1

                       SECURITIES AND EXCHANGE COMMISSION

                                Washington, D.C.

                                      20549

                                   FORM 10-Q/A

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


For the quarter ended                                       Commission File
  November 25, 2000                                          Number 1-8504


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


      Massachusetts                                          04-2103460
(State of Incorporation)                               (IRS Employer ID Number)


                                 68 Jonspin Road
                         Wilmington, Massachusetts 01887
                    (Address of principal executive offices)

                  Registrant's telephone number: (978) 658-8888

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                              Yes [X]    No [ ]

The number of outstanding shares of the registrant's Common Stock and Class B
Common Stock as of January 3, 2001 were 9,096,834 and 10,243,744 respectively.

Introductory Note

UniFirst Corporation (the "Company" or "UniFirst") hereby amends and restates in
its entirety the Company's Quarterly Report on Form 10-Q for the first quarter
ended November 25, 2000 filed with the Securities and Exchange Commission on
January 9, 2001. This form 10-Q/A is being filed to include restated financial
information and disclosures relating to the Company's accounting restatement
announced on June 26, 2001 relating to the implementation of Statement of
Financial Accounting Standards (SFAS) No. 133, "Accounting for Derivative
Instruments and Hedging Activities", as amended, which became effective for the
Company in fiscal 2001. The specific items amended to reflect the impact of the
accounting restatement are Items 1, 2 and 3 below.
   2


PART 1 - FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS
FORM 10-Q/A
UNIFIRST CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)



                                                                                (As restated)
                  (In thousands, except per share data)                          November 25,          August 26,      November 27,
                                                                                         2000               2000*              1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
Assets
Current assets:

  Cash                                                                             $   4,486           $   7,137          $   2,101
  Receivables                                                                         61,701              54,015             57,986
  Inventories                                                                         27,095              27,598             22,055
  Rental merchandise in service                                                       60,937              59,256             57,688
  Prepaid expenses                                                                       313                 299                205
- ------------------------------------------------------------------------------------------------------------------------------------
     Total current assets                                                            154,532             148,305            140,035
- ------------------------------------------------------------------------------------------------------------------------------------
Property and equipment:
  Land, buildings and leasehold improvements                                         197,072             194,619            180,736
  Machinery and equipment                                                            208,086             205,883            196,343
  Motor vehicles                                                                      54,535              53,535             49,686
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                     459,693             454,037            426,765
  Less - accumulated depreciation                                                    196,998             191,704            179,480
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                     262,695             262,333            247,285
- ------------------------------------------------------------------------------------------------------------------------------------
Other assets                                                                          89,294              89,512             88,677
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                   $ 506,521           $ 500,150          $ 475,997
====================================================================================================================================

Liabilities and Shareholders' Equity
Current liabilities:

  Current maturities of long-term obligations                                      $   1,804           $   1,903          $   1,619
  Notes payable                                                                          964               1,118              2,394
  Accounts payable                                                                    19,543              19,718             18,277
  Accrued liabilities                                                                 51,477              47,170             49,547
  Accrued and deferred income taxes                                                   15,004              12,294             10,205
- ------------------------------------------------------------------------------------------------------------------------------------
     Total current liabilities                                                        88,792              82,203             82,042
- ------------------------------------------------------------------------------------------------------------------------------------
Long-term obligations, net of current maturities                                     120,196             124,735            114,172
Deferred income taxes                                                                 22,305              22,040             20,931
- ------------------------------------------------------------------------------------------------------------------------------------
Shareholders' equity:
  Preferred stock, $1.00 par value; 2,000,000
    shares authorized; none issued                                                        --                  --                 --
  Common stock, $.10 par value; 30,000,000
    shares authorized; issued
    10,499,634 shares                                                                  1,051               1,050              1,050
  Class B Common stock, $.10 par value; 20,000,000
    shares authorized; issued and outstanding
    10,243,744 shares                                                                  1,025               1,026              1,026
  Treasury stock, 1,271,800 shares, at cost                                         (21,779)            (20,049)           (20,049)
  Capital surplus                                                                     12,438              12,438             12,438
  Retained earnings                                                                  284,853             278,676            266,250
  Accumulated other comprehensive income                                              (2,360)             (1,969)            (1,863)
- ------------------------------------------------------------------------------------------------------------------------------------
     Total shareholders' equity                                                      275,228             271,172            258,852
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                   $ 506,521           $ 500,150          $ 475,997
====================================================================================================================================


* Condensed from audited financial statements

The accompanying notes are an integral part of these condensed consolidated
financial statements.


   3



FORM 10-Q/A
UNIFIRST CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(unaudited)


                                                                       (As restated)
                                                                            Thirteen            Thirteen
                                                                         weeks ended         weeks ended
              (In thousands, except per share data)                     November 25,        November 27,
                                                                                2000                1999
- ---------------------------------------------------------------------------------------------------------
                                                                                          
Revenues                                                                    $141,009            $131,790
- ---------------------------------------------------------------------------------------------------------

Costs and expenses:
   Operating costs                                                            86,749              81,839
   Selling and administrative expenses                                        31,159              31,023
   Depreciation and amortization                                               9,166               8,531
- ---------------------------------------------------------------------------------------------------------
                                                                             127,074             121,393
- ---------------------------------------------------------------------------------------------------------

Income from operations                                                        13,935              10,397
- ---------------------------------------------------------------------------------------------------------

Other expense (income):
   Interest expense                                                            2,630               1,709
   Interest income                                                             (220)               (119)
   Interest rate swap expense                                                    515                   -
- ---------------------------------------------------------------------------------------------------------
                                                                               2,925               1,590
- ---------------------------------------------------------------------------------------------------------

Income before income taxes                                                    11,010               8,807
Provision for income taxes                                                     4,184               3,347
- ---------------------------------------------------------------------------------------------------------

Net income                                                                    $6,826              $5,460
=========================================================================================================

Weighted average number of shares outstanding -
  basic & diluted                                                             19,620              19,690
=========================================================================================================

Net income per share - basic & diluted                                         $0.35               $0.28
=========================================================================================================


The accompanying notes are an integral part of these condensed consolidated
financial statements.


   4


FORM 10-Q/A
UNIFIRST CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)


                                                                                    (As restated)
                                                                                         Thirteen             Thirteen
                                                                                      weeks ended          weeks ended
                               (In thousands)                                        November 25,         November 27,
                                                                                             2000                 1999
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                          
Cash flows from operating activities:
Net Income                                                                                 $6,826               $5,460
  Adjustments:
    Depreciation                                                                            7,427                6,933
    Amortization of other assets                                                            1,739                1,598
    Intrest rate swap expense                                                                 515                   --
    Changes in assets and liabilities, net of acquisitions:
      Receivables                                                                          (7,818)              (6,157)
      Inventories                                                                             422                5,327
      Rental merchandise in service                                                        (1,820)              (1,894)
      Prepaid expenses                                                                        (15)                  (6)
      Accounts payable                                                                       (113)                 507
      Accrued liabilities                                                                   3,816                2,878
      Accrued and deferred income taxes                                                     2,752                2,434
      Deferred income taxes                                                                   293                  234
- -----------------------------------------------------------------------------------------------------------------------
  Net cash provided by operating activities                                                14,024               17,314
- -----------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:

Acquisition of businesses, net of cash acquired                                                 -                (533)
Capital expenditures                                                                       (8,169)             (11,875)
Increase in other assets                                                                   (1,335)              (3,246)
- -----------------------------------------------------------------------------------------------------------------------
  Net cash used in investing activities                                                    (9,504)             (15,654)
- -----------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:

Increase in debt                                                                                -                3,090
Reduction of debt                                                                          (4,792)              (1,435)
Repurchase of common stock                                                                 (1,730)              (3,466)
Cash dividends                                                                               (649)                (660)
- -----------------------------------------------------------------------------------------------------------------------
  Net cash used in financing activities                                                    (7,171)              (2,471)
- -----------------------------------------------------------------------------------------------------------------------

Net decrease in cash                                                                       (2,651)                (811)
Cash at beginning of period                                                                 7,137                2,912
- -----------------------------------------------------------------------------------------------------------------------
Cash at end of period                                                                      $4,486               $2,101
=======================================================================================================================

Supplemental disclosure of cash flow information:

Interest paid                                                                              $1,571               $1,642
Income taxes paid                                                                           1,208                  651
=======================================================================================================================


The accompanying notes are an integral part of these condensed consolidated
financial statements.


   5


                                   FORM 10-Q/A
                      UNIFIRST CORPORATION AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                 FOR THE THIRTEEN WEEKS ENDED NOVEMBER 25, 2000


1.   These condensed consolidated financial statements have been prepared by the
     Company without audit, pursuant to the rules and regulations of the
     Securities and Exchange Commission. Certain information and footnote
     disclosures normally included in financial statements prepared in
     accordance with generally accepted accounting principles have been
     condensed or omitted pursuant to such rules and regulations; however, the
     Company believes that the information furnished reflects all adjustments
     (consisting only of normal recurring adjustments) which are, in the opinion
     of management, necessary to a fair statement of results for the interim
     period. It is suggested that these condensed consolidated financial
     statements should be read in conjunction with the financial statements and
     the notes, thereto, included in the Company's latest annual report on Form
     10-K. Results for an interim period are not indicative of any future
     interim periods or for an entire fiscal year.

2.   From time to time, the Company is subject to legal proceedings and claims
     arising from the conduct of its business operations, including legal
     proceedings and claims relating to personal injury, customer contract,
     employment and environmental matters. In the opinion of management, such
     proceedings and claims are not likely to result in losses which would have
     a material adverse effect upon the financial position or results of
     operations of the Company.

3.   The components of comprehensive income for the thirteen week periods ended
     November 25, 2000 and November 27, 1999 were as follows:


                                                     (As restated)
                                                                   Thirteen             Thirteen
                                                                weeks ended          weeks ended
                    (in thousands)                             November 25,         November 27,
                                                                       2000                 1999
- -------------------------------------------------------------------------------------------------
                                                                                    
Net income                                                           $6,826               $5,460

Other comprehensive income:
  Foreign currency translation adjustments                            (391)                   85
                                                       ------------------------------------------

Comprehensive income                                                 $6,435               $5,545
                                                       ==========================================




4.   Net income per share is calculated using the weighted average number of
     common and dilutive potential common shares outstanding during the year.
     Anti-dilutive shares of 113,500 for the thirteen weeks ended November 25,
     2000 have been excluded from the weighted average number of common and
     dilutive potential common shares outstanding.

5.   Statement of Financial Accounting Standards No. 133, "Accounting for
     Derivative Instruments and Hedging Activities," as amended ("SFAS 133"),
     establishes standards for accounting and reporting derivative instruments,
     including certain derivative instruments embedded in other contracts,
     (collectively referred to as derivatives) and for hedging activities.
     Effective August 27, 2000, the Company adopted SFAS 133. The Company has
     entered into interest rate swap agreements to manage its exposure to
     movements in interest rates on its variable rate debt. The swap agreements
     are cash flow hedges and are used to manage exposure to interest rate
     movement by effectively changing the variable rate to a fixed rate. Such
     instruments are matched with underlying borrowings. SFAS 133 eliminates
     special hedge accounting if a swap agreement does not meet certain
     criteria, thus requiring the Company to reflect all changes in the fair
     value of the swap agreement in earnings in the period of the change. Since
     the Company's current swap agreement does not meet the required criteria
     necessary to use special hedge accounting, the Company recorded a $0.5
     million charge, for the quarter ended November 25, 2000, through other
     expense, as a result of the change in the fair value of the swap agreement.

   6
6.   The Company has restated the results of its operations for the first
     quarter of fiscal 2001 due to the implementation of SFAS No. 133. As
     previously disclosed, the Company has an interest rate swap agreement with
     a bank with a notional amount of $40 million and a fixed pay rate of 6.38%.
     This agreement matures on October 13, 2004, but allows the bank to
     terminate the agreement on October 15, 2002. SFAS No. 133 requires that any
     changes in the agreement's fair market value be reflected in earnings in
     the period of the charge. The impact of adopting this accounting standard
     resulted in a charge of $0.5 million in the fiscal 2001 first quarter. This
     charge is reflected in the Condensed Consolidated Statements of Income in
     the Other expense (income) section, and reduced earnings per share by $.01
     in the first quarter.

The effect of the restatement is shown in the table below:



                                         Thirteen weeks ended
                                            November 25, 2000
                                         --------------------

                                     
Net income as previously reported                      $7,145
Impact of restatement for:
     SFAS No. 133                                        (515)
     Provision for income taxes                           196

Net income as restated                                 $6,826


As a result of the foregoing factors, the Company's first quarter fiscal 2001
condensed consolidated financial statements have been restated from the amounts
previously reported. The principal effects of these items on the accompanying
financial statements are set forth below:



                                                       THIRTEEN WEEKS ENDED
                                           NOVEMBER 25, 2000       NOVEMBER 25, 2000
                                        ----------------------     -----------------
                                        AS PREVIOUSLY REPORTED        AS RESTATED

                                                                
Interest rate swap expense                             $    --            $   515
Income before income taxes                              11,525             11,010
Provision for income taxes                               4,380              4,184
Net income                                             $ 7,145            $ 6,826
Net income per share-basic & diluted                   $  0.36            $  0.35





                                                AS OF NOVEMBER 25, 2000
                                   -----------------------------------------
                                   AS PREVIOUSLY REPORTED        AS RESTATED

                                                           
Accrued liabilities                              $ 50,962           $ 51,477
Accrued and deferred income taxes                  15,186             15,004
Total current liabilities                          88,459             88,792
Deferred income taxes                              22,319             22,305
Retained earnings                                 285,172            284,853
Total shareholders' equity                        275,547            275,228

   7


                                   FORM 10-Q/A
                      UNIFIRST CORPORATION AND SUBSIDIARIES

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

                 FOR THE THIRTEEN WEEKS ENDED NOVEMBER 25, 2000


RESULTS OF OPERATIONS

THIRTEEN WEEKS OF FISCAL 2001 COMPARED WITH THIRTEEN WEEKS OF FISCAL 2000

REVENUES. Fiscal 2001 first quarter revenues increased $9.2 million or 7.0% to
$141.0 million as compared with $131.8 million for the fiscal 2000 first
quarter. This increase can be attributed to growth from existing operations
(5.7%), price increases (1.0%) and acquisitions (.3%). Growth from existing
operations was primarily from the conventional uniform rental business (3.6%)
and from the nuclear garment services business (2.1%). The increase in revenues
from acquisitions resulted from one acquisition made in fiscal 2000.

OPERATING COSTS. Operating costs increased to $86.7 million for the first
quarter of fiscal 2001 as compared with $81.8 million for the same period of
fiscal 2000 as a result of costs associated with increased revenues. As a
percentage of revenues, operating costs decreased to 61.5% from 62.1% for these
periods, primarily due to lower merchandise costs.

SELLING AND ADMINISTRATIVE EXPENSES. The Company's selling and administrative
expenses increased to $31.2 million, or 22.1% of revenues, for the first quarter
of fiscal 2001 as compared with $31.0 million, or 23.5% of revenues, for the
same period in fiscal 2000. These costs were favorably impacted by a $1.1
million settlement received in a lawsuit related to the Company's nuclear
garment services business. Excluding this settlement, these expenses would have
been $32.3 million, or 22.9% of revenues, in the fiscal 2001 first quarter.

DEPRECIATION AND AMORTIZATION. The Company's depreciation and amortization
expense increased to $9.2 million for the first quarter of fiscal 2001 as
compared with $8.5 million for the same period in fiscal 2000. As a percentage
of revenues, depreciation and amortization expense was 6.5% for both periods.

OTHER EXPENSE (INCOME). Net interest expense (interest expense less interest
income) was $2.4 million, or 1.7% of revenues, for the first quarter of fiscal
2001 as compared with $1.6 million, or 1.2% of revenues, for the same period in
fiscal 2000. The increase is primarily attributable to higher interest rates in
the fiscal 2001 quarter. Interest rate swap expense was $0.5 million, or 0.4% of
revenues, for the first quarter of fiscal 2001 due to the implementation of
Statement of Financial Accounting Standard (SFAS) No. 133, "Accounting for
Derivative Instruments and Hedging Activities", as amended. See Note 6 for a
further discussion of the impact of this change.

INCOME TAXES. The Company's effective income tax rate was 38.0% for both the
first quarter of fiscal 2001 and the first quarter of fiscal 2000.


   8
LIQUIDITY AND CAPITAL RESOURCES

Shareholders' equity at November 25, 2000 was $275.2 million, or 69.3% of total
capitalization.

During the thirteen weeks ended November 25, 2000 net cash provided by operating
activities ($14.0 million) was primarily used for capital expenditures ($8.2
million), debt repayment ($4.8 million) and repurchase of common stock ($1.7
million).

The Company had $4.5 million in cash and $39.4 million available on its $170
million unsecured line of credit with a syndicate of banks as of November 25,
2000. The Company believes its generated cash from operations and its borrowing
capacity will adequately cover its foreseeable capital requirements.

SEASONALITY

Historically, the Company's revenues and operating results have varied from
quarter to quarter and are expected to continue to fluctuate in the future.
These fluctuations have been due to a number of factors, including: general
economic conditions in the Company's markets; the timing of acquisitions and of
commencing start-up operations and related costs; the effectiveness of
integrating acquired businesses and start-up operations; the timing of nuclear
plant outages; capital expenditures; seasonal rental and purchasing patterns of
the Company's customers; and price changes in response to competitive factors.
In addition, the Company's operating results historically have been lower during
the second and fourth fiscal quarters than during the other quarters of the
fiscal year. The operating results for any historical quarter are not
necessarily indicative of the results to be expected for an entire fiscal year
or any other interim periods.

EFFECTS OF INFLATION

Inflation has had the effect of increasing the reported amounts of the Company's
revenues and costs. The Company uses the last-in, first-out (LIFO) method to
value a significant portion of inventories. This method tends to reduce the
amount of income due to inflation included in the Company's results of
operations. The Company believes that, through increases in its prices and
productivity improvements, it has been able to recover increases in costs and
expenses attributable to inflation.

SAFE HARBOR FOR FORWARD LOOKING STATEMENTS

Forward looking statements contained in this quarterly report are subject to the
safe harbor created by the Private Securities Litigation Reform Act of 1995 and
are highly dependent upon a variety of important factors that could cause actual
results to differ materially from those reflected in such forward looking
statements. Such factors include uncertainties regarding the transfer of the
Company's manufacturing facilities to new facilities in Mexico, the Company's
ability to consummate and successfully integrate acquired businesses,
uncertainties regarding any existing or newly-discovered expenses and
liabilities related to environmental compliance and remediation, the Company's
ability to compete successfully without any significant degradation in its
margin rates, seasonal fluctuations in business levels, uncertainties regarding
the price levels of natural gas, electricity and fuel, control of the Company by
the Croatti family and general economic conditions. When used in this quarterly
report, the words "intend," "anticipate," "believe," "estimate," and "expect"
and similar expressions as they relate to the Company are included to identify
such forward looking statements.


   9


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Foreign Currency Exchange Risk

Management has determined that all of the Company's foreign subsidiaries operate
primarily in local currencies that represent the functional currencies of the
subsidiaries. All assets and liabilities of foreign subsidiaries are translated
into U.S. dollars using the exchange rate prevailing at the balance sheet date,
while income and expense accounts are translated at average exchange rates
during the year. As such, the Company's operating results are affected by
fluctuations in the value of the U.S. dollar as compared to currencies in
foreign countries, as a result of the Company's transactions in these foreign
markets. The Company does not operate a hedging program to mitigate the effect
of a significant rapid change in the value of the Dutch Guilder or the Canadian
Dollar as compared to the U.S. dollar. If such a change did occur, the Company
would have to take into account a currency exchange gain or loss in the amount
of the change in the U.S. dollar denominated balance of the amounts outstanding
at the time of such change. While the Company does not believe such a gain or
loss is likely, and would not likely be material, there can be no assurance that
such a loss would not have an adverse material effect on the Company's results
of operations or financial condition.

Interest Rate Risk

The Company is exposed to market risk from changes in interest rates which may
adversely affect its financial position, results of operations and cash flows.
In seeking to minimize the risks from interest rate fluctuations, the Company
manages exposures through its regular operating and financing activities. In
fiscal 2000 the Company entered into an interest rate swap agreement with a
bank, notional amount $40 million, maturing October 13, 2004. The Company pays a
fixed rate of 6.38% and receives a variable rate tied to the LIBOR rate. As of
November 25, 2000 the variable rate was 6.80%. On October 15, 2002, the bank has
the option to terminate the swap agreement without further obligation to make
payments to the Company. See Note 6 for a discussion of the fair market value of
the Company's interest rate swap agreement.

The Company is exposed to interest rate risk primarily through its borrowings
under its $170 million unsecured line of credit with a syndicate of banks. Under
the line of credit, the Company may borrow funds at variable interest rates
based on the Eurodollar rate or the bank's money market rate, as selected by the
Company. As of November 25, 2000 and November 27, 1999, the fair market value of
the Company's outstanding debt approximates its carrying value.


   10



                           PART II - OTHER INFORMATION

                                   FORM 10-Q/A
                      UNIFIRST CORPORATION AND SUBSIDIARIES

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits: None

(b) Reports on Form 8-K: None

                                   SIGNATURES

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

                              UNIFIRST CORPORATION

                             /s/ RONALD D. CROATTI
                             --------------------------
                                 Ronald D. Croatti
                       President and Chief Executive Officer

Date:  July 10, 2001


                              /s/ JOHN B. BARTLETT
                              ------------------------
                                  John B. Bartlett
                               Senior Vice President
                             and Chief Financial Officer