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                 March 24, 2002
                               -------------------------------------------------

           [] 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 May 1, 2002
- --------------------------------------           --------------------------
Common stock, par value $.10 per share                53,827,030 Shares



Part I. Financial Information

                                   UNIFI, INC.
                      Condensed Consolidated Balance Sheets

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

                                                       March 24,     June 24,
                                                          2002         2001
                                                      -----------   -----------
                                                      (Unaudited)     (Note)
                                                       (Amounts in Thousands)
ASSETS:
Current assets:
    Cash and cash equivalents                         $    18,897   $     6,634
    Receivables                                           144,720       171,744
    Inventories:
       Raw materials and supplies                          51,991        47,374
       Work in process                                     11,478        12,527
       Finished goods                                      55,056        64,533
    Other current assets                                    3,399         6,882
                                                      -----------   -----------
       Total current assets                               285,541       309,694
                                                      -----------   -----------
Property, plant and equipment                           1,210,717     1,209,927
    Less:  accumulated depreciation                       696,936       647,614
                                                      -----------   -----------
                                                          513,781       562,313
Equity investments in unconsolidated affiliates           173,879       167,286
Goodwill                                                   59,733        59,733
Other intangible assets, net                                1,832         3,406
Other noncurrent assets                                    35,995        34,887
                                                      -----------   -----------
       Total assets                                   $ 1,070,761   $ 1,137,319
                                                      ===========   ===========

LIABILITIES AND SHAREHOLDERS' EQUITY:
Current liabilities:
    Accounts payable                                  $    89,682   $   100,086
    Accrued expenses                                       38,420        59,866
    Income taxes payable                                    3,239            72
    Current maturities of long-term debt and other
      current liabilities                                   9,117        85,962
                                                      -----------   -----------
       Total current liabilities                          140,458       245,986
Long-term debt and other liabilities                      294,946       259,188
Deferred income taxes                                      85,267        80,307
Minority interests                                         12,064        11,295
Shareholders' equity:
    Common stock                                            5,383         5,382
    Retained earnings                                     584,944       589,360
    Unearned compensation                                    (828)       (1,203)
    Accumulated other comprehensive loss                  (51,473)      (52,996)
                                                      -----------   -----------
       Total shareholders' equity                         538,026       540,543
                                                      -----------   -----------
       Total liabilities and shareholders' equity     $ 1,070,761   $ 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 Quarters Ended      For the Nine Months Ended
                                             -----------------------     -------------------------
                                              Mar. 24,     Mar. 25,      Mar. 24,        Mar. 25,
                                                2002          2001          2002           2001
                                             ---------     ---------     ---------       ---------
                                                 (Amounts in Thousands Except Per Share Data)
                                                                             
Net sales                                    $ 213,501     $ 255,223     $ 658,182       $ 873,529
Cost of goods sold                             198,734       239,248       605,680         791,854
Selling, general & admin. expense               13,993        15,732        37,058          49,654
Interest expense                                 4,851         7,272        17,185          24,062
Interest income                                   (685)         (137)       (1,959)         (1,949)
Other (income) expense                          (1,725)        3,136          (965)         10,506
Equity in (earnings) losses of
  unconsolidated affiliates                      2,851        (2,008)        4,587            (200)
Minority interests                                --             152           861           5,634
Asset impairments and write downs                 --          20,915          --            20,915
Employee severance                                --           5,494          --             5,494
                                             ---------     ---------     ---------       ---------
Income (loss) before income taxes               (4,518)      (34,581)       (4,265)        (32,441)
Provision (benefit) for income taxes              (937)       (6,033)          165          (3,348)
                                             ---------     ---------     ---------       ---------
Net loss                                     $  (3,581)    $ (28,548)    $  (4,430)      $ (29,093)
                                             =========     =========     =========       =========

Loss per common share - basic                $   (0.07)    $   (0.53)    $   (0.08)      $    (.54)
                                             =========     =========     =========       =========

Loss per common share - diluted              $   (0.07)    $   (0.53)    $   (0.08)      $    (.54)
                                             =========     =========     =========       =========


See Accompanying Notes to Condensed Consolidated Financial Statements.

                                       3



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

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

                                                       For the Nine Months Ended
                                                       -------------------------
                                                       March 24,      March 25,
                                                          2002           2001
                                                       ---------      ---------
                                                        (Amounts in Thousands)

Cash and cash equivalents provided by
   operating activities                                $  66,343      $ 126,794
                                                       ---------      ---------

Investing activities:
     Capital expenditures                                 (6,196)       (36,447)
     Acquisitions                                           --           (2,159)
     Investments in unconsolidated equity affiliates     (11,190)       (14,406)
     Return of capital from equity affiliates               --           25,743
     Investment of foreign restricted cash                (2,710)        (6,616)
     Sale of capital assets                                6,459            833
     Other                                                (1,039)          (854)
                                                       ---------      ---------
         Net investing activities                        (14,676)       (33,906)
                                                       ---------      ---------

Financing activities:
     Borrowing of long-term debt                         429,781        295,348
     Repayment of long-term debt                        (466,282)      (360,564)
     Issuance of Company common stock                       --             --
     Purchase and retirement of Company common stock        --          (16,527)
     Distributions to minority interest shareholders        --           (9,000)
     Other                                                (4,681)        (3,235)
                                                       ---------      ---------
         Net financing activities                        (41,182)       (93,978)
                                                       ---------      ---------

Currency translation adjustment                            1,778         (1,615)
                                                       ---------      ---------

Net increase (decrease) in cash and cash
  equivalents                                             12,263         (2,705)
                                                       ---------      ---------

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

Cash and cash equivalents - ending                     $  18,897      $  16,073
                                                       =========      =========


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 March 24, 2002, and the results of operations and
     cash flows for the periods ended March 24, 2002, and March 25, 2001. 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 $2.6 million for the third quarter of fiscal
     2002 and $2.9 million for the year to date compared to $31.8 million and
     $40.5 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 September and December quarters included a net unrealized loss on
     foreign currency derivative contracts totaling $1.0 million that was
     subsequently recognized in the prior year March quarter upon termination of
     hedge accounting for the related forward contracts. 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 Nine Months Ended
                              ----------------------  -------------------------
                              March 24,    March 25,  March 24,       March 25,
                                 2002        2001        2002            2001
                              ---------    ---------  ---------       ---------
     Numerator:
        Net loss              $  (3,581)   $ (28,548) $  (4,430)      $ (29,093)
                              =========    =========  =========       =========

                                       5



                              For the Quarters Ended  For the Nine Months Ended
                              ----------------------  -------------------------
                              March 24,    March 25,  March 24,       March 25,
                                 2002        2001        2002            2001
                              ---------    ---------  ---------       ---------
     Denominator:
       Denominator for basic
         earnings per share -
         Weighted average
           shares                53,735       53,666     53,728          53,925

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

     Dilutive potential common
       shares denominator for
       diluted earnings per
       share-Adjusted weighted
       average shares and
       assumed conversions       53,735       53,666     53,728          53,925
                              =========    =========  =========       =========

(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.

     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.

                                       6



     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. Statement of
     Financial Accounting Standards 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 Statement of
     Financial Accounting Standards 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 quarter and year-to-date periods ended March 24, 2002,
     and March 25, 2001 (amounts in thousands):

                                       7





     -----------------------------------------------------------------------------------------------------------------
                                                            Polyester         Nylon             UTG            Total
     -----------------------------------------------------------------------------------------------------------------
                                                                                                 
     Quarter ended March 24, 2002:
       Net sales to external customers                      $ 157,315       $  56,186        $    --         $ 213,501
       Intersegment net sales                                       6              85             --                91
       Segment operating income                                 2,516             473             --             2,989
       Depreciation and amortization                           12,621           4,702             --            17,323
       Total assets                                           581,422         278,343             --           859,785
     -----------------------------------------------------------------------------------------------------------------
     Quarter ended March 25, 2001:
       Net sales to external customers                      $ 177,758       $  70,547        $   6,161       $ 254,466
       Intersegment net sales                                      15            --              2,837           2,852
       Segment operating income (loss)                           (835)           (790)           2,205             580
       Depreciation and amortization                           14,178           5,327              249          19,754
       Total assets                                           622,891         335,233           18,618         976,742
     -----------------------------------------------------------------------------------------------------------------



                                                                           For the Quarters Ended
                                                                  March 24, 2002            March 25, 2001
   -----------------------------------------------------------------------------------------------------------
                                                                                      
   Operating income (loss):
       Reportable segments operating income                         $    2,989                $      580
       Net standard cost adjustment to LIFO                                (14)                      811
       Unallocated operating expense                                    (2,201)                     (284)
       Nonwoven start-up operating loss                                   --                        (864)
       Asset impairment and employee severance                            --                     (26,409)
                                                             -------------------------------------------------
       Consolidated operating income (loss)                         $      774                $  (26,166)
                                                             =================================================



     -----------------------------------------------------------------------------------------------------------------
                                                            Polyester         Nylon             UTG            Total
     -----------------------------------------------------------------------------------------------------------------
                                                                                                 
     Nine months ended March 24, 2002:
       Net sales to external customers                      $ 472,640       $ 185,542        $   --          $ 658,182
       Intersegment net sales                                      30            --              --                 30
       Segment operating income                                10,925           4,948            --             15,873
       Depreciation and amortization                           37,879          14,017            --             51,896
     -----------------------------------------------------------------------------------------------------------------
     Nine months ended March 25, 2001:
       Net sales to external customers                      $ 604,857       $ 249,101        $ 18,814        $ 872,772
       Intersegment net sales                                      60            --             8,564            8,624
       Segment operating income (loss)                         24,371           9,844          (1,725)          32,490
       Depreciation and amortization                           43,249          16,547             809           60,605
     -----------------------------------------------------------------------------------------------------------------



                                                                         For the Nine Months Ended
                                                                  March 24, 2002            March 25, 2001
   -----------------------------------------------------------------------------------------------------------
                                                                                      
   Operating income:
       Reportable segments operating income                         $   15,873                $   32,490
       Net standard cost adjustment to LIFO                              1,823                     2,028
       Unallocated operating expense                                    (2,252)                     (418)
       Nonwoven start-up operating loss                                    --                     (2,079)
       Asset impairment and employee severance                             --                    (26,409)
                                                             -------------------------------------------------
       Consolidated operating income                                $   15,444                $    5,612
                                                             =================================================


                                       8



     For purposes of internal management reporting, segment operating income
     (loss) represents net sales less cost of goods sold and allocated selling,
     general and administrative expenses. Certain indirect manufacturing and
     selling, general and administrative costs are allocated to the 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, certain unallocated manufacturing and
     selling, general and administrative expenses 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 $1.7 million and $1.8 million for
     the current and prior year quarters, respectively, and $3.5 million and
     $4.4 million for the current and prior year nine month periods,
     respectively. Segment operating income also excludes certain unallocated
     manufacturing and selling general and administrative expenses. 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 previously 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 nine months ended March
     24, 2002. 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 $581.4 million at March 24, 2002 due mainly to domestic
     assets decreasing by $40.9 million (accounts receivable, inventories and
     fixed assets decreased by $13.1 million, $2.3 million and $25.5 million,
     respectively). The total assets for the nylon segment decreased from $292.4
     million at June 24, 2001 to $278.3 million at March 24, 2002 due mainly to
     domestic assets decreasing by $12.8 million (accounts receivable and fixed
     assets decreased by $1.9 million and $12.5 million, respectively, offset by
     an increase in inventories of $2.1 million). The fixed asset reductions for
     polyester and nylon are primarily associated with depreciation. The
     elimination of the total assets for the "All Other" segment at March 24,
     2002 is attributable to the disposal, in January 2002, of the remaining
     operations of UTG.

(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" (SFAS 133) 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

                                       9


     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 purchase 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 nine-month period, the Company recorded
     approximately $2.2 million and $4.3 million, respectively, of losses on
     hedge contracts associated with the anticipated purchase of machinery, of
     which $1.0 million in losses had previously been accounted for as a cash
     flow hedge but was subsequently expensed when the machinery order did not
     materialize. 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 July, 2002 and March, 2003, respectively.

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

                                                  Mar. 24, 2002   June 24, 2001
                                                  -------------   -------------
         Foreign currency purchase contracts:
         Notional amount                          $       3,438   $      14,400
         Fair value                                       3,391          12,439
                                                  -------------   -------------
                   Net loss                       $          47   $       1,961
                                                  =============   =============

                                       10



                                                  Mar. 24, 2002   June 24, 2001
                                                  -------------   -------------
         Foreign currency sales contracts:
         Notional amount                          $      14,683   $      28,820
         Fair value                                      14,788          29,369
                                                  -------------   -------------
                  Net loss                        $         105   $         549
                                                  =============   =============

     For the quarter and year-to-date periods ended March 24, 2002 and March
     25, 2001, 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
     $0.1 million and $0.6 million and $2.8 million and $7.2 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. UNIFI-SANS incorporated the two-stage light denier
     industrial nylon yarn business of Solutia, Inc. (Solutia) which was
     purchased when the venture was formulated. Solutia exited 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 and has operated in a start-up
     mode through the March quarter. It is anticipated that the facility will be
     substantially on line by the end of the June quarter. 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. Sales from this
     entity are expected to be primarily to customers in the NAFTA and CBI
     markets. 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 March 24,
     2002, and for the quarter and year-to-date periods ended March 24, 2002, of
     the combined unconsolidated equity affiliates is as follows (amounts in
     thousands):

                                                 March 24,
                                                    2002
                                                -----------
     Current assets                             $   192,444
     Noncurrent assets                              208,775
     Current liabilities                             36,584
     Shareholders' equity                           290,408

                                       11



                                                                 For the Nine
                                           Quarter Ended         Months Ended
                                           Mar. 24, 2002         Mar. 24, 2002
                                           -------------         -------------

     Net sales                             $     115,247         $     336,075
     Gross profit                                  3,111                15,818
     Income (loss) from operations                (1,196)                 (681)
     Net loss                                     (6,626)              (11,095)

     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 $6.0 million and $23.7 million, respectively, compared to
     $8.1 million and $9.9 for the corresponding prior year quarter and
     year-to-date periods, respectively.

     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 current quarter, the Company reduced its
     obligations by approximately $0.5 million. The estimated remaining
     liability at March 24, 2002 is $8.1 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

                                       12


     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.

     As previously disclosed in the December 2001 Form 10-Q, 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 that could amount to
     approximately $15.0 million, injunctive relief and, absent a satisfactory
     cure by Unifi, a declaratory judgment terminating the agreement allowing it
     to sell its interest in the alliance to the Company. The Company on April
     1, 2002 filed an answer and counterclaim to DuPont's allegations denying
     their assertions and seeking damages for various actions and inactions on
     behalf of DuPont. As the arbitration process is in its early stages, the
     outcome of this matter cannot be predicted at this time.

(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 March 24, 2002, the Company had outstanding
     borrowings of $37.1 million and availability of $83.5 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 March 24, 2002, the
     interest rate was 4.37%. 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 March 24, 2002, 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

                                       13


     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.

     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 nine months ended March 24, 2002:

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

     Accrued Severance Liability      $2,338      $632   $(2,052)      $918


     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

                                       14


     medical and dental benefits associated with the consolidation and cost
     reduction charges were non-cash.

(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 nine
     months ended March 25, 2001 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      Nine Months
                                                       Ended          Ended
                                                     ---------     -----------
     Reported net loss                               $ (28,548)    $   (29,093)
     Add back: goodwill amortization (net of tax)          601           2,124
                                                     ---------     -----------
     Adjusted net income (loss)                      $ (27,947)    $   (26,969)
                                                     ---------     -----------

     Basic net income (loss) per share:
         Reported net loss                           $    (.53)    $      (.54)
         Adjusted net income (loss)                  $    (.52)    $      (.50)

     Diluted net income (loss) per share:
         Reported net loss                           $    (.53)    $      (.54)
         Adjusted net income (loss)                  $    (.52)    $      (.50)

     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
     nine months ended March 24, 2002. Goodwill by segment as of March 24, 2002
     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 $1.8 million (net of accumulated amortization of $8.7 million)
     and $3.4 million (net of accumulated amortization of $7.2 million) at March
     24, 2002 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.

                                       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 16.3% for the quarter from $255.2 million to
$213.5 million and 24.7% for the year-to-date from $873.5 million to $658.2
million. Unit volume for the quarter decreased 9.2% while average unit sales
prices, based on product mix, declined 7.9%. For the year-to-date, unit volume
declined 17.9%, while unit prices, based on product mix, decreased 8.3%.

At the segment level, polyester accounted for 74% and 72% of dollar sales and
nylon accounted for 26% and 28% of dollar sales for the current quarter and nine
months, respectively.

Polyester

Polyester sales, while down 11.5% and 21.9% for the quarter and year-to-date
periods over the corresponding periods of the prior year, experienced improved
volumes as the quarter progressed. Sales volume, on a comparable 4-week basis,
improved 11.7% in March over the fiscal month of January. Sales price per pound
for the polyester segment, based on product mix, also improved in March compared
to January.

Our domestic polyester unit volume decreased 10.7% and 20.4% for the March
quarter and year-to-date compared to the prior year March quarter and
year-to-date. Sales in local currency for our Brazilian operation increased
24.6% for the quarter due to both increases in average selling prices (5.3%) and
in volumes (18.3%). For the nine months, sales in local currency for the
Brazilian operation improved modestly due to improved sales prices offsetting
slightly lower volumes. Sales in local currency of our Irish operation for the
quarter and nine months decreased 9.5% and 14.2%, respectively, due to
reductions in unit volumes of 10.3% and 16.8%, 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 $3.4 million and $14.5
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 Reals
exchange rate.

Gross profit for our polyester segment increased $2.6 million to $11.8 million
in the quarter and decreased $15.4 million to $38.2 million for the nine months.
Gross profit improved for the quarter despite a decrease in sales of 11.5% and
reduced benefits of $2.1 million from the DuPont manufacturing alliance. This
was achieved through lower manufacturing costs. For the nine months, reduced
sales of 21.9% and higher manufacturing costs were the primary reasons for the
reduced gross profit. The decline in gross profit for the nine months was
mitigated by the cost savings and other benefits from the DuPont alliance, which
increased gross profit by $13.8 million over the prior year-to-date.

                                       16


Nylon

Sales for our nylon segment declined 20.2% and 25.5% for the quarter and
year-to-date period compared with the previous year's respective periods. Nylon
unit volumes declined 6.2% and 13.5% for the March quarter and year-to-date
compared to the prior year March quarter and year-to-date. Average sales prices
were down approximately 15.1% for the current year quarter and 14.0% for the
year-to-date relative to the prior year periods. Consistent with our polyester
segment, sales volume for our nylon segment, on a comparable 4-week basis,
improved 7.2% in March over the fiscal month of January.

Gross profit for our nylon segment decreased $0.2 million to $3.0 million in the
quarter and decreased $8.8 million to $12.5 million for the nine months.
Improvements in manufacturing unit costs substantially offset declines in
conversion on sales for the quarter (sales less raw materials), resulting in a
substantially unchanged gross profit for the current quarter compared to the
prior year quarter. For the nine months, the reduced per unit manufacturing
costs in the current year were not able to compensate for the lower conversion,
accounting for the significant decline year-over-year.

Selling, general and administrative expenses which were allocated to the
polyester and nylon segments, based on various cost drivers, decreased from 5.6%
of net sales in last year's quarter to 5.5% this quarter and increased from 4.8%
in last year's year-to-date to 5.3% for the current year-to-date period.
Selling, general and administrative expenses, which were not allocated to the
segments, for the current quarter and year-to-date periods includes a charge
related to the forgiveness of a of $1.2 million loan to the CEO which was due
and payable on May 1, 2002 plus an adjustment to cover the personal tax
consequences of this debt forgiveness. The loan was originally made in 1999 to
assist the CEO and his family in relocating to the United States from Ireland
and in purchasing a home. The loan forgiveness was made by the unanimous
decision of the Company's Board of Directors. On a dollar basis, allocated
polyester and nylon selling, general and administrative expense decreased $2.2
million from $14.0 million to $11.8 million for the current quarter. These lower
costs are primarily due from the savings achieved from the cost reduction
efforts initiated in March 2001. Polyester and nylon selling, general and
administrative costs for the year-to-date, on a dollar basis, decreased $5.9
million from $40.8 million to $34.9 million. 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 $4.9 million in the current quarter
and $6.9 million to $17.2 million for the year-to-date. The decrease in interest
expense for the quarter and nine months reflects lower average debt outstanding
and lower average interest rates. The weighted average interest rate on
outstanding debt at March 24, 2001, was 6.30% compared to 6.33% at March 25,
2001.

Other income and expense was positively impacted during the current quarter and
for the nine-month period by gains on the sale of non-operating assets of $2.8
million and $5.7 million, respectively. However, for the current year-to-date
period, other income and expense was negatively impacted 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

                                       17



expense included a charge of $2.2 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 $2.1 million charged in the first two quarters of that year. Other
income and expense for the current and prior year quarters also includes $1.7
million and $1.8 million, respectively, for the provision for bad debts. For the
current year-to-date period, the bad debt provision was $3.5 million compared to
$4.4 million for the prior year-to-date.

Equity in the net losses, to the extent recognized, of our unconsolidated
affiliates, Parkdale America, LLC, Micell Technologies, Inc., Unifi-Sans
Technical Fibers, LLC and U.N.F. Industries Ltd amounted to $2.9 million in the
third quarter of fiscal 2002 compared with earnings of $2.0 million for the
corresponding prior year quarter. For the year-to-date, our share of the losses
in these entities totaled $4.6 million for the current year compared to income
of $0.2 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. UNIFI-SANS incorporated the two-stage light denier
industrial nylon yarn business of Solutia, Inc. (Solutia) which was purchased
when the venture was formulated. Solutia exited 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 and has operated in a start-up mode through the March quarter.
It is anticipated that the facility will be substantially on line by the end of
the June quarter. 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. Sales from this entity are expected to be primarily to customers in
the NAFTA and CBI markets. 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 March 24, 2002,
and for the quarter and year-to-date periods ended March 24, 2002, of the
combined unconsolidated equity affiliates is as follows (amounts in thousands):

                                       18




                                                        March 24,
                                                           2002
                                                        ---------

     Current assets                                     $ 192,444
     Noncurrent assets                                    208,775
     Current liabilities                                   36,584
     Shareholders' equity                                 290,408

                                                                  For the Nine
                                          Quarter Ended           Months Ended
                                          Mar. 24, 2002           Mar. 24, 2002
                                          -------------           -------------

     Net sales                            $     115,247           $     336,075
     Gross profit                                 3,111                  15,818
     Income (loss) from operations               (1,196)                   (681)
     Net loss                                    (6,626)                (11,095)

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 $6.0 million and $23.7 million, respectively, compared to $8.1
million and $9.9 for the corresponding prior year quarter and year-to-date
periods, respectively.

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 current quarter, the Company reduced its obligations by approximately $0.5
million. The estimated remaining liability at March 24, 2002 is $8.1 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

                                       19


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 $152 thousand in the prior year quarter and $0.9 million for the year to date
compared to $5.6 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.

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.

                                       20


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 nine
months ended March 24, 2002:

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

     Accrued Severance Liability      $2,338      $632   $(2,052)      $918

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.

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 $3.6 million, or a loss per share of $.07, compared to a net loss of
$28.5 million, or $.53 loss per share, for the corresponding quarter of the
prior year, and a net loss of $4.0 million or $.08 per share compared to a net
loss of $29.1 million or $.54 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.

                                       21



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 nine months ended March
25, 2001 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      Nine Months
                                                       Ended          Ended
                                                     ---------     -----------

     Reported net loss                               $ (28,548)    $   (29,093)
     Add back: goodwill amortization (net of tax)          601           2,124
                                                     ---------     -----------
     Adjusted net income (loss)                      $ (27,947)    $   (26,969)
                                                     ---------     -----------

     Basic net income (loss) per share:
         Reported net loss                           $    (.53)    $      (.54)
         Adjusted net income (loss)                  $    (.52)    $      (.50)

     Diluted net income (loss) per share:
         Reported net loss                           $    (.53)    $      (.54)
         Adjusted net income (loss)                  $    (.52)    $      (.50)


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 nine
months ended March 24, 2002. Goodwill by segment as of March 24, 2002 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 $1.8
million (net of accumulated amortization of $8.7 million) and $3.4 million (net
of accumulated amortization of $7.2 million) at March 24, 2002 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" (SFAS 133)
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

                                       22



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 purchase 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
nine-month period, the Company recorded approximately $2.2 million and $4.3
million, respectively, of losses on hedge contracts associated with the
anticipated purchase of machinery, of which $1.0 million in losses had
previously been accounted for as a cash flow hedge but was subsequently expensed
when the machinery order did not materialize. 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 July, 2002 and March, 2003, respectively.


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

                                               Mar. 24, 2002      June 24, 2001
                                               -------------      -------------
         Foreign currency purchase contracts:
         Notional amount                       $       3,438      $      14,400
         Fair value                                    3,391             12,439
                                               -------------      -------------
                   Net loss                    $          47      $       1,961
                                               =============      =============

                                       23



                                               Mar. 24, 2002      June 24, 2001
                                               -------------      -------------
         Foreign currency sales contracts:
         Notional amount                       $      14,683      $      28,820
         Fair value                                   14,788             29,369
                                               -------------      -------------
                  Net loss                     $         105      $         549
                                               =============      =============

For the quarter and year-to-date periods ended March 24, 2002 and March 25,
2001, 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 $0.1 million and $0.6
million and $2.8 million and $7.2 million, respectively.

Liquidity and Capital Resources

Cash generated from operations was $66.3 million for the year-to-date period
ended March 24, 2002, compared to $126.8 million for the prior year
corresponding period. The primary sources of cash from operations and other
non-cash adjustments to the net loss of $4.4 million for the first nine months
of fiscal 2002 were decreases in accounts receivable of $27.5 million and
inventories of $2.7 million, income tax recoveries of $12.3 million,
depreciation and amortization aggregating $58.3 million, non-cash losses of
unconsolidated equity affiliates of $4.6 million and a non-cash compensation
charge of $1.2 million. Offsetting these sources of cash from operations was a
reduction in accounts payable and accrued liabilities of $28.6 million and net
gains from the sale of assets of $4.3 million. All working capital changes have
been adjusted to exclude currency translation effects.

The Company ended the current quarter with working capital of $145.1 million,
which included cash and cash equivalents of $18.9 million.

The Company utilized $14.7 million for net investing activities and $41.2
million from net financing activities during the current year-to-date period.
Significant cash expenditures during this period included $6.2 million for
capital expenditures and $11.2 million for investments in unconsolidated equity
affiliates. Also, the Company repaid $36.5 million in net borrowings during this
period and invested, on a long-term basis, $2.7 million of restricted cash from
the Brazilian government. The Company also received cash proceeds from the sale
of capital assets of $6.5 million.

At March 24, 2002 the Company was not committed for the purchase of any
significant capital expenditures. The Company anticipates that capital
expenditures for fiscal 2002 will approximate $12.0 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.

                                       24



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 March 24, 2002, the Company had outstanding borrowings of $37.1 million and
availability of $83.5 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 March 24, 2002, the interest rate was 4.37%. 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 March 24, 2002, 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 nine 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 (h) 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 that could amount to approximately $15.0 million, injunctive
relief and, absent a satisfactory cure by Unifi, a declaratory judgment
terminating the agreement allowing it to sell its interest in the alliance to
the Company. The Company on April 1, 2002 filed an answer and counterclaim to
DuPont's allegations denying their assertions and seeking damages for various
actions and inactions on behalf of DuPont. As

                                       25


the arbitration process is in its early stages, the 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, while
indicating some signs of improvement in the current quarter, is still difficult
and significant sustainable improvements cannot be assured presently. 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 further 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 year - see discussion above) are sufficient to meet working
capital and long-term investment needs and pursue strategic business
opportunities.

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

                                       26


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 performance of joint ventures, alliances and other equity investments,
technological advancements, employee relations, changes in construction
spending, capital expenditures and long-term investments (including those
related to unforeseen acquisition opportunities), continued availability of
financial resources through financing arrangements and operations, outcomes of
pending or threatened legal proceedings, negotiation of new or modifications of
existing contracts for asset management and for property and equipment
construction and acquisition, regulations governing tax laws, other governmental
and authoritative bodies' policies and legislation, 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
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.


                                       27




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 that could amount to
approximately $15.0 million, injunctive relief and, absent a satisfactory cure
by Unifi, a declaratory judgment terminating the agreement allowing it to sell
its interest in the alliance to the Company. The Company on April 1, 2002 filed
an answer and counterclaim to DuPont's allegations denying their assertions and
seeking damages for various actions and inactions on behalf of DuPont. As the
arbitration process is in its early stages, the outcome of this matter cannot be
predicted at this time.


Item 6.   Exhibits and Reports on Form 8-K


         (b) No reports on Form 8-K have been filed during the quarter ended
March 24, 2002.



                                       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: May 8, 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: May 8, 2002                       /s/ Edward A. Imbrogno
     -------------------------          ----------------------------------------
                                        Edward A. Imbrogno
                                        Chief Accounting Officer






                                       29