FORM 10-Q
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

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

             For the quarterly period ended       December 23, 2001
                                                  -----------------

          [ ] 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       1-10542
                                                   -------

                                   UNIFI, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            New York                                      11-2165495
- -------------------------------               ----------------------------------
(State or other jurisdiction of                        (I.R.S. Employer
 incorporation or organization)                       Identification No.)

P.O. Box 19109 - 7201 West Friendly Avenue
Greensboro, NC                                              27419
- ------------------------------------------        ------------------------------
(Address of principal executive offices)                 (Zip Code)

                                 (336) 294-4410
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                      Same
- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)

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 [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's class of
common stock, as of the latest practicable date.

                Class                           Outstanding at January 27, 2002
- --------------------------------------          -------------------------------
Common stock, par value $.10 per share                 53,825,533 Shares




Part I. Financial Information

                                   UNIFI, INC.
                      Condensed Consolidated Balance Sheets
- --------------------------------------------------------------------------------
                                                     December 23,     June 24,
                                                          2001          2001
                                                     -----------    -----------
                                                     (Unaudited)      (Note)
                                                       (Amounts in Thousands)
ASSETS:
Current assets:
    Cash and cash equivalents                        $    14,640    $     6,634
    Receivables                                          140,712        171,744
    Inventories:
       Raw materials and supplies                         52,543         47,374
       Work in process                                    10,959         12,527
       Finished goods                                     56,037         64,533
    Other current assets                                   2,761          6,882
                                                     -----------    -----------
       Total current assets                              277,652        309,694
                                                     -----------    -----------
Property, plant and equipment                          1,214,599      1,209,927
    Less:  accumulated depreciation                      684,355        647,614
                                                     -----------    -----------
                                                         530,244        562,313
Investments in unconsolidated affiliates                 176,114        167,286
Goodwill                                                  59,733         59,733
Other intangible assets, net                               2,357          3,406
Other noncurrent assets                                   35,107         34,887
                                                     -----------    -----------
       Total assets                                  $ 1,081,207    $ 1,137,319
                                                     ===========    ===========

LIABILITIES AND SHAREHOLDERS' EQUITY:
Current liabilities:
    Accounts payable                                 $    60,388    $   100,086
    Accrued expenses                                      52,681         59,866
    Income taxes payable                                   9,570             72
    Current maturities of long-term debt and other
      current liabilities                                  9,715         85,962
                                                     -----------    -----------
       Total current liabilities                         132,354        245,986
Long-term debt and other liabilities                     315,958        259,188
Deferred income taxes                                     80,270         80,307
Minority interests                                        12,081         11,295
Shareholders' equity:
    Common stock                                           5,383          5,382
    Retained earnings                                    588,526        589,360
    Unearned compensation                                   (922)        (1,203)
    Accumulated other comprehensive loss                 (52,443)       (52,996)
                                                     -----------    -----------
       Total shareholders' equity                        540,544        540,543
                                                     -----------    -----------
       Total liabilities and shareholders' equity    $ 1,081,207    $ 1,137,319
                                                     ===========    ===========

- -----------
Note: The balance sheet at June 24, 2001, has been derived from the audited
financial statements at that date but does not include all of the information
and footnotes required by generally accepted accounting principles for complete
financial statements.

See Accompanying Notes to Condensed Consolidated Financial Statements.


                                       2



                                   UNIFI, INC.
                 Condensed Consolidated Statements of Operations
                                   (Unaudited)

- --------------------------------------------------------------------------------
                                          For the                For the
                                       Quarters Ended         Six Months Ended
                                    --------------------    --------------------
                                     Dec. 23,   Dec. 24,    Dec. 23,   Dec. 24,
                                       2001       2000        2001       2000
                                     --------   --------    --------   --------
                                    (Amounts in Thousands Except Per Share Data)

Net sales                           $ 221,655  $ 299,143   $ 444,681  $ 618,306
Cost of goods sold                    206,158    271,103     406,946    552,606
Selling, general & admin. expense      11,487     17,890      23,065     33,922
Interest expense                        6,135      8,483      12,334     16,790
Interest income                           509        691       1,274      1,812
Other expense                           2,417      2,858         760      7,370
Equity in losses of unconsolidated
  affiliates                            1,411        377       1,736      1,808
Minority interests                          0      2,723         861      5,482
                                    ---------  ---------   ---------  ---------
Income (loss) before income taxes      (5,444)    (3,600)        253      2,140
Provision (benefit) for income
  taxes                                (1,929)      (172)      1,102      2,685
                                    ---------  ---------   ---------  ---------
Net loss                            $  (3,515) $  (3,428)  $    (849) $    (545)
                                    =========  =========   =========  =========


Loss per common share - basic       $   (0.07) $   (0.06)  $   (0.02) $   (0.01)
                                    =========  =========   =========  =========

Loss per common share - diluted     $   (0.07) $   (0.06)  $   (0.02) $   (0.01)
                                    =========  =========   =========  =========


See Accompanying Notes to Condensed Consolidated Financial Statements.


                                       3



                                   UNIFI, INC.
                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)

- --------------------------------------------------------------------------------

                                                      For the Six Months Ended
                                                      ------------------------
                                                      December 23,  December 24,
                                                         2001           2000
                                                      ------------  ------------
                                                        (Amounts in Thousands)

Cash and cash equivalents provided by
  operating activities                                  $ 41,980     $  63,978
                                                        --------     ---------

Investing activities:
    Capital expenditures                                  (4,967)      (27,993)
    Acquisitions                                               0        (2,148)
    Investments in unconsolidated equity affiliates      (10,670)       (5,555)
    Investment of foreign restricted cash                 (1,563)       (6,245)
    Proceeds from sale of capital assets                   3,353           804
    Other                                                 (1,311)       (1,648)
                                                        --------     ---------
        Net investing activities                         (15,158)      (42,785)
                                                        --------     ---------

Financing activities:
    Borrowing of long-term debt                           47,316       284,687
    Repayment of long-term debt                          (63,669)     (271,289)
    Purchase and retirement of Company
      common stock                                             0       (16,507)
    Distributions to minority interest shareholders            0        (6,000)
    Other                                                 (2,909)       (2,383)
                                                        --------     ---------
        Net financing activities                         (19,262)      (11,492)
                                                        --------     ---------

Currency translation adjustment                              446          (290)
                                                        --------     ---------

Net increase in cash and cash
  equivalents                                              8,006         9,411
                                                        --------     ---------

Cash and cash equivalents - beginning                      6,634        18,778
                                                        --------     ---------


Cash and cash equivalents - ending                      $ 14,640     $  28,189
                                                        ========     =========

See Accompanying Notes to Condensed Consolidated Financial Statements.


                                       4




                                   UNIFI, INC.
              Notes to Condensed Consolidated Financial Statements

- --------------------------------------------------------------------------------

(a)  Basis of Presentation
     ---------------------

     The information furnished is unaudited and reflects all adjustments which
     are, in the opinion of management, necessary to present fairly the
     financial position at December 23, 2001, and the results of operations and
     cash flows for the periods ended December 23, 2001, and December 24, 2000.
     Such adjustments consisted of normal recurring items. Interim results are
     not necessarily indicative of results for a full year. It is suggested that
     the condensed consolidated financial statements be read in conjunction with
     the financial statements and notes thereto included in the Company's latest
     annual report on Form 10-K. The Company has reclassified the presentation
     of certain prior year information to conform with the current presentation
     format.

(b)  Income Taxes
     ------------

     Deferred income taxes have been provided for the temporary differences
     between financial statement carrying amounts and tax basis of existing
     assets and liabilities.

     The Company's income tax provision (benefit) for both current and prior
     year periods is different from the U.S. statutory rate due to foreign
     operations being taxed at lower effective rates and substantially no income
     tax benefits have been recognized for the losses incurred by foreign
     subsidiaries as the recoverability of such tax benefits through loss
     carryforwards or carrybacks is not reasonably assured.

(c)  Comprehensive Loss
     ------------------

     Comprehensive loss amounted to $4.7 million for the second quarter of
     fiscal 2002 and $0.3 million for the year to date compared to $1.1 million
     and $8.7 million for the prior year quarter and year-to-date periods,
     respectively. Comprehensive loss was comprised of net loss and foreign
     currency translation adjustments for all periods. In addition, the prior
     year periods also included unrealized gains and (losses) on foreign
     currency derivative contracts totaling $1.6 million and $(1.0) million, for
     the quarter and year to date. The Company does not provide income taxes on
     the impact of currency translations as earnings from foreign subsidiaries
     are deemed to be permanently invested.

(d)  Loss per Share
     --------------

     The following table sets forth the reconciliation of the numerators and
     denominators of the basic and diluted losses per share computations
     (amounts in thousands):


                                   For the Quarters Ended       For the Six Months Ended
                                 ---------------------------   ---------------------------
                                  December 23,  December 24,   December 23,   December 24,
                                      2001           2000           2001            2000
                                 ------------   ------------   ------------   ------------
                                                                  
Numerator:
  Net loss                       $     (3,515)  $     (3,428)  $       (849)  $       (545)
                                 ============   ============   ============   ============




                                       5





                                   For the Quarters Ended       For the Six Months Ended
                                 ---------------------------   ---------------------------
                                  December 23,  December 24,   December 23,   December 24,
                                      2001           2000           2001            2000
                                 ------------   ------------   ------------   ------------
                                                                  
Denominator:
  Denominator for basic
    loss per share -
    Weighted average shares            53,734         53,641         53,720         54,122

  Effect of dilutive securities:
    Stock options                          --             --             --             --
    Restricted stock awards                --             --             --             --
                                 ------------   ------------   ------------   ------------

  Dilutive potential common
    shares denominator for
    diluted loss per share -
    Adjusted weighted average
    shares and assumed
    conversions                        53,734         53,641         53,720         54,122
                                 ============   ============   ============   ============


(e)  Recent Accounting Pronouncements
     --------------------------------

     In September 2000, the Emerging Issues Task Force (EITF) issued EITF
     Abstract 00-10 "Accounting for Shipping and Handling Fees and Costs." EITF
     00-10 requires that any amounts billed to a customer for a sales
     transaction related to shipping or handling should be classified as
     revenues. The Company was required to adopt EITF 00-10 in the fourth
     quarter of fiscal year 2001. Before adoption of this Standard, the Company
     included revenues earned for shipping and handling in the net sales line
     item in the Condensed Consolidated Statements of Operations. Costs to
     provide this service were either historically included in net sales, for
     shipping costs, or in cost of sales, for handling expenses. Upon the
     adoption of EITF 00-10 the Company has reclassified the presentation of
     shipping costs from net sales to cost of sales and restated all prior
     periods. Adopting EITF 00-10 had no impact on the Company's net results of
     operations or financial position.

     In June 2001, the Financial Accounting Standards Board issued Statement of
     Financial Accounting Standards No. 141, "Business Combinations" (SFAS 141).
     SFAS 141 requires that the purchase method of accounting be used for all
     business combinations initiated after June 30, 2001. Use of the
     pooling-of-interests method is prohibited after this date. SFAS 141 also
     includes guidance on the initial recognition and measurement of goodwill
     and other intangible assets acquired in a business combination completed
     after June 30, 2001. The Company adopted SFAS 141 on July 1, 2001.

     In June 2001, the Financial Accounting Standards Board issued Statement of
     Financial Accounting Standards No. 142, "Goodwill and Other Intangible
     Assets" (SFAS 142). As allowed under the Standard, the Company has adopted
     SFAS 142 retroactively to June 25, 2001. SFAS 142 requires goodwill and
     intangible assets with indefinite useful lives to no longer be amortized,
     but instead be tested for impairment at least annually.


                                       6



     With the adoption of SFAS 142, the Company reassessed the useful lives and
     residual values of all acquired intangible assets to make any necessary
     amortization period adjustments. Based on that assessment, no adjustments
     were made to the amortization period or residual values of other intangible
     assets.

     In accordance with the transition provisions of SFAS 142, we have completed
     the first step of the transitional goodwill impairment test for all the
     reporting units of the Company. The results of that test have indicated
     that goodwill, with a net carrying value of $46.3 million, associated with
     our nylon business may be impaired and an impairment loss may have to be
     recognized. The amount of that loss has not been estimated, and the
     measurement of that loss is expected to be completed prior to the end of
     the fourth quarter of 2002. Any resulting impairment loss will be
     recognized as the cumulative effect of a change in accounting principle and
     reflected in the first quarter of 2002. See Note (k) for further disclosure
     in connection with SFAS 142.

     In June 2001, the Financial Accounting Standards Board issued Statement of
     Financial Accounting Standards No. 143 "Accounting for Asset Retirement
     Obligations" (SFAS 143). This standard applies to all entities and
     addresses legal obligations associated with the retirement of tangible
     long-lived assets that result from the acquisition, construction,
     development or normal operation of a long-lived asset. SFAS 143 requires
     that the fair value of a liability for an asset retirement obligation be
     recognized in the period in which it is incurred if a reasonable estimate
     of fair value can be made. Additionally, any associated asset retirement
     costs are to be capitalized as part of the carrying amount of the
     long-lived asset and expensed over the life of the asset. SFAS 143 is
     effective for financial statements issued for fiscal years beginning after
     June 15, 2002. The Company has not yet assessed the financial impact that
     adopting SFAS 143 will have on the consolidated financial statements.

     In August 2001, the Financial Accounting Standards Board issued Statement
     of Financial Accounting Standards No. 144 "Accounting for the Impairment or
     Disposal of Long-Lived Assets" (SFAS 144). SFAS 144 supercedes SFAS No.
     121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
     Assets to be Disposed of" (SFAS 121). The provisions of this statement are
     effective for financial statements issued for fiscal years beginning after
     December 15, 2001. The Company has not yet assessed the financial impact
     that adopting SFAS 144 will have on the consolidated financial statements.

(f)  Segment Disclosures
     -------------------

     Statement of Financial Accounting Standards No. 131, "Disclosures about
     Segments of an Enterprise and Related Information," (SFAS 131) established
     standards for public companies for the reporting of financial information
     from operating segments in annual and interim financial statements as well
     as related disclosures about products and services, geographic areas and
     major customers. Operating segments are defined in SFAS 131 as components
     of an enterprise about which separate financial information is available to
     the chief operating decision-maker for purposes of assessing performance
     and allocating resources. Following is the Company's selected segment
     information for the quarters and year-to-date periods ended December 23,
     2001, and December 24, 2000 (amounts in thousands):


                                       7






                                                  Polyester         Nylon            UTG            Total
   ---------------------------------------------------------------------------------------------------------
                                                                                     
   Quarter ended December 23, 2001:
       Net sales to external customers            $ 159,170       $  62,485       $      -       $   221,655
       Intersegment net sales                            16             (85)             -               (69)
       Segment operating income                       1,922           1,354              -             3,276
       Depreciation and amortization                 12,471           4,642              -            17,113
       Total assets                                 564,109         287,429          4,908           856,446
   ---------------------------------------------------------------------------------------------------------
   Quarter ended December 24, 2000:
       Net sales to external customers            $ 206,804       $  85,600       $  6,739       $   299,143
       Intersegment net sales                             4               -          2,762             2,766
       Segment operating income (loss)                7,714           4,373         (2,313)            9,774
       Depreciation and amortization                 14,157           5,579            286            20,022
       Total assets                                 646,419         356,444         19,576         1,022,439
   ---------------------------------------------------------------------------------------------------------



                                                                  For the Quarters Ended
                                                         December 23, 2001         December 24, 2000
   --------------------------------------------------------------------------------------------------
                                                                              
   Operating income:
       Reportable segments operating income                 $   3,276                  $   9,774
       Net standard cost adjustment to LIFO                       757                      1,215
       Unallocated operating expense                              (23)                      (839)
                                                         --------------------------------------------
       Consolidated operating income                        $   4,010                  $  10,150
                                                         ============================================



   ---------------------------------------------------------------------------------------------------------

                                                  Polyester         Nylon            UTG            Total
   ---------------------------------------------------------------------------------------------------------
                                                                                
   Six months ended December 23, 2001:
       Net sales to external customers            $ 315,325       $ 129,356       $      -       $   444,681
       Intersegment net sales                            24             (85)             -               (61)
       Segment operating income                       8,291           4,593              -            12,884
       Depreciation and amortization                 25,258           9,315              -            34,573
   ---------------------------------------------------------------------------------------------------------
   Six months ended December 24, 2000:
       Net sales to external customers            $ 427,090       $ 178,554       $ 12,662       $   618,306
       Intersegment net sales                            45               -          5,719             5,764
       Segment operating income (loss)               25,206          10,634         (3,930)           31,910
       Depreciation and amortization                 29,071          11,220            560            40,851
   ---------------------------------------------------------------------------------------------------------


                                                                 For the Six Months Ended
                                                         -------------------------------------------
                                                         December 23, 2001         December 24, 2000
   ---------------------------------------------------------------------------------------------------------
                                                                             
  Operating income:
       Reportable segments operating income                 $  12,884                 $  31,910
       Net standard cost adjustment to LIFO                     1,837                     1,217
       Unallocated operating expense                              (51)                   (1,349)
                                                         --------------------------------------------
       Consolidated operating income                        $  14,670                 $  31,778
                                                         =============================================


     For purposes of internal management reporting, segment operating income
     (loss) represents net sales less cost of goods sold and selling, general
     and administrative expenses. Certain indirect manufacturing and selling,
     general and administrative costs are allocated to the


                                       8



     operating segments based on activity drivers relevant to the respective
     costs.

     The primary differences between the segmented financial information of the
     operating segments, as reported to management, and the Company's
     consolidated reporting relates to intersegment transfers of yarn, fiber
     costing, the provision for bad debts and capitalization of property, plant
     and equipment costs.

     Domestic operating divisions' fiber costs are valued on a standard cost
     basis, which approximates first-in, first-out accounting. For those
     components of inventory valued utilizing the last-in, first-out (LIFO)
     method, an adjustment is made at the corporate level to record the
     difference between standard cost and LIFO. Segment operating income
     excludes the provision for bad debts of $0.8 million and $0.6 million for
     the current and prior year quarters, respectively, and $1.8 million and
     $2.6 million for the current and prior year six month periods,
     respectively. For significant capital projects, capitalization is delayed
     for management segment reporting until the facility is substantially
     complete. However, for consolidated management financial reporting, assets
     are capitalized into construction in progress as costs are incurred or
     carried as unallocated corporate fixed assets if they have been placed in
     service but have not as yet been moved for management segment reporting.

     "UTG" is the Company's majority-owned information services subsidiary,
     Unifi Technology Group, Inc. Since March 2001, UTG has been accounted for
     as an asset held for sale and, as a result, UTG did not have any sales and
     operating income for the quarter and six months ended December 23, 2001.
     The remaining component of this entity was sold in January 2002.

     The total assets for the polyester segment decreased from $608.6 million at
     June 24, 2001 to $564.1 million at December 23, 2001 due mainly to domestic
     assets decreasing by $39.4 million (accounts receivable, inventories and
     fixed assets decreased by $19.1 million, $4.2 million and $16.1 million,
     respectively). The total assets for the nylon segment decreased from $292.4
     million at June 24, 2001 to $287.4 million at December 23, 2001 due mainly
     to domestic assets decreasing by $3.7 million (accounts receivable and
     fixed assets decreased by $1.6 million and $8.5 million, respectively,
     offset by an increase in inventories of $6.4 million). The fixed asset
     reductions for polyester and nylon are primarily associated with
     depreciation. The total assets for the "All Other" segment of $4.9 million
     at December 23, 2001 is comparable with the amount at June 24, 2001 of $5.1
     million.

(g)  Derivative Financial Instruments
     --------------------------------

     Effective June 26, 2000, the Company began accounting for derivative
     contracts and hedging activities under Statement of Financial Accounting
     Standards No. 133, "Accounting for Derivative Instruments and Hedging
     Activities" which requires all derivatives to be recorded on the balance
     sheet at fair value. There was no cumulative effect adjustment of adopting
     this accounting standard in fiscal 2001. If the derivative is a hedge,
     depending on the nature of the hedge, changes in the fair value of
     derivatives will either be offset against the change in fair value of the
     hedged assets, liabilities, or firm commitments through earnings or
     recognized in other comprehensive income until the hedged item is
     recognized in earnings. The ineffective portion of a derivative's change in
     fair value will be immediately recognized in earnings. The Company does not
     enter into derivative financial instruments for trading purposes.


                                       9



     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 commitments) 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,
     Brazilian 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 the sale of Company products into
     export markets. Counterparties for these instruments are major financial
     institutions.

     Currency forward contracts are entered to hedge exposure for sales in
     foreign currencies based on specific sales orders with customers or for
     anticipated sales activity for a future time period. Generally, 60-80% of
     the sales value of these orders are covered by forward contracts. Maturity
     dates of the forward contracts attempt to match anticipated receivable
     collections. The Company marks the outstanding accounts receivable and
     forward contracts to market at month end and any realized and unrealized
     gains or losses are recorded as other income and expense. The Company also
     enters currency forward contracts for committed or anticipated equipment
     and inventory purchases. Generally, 50-75% of the asset cost is covered by
     forward contracts although 100% of the asset cost may be covered by
     contracts in certain instances. Forward contracts are matched with the
     anticipated date of delivery of the assets and gains and losses are
     recorded as a component of the asset cost for purchase transactions the
     Company is firmly committed. For anticipated purchase transactions, gains
     or losses on hedge contracts are accumulated in Other Comprehensive Income
     (Loss) and periodically evaluated to assess hedge effectiveness. In the
     prior year quarter and six-month period, the Company recorded and
     subsequently wrote off approximately $0.5 million and $2.1 million,
     respectively, of accumulated losses on hedge contracts associated with the
     anticipated purchase of machinery that was later canceled. The contracts
     outstanding for anticipated purchase commitments that were subsequently
     canceled were unwound by entering into sales contracts with identical
     remaining maturities and contract values. These contracts were marked to
     market with offsetting gains and losses until they matured. The latest
     maturity for all outstanding purchase and sales foreign currency forward
     contracts are January 17, 2002 and December 1, 2002, respectively.

     The dollar equivalent of these forward currency contracts and their related
     fair values are detailed below (amounts in thousands):

                                               Dec. 23, 2001     June 24, 2001
                                               -------------     -------------
         Foreign currency purchase contracts:
                  Notional amount               $     1,888       $    14,400
                  Fair value                          1,677            12,439
                                                      -----            ------
                           Net loss             $       211       $     1,961
                                                      ------           -------

         Foreign currency sales contracts:
                  Notional amount               $    14,250       $    28,820
                  Fair value                         14,335            29,369
                                                     ------            ------
                           Net loss             $        85       $       549
                                                     ------            ------


                                       10



     For the quarters ended December 23, 2001 and December 24, 2000, the total
     impact of foreign currency related items on the Condensed Consolidated
     Statements of Operations, including transactions that were hedged and those
     that were not hedged, was a pre-tax loss of $0.3 million and $2.3 million,
     respectively.

(h)  Joint Ventures and Alliances
     ----------------------------

     On September 13, 2000, the Company and SANS Fibres of South Africa formed a
     50/50 joint venture (UNIFI - SANS Technical Fibers, LLC or UNIFI-SANS) to
     produce low-shrinkage high tenacity nylon 6.6 light denier industrial (LDI)
     yarns in North Carolina. Sales from this entity are expected to be
     primarily to customers in the NAFTA and CBI markets. UNIFI-SANS will also
     incorporate the two-stage light denier industrial nylon yarn business of
     Solutia, Inc. (Solutia) which was purchased by SANS Fibres. Solutia will
     exit the two-stage light denier industrial yarn business transitioning
     production from its Greenwood, South Carolina site to the UNIFI-SANS
     Stoneville, North Carolina facility, a former Unifi manufacturing location.
     The UNIFI-SANS facility started initial production in January 2002. Unifi
     will manage the day-to-day production and shipping of the LDI produced in
     North Carolina and SANS Fibres will handle technical support and sales.
     Annual LDI production capacity from the joint venture is estimated to be
     approximately 9.6 million pounds.

     On September 27, 2000, Unifi and Nilit Ltd., located in Israel, formed a
     50/50 joint venture named U.N.F. Industries Ltd. The joint venture produces
     approximately 25.0 million pounds of nylon POY at Nilit's manufacturing
     facility in Migdal Ha - Emek, Israel. Production and shipping of POY from
     this facility began in March 2001. The nylon POY is utilized in the
     Company's nylon texturing and covering operations.

     In addition, the Company continues to maintain a 34% interest in Parkdale
     America, LLC and a 32.71% interest in Micell Technologies, Inc.

     Condensed balance sheet and income statement information as of December 23,
     2001, and for the quarter and year-to-date periods ended December 23, 2001,
     of the combined unconsolidated equity affiliates is as follows (amounts in
     thousands):

                                      December 23,
                                         2001
                                      ------------
     Current assets                   $    189,660
     Noncurrent assets                     213,572
     Current liabilities                    33,588
     Shareholders' equity                  296,478

                                     Quarter Ended     For the Six Months Ended
                                     Dec. 23, 2001          Dec. 23, 2001
                                     -------------     ------------------------

     Net sales                       $     101,525          $     220,829
     Gross profit                            4,720                 12,798
     Income (loss) from operations          (1,232)                   959
     Net loss                               (4,172)                (4,025)


                                       11



     Effective June 1, 2000, the Company and E.I. DuPont De Nemours and Company
     (DuPont) initiated a manufacturing alliance. The intent of the alliance is
     to optimize the Company's and DuPont's partially oriented yarn (POY)
     manufacturing facilities by increasing manufacturing efficiency and
     improving product quality. Under its terms, DuPont and the Company
     cooperatively run their polyester filament manufacturing facilities as a
     single operating unit. This consolidation involved the closing of the
     DuPont Cape Fear, North Carolina plant and transition of the commodity
     yarns from the Company's Yadkinville, North Carolina facility to DuPont's
     Kinston, North Carolina plant, and high-end specialty production from
     Kinston and Cape Fear to Yadkinville. The companies split equally the costs
     to complete the necessary plant consolidation and the benefits gained
     through asset optimization. Additionally, the companies collectively
     attempt to increase profitability through the development of new products
     and related technologies. Likewise, the costs incurred and benefits derived
     from the product innovations are split equally. DuPont and the Company
     continue to own and operate their respective sites and employees remained
     with their respective employers. DuPont continues to provide POY to the
     marketplace using DuPont technology to expand the specialty product range
     at each company's sites and the Company continues to provide textured yarn
     to the marketplace.

     During the current quarter and year-to-date, the Company recognized as a
     reduction of cost of goods sold the cost savings and other benefits from
     the alliance of $7.4 million and $17.7 million, respectively, compared to
     $1.8 million for the corresponding prior year quarter and year-to-date
     periods.

     In the fourth quarter of fiscal 2001, the Company recorded its share of the
     anticipated costs of closing DuPont's Cape Fear, North Carolina facility.
     The charge totaled $15.0 million and represented 50% of the expected
     severance and dismantlement costs of closing this plant. Payments for this
     obligation are expected to be made over the eighteen-month period ending
     December 2002. During the second quarter ended December 23, 2001, the
     Company made payments totaling approximately $6.4 million. As a result, the
     estimated remaining liability at December 23, 2001 is $8.6 million.

     At termination of the alliance or at any time after June 1, 2005, the
     Company has the right but not the obligation to purchase from DuPont and
     DuPont has the right but not the obligation to sell to the Company,
     DuPont's U.S. polyester filament business, with a rated production capacity
     of approximately 412 million pounds annually, for a price based on a
     mutually agreed fair market value within a range of $300 million to $600
     million, subject to certain conditions, including the ability of the
     Company to obtain a reasonable amount of financing on commercially
     reasonable terms. In the event that the Company does not purchase the
     DuPont U.S. polyester filament business, DuPont would have the right but
     not the obligation to purchase the Company's POY facilities, with a rated
     production capacity of approximately 185 million pounds annually, for a
     price based on a mutually agreed fair market value within a range of $125
     million to $175 million.


                                       12




(i)  Debt Refinancing
     ----------------

     On December 7, 2001, the Company refinanced its $150 million revolving bank
     credit facility and its $100 million accounts receivable securitization,
     with a new five year $150 million asset based revolving credit agreement
     (the "Credit Agreement"). The Credit Agreement is secured by substantially
     all U.S. assets excluding manufacturing facilities and manufacturing
     equipment. Borrowing availability is based on eligible domestic accounts
     receivable and inventory. As of December 23, 2001, the Company had
     outstanding borrowings of $58.4 million and availability of $66.4 million
     under the terms of the Credit Agreement.

     Borrowings under the Credit Agreement bear interest at LIBOR plus 2.50%
     and/or prime plus 1.00%, at the Company's option, through February 28,
     2003. Effective March 1, 2003, borrowings under the Credit Agreement bear
     interest at rates selected periodically by the Company of LIBOR plus 1.75%
     to 3.00% and/or prime plus 0.25% to 1.50%. The interest rate matrix is
     based on the Company's leverage ratio of funded debt to EBITDA, as defined
     by the Credit Agreement. On borrowings outstanding at December 23, 2001,
     the interest rate was 4.61%. Under the Credit Agreement, the Company pays
     an unused line fee ranging from 0.25% to 0.50% per annum on the unused
     portion of the commitment. In connection with the refinancing, the Company
     incurred fees and expenses aggregating $1.9 million which will be amortized
     over the term of the Credit Agreement. In addition, $0.5 million of
     unamortized fees related to the refinancing of the $150 million revolving
     bank credit facility and the $100 million accounts receivable
     securitization were charged to operations in the quarter ended December 23,
     2001.

     The Credit Agreement contains customary covenants for asset based loans
     which restrict future borrowings and capital spending and, if available
     borrowings are less than $25 million at any time during the quarter,
     include a required minimum fixed charge coverage ratio of 1.1 to 1.0 and a
     required maximum leverage ratio of 5.0 to 1.0. At December 23, 2001, the
     Company was in compliance with all covenants under the Credit Agreement.

(j)  Consolidation and Cost Reduction Efforts
     ----------------------------------------

     In fiscal 2001, the Company recorded charges of $7.6 million for severance
     and employee termination related costs and $24.5 million for asset
     impairments and write-downs. The majority of these charges related to U.S.
     and European operations and included plant closings and consolidations, the
     reorganization of administrative functions and the write down of assets for
     certain operations determined to be impaired as well as certain non-core
     businesses that were held for sale. The plant closing and consolidations of
     the manufacturing and distribution systems were aimed at improving the
     overall efficiency and effectiveness of the Company's operations and
     reducing the fixed cost structure in response to decreased sales volumes.

     The severance and other employee related costs provided for the termination
     of approximately 750 people who were terminated as a result of these
     worldwide initiatives and included management, production workers and
     administrative support located in Ireland, England and in the United
     States. Notification of the termination was made to all employees prior to
     March 24, 2001 and substantially all affected personnel were terminated by
     the end of April 2001. Severance payments have been made in accordance with
     various plan terms,


                                       13



     which varied from lump sum to a payout over a maximum of 21 months ending
     December 2002. Additionally, this charge included costs associated with
     medical and dental benefits for former employees no longer providing
     services to the Company and provisions for certain consultant agreements
     for which no future benefit was anticipated.

     The charge for impairment and write down of assets included $18.6 million
     for the write down of duplicate or less efficient property, plant and
     equipment to their fair value less disposal cost and the write down of
     certain non-core assets which were held for sale to estimated net
     realizable value. All of the non-core assets and businesses held for sale
     included in this charge were disposed of by January 2002. Additionally, an
     impairment charge of $5.9 million was recorded for the write down to fair
     value of assets, primarily goodwill, associated with the European polyester
     dyed yarn operation and Colombian nylon covering operation as the
     undiscounted cash flows of the business were not sufficient to cover the
     carrying value of these assets. These reviews were prompted by ongoing
     excess manufacturing capacity issues. Run-out expenses related to the
     consolidation and closing of the affected operations, including equipment
     relocation and other costs associated with necessary ongoing plant
     maintenance expenses, were charged to operations as incurred and were
     completed by the end of fiscal 2001.

     During the second quarter of fiscal 2002, the Company recorded a $0.6
     million charge for severance costs associated with the further
     consolidation and reduction of selling, general and administrative
     expenses.

     The table below summarizes changes to the accrued liability for the
     employee severance portion of the consolidation and cost reduction charge
     for the six months ended December 23, 2001:

                                                                     Balance at
                                   Balance at   Fiscal 2002   Cash    Dec. 23,
     (Amounts in thousands)      June 24, 2001    Charge    Payments    2001
     ---------------------------------------------------------------------------

     Accrued Severance Liability     $2,338        $632     $(1,387)   $1,583


     This accrued liability excludes the additional $1.7 million charge recorded
     in the prior year for the change in estimate associated with the expected
     payout of medical and dental benefits for former employees who retired and
     terminated in fiscal year 1999. Substantially all costs other than
     severance and the change in estimate associated with the expected payout of
     medical and dental benefits associated with the consolidation and cost
     reduction charges were non cash.


                                       14



(k)  Goodwill and Other Intangible Assets
     ------------------------------------

     As described in Note (e), the Company adopted SFAS 142 on June 25, 2001.
     The following table reconciles net income (loss) for the quarter and six
     months ended December 24, 2000 to its pro forma balance adjusted to exclude
     goodwill amortization expense which is no longer recorded under the
     provisions of SFAS 142 (amounts in thousands).

                                                        Quarter      Six Months
                                                         Ended          Ended
                                                        -------       --------

          Reported net loss                             $(3,428)      $   (545)
          Add back:  goodwill amortization
                             (net of tax)                   707          1,523
                                                        -------       --------
          Adjusted net income (loss)                    $(2,721)      $    978
                                                        -------       --------

          Basic net income (loss) per share:
              Reported net loss                         $  (.06)      $   (.01)
              Adjusted net income (loss)                $  (.05)      $    .02

          Diluted net income (loss) per share:
               Reported net loss                        $  (.06)      $   (.01)
               Adjusted net income (loss)               $  (.05)      $    .02

     There were no changes in the net carrying amount ($59.7 million - net of
     accumulated amortization of $18.1 million) of goodwill for the quarter and
     six months ended December 23, 2001. Goodwill by segment as of December 23,
     2001 and June 24, 2001 is as follows: nylon - $46.3 million and polyester -
     $13.4 million. Intangible assets subject to amortization under SFAS 142
     amounted to $2.4 million (net of accumulated amortization of $8.2 million)
     and $3.4 million (net of accumulated amortization of $7.2 million) at
     December 23, 2001 and June 24, 2001, respectively. These intangible assets
     consist of non-compete agreements entered into in connection with business
     combinations and are amortized over the term of the agreements, principally
     five years. There are no expected residual values related to these
     intangible assets. Estimated fiscal year amortization expense is as
     follows: 2002 - $2.1 million; 2003 - $1.1 million; and 2004 - $0.2 million.

(l)  Subsequent Event
     ----------------

     As described above in Note (h) the Company and DuPont entered into a
     manufacturing alliance in June 2000 to produce partially oriented polyester
     filament yarn. DuPont and the Company have had discussions regarding their
     alliance and each party alleged that the other was in breach of material
     terms of their agreement. On February 5, 2002, the Company received a
     Demand For And Notice Of Arbitration from DuPont, alleging, among other
     things, breach of contract and unjust enrichment. DuPont is seeking
     damages, injunctive relief and a declaratory judgment terminating the
     agreement and allowing it to sell its interest in the alliance to the
     Company. The Company denies DuPont's allegations and intends to vigorously
     defend the arbitration and assert various counterclaims against DuPont.
     The ultimate outcome of this matter cannot be predicted at this time.


                                       15




                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

- --------------------------------------------------------------------------------

The following is Management's discussion and analysis of certain significant
factors that have affected the Company's operations and material changes in
financial condition during the periods included in the accompanying Condensed
Consolidated Financial Statements.

Results of Operations
- ---------------------

Consolidated net sales decreased 25.9% for the quarter from $299.1 million to
$221.7 million and 28.1% for the year-to-date. Unit volume for the quarter
decreased 18.6% while average unit sales prices, based on product mix, declined
7.3%. For the year-to-date, unit volume declined 21.6%, while unit prices, based
on product mix, decreased 6.5%.

At the segment level, polyester accounted for 72% and 71% of dollar sales and
nylon accounted for 28% and 29% of dollar sales for the quarter and six months,
respectively.

Polyester
- ---------

The polyester business in the U.S and Europe continues to be negatively impacted
by the importation of fabric and apparel that has eroded the business of our
customers, primarily in the commodity areas. Additionally, the current quarter
and year-to-date period were adversely affected by customers reducing purchases
in an effort to reduce excess inventory levels in response to slow downs at
retail and the economy in general. These effects were experienced across
substantially all end-use markets including apparel, automotive, and home
furnishings. As a result, sales for our polyester segment declined 23.0% and
26.2% for the quarter and year-to-date period compared with the previous year's
respective periods.

Our domestic polyester unit volume decreased 21.0% and 24.7% for the December
quarter and year-to-date compared to the prior year December quarter and
year-to-date. Domestic polyester pricing on sales of first quality goods
remained stable compared to the prior year quarter and year-to-date period.
Sales in local currency for our Brazilian operation increased 7.8% for the
quarter primarily due to an increase in average selling prices of 11.1%. For the
six months, sales in local currency for the Brazilian operation decreased 6.3%
primarily due to a 9.9% reduction in unit volume. Sales in local currency of our
Irish operation for the quarter and six months decreased 17.8% and 16.4%,
respectively, primarily due to reductions in unit volumes of 19.9% and 19.8%,
respectively. The movement in currency exchange rates from the prior year to the
current year adversely affected current quarter and year-to-date sales
translated to U.S. dollars for the Brazilian operation. U.S. dollar net sales
were $6.4 million and $11.0 million less than what sales would have been
reported using prior year translation rates for the quarter and year-to-date,
respectively, with this effect attributable to the change in the U.S. dollar and
Brazilian Reais exchange rate.

Gross profit for our polyester segment decreased $6.1 million to $10.9 million
in the quarter and decreased $17.3 million to $26.5 million for the six months.
The decrease in gross profit for the quarter and six months is primarily due to
the decrease in sales of 23.0% and 26.2%, respectively. The decline in gross
profit due to volume declines was mitigated by the cost savings and other
benefits from the DuPont alliance which increased gross profit by $5.6


                                       16


million and $15.9 million for the quarter and year-to-date, respectively, as
compared with the prior year periods.

Nylon
- -----

The nylon business continues to be negatively impacted by the decline in the
ladies hosiery business as well as the slow down of seamless apparel sales.
Consistent with the polyester business, the current quarter and six months were
adversely affected by inventory corrections in response to economic and retail
slow downs. As a result, sales for our nylon segment declined 27.0% and 27.6%
for the quarter and year-to-date period compared with the previous year's
respective periods. Our domestic nylon unit volume, which represents
substantially all of consolidated nylon sales volume, declined 17.9% and 17.8%
for the December quarter and year-to-date compared to the prior year December
quarter and year-to-date. Average sales prices were down approximately 10% for
the current year quarter and year-to-date relative to the prior year periods.

Gross profit for our nylon segment decreased $4.5 million to $3.8 million in the
quarter and decreased $9.3 million to $9.5 million for the six months. The
decrease in gross profit for the quarter and six months is primarily due to the
decrease in sales.

Selling, general and administrative expenses, which are allocated to the
polyester and nylon segments based on various cost drivers, decreased from 6.0%
of net sales in last year's quarter to 5.2% this quarter and from 5.5% in last
year's year-to-date to 5.2% for the current year-to-date period. On a dollar
basis, selling, general and administrative expense decreased $10.9 million to
$23.1 million for the year to date period. These lower costs are primarily due
to the sale of the consulting arm of Unifi Technology Group and from savings
achieved from the cost reduction efforts initiated in March 2001. During the
second quarter of fiscal 2002, the Company recorded a $0.6 million charge for
severance costs associated with the further consolidation and reduction of
selling, general and administrative expenses.

Corporate
- ---------

Interest expense decreased $2.4 million to $6.1 million in the current quarter
and $4.5 million to $12.3 million for the year-to-date. The decrease in interest
expense for the quarter and six months reflects lower average debt outstanding
and lower average interest rates. The weighted average interest rate on
outstanding debt at December 23, 2001, was 5.9% compared to 6.8% at December 24,
2000.

Other income and expense was positively impacted during the current six months
by a gain on sale of non-operating assets of $2.9 million. However, other income
and expense was negatively impacted during the current quarter by a non-cash
loss of $1.3 million stemming from the sale of the remaining assets of Unifi
Technology Group. In the prior year quarter, other income and expense included a
charge of $0.5 million in currency losses associated with the unwinding of
certain Euro-based hedges originally secured to purchase machinery, which were
subsequently determined to be no longer necessary. This is in addition to a $1.6
million charge recorded in the prior year first quarter. Other income and
expense for the current and prior year quarters also includes $0.8 million and
$0.6 million, respectively, for the provision for bad debts. For the current
year-to-date period, the bad debt provision was $1.8 million compared to $2.6
million for the prior year-to-date.


                                       17


Equity in the losses of our unconsolidated affiliates, Parkdale America, LLC,
Micell Technologies, Inc., Unifi-Sans Technical Fibers, LLC and U.N.F.
Industries Ltd amounted to $1.4 million in the second quarter of fiscal 2002
compared with $0.4 million for the corresponding prior year quarter. For the
year to date, our share of the losses in these entities totaled $1.7 million
compared to $1.8 million in the prior year. Additional details regarding the
Company's investments in unconsolidated equity affiliates and alliances follows:

On September 13, 2000, the Company and SANS Fibres of South Africa formed a
50/50 joint venture (UNIFI - SANS Technical Fibers, LLC or UNIFI-SANS) to
produce low-shrinkage high tenacity nylon 6.6 light denier industrial (LDI)
yarns in North Carolina. Sales from this entity are expected to be primarily to
customers in the NAFTA and CBI markets. UNIFI-SANS will also incorporate the
two-stage light denier industrial nylon yarn business of Solutia, Inc. (Solutia)
which was purchased by SANS Fibres. Solutia will exit the two-stage light denier
industrial yarn business transitioning production from its Greenwood, South
Carolina site to the UNIFI-SANS Stoneville, North Carolina facility, a former
Unifi manufacturing location. The UNIFI-SANS facility started initial production
in January 2002. Unifi will manage the day-to-day production and shipping of the
LDI produced in North Carolina and SANS Fibres will handle technical support and
sales. Annual LDI production capacity from the joint venture is estimated to be
approximately 9.6 million pounds.

On September 27, 2000, Unifi and Nilit Ltd., located in Israel, formed a 50/50
joint venture named U.N.F. Industries Ltd. The joint venture produces
approximately 25.0 million pounds of nylon POY at Nilit's manufacturing facility
in Migdal Ha - Emek, Israel. Production and shipping of POY from this facility
began in March 2001. The nylon POY is utilized in the Company's nylon texturing
and covering operations.

In addition, the Company continues to maintain a 34% interest in Parkdale
America, LLC and a 32.71% interest in Micell Technologies, Inc.

Condensed balance sheet and income statement information as of December 23,
2001, and for the quarter and year-to-date periods ended December 23, 2001, of
the combined unconsolidated equity affiliates is as follows (amounts in
thousands):

                                          December 23,
                                              2001
                                         -------------
     Current assets                      $     189,660
     Noncurrent assets                         213,572
     Current liabilities                        33,588
     Shareholders' equity                      296,478

                                         Quarter Ended  For the Six Months Ended
                                         Dec. 23, 2001       Dec. 23, 2001
                                         -------------  ------------------------

     Net sales                           $     101,525       $     220,829
     Gross profit                                4,720              12,798
     Income (loss) from operations              (1,232)                959
     Net loss                                   (4,172)             (4,025)


                                       18


Effective June 1, 2000, the Company and E.I. DuPont De Nemours and Company
(DuPont) initiated a manufacturing alliance. The intent of the alliance is to
optimize the Company's and DuPont's partially oriented yarn (POY) manufacturing
facilities by increasing manufacturing efficiency and improving product quality.
Under its terms, DuPont and the Company cooperatively run their polyester
filament manufacturing facilities as a single operating unit. This consolidation
involved the closing of the DuPont Cape Fear, North Carolina plant and
transition of the commodity yarns from the Company's Yadkinville, North Carolina
facility to DuPont's Kinston, North Carolina plant, and high-end specialty
production from Kinston and Cape Fear to Yadkinville. The companies split
equally the costs to complete the necessary plant consolidation and the benefits
gained through asset optimization. Additionally, the companies collectively
attempt to increase profitability through the development of new products and
related technologies. Likewise, the costs incurred and benefits derived from the
product innovations are split equally. DuPont and the Company continue to own
and operate their respective sites and employees remained with their respective
employers. DuPont continues to provide POY to the marketplace using DuPont
technology to expand the specialty product range at each company's sites and the
Company continues to provide textured yarn to the marketplace.

During the current quarter and year-to-date, the Company recognized as a
reduction of cost of goods sold the cost savings and other benefits from the
alliance of $7.4 million and $17.7 million, respectively, compared to $1.8
million for the corresponding prior year quarter and year-to-date periods.

In the fourth quarter of fiscal 2001, the Company recorded its share of the
anticipated costs of closing DuPont's Cape Fear, North Carolina facility. The
charge totaled $15.0 million and represented 50% of the expected severance and
dismantlement costs of closing this plant. Payments for this obligation are
expected to be made over the eighteen-month period ending December 2002. During
the second quarter ended December 23, 2001, the Company made payments totaling
approximately $6.4 million. As a result, the estimated remaining liability at
December 23, 2001 is $8.6 million.

At termination of the alliance or at any time after June 1, 2005, the Company
has the right but not the obligation to purchase from DuPont and DuPont has the
right but not the obligation to sell to the Company, DuPont's U.S. polyester
filament business, with a rated production capacity of approximately 412 million
pounds annually, for a price based on a mutually agreed fair market value within
a range of $300 million to $600 million, subject to certain conditions,
including the ability of the Company to obtain a reasonable amount of financing
on commercially reasonable terms. In the event that the Company does not
purchase the DuPont U.S. polyester filament business, DuPont would have the
right but not the obligation to purchase the Company's POY facilities, with a
rated production capacity of approximately 185 million pounds annually, for a
price based on a mutually agreed fair market value within a range of $125
million to $175 million.

The minority interest charge was $0 in the current year fiscal quarter compared
to $2.7 million in the prior year quarter and $0.9 million for the year to date
compared to $5.5 million in the prior year. The decrease in minority interest
expense in the current quarter and year to date is due to lower operating
results and cash flows generated by our domestic natural textured polyester
business venture with Burlington Industries, which has historically represented
substantially all of the minority interest charge.


                                       19


In fiscal 2001, the Company recorded charges of $7.6 million for severance and
employee termination related costs and $24.5 million for asset impairments and
write-downs. The majority of these charges related to U.S. and European
operations and included plant closings and consolidations, the reorganization of
administrative functions and the write down of assets for certain operations
determined to be impaired as well as certain non-core businesses that were held
for sale. The plant closing and consolidations of the manufacturing and
distribution systems were aimed at improving the overall efficiency and
effectiveness of the Company's operations and reducing the fixed cost structure
in response to decreased sales volumes.

The severance and other employee related costs provided for the termination of
approximately 750 people who were terminated as a result of these worldwide
initiatives and included management, production workers and administrative
support located in Ireland, England and in the United States. Notification of
the termination was made to all employees prior to March 24, 2001 and
substantially all affected personnel were terminated by the end of April 2001.
Severance payments have been made in accordance with various plan terms, which
varied from lump sum to a payout over a maximum of 21 months ending December
2002. Additionally, this charge included costs associated with medical and
dental benefits for former employees no longer providing services to the Company
and provisions for certain consultant agreements for which no future benefit was
anticipated.

The charge for impairment and write down of assets included $18.6 million for
the write down of duplicate or less efficient property, plant and equipment to
their fair value less disposal cost and the write down of certain non-core
assets which were held for sale to estimated net realizable value. All of the
non-core assets and businesses held for sale included in this charge were
disposed of by January 2002. Additionally, an impairment charge of $5.9 million
was recorded for the write down to fair value of assets, primarily goodwill,
associated with the European polyester dyed yarn operation and Colombian nylon
covering operation as the undiscounted cash flows of the business were not
sufficient to cover the carrying value of these assets. These reviews were
prompted by ongoing excess manufacturing capacity issues. Run-out expenses
related to the consolidation and closing of the affected operations, including
equipment relocation and other costs associated with necessary ongoing plant
maintenance expenses, were charged to operations as incurred and were completed
by the end of fiscal 2001.

As mentioned above, during the second quarter of fiscal 2002 the Company
recorded a $0.6 million charge for severance costs associated with the further
consolidation and reduction of selling, general and administrative expenses.

The table below summarizes changes to the accrued liability for the employee
severance portion of the consolidation and cost reduction charge for the six
months ended December 23, 2001:

                               Balance at    Fiscal 2002   Cash     Balance at
  (Amounts in thousands)      June 24, 2001     Charge   Payments  Dec. 23, 2001
  ------------------------------------------------------------------------------

  Accrued Severance Liability    $2,338         $632     $(1,387)     $1,583


                                       20


The Company's income tax provision (benefit) for both current and prior year
periods is different from the U.S. statutory rate due to foreign operations
being taxed at lower effective rates and substantially no income tax benefits
have been recognized for the losses incurred by foreign subsidiaries as the
recoverability of such tax benefits through loss carryforwards or carrybacks is
not reasonably assured.

As a result of the above, the Company realized during the current quarter a net
loss of $3.5 million, or a loss per share of $.07, compared to a net loss of
$3.4 million, or $.06 loss per share, for the corresponding quarter of the prior
year, and a net loss of $0.8 million or $.02 per share compared to a net loss of
$0.5 million or $.01 per share for the respective year-to-date periods.

In June 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 141, "Business Combinations" (SFAS 141). SFAS
141 requires that the purchase method of accounting be used for all business
combinations initiated after June 30, 2001. Use of the pooling-of-interests
method is prohibited after this date. SFAS 141 also includes guidance on the
initial recognition and measurement of goodwill and other intangible assets
acquired in a business combination completed after June 30, 2001. The Company
adopted SFAS 141 on July 1, 2001.

In June 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets"
(SFAS 142). As allowed under the Standard, the Company has adopted SFAS 142
retroactively to June 25, 2001. SFAS 142 requires goodwill and intangible assets
with indefinite useful lives to no longer be amortized, but instead be tested
for impairment at least annually.

With the adoption of SFAS 142, the Company reassessed the useful lives and
residual values of all acquired intangible assets to make any necessary
amortization period adjustments. Based on that assessment, no adjustments were
made to the amortization period or residual values of other intangible assets.

In accordance with the transition provisions of SFAS 142, we have completed the
first step of the transitional goodwill impairment test for all the reporting
units of the Company. The results of that test have indicated that goodwill,
with a net carrying value of $46.3 million, associated with our nylon business
may be impaired and an impairment loss may have to be recognized. The amount of
that loss has not been estimated, and the measurement of that loss is expected
to be completed prior to the end of the fourth quarter of 2002. Any resulting
impairment loss will be recognized as the cumulative effect of a change in
accounting principle and reflected in the first quarter of 2002.

As described above, the Company adopted SFAS 142 on June 25, 2001. The following
table reconciles net income (loss) for the quarter and six months ended December
24, 2000 to its pro forma balance adjusted to exclude goodwill amortization
expense which is no longer recorded under the provisions of SFAS 142 (amounts in
thousands).


                                       21



                                                     Quarter         Six Months
                                                      Ended            Ended
                                                     -------          --------
          Reported net loss                          $(3,428)         $   (545)
          Add back:  goodwill amortization
                     (net of tax)                        707             1,523
                                                     -------          --------
          Adjusted net income (loss)                 $(2,721)         $    978
                                                     -------          --------

          Basic net income (loss) per share:
              Reported net loss                      $  (.06)         $   (.01)
              Adjusted net income (loss)             $  (.05)         $    .02

          Diluted net income (loss) per share:
              Reported net loss                      $  (.06)         $   (.01)
              Adjusted net income (loss)             $  (.05)         $    .02

There were no changes in the net carrying amount ($59.7 million - net of
accumulated amortization of $18.1 million) of goodwill for the quarter and six
months ended December 23, 2001. Goodwill by segment as of December 23, 2001 and
June 24, 2001 is as follows: nylon - $46.3 million and polyester - $13.4
million. Intangible assets subject to amortization under SFAS 142 amounted to
$2.4 million (net of accumulated amortization of $8.2 million) and $3.4 million
(net of accumulated amortization of $7.2 million) at December 23, 2001 and June
24, 2001, respectively. These intangible assets consist of non-compete
agreements entered into in connection with business combinations and are
amortized over the term of the agreements, principally five years. There are no
expected residual values related to these intangible assets. Estimated fiscal
year amortization expense is as follows: 2002 - $2.1 million; 2003 - $1.1
million; and 2004 - $0.2 million.

Effective June 26, 2000, the Company began accounting for derivative contracts
and hedging activities under Statement of Financial Accounting Standards No.
133, "Accounting for Derivative Instruments and Hedging Activities" which
requires all derivatives to be recorded on the balance sheet at fair value.
There was no cumulative effect adjustment of adopting this accounting standard
in fiscal 2001. If the derivative is a hedge, depending on the nature of the
hedge, changes in the fair value of derivatives will either be offset against
the change in fair value of the hedged assets, liabilities, or firm commitments
through earnings or recognized in other comprehensive income until the hedged
item is recognized in earnings. The ineffective portion of a derivative's change
in fair value will be immediately recognized in earnings. The Company does not
enter into derivative financial instruments for trading purposes.

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 commitments) 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, Brazilian 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 the sale of Company
products into export markets. Counterparties for these instruments are major
financial institutions.


                                       22


Currency forward contracts are entered to hedge exposure for sales in foreign
currencies based on specific sales orders with customers or for anticipated
sales activity for a future time period. Generally, 60-80% of the sales value of
these orders are covered by forward contracts. Maturity dates of the forward
contracts attempt to match anticipated receivable collections. The Company marks
the outstanding accounts receivable and forward contracts to market at month end
and any realized and unrealized gains or losses are recorded as other income and
expense. The Company also enters currency forward contracts for committed or
anticipated equipment and inventory purchases. Generally, 50-75% of the asset
cost is covered by forward contracts although 100% of the asset cost may be
covered by contracts in certain instances. Forward contracts are matched with
the anticipated date of delivery of the assets and gains and losses are recorded
as a component of the asset cost for purchase transactions the Company is firmly
committed. For anticipated purchase transactions, gains or losses on hedge
contracts are accumulated in Other Comprehensive Income (Loss) and periodically
evaluated to assess hedge effectiveness. In the prior year quarter and six-month
period, the Company recorded and subsequently wrote off approximately $0.5
million and $2.1 million, respectively, of accumulated losses on hedge contracts
associated with the anticipated purchase of machinery that was later canceled.
The contracts outstanding for anticipated purchase commitments that were
subsequently canceled were unwound by entering into sales contracts with
identical remaining maturities and contract values. These contracts were marked
to market with offsetting gains and losses until they matured. The latest
maturity for all outstanding purchase and sales foreign currency forward
contracts are January 17, 2002 and December 1, 2002, respectively.

The dollar equivalent of these forward currency contracts and their related fair
values are detailed below (amounts in thousands):
                                               Dec. 23, 2001     June 24, 2001
                                               -------------     -------------
         Foreign currency purchase contracts:
                  Notional amount               $     1,888       $    14,400
                  Fair value                          1,677            12,439
                                                     ------            ------
                           Net loss             $       211       $     1,961
                                                     ------            ------

         Foreign currency sales contracts:
                  Notional amount               $    14,250       $    28,820
                  Fair value                         14,335            29,369
                                                     ------            ------
                           Net loss             $        85       $       549
                                                     ------            ------

For the quarters ended December 23, 2001 and December 24, 2000, the total impact
of foreign currency related items on the Condensed Consolidated Statements of
Operations, including transactions that were hedged and those that were not
hedged, was a pre-tax loss of $0.3 million and $2.3 million, respectively.


                                       23



Liquidity and Capital Resources
- -------------------------------

Cash generated from operations was $42.0 million for the year-to-date period
ended December 23, 2001, compared to $64.0 million for the prior year
corresponding period. The primary sources of cash from operations were decreases
in accounts receivable of $32.3 million and inventories of $4.0 million, net
income tax recoveries of $12.2 million, and depreciation and amortization
aggregating $39.4 million. Offsetting these sources of cash was a reduction in
accounts payable and accrued liabilities of $45.3 million. All working capital
changes have been adjusted to exclude currency translation effects.

The Company ended the current quarter with working capital of $145.3 million,
which included cash and cash equivalents of $14.6 million.

The Company utilized $15.2 million for net investing activities and $19.3
million from net financing activities during the current year-to-date period.
Significant cash expenditures during this period included $5.0 million for
capital expenditures and $10.7 for investments in unconsolidated equity
affiliates. Also, the Company repaid $16.4 million in net borrowings during this
period and invested, on a long-term basis, $1.6 million of restricted cash from
the Brazilian government. The Company also received cash proceeds from the sale
of capital assets of $3.4 million.

At December 23, 2001, the Company was not committed for the purchase of any
significant capital expenditures. The Company anticipates that capital
expenditures for fiscal 2002 will approximate $15.0 million.

The Company periodically evaluates the carrying value of long-lived assets,
including property, plant and equipment and finite lived intangibles to
determine if impairment exists. If the sum of expected future undiscounted cash
flows is less than the carrying amount of the asset, additional analysis is
performed to determine the amount of loss to be recognized. The Company
continues to evaluate for impairment the carrying value of its polyester natural
textured operations and its nylon texturing and covering operations as the
importation of fiber, fabric and apparel continues to impair sales volumes and
margins for these operations and has negatively impacted the U.S. textile and
apparel industry in general.

Additionally, the Company will perform an annual goodwill impairment test for
all reporting units (nylon and polyester) in accordance with the provisions of
SFAS 142 and continues to monitor the carrying value of its investments in
unconsolidated equity affiliates.

On December 7, 2001, the Company refinanced its $150 million revolving bank
credit facility and its $100 million accounts receivable securitization, with a
new five year $150 million asset based revolving credit agreement (the "Credit
Agreement"). The Credit Agreement is secured by substantially all U.S. assets
excluding manufacturing facilities and manufacturing equipment. Borrowing
availability is based on eligible domestic accounts receivable and inventory. As
of December 23, 2001, the Company had outstanding borrowings of $58.4 million
and availability of $66.4 million under the terms of the Credit Agreement.

Borrowings under the Credit Agreement bear interest at LIBOR plus 2.50% and/or
prime plus 1.00%, at the Company's option, through February 28, 2003. Effective
March 1, 2003, borrowings under the Credit Agreement bear interest at rates
selected periodically by the


                                       24



Company of LIBOR plus 1.75% to 3.00% and/or prime plus 0.25% to 1.50%. The
interest rate matrix is based on the Company's leverage ratio of funded debt to
EBITDA, as defined by the Credit Agreement. On borrowings outstanding at
December 23, 2001, the interest rate was 4.61%. Under the Credit Agreement, the
Company pays an unused line fee ranging from 0.25% to 0.50% per annum on the
unused portion of the commitment. In connection with the refinancing, the
Company incurred fees and expenses aggregating $1.9 million which will be
amortized over the term of the Credit Agreement. In addition, $0.5 million of
unamortized fees related to the refinancing of the $150 million revolving bank
credit facility and the $100 million accounts receivable securitization were
charged to operations in the quarter ended December 23, 2001.

The Credit Agreement contains customary covenants for asset based loans which
restrict future borrowings and capital spending and, if available borrowings are
less than $25 million at any time during the quarter, include a required minimum
fixed charge coverage ratio of 1.1 to 1.0 and a required maximum leverage ratio
of 5.0 to 1.0. At December 23, 2001, the Company was in compliance with all
covenants under the Credit Agreement.

The Board of Directors, effective July 26, 2000, increased the remaining
authorization to repurchase up to 10.0 million shares of Unifi's common stock of
which an authorization to purchase 8.6 million shares remains. The Company will
continue to operate its stock buy-back program from time to time as it deems
appropriate and financially prudent. However, the Company did not repurchase any
shares during the first six months of fiscal 2002 and presently does not
anticipate any significant share repurchases during the remainder of fiscal 2002
or until such time as debt is reduced to a level acceptable to management based
on operating conditions and cash flows existing at such time.

As further described in Note (l) of the Notes to Condensed Consolidated
Financial Statements and Item 1 of Part II to this 10-Q filing, on February 5,
2002, the Company received a Demand For And Notice Of Arbitration from DuPont,
alleging, among other things, breach of contract and unjust enrichment. DuPont
is seeking damages, injunctive relief and a declaratory judgment terminating the
agreement and allowing it to sell its interest in the alliance to the Company.
The Company denies DuPont's allegations and intends to vigorously defend the
arbitration and assert various counterclaims against DuPont. The ultimate
outcome of this matter cannot be predicted at this time.

The current business climate for U.S. based textile manufacturers remains very
challenging due to pressures from the importation of fabric and apparel, excess
capacity, currency imbalances and weaknesses at retail. This situation does not
appear that it will significantly improve in the foreseeable future. This highly
competitive environment has impacted the markets in which the Company competes,
both domestically and abroad. Consequently, management took certain
consolidation and cost reduction actions during fiscal year 2001 to align our
capacity with current market demands. Should business conditions worsen the
Company is prepared to take such actions as deemed necessary to align our
capacity and cost structure with market demands. Management believes the current
financial position of the Company in connection with its operations and its
access to debt and equity markets (as evidenced by the Company refinancing its
existing revolving credit facility and accounts receivable securitization during
the current quarter - see discussion above) are sufficient to meet working
capital and long-term investment needs and pursue strategic business
opportunities.


                                       25


Euro Conversion
- ---------------

The Company conducts business in multiple currencies, including the currencies
of various European countries in the European Union which began participating in
the single European currency by adopting the Euro as their common currency as of
January 1, 1999. Additionally, the functional currency of our Irish operation
and several sales office locations changed on December 31, 2001, from their
historical currencies to the Euro. During the transition period that ended
December 31, 2001, the existing currencies of the member countries remained
legal tender and customers and vendors of the Company continued to use these
currencies when conducting business. Currency rates during this period, however,
were not computed from one legacy currency to another but instead were first
converted into the Euro. On January 1, 2002, Euro denominated bills and coins
were issued and began circulating. Most participating countries plan to withdraw
legacy currencies from circulation by February 28, 2002. The Company continues
to evaluate the Euro conversion and the impact on its business, both
strategically and operationally. At this time, the conversion to the Euro has
not had, nor is expected to have, a material adverse effect on the financial
condition or results of operations of the Company.

Forward Looking Statements
- --------------------------

Certain statements in this Management's Discussion and Analysis of Financial
Condition and Results of Operations and other sections of this quarterly report
contain forward-looking statements within the meaning of federal security laws
about the Company's financial condition and results of operations that are based
on management's current expectations, estimates and projections about the
markets in which the Company operates, management's beliefs and assumptions made
by management. Words such as "expects," "anticipates," "believes," "estimates,"
variations of such words and other similar expressions are intended to identify
such forward-looking statements. These statements are not guarantees of future
performance and involve certain risks, uncertainties and assumptions, which are
difficult to predict. Therefore, actual outcomes and results may differ
materially from what is expressed or forecasted in, or implied by, such
forward-looking statements. Readers are cautioned not to place undue reliance on
these forward-looking statements, which reflect management's judgment only as of
the date hereof. The Company undertakes no obligation to update publicly any of
these forward-looking statements to reflect new information, future events or
otherwise.

Factors that may cause actual outcome and results to differ materially from
those expressed in, or implied by, these forward-looking statements include, but
are not necessarily limited to, availability, sourcing and pricing of raw
materials, pressures on sales prices and volumes due to competition and economic
conditions, reliance on and financial viability of significant customers,
operating results of our equity affiliates and alliances, technological
advancements, employee relations, changes in capital expenditures and long-term
investments (including those related to unforeseen acquisition opportunities),
continued availability of financial resources through financing arrangements and
operations, negotiations of new or modifications of existing contracts for asset
management, regulations governing tax laws, other governmental and authoritative
bodies' policies and legislation, the outcome of legal proceedings, the
continuation and magnitude of the Company's common stock repurchase program and
proceeds received from the sale of assets held for disposal. In addition to
these representative factors, forward-looking statements could be impacted by
general domestic and


                                       26



international economic and industry conditions in the markets where the Company
competes, such as changes in currency exchange rates, interest and inflation
rates, recession and other economic and political factors over which the Company
has no control. Other risks and uncertainties may be described from time to time
in the Company's other reports and filings with the Securities and Exchange
Commission.

Part II. Other Information

Item 1.  Legal Proceedings
         -----------------

As described above under "Management's Discussion and Analysis of Financial
Condition and Results of Operations" the Company and DuPont entered into a
manufacturing alliance in June 2000 to produce partially oriented polyester
filament yarn. DuPont and the Company have had discussions regarding their
alliance and each party alleged that the other was in breach of material terms
of their agreement. On February 5, 2002, the Company received a Demand For And
Notice Of Arbitration from DuPont, alleging, among other things, breach of
contract and unjust enrichment. DuPont is seeking damages, injunctive relief and
a declaratory judgment terminating the agreement and allowing it to sell its
interest in the alliance to the Company. The Company denies DuPont's allegations
and intends to vigorously defend the arbitration and assert various
counterclaims against DuPont. The ultimate outcome of this matter cannot be
predicted at this time.

Item 4. Submission of Matters to a Vote of Security Holders
        ---------------------------------------------------

The Shareholders of the Company at their Annual Meeting held on the 25th day of
October 2001, considered and voted upon the election of three (3) Class 1
Directors, one (1) Class 2 Director and one (1) Class 3 Director of the Company.

The Shareholders elected the Board of Directors' nominees for the three (3)
Class 1 Directors, one (1) Class 2 Director and one (1) Class 3 Director of the
Company to serve until the Annual Meeting of the Shareholders in 2004, 2002 and
2003, respectively, or until their successors are elected and qualified, as
follows:

                                    Votes             Votes           Votes
  Name of Director (Class)        in Favor           Against        Abstaining
  ------------------------       ----------          -------        ----------

Donald F. Orr (1)                46,454,297             0            1,007,693
Robert A. Ward (1)               46,441,443             0            1,020,547
G. Alfred Webster (1)            46,405,147             0            1,056,843
William J. Armfield, IV (2)      46,302,398             0            1,159,592
Sue W. Cole (3)                  46,439,097             0            1,022,893

The following persons will continue to serve on the Company's Board of Directors
until the Annual Meeting of Shareholders in 2002 for Class 2 and 2003 for Class
3:

Class 2                                       Class 3
- -------                                       -------

Charles R. Carter                             Brian R. Parke
Kenneth G. Langone                            J. B. Davis
                                              R. Wiley Bourne, Jr.


The information set forth under the headings "Election of Directors", "Nominees
for Election as Directors", "Directors Remaining in Office", and "Security
Holding of Directors, Nominees and Executive Officers" on Pages 2-6 of the
Definitive Proxy Statement filed with the Commission since the close of the
registrant's fiscal year ending June 24, 2001 is incorporated herein by
reference.


                                       27



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

     (b)  No reports on Form 8-K have been filed during the quarter ended
          December 23, 2001








                                       28




                                   UNIFI, INC.

- --------------------------------------------------------------------------------

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.


                                                         UNIFI, INC.
                                             -----------------------------------








Date:    February 6, 2002                    /s/ Willis C. Moore, III
     -------------------------               -----------------------------------
                                             Willis C. Moore, III
                                             Executive Vice President and Chief
                                             Financial Officer (Mr. Moore is the
                                             Principal Financial Officer and has
                                             been duly authorized to sign on
                                             behalf of the Registrant.)



Date:    February 6, 2002                    /s/ Edward A. Imbrogno
     -------------------------               -----------------------------------
                                             Edward A. Imbrogno
                                             Chief Accounting Officer




                                       29