SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

      For the quarterly period ended April 4, 1998

                                       or

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

        For the transition period from ____________ to _____________


                         COMMISSION FILE NUMBER 1-11202

                          AUTHENTIC FITNESS CORPORATION
             (Exact name of registrant as specified in its charter)


                  DELAWARE                              95-4268251
        (State or other jurisdiction                (I.R.S. Employer
      of incorporation or organization)             Identification No.)


                               6040 BANDINI BLVD.
                           COMMERCE, CALIFORNIA 90040
              (Address of registrant's principal executive offices)
                                 (213) 726-1262
              (Registrant's telephone number, including area code)

                        Copies of all communications to:
                          AUTHENTIC FITNESS CORPORATION
                                 90 PARK AVENUE
                            NEW YORK, NEW YORK 10016
                           ATTENTION: GENERAL COUNSEL

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.

                                    [X]  Yes       [  ]  No


The number of shares of the registrant's Common Stock outstanding as of May 4,
1998 was:  22,549,456.


                                       1










                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                          AUTHENTIC FITNESS CORPORATION
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                            (IN THOUSANDS OF DOLLARS)






                                                      April 4, 1998              July 5, 1997
                                                      -------------              -------------
                                                       (unaudited)
                                                                             
ASSETS
Current assets:
  Cash                                                  $  1,164                   $   1,246
  Accounts receivable, net                               150,039                      85,240
  Accounts receivable from affiliates                        678                      14,443
  Inventories:
    Finished goods                                        68,247                      57,671
    Raw material and work in process                      26,268                      28,796
                                                       ---------                    --------
      Total inventories                                   94,515                      86,467
  Prepaid expenses                                        10,017                       6,119
                                                       ---------                    --------
 Total current assets                                    256,413                     193,515
Property, plant and equipment, (net of accumulated
  depreciation of $22,830 and $17,609, respectively)      48,948                      52,566
Intangibles and other assets, net                         76,388                      75,791
                                                       ---------                    --------
                                                       $ 381,749                    $321,872
                                                       =========                    ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Borrowing under revolving credit facility            $ 125,293                    $ 75,776
  Current portion of long-term debt                        7,868                       6,751
  Accounts payable and accrued liabilities                34,254                      33,138
  Accounts payable to affiliates                          22,030                      22,937
  Accrued income taxes                                     8,309                       1,795
                                                       ---------                    --------
     Total current liabilities                           197,754                     140,397
                                                       ---------                    --------

Long-term debt                                            38,573                     42,682
Deferred income taxes                                      5,071                      5,085

Stockholders' equity:
  Preferred Stock; $.01 par value                              -                          -
  Common Stock; $.001 par value                               23                         23
  Capital in excess of par value                         161,431                    160,186
  Cumulative translation adjustment                         (943)                      (741)
  Accumulated deficit                                    (14,004)                   (23,906)
  Treasury stock, at cost                                 (6,156)                    (1,854)
                                                       ---------                    --------
Total stockholders' equity                               140,351                     133,708
                                                       ---------                    --------
                                                       $ 381,749                    $321,872
                                                       =========                    ========




    THIS STATEMENT SHOULD BE READ IN CONJUNCTION WITH THE ACCOMPANYING NOTES
                 TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.



                                       2








                          AUTHENTIC FITNESS CORPORATION
           CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)
                   (IN THOUSANDS OF DOLLARS EXCEPT SHARE DATA)





                                         Third Quarter Ended                    Nine Months Ended
                                      -------------------------            --------------------------
                                       April 4,         April 5,             April 4,       April 5,
                                         1998             1997                 1998           1997
                                         ----             ----                 -----           ----
                                                                               
Net revenues                          $  127,935    $  104,952             $  237,554      $  214,060
Cost of goods sold                        74,287        58,364                138,397         129,697
                                       ---------     ---------                -------        --------
Gross profit                              53,648        46,588                 99,157          84,363
Selling, general and administrative
  expenses                                27,415        25,213                 71,528(a)       63,692
                                       ---------     ---------                -------        --------
Income before interest and
  income taxes                            26,233        21,375                 27,629          20,671
Interest expense                           4,187         3,484                 10,815           9,684
                                       ---------     ---------                -------        --------
Income before provision for
  income taxes                            22,046       17,891                  16,814          10,987
Provision for income taxes (b)             8,092        3,955                   6,052           3,955
                                       ---------     ---------                -------        --------
Net income                            $   13,954    $  13,936              $   10,762      $    7,032
                                       =========     =========                =======        ========

Net income per common share:
   Basic                              $    0.63     $    0.62              $     0.48      $     0.31
                                       =========     =========                =======        ========
   Diluted                            $    0.62     $    0.62              $     0.48      $     0.31
                                       =========     =========                =======        ========

Weighted average number of common
   shares outstanding:
     Basic                           22,301,263    22,405,488              22,235,068      22,358,016
                                     ==========    ==========              ==========      ==========
     Diluted                         22,615,561    22,565,456              22,435,903      22,494,331
                                     ==========    ==========              ==========      ==========



(a)Includes non-recurring expense of $1,408,000 in the nine months ended April
   4, 1998, related to the write-off of certain assets and other costs
   associated with the closing of the Company's twenty retail stores located in
   Bally's Fitness Centers and the consolidation of the Company's three
   California manufacturing facilities into two facilities.

(b)Due to the Company's net operating loss carry forward, the Company did not
   record an income tax provision or benefit until the third quarter of fiscal
   1997. The pro-forma tax provision at the full year rate of 36% would be
   $6,440 for the third quarter of fiscal 1997.

Related party transactions included in the Consolidated Condensed Statements of
Operations:






                                      Third Quarter Ended        Nine Months Ended 
                                      -------------------        ----------------- 
                                       April 4,  April 5,        April 4,  April 5,
                                         1998      1997            1998      1997  
                                       -------   -------         -------   ------- 
                                                                    
Product sales                          $   186   $ 2,648         $ 1,784   $15,552 
Purchases of goods and services          3,539     1,303           6,001     3,526 
Royalties paid or accrued                1,986     1,951           4,435     4,086 
Interest expense                         1,489     3,025           3,908     4,887 
Rent                                       127       144             416       500   



       THIS STATEMENT SHOULD BE READ IN CONJUNCTION WITH THE ACCOMPANYING
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.


                                        3









                          AUTHENTIC FITNESS CORPORATION
           CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
                           INCREASE (DECREASE) IN CASH
                            (IN THOUSANDS OF DOLLARS)



                                                                       Nine Months Ended
                                                                ---------------------------------
                                                                April 4, 1998        April 5,1997   
                                                                -------------        ------------   
                                                                                           
Cash flows from operating activities:                                                               
  Net income                                                      $ 10,762          $  7,032        
  Non cash items included in net income:                                                     
    Depreciation and amortization                                    7,754             6,557        
    Other                                                            3,020             2,597        
 Other changes in operating accounts                               (56,257)          (28,759)       
                                                                  --------          --------        
       Net cash used in operating activities                       (34,721)          (12,573)       
                                                                  --------          --------        
Cash flows from investing activities:                                                               
  Purchase of equipment and other long-term assets                  (3,328)          (18,803)       
  Other                                                                117            (2,773)       
                                                                  --------          --------        
     Net cash used in investing activities                          (3,211)          (21,576)       
                                                                  --------          --------        
Cash flows from financing activities:                                                               
  Borrowing (repayments) under revolving credit facility            49,517           (10,411)      
  Net proceeds (payments) from the sale of common stock and                                         
   the exercise of stock options                                    (2,965)              773        
  Repayments of debt                                                (2,992)             (427)       
  Proceeds from  the issuance of long-term debt                       --              50,274        
  Purchase of treasury stock                                        (4,302)             --          
  Dividends paid                                                      (839)             (861)       
  Increase in deferred financing costs                                (569)           (5,663)       
                                                                  --------          --------        
     Net cash provided from financing activities                    37,850            33,685        
                                                                  --------          --------        
Decrease in cash                                                       (82)             (464)       
Cash at beginning of period                                          1,246             1,499        
                                                                  --------          --------        
Cash at end of period                                             $  1,164          $  1,035        
                                                                  ========          ========        
Other changes in operating accounts:                                                                
    Accounts receivable                                           $(51,034)         $(31,065)       
    Inventories                                                     (8,048)          (28,277)       
    Other current assets                                            (3,898)            2,910        
    Accounts payable and accrued liabilities                           209            15,840        
    Accrued income taxes                                             6,514            11,833        
                                                                  --------          --------        
                                                                  $(56,257)         $(28,759)       
                                                                  ========          ========        



       THIS STATEMENT SHOULD BE READ IN CONJUNCTION WITH THE ACCOMPANYING
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.

                                       4








                          AUTHENTIC FITNESS CORPORATION
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

1.    The accompanying consolidated condensed financial statements have been
      prepared in accordance with generally accepted accounting principles and
      Securities and Exchange Commission rules and regulations for interim
      financial information. Accordingly, they do not contain all of the
      information and footnotes required by generally accepted accounting
      principles for complete financial statements. In the opinion of the
      Company, the accompanying consolidated condensed financial statements
      contain all of the adjustments (all of which were of a normal, recurring
      nature) necessary to present fairly the financial position of the Company
      as of April 4, 1998 as well as its results of operations and cash flows
      for the periods ended April 4, 1998 and April 5, 1997. Operating results
      for interim periods may not be indicative of results for the full fiscal
      year. The consolidated condensed balance sheet as of July 5, 1997 is
      derived from the audited consolidated balance sheet included in the
      Company's Annual Report on Form 10-K for the year then ended. For further
      information, refer to the consolidated financial statements and footnotes
      thereto included in the Company's Annual Report on Form 10-K for the
      fiscal year ended July 5, 1997.

2.    In May 1997, the Company's Board of Directors approved the Company's plan
      to purchase up to $10,000,000 of its Common Stock. In February 1998, the
      Board of Directors authorized the Company to increase the amount of its
      purchase of common stock from $10,000,000 to $20,000,000. As of April 4,
      1998, the Company had purchased 385,700 shares of its Common Stock at an
      average price of $15.96 per share for an aggregate purchase price of
      $6,156,000.

      As part of the Company's repurchase program the Company has entered into
      equity option arrangements to purchase Authentic Fitness Corporation
      Common Stock. At April 4, 1998 the Company had options outstanding on
      approximately 441,000 shares at an average forward price of $20.21 per
      share for a total value of $8,913,000. If these arrangements were settled
      on a net cash basis at their expiration dates, based upon the April 3,
      1998 market price for the Company's common stock of $19.00, the Company
      would be obligated to pay $532,085.

                                       5







                          AUTHENTIC FITNESS CORPORATION
        Notes to Consolidated Condensed Financial Statements (continued)

3.    During the first quarter of fiscal 1998 the Company closed its twenty
      Authentic Fitness Retail Stores located in Bally's Fitness Centers and
      consolidated its three California manufacturing facilities into two
      facilities. The total cost associated with these actions was $1,408,000
      ($859,000 net of income tax benefits of $549,000) and was included in
      selling, general and administrative expenses in the first quarter of
      fiscal 1998.

4.    On December 12, 1997, the Company amended its $200 Million
      Credit Agreement such that the Company's ability under the terms of the
      $200 Million Credit facility to purchase its own Common Stock was
      immediately increased from $10,000,000 to $20,000,000 and will further
      increase to $30,000,000 when the Company achieves $60,000,000 in EBITDA
      and an EBITDA to debt ratio of 2.75 to 1.  On March 18, 1998, after a
      syndication of the Company's $200 million credit facility was
      oversubscribed, the Company and its banks agreed to increase the amount
      of credit available under the Company's revolving loan from $150 million
      to $165 million ("Restated Credit Agreement") while maintaining the
      Company's outstanding balance of $45 million on its term loan. The terms
      of the Company's Restated Credit Agreement are the same as those of the
      $200 Million Credit Agreement.

5.    In the second quarter of fiscal 1998 the Company adopted
      Statement of Financial Accounting Standards No. 128, "Earnings per
      Share" ("FAS 128").  Accordingly, all periods have been restated to
      present basic and diluted income per share.

      Basic income per share is computed by dividing earnings available to
      common shareholders by the average number of common shares outstanding
      during each period. Earnings available to common shareholders represent
      reported net income less preferred and preference stock dividend
      requirements, as applicable.

      Diluted income per common share is computed by dividing diluted earnings
      available for common shareholders by the weighted average number of common
      and common equivalent shares outstanding during each period. Weighted
      average share computations assume the exercise of dilutive stock options
      and warrants, net of assumed treasury share repurchases at average market
      prices, and conversion of dilutive preferred and preference stock. Diluted
      earnings available to common shareholders represent earnings available to
      common shareholders plus preferred and preference stock dividend
      requirements, if applicable and interest savings resulting from the
      assumed conversions of dilutive securities.

                                       6






                          AUTHENTIC FITNESS CORPORATION
        Notes to Consolidated Condensed Financial Statements (continued)

      The weighted average number of shares of common stock outstanding is
      summarized as follows:




                                                      Third Quarter Ended          Nine Months Ended
                                                 --------------------------   --------------------------
                                                    April 4,       April 5,      April 4,       April 5,
                                                     1998           1997          1998           1997 
                                                 -----------    -----------   -----------    -----------
                                                                                         
Shares outstanding -
  begining of period                              22,131,196     22,393,686    22,294,730     22,330,730
  Shares issued                                      215,397         11,802        90,077         27,286
  Treasury shares purchased                          (45,330)          --        (149,739)          --
                                                 -----------    -----------   -----------    -----------
Weighted average shares
  outstanding - basic                             22,301,263     22,405,488    22,235,068     22,358,016
                                                 ===========    ===========   ===========    ===========
Common stock equivalents
  - using the treasury stock
  method (a)                                         314,298        159,968       200,835        136,315
                                                 -----------    -----------   -----------    -----------
Weighted average shares
  outstanding - diluted                           22,615,561     22,565,456    22,435,903     22,494,331
                                                 ===========    ===========   ===========    ===========



6.    On January 17, 1998 a fire damaged or destroyed certain inventory stored
      in one of the Company's six warehouses which is located in Los Angeles,
      California. The Company is fully insured for any inventory lost as well as
      profits lost due to business interruption. The Company does not expect the
      fire to have any material impact on its results of operations or financial
      position. The Company has recorded approximately $13.2 million in income
      representing estimated insurance claim recovery in excess of the cost of
      the inventory lost as of April 4, 1998. The Company has received
      approximately $16.7 million in insurance proceeds against inventory
      value through May 15, 1998.




                                       7









ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS.

            RESULTS OF OPERATIONS.

                     STATEMENT OF OPERATIONS (SELECTED DATA)
                        (amounts in millions of dollars)





                                               Third quarter ended     Nine months ended
                                               -------------------   -------------------
                                               April 4,   April 5,   April 4,   April 5,
                                                 1998       1997       1998       1997
                                               -------    -------    -------    -------
                                                                       
Net revenues                                 $  127.9   $  105.0    $ 237.6   $  214.1
Cost of goods sold                               74.3       58.4      138.4      129.7
                                              -------    -------    -------   --------
Gross profit                                     53.6       46.6       99.2       84.4
    % to net revenue                             41.9%      44.4%      41.7%      39.4%

Selling, general and administrative
   expenses                                      27.4       25.2       70.1       63.7
Non-recurring items                               --         --         1.4       --
                                              -------    -------     -------    -------
Income before interest and
   income taxes                                  26.2       21.4       27.7       20.7
Interest expense                                  4.1        3.5       10.8        9.7  
Income tax                                        8.1        4.0        6.1        4.0
                                              -------    -------     -------    -------
Net income                                       14.0       13.9       10.8        7.0
Pro-forma income tax (a)                          --         2.4        --          --
                                              -------    -------     -------    -------
Pro-forma net income                           $ 14.0     $ 11.5     $ 10.8(b)   $ 7.0
                                              =======    =======     =======    =======

Pro-forma net income per 
   common share

   Basic                                       $ 0.63     $ 0.51     $ 0.48(c)   $0.31
                                              =======    =======     =======    =======
   Diluted                                     $ 0.62     $ 0.51     $ 0.48(c)   $0.31
                                              =======    =======     =======    =======


(a) Reflects adjustment to reflect a pro-forma income tax provision of 36%,
which was the Company's effective income tax rate for the 1997 fiscal year.

(b) Net income before non-recurring items was $11.6 million.

(c) Earnings per share before non-recurring items was $0.52.

     Net revenues for the third quarter of fiscal 1998 increased 21.9% to $127.9
million from $105.0 million in the third quarter of fiscal 1997. Speedo'r'
Division net revenues increased 16.1% to $65.4 million in the third quarter of
fiscal 1998 from $56.3 million in the third quarter of fiscal 1997. Sales of
core racing and fitness swimwear increased 16.5% over last year.
The Designer Swimwear Division's net revenues for the third quarter of
fiscal 1998 increased 15.8% to $39.7 million from $34.3 million in the third
quarter of fiscal 1997. Net revenues for the Designer Swimwear Division for the
third quarter of fiscal 1998 include $7.0 million in proceeds from the Company's
insurance carrier for sales orders not shipped, which were being prepared for
shipment, related to the Company's warehouse fire in Los Angeles. Authentic
Fitness'r' Retail Division net revenues for the third quarter of fiscal 1998
increased 14.4% to $12.0 million from $10.5 million in the third quarter of
fiscal 1997. At May 5, 1998 the Company had 139 stores open. Same store sales
for the third quarter of fiscal 1998 increased 11.0% over the year earlier
period. Net revenues for the third quarter of fiscal 1998 also include
$6.2 million of other revenue related to retail inventory destroyed in the
Company's warehouse fire in Los Angeles.

    Net revenues for the first nine months of fiscal 1998 increased 11.0% to
$237.6 million from $214.1 million in the first nine months of fiscal 1997.
Net revenues for the


                                       8











first nine months of fiscal 1997 included $8.5 million from the discontinued
skiwear business. Excluding the discontinued skiwear business, net revenues
increased 15.5% in the first nine months of fiscal 1998 compared to the first
nine months of fiscal 1997. Speedo'r' Division net revenues increased 7.0%
compared to last year, however regular price sales increased 11.7% while
off-price sales decreased 9.9%, Designer Swimwear Division net revenues
increased 18.8% and Authentic Fitness'r' Retail Division net revenues increased
19.1%.

     Gross profit for the third quarter of fiscal 1998 increased 15.2% to $53.6
million from $46.6 million in the third quarter of fiscal 1997. The increase in
gross profit reflects the higher net revenues, as noted above. Gross profit as a
percentage of net revenues was 41.9% in the third quarter of fiscal 1998
compared to 44.4% in the third quarter of fiscal 1997. Gross profit for the
third quarter of fiscal 1998 and the third quarter of fiscal 1997 includes $13.2
million and $4.5 million of insurance proceeds, respectively. Gross profit as a
percentage of net revenues for the third quarter of fiscal 1998 includes the
impact of markdowns related to the Company's strategic decision to sell certain
slow moving inventory ahead of the market. Gross profit for the first nine
months of fiscal 1998 increased 17.5% to $99.2 million compared to $84.4
million in the first nine months of fiscal 1997. Gross profit as a percentage of
net revenues was 41.7% in the first nine months of fiscal 1998, an increase of
230 basis points over the 39.4% recorded in the first nine months of fiscal
1997. The increase in gross profit and gross profit as a percentage of net
revenues reflects favorable manufacturing variances, improved Speedo'r' sales
mix and higher Authentic Fitness'r' Retail Division sales.

     Selling, general and administrative expenses were $27.4 million (21.4%
of net revenues) in the third quarter of fiscal 1998 compared to $25.2 million
(24.0% of net revenues) in the third quarter of fiscal 1997. The increase in
selling, general and administrative expenses in the third quarter of fiscal
1998 compared to fiscal 1997 results primarily from higher variable selling
expense related to the higher net revenues. Selling, general and administrative
expenses for the first nine months of fiscal 1998 were $70.1 million (29.5% of
net revenues) compared to $63.7 million (29.8% of net revenues) in the first
nine months of fiscal 1997. The increase in selling, general and administrative
expenses primarily reflects increased variable selling costs and increased
depreciation and amortization expenses.

     The Company recorded $1.4 million ($0.9 million net of income tax benefits
of $0.5 million) of non-recurring expenses in the first quarter of fiscal 1998.
The non-recurring expenses primarily result from the write-off of fixed and
other assets related to the closing of the Company's twenty Authentic
Fitness'r' retail stores in Bally's Fitness Centers and to record costs
incurred in the consolidation of its three California manufacturing facilities
into two facilities.

     Interest expense was $4.2 million in the third quarter of fiscal 1998
compared to $3.5 million in the third quarter of fiscal 1997. Interest expense
for the first nine months of fiscal 1998 was $10.8 million compared to $9.7
million in the first nine months of fiscal


                                       9








1997. The increase in interest expense for both the third quarter and first nine
months of fiscal 1998 compared to fiscal 1997 reflects higher seasonal borrowing
requirements for incremental higher working capital necessary to support the
higher sales volume.

     The Company's effective income tax rate for the 1998 fiscal year is 36%,
equal to the effective income tax rate for fiscal 1997. The provision for income
taxes for the third quarter of both fiscal 1998 and fiscal 1997 reflects the
expense required to reflect the expected full year tax rate in the income tax
provision for the nine month year-to-date period. The Company did not record an
income tax provision or benefit in the second quarter or first six months of
fiscal 1997 due to the impact of the Company's net operating loss carry-forward.

   Net income for the third quarter of fiscal 1998 was $14.0 million compared to
net income of $13.9 million in the third quarter of fiscal 1997. Net income for
the third quarter of fiscal 1997, adjusted to reflect a pro-forma income tax
provision of 36% (equal to the effective income tax rate for fiscal 1997 and
fiscal 1998) was $11.5 million. The increase in net income for the third quarter
of fiscal 1998 compared to fiscal 1997 reflects the higher gross profit and
operating income, as noted above. Net income for the first nine months of fiscal
1998 was $10.8 million, an increase of 53% over the $7.0 million recorded in the
first nine months of fiscal 1997. The increase in net income in the first nine
months of fiscal 1998 compared to the first nine months of fiscal 1997 reflects
the higher operating income, as noted above.

CAPITAL RESOURCES AND LIQUIDITY.

      On September 6, 1996, the Company entered into a $200 million Credit
Agreement with GE Capital, The Bank of Nova Scotia, Societe Generale and Union
Bank of California (the "$200 Million Credit Agreement"). The $200 Million
Credit Agreement is for a term of five years and provides for a term loan ("Term
Loan") in the amount of $50 million and a revolving loan facility (Revolving
Loan") in the amount of $150 million. Borrowing under the $200 Million Credit
Agreement accrues interest at the lenders' base rate or at LIBOR plus 1.0%. The
rate of interest payable on outstanding borrowings will be automatically reduced
to as low as LIBOR plus 0.75% based upon improvements in the Company's EBITDA to
debt ratio. On December 12, 1997, the Company amended the $200 Million Credit
Agreement allowing the Company to immediately increase the amount of its stock
repurchase program to $20 million and to increase the program to $30 million
upon the Company's attaining annual EBITDA of $60 million and an EBITDA to debt
ratio of 2.75 to 1. On March 18, 1998, after a syndication of the Company's $200
million credit facility was oversubscribed, the Company and
its banks agreed to increase the amount of credit available under the Company's
revolving loan from $150 million to $165 million ("Restated Credit Agreement").
The terms of the Company's Restated Credit Agreement are the same as those of
the $200 Million Credit Agreement.

     In May 1997, the Company's Board of Directors approved a stock repurchase
program, which allows the Company to buy up to $10 million of its outstanding
Common Stock, subsequently increased to $20 million. As of May 15, 1998, the
Company had purchased 385,700 shares of its Common Stock at an average price of
$15.96 per share. The aggregate cost of the shares was $6.2 million.

                                       10








     On August 16, 1995, consistent with the Company's goal of providing
increased shareholder value, the Company declared its first quarterly cash
dividend of 1.25[c] per share, equivalent of an annual rate of 5[c] per share.
The Company has since declared eleven successive quarterly cash dividends
of 1.25[c] per share. The Company believes that the payment of a regular
quarterly cash dividend helps broaden the Company's shareholder base.

     The Company plans to expand its channels of distribution and provide growth
in its operations by opening additional Speedo'r' Authentic Fitness'r' retail
stores. The Company currently has 139 stores open. The cost of leasehold
improvements, fixtures and the additional working capital associated with the
opening of an average new store is expected to be approximately $250,000.

    The Company's liquidity requirements arise primarily from its debt service
requirements and the funding of the Company's working capital needs, primarily
inventory and accounts receivable. The Company's borrowing requirements are
seasonal, with peak working capital needs arising at the end of the third
quarter and beginning of the fourth quarter of the fiscal year. The Company
typically generates nearly all of its operating cash flow in the fourth quarter
of the fiscal year reflecting third and fourth quarter shipments and the sale of
inventory built during the first half of the fiscal year. The Company meets its
seasonal working capital needs by utilizing amounts available under its
Revolving Loan.

     Cash used in operating activities for the first nine months of fiscal 1998
was $34.7 million compared to $12.6 million in the first nine months of
fiscal 1997. The increase in cash used in operating activities in the first nine
months of fiscal 1998 compared to the first nine months of fiscal 1997 primarily
reflects higher net income offset by higher working capital usage. Cash required
to support the seasonal increase in inventory decreased over $20.0 million in
the first nine months of fiscal 1998 compared to the first nine months of fiscal
1997 reflecting improved inventory management. Accounts receivable increased
$51.0 million in the first nine months of fiscal 1998 compared to an increase of
$31.1 million in the first nine months of fiscal 1997. The increase in accounts
receivable reflects the overall increase in sales volume in the third quarter of
fiscal 1998 compared to fiscal 1997. Accounts payable and accrued liabilities
increased $0.2 million in the first nine months of fiscal 1998 from year-end
compared to an increase of $15.8 million in the first nine months of fiscal
1997. Cash used to reduce accounts payable and accrued liabilities reflects the
timing of certain payments, primarily to suppliers and contractors in fiscal
1998 compared to fiscal 1997. In addition, the Company received approximately
$11.8 million of net income tax refunds in fiscal 1997 compared to $6.5 million
in fiscal 1998.

     Cash used in investing activities was $3.2 million in the first nine
months of fiscal 1998 compared to $21.6 million in the first nine months of
fiscal 1997. The decrease in cash used in investing activities primarily
reflects lower capital expenditures of $15.5 million. Capital expenditures for
the first nine months of fiscal 1997 primarily reflect the opening of
approximately 50 Authentic Fitness'r' retail stores in the first half of fiscal
1997.


                                       11









Capital expenditures in the first nine months of fiscal 1998 primarily reflect
capital expenditures related to the opening of new Authentic Fitness'r' retail
stores and ongoing capital expenditures related to existing systems and
facilities. Capital expenditures for the fourth quarter of fiscal 1998 and for
fiscal 1999 are expected to increase substantially to reflect the implementation
of the Company's new computer systems and to reflect an increase in the opening
of new Authentic Fitness'r' retail stores.

     Cash provided from financing activities was $37.8 million in the first nine
months of fiscal 1998 compared to $33.7 million in the first nine months of
fiscal 1997. Cash provided from financing activities in the first nine months of
fiscal 1998 primarily reflects seasonal borrowing under the Company's Revolving
Loan partially offset by the repurchase of $4.3 million of the Company's Common
Stock and the repayment of $3.0 million of debt. Cash provided from financing
activities in the first nine months of fiscal 1997 primarily reflects the
refinancing of the Company's debt agreements and the payment of related debt
issue costs.

     The Company's revolving loan balance was $125.3 million at the end of the
third quarter of fiscal 1998. At May 15, 1998 the Company had approximately $48
million of additional credit available under its Revolving Loan.

     The Company believes that funds available under its Restated Credit
Agreement, as noted above, combined with cash flow to be generated from future
operations will be sufficient for the operations of the Company, including debt
service, dividend payments and costs associated with the expansion of its
Authentic Fitness'r' retail stores for at least the next twelve months.
Although the Company believes that its current credit agreement and cash
flow to be generated from future operations will also be sufficient for its
long-term operations (periods beyond the next twelve months) circumstances
may arise that would require the Company to seek additional financing. In those
circumstances the Company expects to evaluate additional sources of funds, for
example, sales of additional common stock and expanded or additional bank credit
facilities.

YEAR 2000 COMPLIANCE

     Following a comprehensive study of the Company's current systems and future
system requirements, the Company will initiate a program to update or replace
existing systems with enhanced hardware and software applications. The
objectives of the new program are to achieve competitive benefits for the
Company, as well as assuring that all systems are "Year 2000" compliant.
Implementation of this program is expected to require expenditures, primarily
capital, of approximately $12 million over the next two years. Funding
requirements have been incorporated into the Company's capital and operating
expenditure plans and are not expected to have a material adverse impact on the
Company's financial condition, results of operations or liquidity.


                                       12









                       PART II - OTHER INFORMATION

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

         (a)   Exhibits.

       10.19   Restated Credit Agreement, dated as of March 18, 1998, among
               Authentic Fitness Products, Inc. as Borrower and Authentic
               Fitness Corporation, The Financial Institutions named as
               Lenders and The Bank of Nova Scotia and General Electric Capital
               Corporation as Agents, and The Bank of Nova Scotia as
               Administrative Agent, Paying Agent, Swing Line Bank and Fronting
               Bank, and General Electric Capital Corporation as Documentation
               Agent and Collateral Agent and Societe Generale, as Co-Agent.

      27.1     Financial Data Schedule

      (b)      None.


                                       13









                                 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.

                                    AUTHENTIC FITNESS CORPORATION

Date:  May 18, 1998                       By: /s/ CHRISTOPHER G. STAFF
                                              ------------------------
                                              Christopher G. Staff
                                              President and Chief Operating
                                              Officer

Date:  May 18, 1998                       By: /s/ WALLIS H. BROOKS
                                              --------------------
                                              Wallis H. Brooks
                                              Senior Vice President
                                              and Chief Financial Officer
                                              Principal Financial and
                                              Accounting  Officer

                                       14




                          STATEMENT OF DIFFERENCES
                          ------------------------

The registered trademark symbol shall be expressed as.................   'r'
The cent symbol shall be expressed as.................................   [c]