of insurance  reserves of $22.7 million  included in
sundry  payables and accrued  expenses  and other  long-term  liabilities  as of
September 28, 2002.

         Tax matters.  The Company's results of operations and cash position for
the current period and fiscal year 2002 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 has taken or is planning to take.  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. Through January 2003,
the Company has applied for and received  income tax refunds under these changes
of $103  million.  As part of its strategic  realignment  of assets and business
restructuring  announced in January 2002,  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,  resulted in a
deduction for tax purposes only of approximately $303 million.  The Company used
this tax deduction and operating losses to offset remaining income in the 5-year
carryback period. After utilization of the carryback provisions, the Company has
a tax loss  carryforward  of  approximately  $225 million for federal income tax
purposes,  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.  It is management's opinion that it is more likely than not that
some portion of the deferred tax assets created by these  carryforwards will not
be realized,  and in accordance with Statement of Accounting  Standards No. 109,
"Accounting for Income Taxes," a valuation allowance has been established.

         DIP Financing  Facility.  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 original terms of the DIP Financing
Order, a $190.0 million revolving credit facility, including up to $50.0 million
for  postpetition  letters of credit,  was  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.  Effective
September 28, 2002, the Company  elected to reduce the  commitment  amount under
the DIP Financing  Facility to $100.0  million.  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 upon repayment
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.  In September 2002, the Bankruptcy  Court also approved changes to the
DIP Financing Facility to allow the Company to increase asset sales subject to a
specified  application  of sale proceeds and to make a cash payment with respect
to the principal amount of loans owing to the pre-petition  secured lenders (see
"2000  Bank  Credit  Agreement"  below).  At  February  4,  2003,  there were no
borrowings  outstanding under the DIP Financing Facility other than issuances of
letters of credit,  and the Company had  approximately  $84.2  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.  In addition,  the Company made a further cash
payment of $33.7 million of principal amount on September 30, 2002 pursuant to a
Bankruptcy Court approved motion.

         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").
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 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 ($10.5 million at December 28, 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

       This  report  contains  statements  that are  forward-looking  statements
within the meaning of applicable  federal securities laws and are based upon the
Company's current expectations and assumptions, which are subject to a number of
risks and  uncertainties  that could cause actual  results to differ  materially
from  those  anticipated.  Such risks and  uncertainties  include,  among  other
things,  global economic activity and the implications  thereon of the attack on
September 11 and the U.S.  government's  response thereto and the possibility of
armed conflict with Iraq, the success of the Company's overall business strategy
including successful  implementation of the Company's restructuring plan and the
Company's  development of a global  sourcing  structure,  the demand for textile
products,  the cost and  availability  of raw materials and labor,  governmental
legislation and regulatory changes,  and the long-term  implications of regional
trade blocs and the effect of quota  phase-out and lowering of tariffs under the
WTO trade regime, the impact that the Company's Chapter 11 proceeding has had or
may  have on the  Company's  relationships  with  its  principal  customers  and
suppliers,  the  nature  of the  capital  structure  which  is  approved  in the
Company's plan of  reorganization  and the Company's  ongoing ability to finance
its operations and restructuring activities, the cost of future capital sources,
and the  exposure to interest  rate and  currency  fluctuations,  the  Company's
ability to utilize tax loss  carryforwards and retain tax refunds received or to
be received,  and other  factors  identified  in  Burlington's  filings with the
Securities and Exchange Commission.







                           PART II - OTHER INFORMATION





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

                a) Exhibits.

                   None.

                b) Reports on Form 8-K.

                   The Company filed a report on Form 8-K on December 24, 2002.
                   The Item reported was "Item 9. Regulation FD Disclosure".













                                   SIGNATURES



Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                  BURLINGTON INDUSTRIES, INC.



                                  By  /s/  CHARLES E. PETERS, JR.
                                     ------------------------------
Date:  February 10, 2003                   Charles E. Peters, Jr.
                                           Senior Vice President and
                                           Chief Financial Officer


                                  By  /s/  CARL J. HAWK
                                     ------------------------------
Date:  February 10, 2003                   Carl J. Hawk
                                           Controller