EXHIBIT (13a)


CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)                       June 30, 1996      June 25, 1995

ASSETS:

Current assets:
   Cash and cash equivalents                    $    24,473       $     60,350
   Short-term investments                            ---                85,844
   Receivables                                      199,361            209,432
   Inventories                                      132,946            139,378
   Other current assets                               5,095              8,017
                                                ___________       ____________
   Total current assets                             361,875            503,021

Property, plant and equipment:
   Land                                               6,249              5,865
   Buildings & air conditioning                     212,581            203,114
   Machinery and equipment                          659,678            631,470
   Other                                            148,620             69,934
                                                ___________       ____________
                                                  1,027,128            910,383
Less:accumulated depreciation                       477,752            394,168
                                                ___________       ____________ 
                                                    549,376            516,215
Other noncurrent assets                              39,833             21,666
                                                ___________       ____________
                                                $   951,084       $  1,040,902
LIABILITIES AND SHAREHOLDERS' EQUITY:

Current liabilities:
   Accounts payable                             $   110,107       $    100,165
   Accrued expenses                                  39,895             54,338
   Income taxes                                      15,651             15,161
                                                ___________       ____________
   Total current liabilities                        165,653            169,664
                                                ___________       ____________
Long-term debt                                      170,000            230,000
                                                ___________       ____________
Deferred income taxes                                32,225             37,736
                                                ___________       ____________
Shareholders' equity:
   Common stock                                       6,483              6,714
   Capital in excess of par val.                     62,255            117,277
   Retained earnings                                512,253            473,962
   Cumulative translation adj.                        2,215              4,415
   Unrealized gains (losses)
     on certain investments                         ---                  1,134
                                                ___________       ____________ 
                                                    583,206            603,502
                                                ___________       ____________
                                                $   951,084       $  1,040,902
                                                ___________       ____________


The accompanying notes are an integral part of the financial statements.



                              Page 14

CONSOLIDATED STATEMENTS OF INCOME



(Amounts in thousands,           June 30, 1996  June 25, 1995  June 26, 1994
 except per share data)

Net sales                          $ 1,603,280    $1,554,557     $1,384,797
                                   ___________    __________     __________
Costs and expenses:
   Cost of sales                     1,407,608     1,330,410      1,185,386
   Selling, general and       
     administrative expense             45,084        43,116         40,429
   Interest expense                     14,593        15,452         18,241 
   Interest income                      (6,757)      (10,372)        (8,290)
   Other income                         (4,390)       (9,659)        (1,238)
   Non-recurring charge                 23,826         ---           13,433
                                   ___________    __________     __________ 
                                     1,479,964     1,368,947      1,247,961
                                   ___________    __________      _________

Income before income taxes             123,316       185,610        136,836
   and extraordinary item
Provision for income taxes              44,939        69,439         60,344
                                   ___________    __________     __________
Income before extraordinary
   item                                 78,377       116,171         76,492
                                   ___________    __________     __________
Extraordinary item (net of
   applicable income taxes
   of $3,692)                            5,898          ---            ---
                                   ___________    __________     __________
Net income                         $    72,479    $  116,171     $   76,492
                                   ___________    __________     __________
Per share data:
   Primary earnings per share:
   Income before 
     extraordinary item            $      1.18    $     1.67     $     1.08
   Extraordinary item                      .09          ---           ---
                                   ___________    __________     __________
   Net income                      $      1.09    $     1.67     $     1.08
                                   ___________    __________     __________ 
   Fully diluted net               $      1.09    $     1.62     $     1.08
     income per share
                                   ___________    __________     __________


The accompanying notes are an integral part of the financial statements.













                                       Page 15

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

(Amounts in thousands, except per share data)

                                    Cap in Ex-           Cumul     Unrlzd Gns
                    Shares   Com     cess of   Retained  Transl    (Losses) on
                    Outsdg   Stk     ParVal    Earnings  Adj       Cert Invtmts

Bal Jun 27, 1993    70,340   $7,034  $196,133   $348,821  $(5,515)  $ (920)
                    ______   ______  ________   ________  ________  _______

Purchase of stk       (98)      (10)  (2,051)       ---      ---      ---
Options exer.d        191        19      899        ---      ---      ---
Cash dividends---
$.56 per share        ---       ---      ---     (39,053)    ---      ---
Net contributions
and tax benefits
from (to) S Corp
shareholders          ---       ---    4,562        (372)    ---      ---
Currency trans-       ---       ---      ---        ---     2,455     ---
lation adjs
Change in unrealzd
gains(losses) on
certain invmts        ---       ---      ---        ---      ---        28
Net income            ---       ---      ---      76,492     ---      ---
Reclass of S Corp
net earnings to
capital in excess
of par value          ---       ---       416       (416)    ---      ---
                    ______    ______  ________  ________  _______   _______
Bal Jun 26, 1994    70,433     7,043  199,959    385,472   (3,060)    (892)
                    ______    ______  ________  ________  _______   _______
Purch. of stk.      (3,362)     (336) (83,414)      ---      ---      ---
Options exer.d          69         7      732       ---      ---      ---
Cash dividends---
$.40 per share        ---       ---      ---     (27,681)    ---      ---
Currency trans- 
lation adjs           ---       ---      ---        ---     7,475     ---
Change in unrealzd
gains(losses) on 
certain invtmts       ---       ---      ---        ---      ---     2,026
Net income            ---       ---      ---     116,171     ---      ---
                    ______    ______  ________  ________  ________  ________
Bal Jun 25, 1995    67,140    6,714   117,277    473,962    4,415    1,134
                   _______    ______  ________  ________  ________  ________
Purch. of stk.      (2,347)    (235)  (55,315)      ---      ---      ---  
Options exer.d          36        4       242       ---      ---      ---
Conversion of 6% 
subord.d notes           2      ---        51       ---      ---      ---
Cash dividends---
$.52 per share        ---       ---       ---   (34,188)     ---      ---
Currency trans-
lation adjs           ---       ---      ---        ---    (2,200)    ---
Change in unrealzd
gains(losses) on
certain invtmts       ---       ---      ---        ---      ---    (1,134)
Net income            ---       ---      ---     72,479      ---      ---
                   _______    ______  ________ ________  ________  ________
Bal Jun 30, 1996    64,831    $6,483  $62,255  $512,253  $  2,215  $  ---
                   _______    ______  ________ ________  ________  ________

The accompanying notes are an integral part of the financial statements.
                                      Page 16
CONSOLIDATED STATEMENTS OF CASH FLOWS


(Amounts in thousands)              June 30, 1996  June 25, 1995  June 26, 1994

Cash and cash equivalents 
 at beginning of year                  $ 60,350       $ 80,653       $ 76,093

Operating activities:
Net income                               72,479        116,171         76,492
Adjustments to reconcile net income
  to net cash provided by operating
  activities:
  Extraordinary item (net of applicable
  income taxes)                           5,898          -              -
Income tax effect of extraordinary
  item                                    3,692          -              -
Depreciation and amortization            81,889         75,805         70,116
Non-cash portion of non-recurring
  charge                                 21,750          -             13,433
Gain on sale of investments              (4,476)        (6,697)         -
Provision for deferred income
  taxes                                  (4,795)         7,505          6,939
Other                                     4,263         (2,316)        (1,492)
Changes in assets and liabilities,
  excluding effects of acquisition
  and foreign currency adjustments:
Receivables                               9,428        (11,665)           374
Inventories                              13,640        (42,751)         4,921
Other current assets                        987             27           (272)
Payables and accruals                    (3,789)        19,804        (31,118)
Income taxes                                490           (542)        (8,605)
                                       _________      _________      _________
Net-operating activities                201,456        155,341        130,788
                                       _________      _________      _________
Investing activities:
Capital expenditures                   (133,967)       (88,941)      (104,672)
Purchase of investments                 (60,474)       (93,671)      (151,565)
Acquisition                             (48,444)         -              -
Sale of capital assets                    2,290          3,479          3,611
Sale of investments                     149,015         94,379        198,855
Sale of subsidiary                        -             13,798          -
Proceeds from notes receivable           11,444          5,311          -
Other                                     -                  3           (423)
                                       _________      _________      _________
Net-investing activities                (80,136)       (65,642)       (54,194)
                                       _________      _________      _________
Financing activities:
Borrowing of long-term debt             225,000          -              -
Repayments of long-term debt           (284,949)         -            (32,221)
Premium paid on early retirement
  of debt                                (7,657)         -              -
Issuance of Company stock                   246            739            898
Purchase and retirement of
  Company stock                         (55,550)       (83,750)        (2,061)
Cash dividends paid                     (34,188)       (27,681)       (39,053)
                                       _________      _________      _________
Net-financing activities               (157,098)      (110,692)       (72,437)
                                       _________      _________      _________
Currency translation adjustment             (99)           690            403
                                       _________      _________      _________
Net increase (decrease) in cash
  and cash equivalents                  (35,877)       (20,303)         4,560

                                       _________      _________      _________
Cash and cash equivalents
  at end of year                       $ 24,473       $ 60,350       $ 80,653
                                      _________      _________      _________

Cash paid during the year:
Interest                               $ 18,520       $ 14,777       $ 17,487
Income taxes                             38,427         61,495         61,653
Non-cash investing and
  financing activities:
Assets acquired by issuance
  of debt                              $  -           $  -           $  7,453
Note receivable obtained from
  sale of an affiliat                     -             10,436          -
Redemption of 6% convertible
  subordinated notes                      1,983          -              -



The accompanying notes are an integral part of the financial statements.








                                      Page 17





NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1
______
ACCOUNTING POLICIES AND FINANCIAL STATEMENT INFORMATION

PRINCIPLES OF CONSOLIDATION:  The consolidated financial statements include the
accounts of the Company and all subsidiaries.  The accounts of all foreign
subsidiaries have been included on the basis of fiscal periods ended three
months or less prior to the dates of the consolidated balance sheets.  All
significant intercompany accounts and transactions have been eliminated.

FISCAL YEAR:  The Company's fiscal year is the fifty-two or fifty-three weeks
ending the last Sunday in June.  The current year ended June 30, 1996, consists
of fifty-three weeks.  The years ended June 25, 1995, and June 26, 1994, consist
of fifty-two weeks.

RECLASSIFICATION:  The Company has reclassified the presentation of certain
prior year information to conform with the current presentation format.

REVENUE RECOGNITION:  Substantially all revenue from sales is recognized at the
time shipments are made.

FOREIGN CURRENCY TRANSLATION:  Assets and liabilities of foreign subsidiaries
are translated at year-end rates of exchange and revenues and expenses are
translated at the average rates of exchange for the year. Gains and losses
resulting from translation are accumulated in a separate component of
shareholders' equity. Gains and losses resulting from foreign currency
transactions (transactions denominated in a currency other than the 
subsidiary's functional currency) are included in net income.

CASH AND CASH EQUIVALENTS:  Cash equivalents are defined as short-term
investments having an original maturity of three months or less.

SHORT-TERM INVESTMENTS:  Short-term investments at June 25, 1995, were comprised
primarily of high-quality, highly-liquid, marketable securities with original
maturities greater than three months. These investments were classified as
available-for-sale securities and were carried at fair market value, with the
unrealized gains and losses, net of tax, reported as a separate component of
shareholders' equity.

RECEIVABLES:  Certain customer accounts receivable are factored without recourse
with respect to credit risk.  An allowance for losses is provided for 
accounts not factored based on a periodic review of the accounts. Reserve
for such losses was $6.6 million at June 30, 1996, and $6.5 million at June
25, 1995.

INVENTORIES:  The Company utilizes the last-in, first-out (LIFO) method for
valuing certain inventories representing 63% of all inventories at June 30,
1996, and the first-in first-out (FIFO) method for all other inventories.
Inventory values computed by the LIFO method are lower than current market 
values. Inventories valued at current or replacement cost would have been
approximately $13.1 million and $10.3 million in excess of the LIFO 
valuation at June 30, 1996, and June 25, 1995, respectively.  Finished goods,
work in process, and raw materials and supplies at June 30, 1996, and June
25, 1995, amounted to $60.4 million and $66.1 million; $13.3 million and 
$14.3 million; and $59.2 million and $59.0 million, respectively.

PROPERTY, PLANT AND EQUIPMENT:  Property, plant and equipment are stated at
cost. Depreciation is computed for asset groups primarily utilizing the
straight-line method for financial reporting and accelerated methods for tax
reporting.

OTHER ASSETS:  Other assets at June 30, 1996, consist primarily of the cash
surrender value of key executive life insurance policies, long-term notes
receivable, deferred debt expense associated with debt acquired in the current
fiscal year and goodwill related to current year acquisitions.  The deferred
debt expense and goodwill are being amortized on a straight-line method over
periods ranging from five to fifteen years.  Accumulated amortization at June
30, 1996, was $1.4 million.  In the prior year, other assets were also
comprised of marketable equity securities with a fair market value of 
$0.3 million.  Deferred debt expense associated with the convertible 
subordinated notes included in other assets at June 25, 1995, was written off
as part of  the extraordinary charge recorded in fiscal 1996 in conjunction 
with the debt redemption described in Note 4.

LONG-LIVED ASSETS:  In March 1995, the FASB issued Statement No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of," (SFAS 121), which requires impairment losses to be
recorded on long-lived assets used in operations when indicators of 
impairment are present and the undiscounted cash flows estimated to be 
generated by those assets are less than the assets' carrying amount.  SFAS 
121 also addresses the accounting for long-lived assets that are expected to
be disposed of.  The Company adopted SFAS 121 in the first quarter of 1996. 
There was no cumulative effect on the Company's financial statements from the
initial adoption of SFAS 121; however, the accounting principles described in
this statement were utilized in estimating the non-recurring charge discussed
in Note 3.

INCOME TAXES:  The Company and its domestic subsidiaries file a consolidated
federal income tax return. Income tax expense is computed on the basis of
transactions entering into pretax operating results. Deferred income taxes have
been provided for the tax effect of temporary differences between financial
statement carrying amounts and the tax bases of existing assets and
liabilities. Income taxes have not been provided on the undistributed 
earnings of certain foreign subsidiaries as such earnings are deemed to be
permanently invested.
 


                                      Page 18



EARNINGS PER SHARE:  Earnings per common and common equivalent share are 
computed on the basis of the weighted average number of common shares
outstanding plus, to the extent applicable, common stock equivalents.  
Average common and common equivalent shares for primary earnings per share
were 66,211,344, 69,542,155 and 71,020,075 for fiscal years 1996, 1995 and
1994, respectively.  Fully diluted earnings per share amounts are based on 
72,422,047, 77,302,035 and 71,026,610 shares for 1996, 1995 and 1994, 
respectively.  The effect of the convertible subordinated notes was 
antidilutive for the fiscal years 1996 and 1994.  The convertible 
subordinated notes were redeemed in the fourth quarter of the current
year.

STOCK-BASED COMPENSATION:  In October 1995, the FASB issued Statement No. 123,
"Stock-Based Compensation," (SFAS 123).  SFAS 123 becomes effective beginning
with the Company's first quarter of fiscal year 1997, and will not have a 
material effect on the Company's financial position or results of operations.
Upon adoption of SFAS 123, the Company will continue to measure compensation
expense for its stock-based employee compensation plans using the intrinsic
value method prescribed by APB Opinion No. 25, "Accounting for Stock Issued
to Employees," and will provide pro forma disclosures of net income and 
earnings per share as if the fair value-based method prescribed by SFAS 123
had been applied in measuring compensation expense.

USE OF ESTIMATES:  The preparation of financial statements in conformity with
generally accepted accounting principles requires management to make 
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes.  Actual results could differ from those
estimates.

NOTE 2
______
ACQUISITION

   The acquisition of the Norlina Division of Glen Raven Mills, Inc. was
consummated on November 17, 1995.  The acquisition, which is not deemed
significant to the Company's consolidated net assets or the results of 
operations, has been accounted for as a purchase and accordingly, the net 
assets and operations have been included in the Company's consolidated
financial statements beginning on the date the acquisition was consummated.
The purchase price of $48.4 million was allocated to the net assets acquired
with the excess of cost over fair value of the net assets acquired being 
approximately $33.7 million.  The excess of cost over fair value of net 
assets acquired is being amortized on a straight-line basis over 15 years.

NOTE 3
______
NON-RECURRING CHARGE

   During the fiscal 1996 first quarter, the Company recognized a non-recurring
charge to earnings of $23.8 million ($14.9 million after-tax or $0.23 per share)
related to restructuring plans to further reduce the Company's cost structure
and improve productivity through the consolidation of certain manufacturing 
operations and the disposition of underutilized assets.  The restructuring 
plan focused on the consolidation of production facilities acquired via 
mergers during the preceding four years.  As part of the restructuring 
action, the Company closed its spun cotton manufacturing facilities in 
Edenton and Mount Pleasant, North Carolina with the majority of the 
manufacturing production being transferred to other facilities.  The 
significant components of the non-recurring charge include $2.4 million of 
severance and other employee-related costs from the termination of employees 
and a $21.4 million write-down to estimated fair value less the cost
of disposal of underutilized assets and consolidated facilities to be disposed. 
Costs associated with the relocation of equipment or personnel are being 
expensed as incurred.

   In connection with the plan of restructuring and corporate consolidation, the
Company has incurred as of June 30, 1996, severance and other employee-related
costs of $1.7 million associated with the termination of 275 employees. 
Additionally, the Company has charged against the reserve costs incurred
associated with the plant closures of $ 0.6 million and losses incurred from the
disposal of assets of $7.4 million.  The Company anticipates that all 
significant aspects of the consolidation plan associated with the termination
of employees will be accomplished by September 1996.  However, the ultimate 
disposal of equipment and facilities may take longer due to current market 
conditions and the physical locations of the properties.  The balance sheet 
at June 30, 1996, reflects primarily in property, plant and equipment, the 
net book value of the remaining assets to be disposed amounting to 
approximately $17.9 million net of the anticipated losses to be sustained of
$13.4 million. The resulting net carrying value of the

                                      Page 19




remaining assets to be disposed is equivalent to the expected recoveries of $4.5
million.

   In the fiscal 1994 fourth quarter, the Company recorded a non-recurring 
charge of $13.4 million ($14.1 million after-tax or $0.20 per share) related
to the sale of the Company's investment in its wholly-owned French subsidiary,
Unifi Texturing, S.A. (UTSA), and the Company's decision to exit the European
nylon market.  Of the non-recurring charge, $3.1 million relates to the loss 
from the sale of UTSA, $8.8 million relates to the write-off of goodwill and 
other intangibles associated with the Company's European nylon operations and 
$1.5 million relates to the write-down of nylon production equipment and 
inventories. The sale was consummated during the first fiscal quarter of 1995. 
Net cash proceeds from the sale totaled $13.8 million, excluding $4.1 million of
cash remitted to the Company from UTSA coincident with the sale.  The results of
operations of UTSA were not significant to the consolidated Company.

NOTE 4
______
EXTRAORDINARY CHARGE

   During the fourth quarter of the current year, the Company recognized an
extraordinary after-tax charge of $5.9 million or $0.09 per share as a result of
the redemption of the $230 million in 6% convertible subordinated notes due 
2002. The notes were redeemed at 103.33% of principal amount, with accrued 
interest to the date of redemption.

NOTE 5
______
LONG-TERM DEBT

   A summary of long-term debt follows:


(Amounts in thousands)             June 30, 1996       June 25, 1995

Revolving credit facility            $ 170,000             ---
6% convertible subordinated
  notes due March 15, 2002               ---             $ 230,000

   The Company entered a $400 million revolving credit facility dated April 15,
1996, with a group of financial institutions that extends through April 15,
2001. The rate of interest charged is adjusted quarterly based on a pricing 
grid which is a function of the ratio of the Company's debt to earnings 
before income taxes, depreciation, amortization and other non-cash charges.
The credit facility provides the Company the option of borrowing at a spread
over the base rate (as defined) or the Adjusted London Interbank Offered Rate
(LIBOR).  The weighted average interest rate for the period ended June 30, 1996,
was 5.63%.  The Company pays a quarterly facility fee ranging from 0.090% - 
0.150%, in accordance with the pricing grid, of the total amount available 
under the revolving credit facility.

   The revolving credit facility also provides the Company the option to borrow
funds competitively from the individual lenders, at their discretion, provided
that the sum of the competitive bid loans and the aggregate funds committed 
under the revolving credit facility do not exceed the total committed amount.
The revolving credit facility allows the Company to reduce the outstanding 
commitment in whole or in part upon satisfactory notice up to an amount no less
than the sum of the aggregate competitive bid loans and the total committed 
loans.  Any such partial terminations are permanent.  The Company may also elect
to prepay loans in whole or in part.  Amounts paid in accordance with this 
provision may be reborrowed.

   The terms of the revolving credit facility contain, among other provisions,
requirements for maintaining certain net worth and other financial ratios and
specific limits or restrictions on additional indebtedness, liens and merger
activity.  Provisions under this agreement are not considered restrictive to
normal operations or anticipated stockholder dividends.

   The 6% convertible subordinated notes due March 15, 2002, were redeemed in
the fourth quarter of the current fiscal year utilizing the proceeds of the $400
million revolving credit facility.  The Company recorded an extraordinary
after-tax charge for the early retirement of debt of $5.9 million or $0.09 per
share.  In accordance with the debt agreement, the note holders had an option to
convert their notes at a conversion rate of 33.7 shares of common stock for each
$1,000 principal amount of notes.  Notes aggregating $51,000 were converted into
1,718 shares of common stock in accordance with this provision.  The remaining
notes, totaling $229.9 million, were redeemed at 103.33% of principal amount, 
with accrued interest to the date of redemption.

   The fair value of the Company's long-term debt at June 30, 1996, approximates
its carrying value.





                                      Page 20




NOTE 6
______
INCOME TAXES

   The provision for income taxes before extraordinary item consisted of the
following:


(Amounts in thousands)         June 30,     June 25,       June 26,
                                  1996         1995           1994

Currently payable:
   Federal                     $42,289      $51,597        $45,878
   State                         6,953        9,501          7,009
   Foreign                         492          836            518
                               _______      _______        _______
   Total current                49,734       61,934         53,405
                               _______      _______        _______

Deferred:
   Federal                      (4,080)       6,643          6,389
   State                          (604)         983            835
   Foreign                        (111)        (121)          (285)
                               ________     ________       ________
   Total deferred               (4,795)       7,505          6,939
                               ________     ________       ________
Income taxes before
  extraordinary item           $44,939      $69,439        $60,344


   Income taxes were 36.4%, 37.4% and 44.1% of pretax earnings in fiscal 1996,
1995 and 1994, respectively.  A reconciliation of the provision for income taxes
before extraordinary item with the amounts obtained by applying the federal
statutory tax rate is as follows:

                               June 30,     June 25,       June 26,
                                  1996         1995           1994

Federal statutory tax rate        35.0%        35.0%          35.0%
State income taxes net of
  federal tax benefit              3.3          3.1            3.6
Foreign taxes less than domestic
  rate                            (0.8)        (0.7)          (0.2)
Foreign Sales Corporation
  tax benefit                     (0.9)        (0.6)          (0.5)
Research and experimentation
  credit                          (0.6)         ---            ---
Nondeductible expenses and
  other                            0.4          0.6            6.2
                                  _____        _____          _____
Effective tax rate                36.4%        37.4%          44.1%


   The deferred income taxes reflect the net tax effects of temporary 
differences between the bases of assets and liabilities for financial 
reporting purposes and their bases for income tax purposes.  Significant 
components of the Company's deferred tax liabilities and assets as of June 30, 
1996, and June 25, 1995, were as follows:


(Amounts in thousands)                   June 30,        June 25, 
                                            1996            1995

Deferred tax liabilities:
   Property, plant and equipment         $43,172         $51,359
   Other items                               324           1,596
                                         _______         _______
Total deferred tax liabilities            43,496          52,955
                                         _______         _______

Deferred tax assets:
   Accrued liabilities and
     valuation reserves                    6,683           9,207
   Other items                             4,588           6,012
                                         _______         _______
Total deferred tax assets                 11,271          15,219
                                         _______         _______

Net deferred tax liabilities             $32,225         $37,736


NOTE 7
______
COMMON STOCK

   Shares authorized were 500 million in 1996 and 1995.  Common shares 
outstanding at June 30, 1996, and June 25, 1995, were 64,831,366 and 
67,140,005, respectively.

   The Company has Incentive Stock Option Plans with 1,915,561 shares 
reserved at June 30, 1996.  There remain 122,183 options available for grant 
at year end. The transactions for 1996, 1995 and 1994 were as follows:


                                 Page 21

                                      1996           1995           1994

Shrs under option---beginng of yr   1,739,968      1,122,694      1,305,095
Granted                               165,500        773,317        176,500
Exercised                             (55,500)       (68,110)      (189,890)
Canceled (from $10.19 to $24.38)      (56,590)       (87,933)      (169,011)
                                   ___________    ___________    ___________
Shrs under option---end of yr       1,793,378      1,739,968      1,122,694
                                   ___________    ___________    ___________
Opts exercisable---end of yr        1,687,018      1,328,900      1,067,055
                                   ____________  ____________   ____________
Option price range                 $3.80-$25.38  $3.80-$25.25   $1.62-$24.67
                                   ____________  ____________   ____________
Option price range for
  options exercised                $10.19-$24.67 $10.19-$23.88  $1.62-$24.67
                                   _____________ _____________  ____________

   The Company also has a Non-Qualified Stock Option Plan with 702,935 shares
reserved at June 30, 1996.  There remain 9,416 options available for grant at 
year end.  Transactions for 1996, 1995 and 1994 were as follows:


                                      1996            1995          1994

Shrs under option---beginng of yr     738,519        331,033        330,000
Granted                                  ---         408,519          2,065
Exercised                                ---          (1,033)        (1,032)
Canceled ($25.83)                     (45,000)         ---             ---
                                   ___________    ___________    ___________
Shrs under option---end of yr         693,519        738,519        331,033
                                   ___________    ___________    ___________
Opts exercisable---end of yr          693,519        338,519        331,033
                                   ___________    ___________    ___________
Option price range                 $23.88-$25.83  $10.57-$25.83  $10.57-25.83
                                   _____________  _____________  ____________
Option price range for
  options exercised                                  $ 10.57        $ 10.57
                                                     _______        _______   

   Additionally, the Company has granted in fiscal 1996 non-qualified stock
options on 195,000 shares, subject to shareholder approval of the 1996
Non-Qualified Stock Option Plan at the annual meeting of shareholders to be held
October 24, 1996.

NOTE 8
______
RETIREMENT PLANS

   The Company has a qualified profit-sharing plan, which provides benefits for
eligible salaried and hourly employees.  The annual contribution to the plan,
which is at the discretion of the Board of Directors, amounted to $17.0 million
in 1996, $17.0 million in 1995 and $15.8 million in 1994. The Company leases its
corporate office building from its profit-sharing plan through an independent
trustee.

NOTE 9
______
LEASES, COMMITMENTS AND CONCENTRATIONS OF CREDIT RISK

   The Company is obligated under operating leases consisting primarily of real
estate and equipment.  Future obligations for minimum rentals under the leases
during fiscal years after June 30, 1996, are $4.5 million in 1997, $4.7 million
in 1998, $4.1 million in 1999, $4.0 million in 2000, and $4.1 million
in 2001.

   Rental expense was $4.4 million, $3.7 million and $3.2 million for the fiscal
years 1996, 1995 and 1994, respectively.




                                      Page 22




   The Company had committed approximately $59.5 million for the purchase of
equipment and facilities at June 30, 1996.

   The Company had sales to one customer of approximately 12% in 1996, 11% in 
1995 and 12% in 1994.

   The concentration of credit risk for the Company with respect to trade
receivables is mitigated due to the large number of customers, dispersion across
different industries and its factoring arrangements.

NOTE 10
_______
BUSINESS SEGMENTS AND FOREIGN OPERATIONS

   The Company and its subsidiaries are engaged predominantly in the processing
of yarns by: texturing of synthetic filament polyester and nylon fiber, and
spinning of cotton and cotton blend fibers with sales domestically and
internationally, mostly to knitters and weavers for the apparel, industrial,
hosiery, home furnishing, automotive upholstery and other end-use markets.

   The Company's foreign operations are comprised primarily of its manufacturing
facility in Ireland along with its Foreign Sales Corporation and had net sales 
of $282.7 million, $231.1 million and $178.5 million; pretax income, before the
non-recurring charge in 1994, of $8.9 million, $10.4 million and $4.4 million; 
and identifiable assets of $150.9 million, $129.9 million and $132.0 million 
in 1996, 1995 and 1994, respectively.

NOTE 11
_______
DERIVATIVE FINANCIAL INSTRUMENTS AND FAIR VALUE OF FINANCIAL INSTRUMENTS

   The Company enters into commodity futures contracts as considered appropriate
to reduce the risk of future price increases in connection with the purchase of
cotton for projected manufacturing requirements.  These forward contracts
are accounted for as hedges and, accordingly, gains and losses are deferred and
recognized in cost of sales as a component of the product cost.  At June 30, 
1996, and June 25, 1995, there were no significant futures contracts 
outstanding.

   The Company conducts its business in various foreign currencies.  As a 
result, it is subject to the transaction exposure that arises from foreign 
exchange rate movements between the dates that foreign currency transactions 
are recorded (export sales and purchases) and the dates they are consummated
(cash receipts and cash disbursements in foreign currencies).  The Company 
utilizes some natural hedging to mitigate these transaction exposures.  The 
Company also enters into foreign currency forward contracts for the purchase 
and sale of European, Canadian and other currencies to hedge balance sheet and 
income statement currency exposures.  These contracts are principally entered 
into for the purchase of inventory and equipment and sale of Company products 
into export markets. Counterparties for these instruments are major financial 
institutions. The Company does not engage in speculative or trading derivative 
activities.  At June 30, 1996, and June 25, 1995, the U.S. dollar equivalent of
the contract value of these forward currency exchange agreements was $21.6 
million and $7.3 million, respectively. The agreements at June 30, 1996, mature
through June 1997.  Gains and losses on these contracts are deferred and 
generally recognized as offsets to losses and gains on the foreign currency 
denominated receivables and payables, thereby reducing exchange rate risk.

   The following methods were used by the Company in estimating its fair value
disclosures for financial instruments:

   CASH AND CASH EQUIVALENTS, TRADE RECEIVABLES AND TRADE PAYABLES---The 
carrying amounts approximate fair value because of the short maturity of these 
instruments.

   SHORT-TERM INVESTMENTS---The fair value of these instruments are based on
quoted market prices.

   LONG-TERM DEBT---The fair value of the Company's borrowings is estimated 
based on the quoted market prices for the same or similar issues or on the 
current rates offered to the Company for debt of the same remaining maturities.

   FOREIGN CURRENCY CONTRACTS---The fair value is based on quotes obtained from
brokers or reference to publicly available market information.  As of June 30,
1996, and June 25, 1995, the fair value of foreign currency forward contracts
approximated contract value.

   COMMODITY FUTURES CONTRACTS---The fair value is based on quotes obtained from
brokers.



                                      Page 23

MANAGEMENT'S REVIEW AND ANALYSIS OF OPERATIONS AND FINANCIAL POSITION

FISCAL 1996

   Consolidated net sales increased 3.1% from $1.555 billion in 1995 to $1.603
billion in 1996.  The growth in net sales was accomplished by a 6.4% increase in
per unit average sales price slightly offset by a decline in unit volume of 
3.1%. The decline in unit volume corresponds with the general softness 
experienced by the retail sector during the current year.

   Our domestic operations experienced an overall decline in unit volume of 6.2%
in 1996.  Average per unit sales price for these operations increased
approximately 7.5% during this period reflecting a change in product mix to
lower-volume, higher-priced products and in response to increased raw material
costs.  Domestic polyester texturing capacity will increase through the 1997
fiscal year as the Company's construction of a new texturing plant in 
Yadkinville, North Carolina comes on line.

   Sales growth of 45.4% in our international operations reflects increased
capacity due to expansion and higher average unit sales prices.  Sales from
foreign operations are denominated in local currencies and are hedged in part by
the purchase of raw materials and services in those same currencies.  The
net asset exposure is hedged by borrowings in local currencies which minimize 
the risk of currency fluctuations.  In addition, currency exchange rate risk is
mitigated by the utilization of foreign currency forward contracts.

   Cost of goods sold as a percentage of net sales increased from 85.6% last 
year to 87.8% this year.  On a per unit basis, increases in raw material, 
packaging and manufacturing costs and depreciation expense together with 
reduced unit volume offset the effect of higher average sales prices.

   Selling, general and administrative expenses as a percentage of net sales in
1996 remained consistent with the prior year at 2.8%.  On a dollar basis, 
selling, general and administrative expenses increased 4.6% from $43.1 million 
in 1995 to $45.1 million in 1996.  This increase primarily reflects our ongoing 
efforts to enhance our information systems to improve the operating performance 
throughout the Company and the level of service to our customers.

   Interest expense declined $0.9 million or 5.6%, from $15.5 million in 1995 to
$14.6 million in 1996.  In the fourth quarter of the current year the $230 
million of 6% convertible subordinated notes were redeemed.  The redemption was 
funded by the proceeds from a $400 million, five-year revolving credit facility,
which resulted in a lower effective interest rate than the convertible notes. 
The decrease in the interest rate in combination with the reduction in the debt 
level to $170 million at June 30, 1996, contributed to the decline in interest 
expense. Interest income declined from $10.4 million in 1995 to $6.8 million in 
1996.  This change reflects lower levels of invested funds which were used for 
capital expenditures, acquisitions, long-term debt extinguishment and the 
purchase and retirement of Company common stock.  Other income declined $5.3 
million from $9.7 million in 1995 to $4.4 million in 1996.  In the prior year, 
gains were recognized from the sale of equity affiliates and capital assets in 
excess of current year gains from the sale of short-term investments and capital
assets.

   In the first quarter of the current year, the Company recorded a 
non-recurring charge of $23.8 million, or an after-tax charge to earnings of
$14.9 million ($0.23 per share).  The significant components of the 
non-recurring charge included $2.4 million of severance and other 
employee-related costs ($1.7 million incurred through June 30, 1996, associated
with the termination of 275 employees) and a $21.4 million write-down to 
estimated fair value less the cost of disposal of underutilized or consolidated 
assets ($7.4 million realized as of June 30, 1996).  The charge resulted from 
the plan to restructure and further reduce the Company's cost structure and 
improve productivity through the consolidation of certain manufacturing 
facilities and the disposition of underutilized assets.  As part of the 
restructuring plan, the Company has closed, effective November 17, 1995, the 
spun yarn manufacturing facilities in Edenton and Mount Pleasant, North
Carolina.   The Company anticipates no material differences in charges remaining
compared to its original estimates.

   The effective tax rate has decreased from 37.4% in 1995 to 36.4% in 1996. 
The decline in the effective tax rate is attributed to the increase in earnings 
of foreign subsidiaries taxed at rates below the domestic rate and increased
federal tax benefits of the Company's Foreign Sales Corporation and research and
experimentation tax credits.

   During the fourth quarter of the current year, the Company recognized an
extraordinary after-tax charge of $5.9 million or $0.09 per share as a result of
the premium paid for the early retirement of the $230 million of 6% convertible
subordinated notes due 2002.

   As a result of the above, the Company realized during the current year net
income of $72.5 million, or $1.09 per share compared to corresponding totals in
the prior year of $116.2 million or $1.67 per share.  Before the effects of the
non-recurring and the extraordinary charges recognized in the current year, the
Company had net earnings of $93.3 million, or $1.41 per share.

   In March 1995, the FASB issued Statement No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of,"
(SFAS 121).  The Company adopted SFAS 121 in the first quarter of 1996.  There 
was no cumulative effect on the Company's financial statements from the initial
adoption of SFAS 121; however,




                                      Page 24




the accounting principles described in this statement were utilized in 
estimating the above described non-recurring charge.

   In October 1995, the FASB issued Statement No. 123, "Stock Based 
Compensation," (SFAS 123).  SFAS 123 becomes effective beginning with the 
Company's first quarter of fiscal 1997, and will not have a material effect on 
the Company's financial position or results of operations.  Upon adoption of 
SFAS 123, the Company will continue to measure compensation expense for its 
stock-based employee compensation plans using the intrinsic value method 
prescribed by APB No. 25 "Accounting for Stock Issued to Employees."

FISCAL 1995

   Net sales increased 12.3% from $1.385 billion in 1994 to $1.555 billion in
1995.  The growth was accomplished by an increase in unit volume for the
consolidated domestic and international operations.  The increase in unit sales
volume was predominantly in our lower average priced, natural textured and spun
yarn products.  The volume increase was supplemented by a slight increase in per
unit sales price.

   Our domestic operations experienced increased sales volume of approximately
12.4% during 1995 with significant gains noted in natural polyester and spun 
yarn products.  Domestic volume growth was achieved primarily through capacity
expansions, acquisitions and ongoing modernization projects.  Domestic polyester
texturing productive capacity will be increased throughout the 1996 fiscal year
as the Company continues with a modernization project in process in its
Reidsville, North Carolina facility and completes construction of a new
texturing plant in Yadkinville, North Carolina.

   The growth in sales in our international polyester operations was 
accomplished through increased capacity gained from fiscal 1995 expansions at
our Irish facility, higher average unit sales prices which were raised to 
partially offset escalating raw material costs and to the further weakening of 
the U.S. dollar compared to the prior year. Texturing capacity will be increased
approximately 30% during the upcoming fiscal year due to the installation of 
new texturing equipment.  Sales from foreign operations are denominated in 
local currencies and are hedged in part by the purchase of raw materials and 
services in those same currencies. The net asset exposure is hedged by 
borrowings in local currencies which minimize the risk of currency fluctuations.

   Cost of sales as a percentage of sales remained stable at 85.6% for both the
1995 and 1994 fiscal years.  On a consolidated basis for fiscal 1995, slight
increases in per unit raw material and packaging costs were offset by lower
manufacturing costs per unit.  Increased sales volume and a shift in product mix
to higher-volume, lower-cost items resulted in improved manufacturing costs on a
per unit basis.  These improvements reflect management's continued efforts to
improve operating efficiency and reduce manufacturing cost.

   Selling, general and administrative expenses as a percentage of net sales
decreased to 2.8% in 1995 from 2.9% in 1994 primarily as a result of further
consolidations of operations relating to the previous mergers and an increase in
the net sales base.

   Interest expense declined $2.8 million from $18.3 million in 1994 to $15.5
million in 1995. The decline was attributable to the retirement of debt acquired
in prior year mergers throughout fiscal 1994. The only long-term debt remaining
at June 25, 1995, is the $230 million in convertible subordinate notes issued in
March  1992.  Interest income increased $2.1 million from 1994 to 1995 as a 
result of increased short-term investment levels.  Other income increased $8.4 
million from 1994 to 1995 mainly as a result of the recognition of gains from 
the sale of equity affiliates and capital assets.

   The effective income tax rate decreased from 44.1% in 1994 to 37.4% in 1995.
This decrease was mainly due to the non-deductible, non-recurring charge in the
prior year while no such charge was incurred in 1995. Also contributing to the
current year's lower effective tax rate was the increase in the earnings of
foreign operations, which are taxed at rates lower than the domestic federal tax
rate.

   Net income increased 51.9% from $76.5 million in 1994 to $116.2 million in
1995.  Earnings per share increased from $1.08 per share from fiscal 1994 to 
$1.67 for fiscal 1995, an increase of 54.6%. Net income and net income per share
in 1994 before the non-recurring charge were $90.6 million or $1.28 per share.

LIQUIDITY AND CAPITAL RESOURCES

   Cash provided by operations continues to be the Company's primary source of
funds to finance operating needs and capital expenditures.  Cash generated from
operations increased to $201.5 million for fiscal 1996 compared to $155.3 
million for fiscal 1995.  This improvement was achieved through the improved 
management of working capital and increases in non-cash items including 
depreciation and amortization, which increased $6.1 million during fiscal 1996.
Additionally, $21.8 million of the non-recurring charge of $23.8 million 
recognized in 1996 for the restructuring and consolidation of certain 
manufacturing facilities represented non-cash items.

   Working capital levels are more than adequate to meet the operating
requirements of the Company.  We ended the current year with working capital of
$196.2 million which included cash and cash equivalents of $24.5 million.  Cash
and short-term investments have decreased $121.7 million since June 25, 1995,
resulting primarily from the 



                                      Page 25



utilization of existing cash to fund the costs of acquisitions, capital
expansions, long-term debt extinguishment and the purchase and retirement of
Company common stock.

   The Company utilized $80.1 million and $157.1 million for net investing and
financing activities, respectively, during the year ended June 30, 1996. 
Significant expenditures during fiscal 1996 included $182.4 million for capacity
expansions, upgrades and acquisitions, $34.2 million for the payment of the
Company's cash dividends, $60.0 million for the net retirement of long-term 
debt, and $55.6 million for the purchase and retirement of Company common stock.

   On October 21, 1993, the Board of Directors authorized Management to 
repurchase up to 15 million shares of Unifi's common stock from time to time at 
such prices as Management feels advisable and in the best interest of the 
Company.  Through June 30, 1996, 5.8 million shares have been repurchased at a 
total cost of $141.4 million pursuant to this Board authorization.

   At June 30, 1996, the Company has committed approximately $59.5 million for 
the purchase and upgrade of equipment and facilities, which is scheduled to be
expended during fiscal years 1997 and 1998.  A significant component of these
committed funds as well as a major component of year to date capital 
expenditures is the continuing construction of a highly automated, 
state-of-the-art texturing facility in Yadkinville, North Carolina.  We have 
reached approximately one-fourth of productive capacity in this texturing 
facility which is scheduled for completion in fiscal 1997.

   On April 18, 1996, the Board of Directors approved Unifi's entrance into
polyester fiber production in the United States.  The facility, to be located in
Yadkinville, North Carolina will be capable of producing approximately 150 
million pounds of polyester fiber or one-third of the Company's annual 
domestic need. Expected start-up is in 1998.  This new productive capacity 
will support continued growth opportunities in textured polyester and will 
increase the Company's long-term competitiveness.  The cost of the equipment 
and the facilities is currently being negotiated and is not included in the 
$59.5 million commitment identified in the preceding paragraph.

   In the fourth quarter of the current year, the Company redeemed its $230
million in 6% convertible subordinated notes utilizing proceeds from a $400
million, five-year revolving credit facility.  The combination of the interest
rate environment together with the value of its common stock offered the Company
an opportunity to replace the subordinated notes with bank debt and 
simultaneously address the potential dilution of its earnings from conversion 
of the notes to common stock.  At June 30, 1996, the outstanding balance of 
the revolving credit facility was $170 million.  The remaining balance of the 
revolving credit facility is available to be used for future capital 
expenditures, stock repurchases, acquisitions and general corporate purposes.

   Management believes the current financial position of the Company in 
connection with its operations and its access to debt and equity markets are 
sufficient to meet anticipated capital expenditure, strategic acquisition, 
working capital and other financial needs.





                                      Page 26






SUMMARY OF SELECTED FINANCIAL DATA

(Amts in
thousands,
except per
shr data)    Jun 30,1996 Jun 25,1995  Jun 26,1994 Jun 27,1993  Jun 28,1992


Summary of
Earnings:

Net sales    $1,603,280  $1,554,557   $1,384,797  $1,405,651   $1,322,910
Cost of
 sales          1,407,608    1,330,410   1,185,386    1,141,126   1,090,611
Gross
 profit         195,672     224,147      199,411     264,525      232,299
Selling,
 general
 and admn        45,084      43,116       40,429      38,484       38,530
Interest
 expense         14,593      15,452       18,241      25,785       16,756
Interest
 income          (6,757)    (10,372)      (8,290)    (13,537)      (5,306)
Other
 income          (4,390)     (9,659)      (1,238)     (5,775)      (1,598)
Non-recurr-
 ing chrg        23,826        ---        13,433        ---          ---
Merger
 expenses          ---         ---          ---         ---        24,805
Inc before inc
 taxes and
 extraordnry 
 item             123,316      185,610     136,836      219,568     159,112
Provision
 for inc
 taxes             44,939       69,439      60,344       82,924      62,263
Inc before
 extraordnry
 item              78,377      116,171      76,492      136,644      96,849
Extraordnry
 item               5,898         ---         ---          ---         ---
Net inc          72,479     116,171       76,492     136,644       96,849


Per Shr of
Common Stk:
Inc before
 extraordnry 
 item          $     1.18   $     1.67  $     1.08   $     1.93  $     1.38
Extraordnry
 item                 .09         ---         ---          ---         ---
Net inc            1.09        1.67         1.08        1.93         1.38
Cash 
 divids             .52         .40          .56         .42          .36

Fin Data:
Working
capital      $  196,222  $  333,357   $  304,274  $  320,215   $  389,826
Gross prop,
plant and
equipmt       1,027,128     910,383      848,637     750,552      640,963
Total
 assets         951,084   1,040,902    1,003,252   1,017,449      989,404
Long-term
 debt             170,000      230,000     230,000      250,241     328,685
Sharehldrs'
 equity         583,206     603,502      588,522     545,553      463,043


QUARTERLY RESULTS (Unaudited)
_____________________________

Quarterly financial data for the years ended June 30, 1996, and June 25, 1995, 
is presented below:

(Amounts in
 thousands,
 except per
 share data)   First Quarter  Second Quarter    Third Quarter  Fourth Quarter


1995:
Net sales         $359,194       $387,297         $403,001       $405,065
Gross profit        48,334         55,115           58,302         62,396
Net income          22,689         28,120           31,050         34,312
Earnings per shr       .32            .40              .45            .50


1996:
Net sales         $387,369       $401,437         $375,509       $438,965
Gross profit        44,929         49,255           45,544         55,944
Income before
 extraordnry
 item                  6,767         24,118           20,747         26,745
Extraordnry
 item                   ---            ---              ---           5,898
Net income             6,767         24,118           20,747         20,847
Income before
 extraordnry
 item per shr          .10            .36              .32            .40
Earnings per shr       .10            .36              .32            .32




                                      Page 27



MARKET AND DIVIDEND INFORMATION (Unaudited)
___________________________________________

   The Company's common stock is listed for trading on the New York Stock
Exchange. 
The following table sets forth the range of high and low sales prices of the
Unifi Common Stock as reported on the NYSE Composite Tape and the regular cash 
dividends per share declared by Unifi during the periods indicated.

                                            High           Low        Dividends
Fiscal year 1994:

  First quarter ended September 26, 1993   $34.13         $20.00         $.14
  Second quarter ended December 26, 1993   $27.63         $20.88         $.14
  Third quarter ended March  27, 1994      $27.00         $21.75         $.14
  Fourth quarter ended June 26, 1994       $26.63         $20.50         $.14


Fiscal year 1995:

  First quarter ended September 25, 1994   $25.50         $23.38         $.10
  Second quarter ended December 25, 1994   $26.63         $23.88         $.10
  Third quarter ended March 26, 1995       $29.13         $25.00         $.10
  Fourth quarter ended June 25, 1995       $27.75         $22.63         $.10

Fiscal year 1996:

  First quarter ended September 24, 1995   $26.63         $23.50         $.13
  Second quarter ended December 24, 1995   $25.00         $21.88         $.13
  Third quarter ended March 24, 1996       $25.75         $21.25         $.13
  Fourth quarter ended June 30, 1996       $28.50         $23.00         $.13







                                      Page 28