UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q



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

                                       OR

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

For the quarter ended March 31, 2002               Commission file number 0-1790



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

                Alabama                                 63-0180720
    (State or other jurisdiction of                  (I.R.S. Employer
     incorporation or organization)                 Identification No.)

             3330 Cumberland Blvd, Suite 800, Atlanta, Georgia 30339
                                       and
      755 Lee Street, Alexander City, Alabama           35011-0272
      (Address of principal executive offices)           (Zip Code)


                                  (678)742-8000
              (Registrant's telephone number, including area code)




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, and (2) has been subject to such filing
requirements for the past 90 days. Yes X No


The number of shares outstanding of each of the issuer's classes of common
stock.


                                                 
               Class                                Outstanding at May 13, 2002

Common Stock, Par Value $ .01 Per Share                   32,093,863 shares
                                                         (Excludes Treasury)


                               RUSSELL CORPORATION
                                      INDEX




                                                                                               Page No.
                                                                                               --------
                                                                                            
         Part I.  Financial Information:

            Item 1.  Financial Statements

                    Consolidated Condensed Balance Sheets --
                         March 31, 2002 and December 29, 2001                                     2

                    Consolidated Condensed Statements of Operations --
                         Thirteen Weeks Ended March 31, 2002 and April 1, 2001                    3

                    Consolidated Condensed Statements of Cash Flows --
                         Thirteen Weeks Ended March 31, 2002 and April 1, 2001                    4

                    Notes to Consolidated Condensed Financial Statements                          5


            Item 2. Management's Discussion and Analysis of Results of Operations and

                    Liquidity and Capital Resources                                              11

            Item 3. Quantitative and Qualitative Disclosure about Market Risk                    13

         Part II. Other Information:

            Item 1. Legal Proceedings                                                            13

            Item 4. Submission of Matters to a Vote of Security Holders                          13

            Item 6. Exhibits and Reports on Form 8-K                                             13




                                       1

                               RUSSELL CORPORATION
                      Consolidated Condensed Balance Sheets
                (In Thousands Except Share and Per Share Amounts)
                                   (Unaudited)



                                                                           March 31           December 29
                                                                             2002                 2001
                                                                             ----                 ----
               ASSETS                                                     (Unaudited)           (Note 1)
                                                                                        
         Current assets:
               Cash                                                       $    12,271         $     5,882
               Accounts receivable, net                                       167,264             166,105
               Inventories - Note 2                                           372,777             360,338
               Prepaid expenses & other current assets                         37,658              40,975
                                                                          -----------         -----------

                          Total current assets                                589,970             573,300

         Property, plant & equipment                                        1,053,221           1,051,669
         Less accumulated depreciation                                       (704,457)           (695,384)
                                                                          -----------         -----------
                                                                              348,764             356,285

         Other assets                                                          66,623              65,585
                                                                          -----------         -----------

                          Total assets                                    $ 1,005,357         $   995,170
                                                                          ===========         ===========

               LIABILITIES & STOCKHOLDERS' EQUITY
         Current liabilities:

               Accounts payable & accrued expenses                        $   130,447         $   126,026
               Short-term debt                                                  3,487               6,187
               Current maturities of long-term debt                            39,271              39,271
                                                                          -----------         -----------

                          Total current liabilities                           173,205             171,484

         Long-term debt, less current maturities                              317,994             310,936

         Deferred liabilities                                                  58,642              58,519

         Stockholders' equity:
               Common stock, par value $.01 per share; authorized
                  150,000,000 shares, issued 41,419,958 shares                    414                 414
               Paid-in capital                                                 45,211              45,392
               Retained earnings                                              647,627             646,279
               Treasury stock, at cost (9,400,492 shares at
                    3/31/02 and 9,411,462 shares at 12/29/01)                (222,869)           (223,172)
               Accumulated other comprehensive loss                           (14,867)            (14,682)
                                                                          -----------         -----------
                          Total stockholders' equity                          455,516             454,231
                                                                          -----------         -----------

                          Total liabilities & stockholders' equity        $ 1,005,357         $   995,170
                                                                          ===========         ===========




     See accompanying notes to consolidated condensed financial statements.


                                       2

                               RUSSELL CORPORATION
                 Consolidated Condensed Statements of Operations
                (In Thousands Except Share and Per Share Amounts)
                                   (Unaudited)




                                                                          13 Weeks Ended
                                                                          --------------
                                                                    March 31            April 1
                                                                      2002                2001
                                                                      ----                ----
                                                                                
         Net sales                                               $    215,825         $   240,994
         Costs & expenses:
               Cost of goods sold                                     155,989             175,938
               Selling, general & administrative expenses              48,968              53,040
               Interest expense                                         6,694               7,448
               Other (income) expense - net                               (11)                957
                                                                 ------------         -----------
                                                                      211,640             237,383
                                                                 ------------         -----------

         Income before income taxes                                     4,185               3,611

         Provision for income taxes                                     1,557               1,372
                                                                 ------------         -----------

               Net income                                        $      2,628         $     2,239
                                                                 ============         ===========

         Weighted-average common shares outstanding:
               Basic                                               32,016,884          31,902,656
               Diluted                                             32,037,374          32,302,659

         Net income per common share:
               Basic                                             $       0.08         $      0.07
               Diluted                                                   0.08                0.07

         Cash dividends per common share                         $       0.04         $      0.14



     See accompanying notes to consolidated condensed financial statements.


                                       3

                               RUSSELL CORPORATION
                 Consolidated Condensed Statements of Cash Flows
                             (Dollars in Thousands)
                                   (Unaudited)



                                                                                      13 Weeks Ended
                                                                                      --------------
                                                                                  March 31         April 1
                                                                                    2002             2001
                                                                                    ----             ----
                                                                                             
         Operating Activities:
                 Net income                                                       $  2,628         $  2,239
                 Adjustments to reconcile net income to
                       cash provided by (used in) operating activities:
                             Depreciation                                           11,741           12,479
                             Amortization                                               58              422
                             Deferred income tax benefit                                --                2
                             Gain on sale of property, plant & equipment               (86)             (21)
                             Non-cash restructuring, asset impairment &
                                   other unusual charges                                --              760
                             Foreign currency transaction loss (gain)                   99           (1,057)
                             Changes in operating assets & liabilities:
                                   Accounts receivable                              (1,352)          14,324
                                   Inventories                                     (13,039)         (53,047)
                                   Prepaid expenses & other current assets           3,211           (1,816)
                                   Other assets                                      1,106           (1,267)
                                   Accounts payable & accrued expenses               3,713           (9,283)
                                   Other deferred liabilities                          942            3,119
                                                                                  --------         --------

                 Net cash provided by (used in) operating activities                 9,021          (33,146)

         Investing Activities:
                 Purchases of property, plant & equipment                           (4,037)         (13,319)
                 Proceeds from the sale of property, plant & equipment                 664              474
                                                                                  --------         --------

                 Net cash used in investing activities                              (3,373)         (12,845)


         Financing Activities:
                 Borrowings on credit facility - net                                 7,052           51,718
                 Payments on short-term debt                                        (2,598)              --
                 Debt issuance cost                                                 (2,470)              --
                 Dividends on common stock                                          (1,280)          (4,468)
                 Distribution of treasury stock                                        122              178
                                                                                  --------         --------
                 Net cash provided by financing activities                             826           47,428

         Effect of exchange rate changes on cash                                       (85)           1,076
                                                                                  --------         --------
                 Net increase in cash                                                6,389            2,513

         Cash balance at beginning of period                                         5,882            4,193
                                                                                  --------         --------
         Cash balance at end of period                                            $ 12,271         $  6,706
                                                                                  ========         ========


     See accompanying notes to consolidated condensed financial statements.


                                       4

                               RUSSELL CORPORATION
              Notes to Consolidated Condensed Financial Statements

1.   The accompanying unaudited, consolidated, condensed financial statements
     have been prepared in accordance with accounting principles generally
     accepted in the United States for interim financial information and with
     the instructions to Form 10-Q and Article 10 of Regulation S-X.
     Accordingly, they do not include all of the information and footnotes
     required by accounting principles generally accepted in the United States
     for complete financial statements. In our opinion, the accompanying
     interim, consolidated, condensed financial statements contain all
     adjustments (consisting only of normal recurring accruals) necessary to
     present fairly our financial position as of March 31, 2002, and the results
     of our operations for the thirteen week period ended March 31, 2002 and
     April 1, 2001, and our cash flows for the thirteen week period ended March
     31, 2002 and April 1, 2001.

     The balance sheet at December 29, 2001, has been derived from the audited
     financial statements at that date but does not include all of the
     information and footnotes required by accounting principles generally
     accepted in the United States for complete financial statements.

     For further information, refer to the consolidated financial statements and
     footnotes thereto included in our Annual Report on Form 10-K for the year
     ended December 29, 2001.

     Our revenues and income are subject to seasonal variations. Consequently,
     the results of operations for the thirteen week period ended March 31,
     2002, are not necessarily indicative of the results to be expected for the
     full year.

2.   The components of inventories consist of the following: (in thousands)



                                               3/31/02          12/29/01           4/1/01
                                               -------          --------           ------
                                                                        
         Finished goods                      $ 307,335         $ 297,571         $ 342,692
         Work in process                        44,747            42,136            77,930
         Raw materials and supplies             23,488            23,424            42,349
                                             ---------         ---------         ---------
                                               375,570           363,131           462,971
         LIFO and lower-of-cost or
              market adjustments, net           (2,793)           (2,793)           (5,286)
                                             ---------         ---------         ---------
                                             $ 372,777         $ 360,338         $ 457,685
                                             =========         =========         =========


3.   In July 1998, we adopted a restructuring and reorganization program with
     the objective of (1) transitioning our company from a manufacturing-driven
     business to a consumer-focused organization that markets branded apparel
     products and (2) creating an efficient, low-cost operating structure with
     the flexibility to take advantage of future opportunities to reduce our
     costs. The plan originally called for the closing of a number of our
     world-wide facilities, which included selected manufacturing plants,
     distribution centers and offices; expanding production outside the United
     States; consolidating and downsizing the licensed products businesses;
     disposing of owned shopping-center real estate; reorganizing the corporate
     structure; establishing a dual headquarters in Atlanta, GA in addition to
     Alexander City, AL; as well as other cost saving activities. In July 2001,
     we announced an extension of this program to align the organization by
     distribution channel to provide stronger customer service, supply chain
     management, and more cost-effective operations.

     During the first quarter of 2002, we did not incur any additional
     restructuring charges ("special charges").


                                       5

     The special charges reflected in the consolidated condensed statements of
     operations are as follows: (in thousands)



                                                       13 Weeks Ended
                                                           4/1/01
                                                           ------
                                                    
         Exit costs related to facilities                  $1,148
         Impairment of facilities & equipment
             held for disposal                                760
         Expenses associated with the establishment
             of dual headquarters                             680
         Other                                                134
                                                           ======
         Total before taxes                                 2,722
                                                           ======
         Total after taxes                                 $1,687
                                                           ======


     These charges have been classified in the consolidated condensed statements
     of operations as follows: (in thousands)



                                                       13 Weeks Ended
                                                           4/1/01
                                                           ------
                                                    
         Cost of goods sold                                $   40
         Selling, general & administrative expenses           680
         Other, net                                         2,002
                                                           ------
                                                           $2,722
                                                           ======


     A summary of activity in the restructuring liability accounts follows: (in
     thousands)



                                                                13 Weeks Ended
                                                           03/31/02         04/01/01
                                                           --------         --------
                                                                      
         Restructuring liabilities at
             beginning of period                           $ 16,139         $ 5,726
         Exit costs accrued                                      --           1,148
         Other charges                                           --             814
         Payments charged to the liability accounts          (4,554)         (4,139)
                                                           --------         -------
         Restructuring liabilities at end of period        $ 11,585         $ 3,549
                                                           ========         =======


     At March 31, 2002, we held for sale certain closed facilities with an
     adjusted carrying value of approximately $18.7 million, which have been
     included in property, plant and equipment as part of the domestic
     activewear segment.

4.   We are a co-defendant in Locke, et al. v. Russell Corporation, et al., in
     Jefferson County, Alabama. Of the fifteen original plaintiff families in
     this case, ten have withdrawn from the case, leaving only five plaintiff
     families. The claims asserted in the complaint are for trespass and
     nuisance relating to property owned by the plaintiffs on Lake Martin in a
     subdivision of Alexander City, Alabama called the Raintree Subdivision. The
     plaintiffs in this case have not specified the amount of damages they are
     seeking. A complaint substantially identical to the one filed in the Locke
     case was filed on November 20, 2001 in the Circuit Court of Jefferson
     County, Alabama, by two residents of the Raintree Subdivision (Gould v.
     Russell Corporation, et al.). This case has been consolidated with the
     Locke case. The claims and allegations in the Locke and Gould cases are
     virtually identical to a similar case styled Sullivan, et al. v. Russell
     Corporation, et al., which was resolved in our favor in a ruling by the
     Supreme Court of Alabama in 2001. We plan to vigorously defend the Locke
     and Gould suits.


                                       6

     By letter dated January 13, 2000, we were notified by the United States
     Department of Justice ("DOJ") that the DOJ intended to institute legal
     proceedings against us and certain other parties alleging violations by
     those parties of the Clean Water Act in connection with the treatment and
     discharge of waste at a water treatment facility operated by the City of
     Alexander City, Alabama. Since that time, we and the other parties engaged
     in discussions with the DOJ. On March 5, 2002, we and two other parties,
     with no admission of liability, entered into a Consent Decree with the DOJ
     whereby we and the other parties agreed (i) to pay a civil penalty of
     $30,000, of which we will pay $10,000 and (ii) to participate in a
     Supplemental Environmental Project, the cost of which will be approximately
     $197,000, of which we will pay approximately $112,000. We are not required
     to undertake any corrective or remedial action under the terms of the
     Consent Decree. The Consent Decree must be judicially approved after public
     comment, but we have no reason to believe such approval will be withheld.
     The Supplemental Environmental Project will be undertaken in connection
     with the settlement of a civil enforcement action taken by the United
     States for violations of the Clean Water Act. We specifically denied the
     allegations of the DOJ and specifically denied any liability based upon
     those allegations. We do not believe the settlement of this matter will
     have a material adverse effect upon us.


     We also are a party to various other lawsuits arising out of the conduct of
     our business. We do not believe that any of these lawsuits, if adversely
     determined, would have a material adverse effect upon us.

5.   Earnings per share calculated in accordance with SFAS 128, Earnings Per
     Share, are as follows: (in thousands except share and per share amounts)



                                                               13 Weeks Ended
                                                               --------------
                                                         3/31/02              4/1/01
                                                         -------              ------
                                                                    

     Net income                                        $     2,628        $     2,239
                                                       ===========        ===========

     Basic calculation:

     Weighted-average common shares outstanding         32,016,884         31,902,656
                                                       ===========        ===========

     Net income per common share-basic                 $      0.08        $      0.07
                                                       ===========        ===========

     Diluted calculation:

     Weighted-average common shares outstanding         32,016,884         31,902,656

     Net common shares issuable
          on exercise of dilutive stock options             20,490            400,003
                                                       -----------        -----------

                                                        32,037,374         32,302,659
                                                       ===========        ===========

     Net income per common share-diluted               $      0.08        $      0.07
                                                       ===========        ===========


6.   For the periods ended March 31, 2002 and April 1, 2001, accumulated other
     comprehensive loss as shown in the consolidated condensed balance sheets
     was comprised of foreign currency translation adjustments, and FAS 133
     adjustments which consists of interest rate swap agreements, cotton futures
     contracts for 2001 only, and foreign currency forward contracts. The
     components of comprehensive loss, net of tax, for these periods were as
     follows: (in thousands)


                                       7



                                                         13 Weeks Ended
                                                         --------------
                                                     3/31/02          4/1/01
                                                     -------          ------
                                                               
     Net income                                      $ 2,628         $ 2,239
     Foreign currency translation loss                  (898)         (1,729)
     Change in unrealized value of derivative
         instruments                                     713          (1,051)
     Cumulative effect adjustment (SFAS 133)              --            (578)
                                                     -------         -------
     Comprehensive income (loss)                     $ 2,443         $(1,119)
                                                     =======         =======


7.   We operate our business in two reportable segments: Domestic Activewear and
     International Activewear. Domestic Activewear is further organized into
     three business lines, which are aligned by distribution channel: Russell
     Athletic, Mass Retail, and Artwear/Careerwear. The International Activewear
     business sells our products in more than 40 countries.

     In 2001, we realigned our domestic organizational structure by distribution
     channel to provide a stronger focus on customer service, marketing, supply
     chain management and cost effective operations. Accordingly, the segment
     data presented herein for 2001 has been restated to present our segment
     data on the new basis of segment reporting. The business units that were
     previously shown as "all other" are now considered part of our Domestic
     Activewear segment.

     Our management evaluates performance and allocates resources based on
     profit or loss from operations before interest, income taxes and special
     charges (Segment EBIT). The accounting policies of the reportable segments
     are the same as those described in Note One to the consolidated financial
     statements in our Annual Report on Form 10-K for the year ended December
     29, 2001, except that inventories are valued at standard cost at the
     segment level, whereas a substantial portion of inventories are valued on a
     Last-In, First-Out (LIFO) basis in the consolidated financial statements.
     Intersegment transfers are recorded at cost; there is no intercompany
     profit or loss on intersegment transfers.


                                       8



                                                13 Weeks ended March 31, 2002
                                                        (in thousands)

                                       Domestic         International
                                      Activewear          Activewear             Total
                                      ----------          ----------             -----
                                                                     
     Net sales                         $195,135            $20,690            $  215,825
     Depreciation &
       amortization expense              11,639                160                11,799
     Segment EBIT                        14,190                120                14,310
     Total assets                       947,096             58,261             1,005,357




                                                       13 Weeks ended April 1, 2001
                                                              (in thousands)

                                              Domestic         International
                                             Activewear          Activewear             Total
                                             ----------          ----------             -----
                                                                             
     Net sales                               $  222,336            $18,658            $ 240,994
     Depreciation &
       amortization expense                      12,410                491               12,901
     Segment EBIT                                19,908                463               20,371
     Special charges not included
         in Segment EBIT                          2,441                281                2,722
     Total assets                             1,115,807             76,300            1,192,107


     A reconciliation of combined segment EBIT to consolidated income before
     income taxes is as follows:



                                                         13 Weeks Ended
                                                         --------------
                                                     3/31/02          4/1/01
                                                     -------          ------
                                                               
     Total segment EBIT                             $ 14,310          $ 20,371
     Special charges                                      --           (2,722)
     Unallocated amounts:
         Corporate expenses                           (3,431)          (6,590)
         Interest expense                             (6,694)          (7,448)
                                                    --------         --------

     Consolidated income before income taxes        $  4,185         $  3,611
                                                    ========         ========



      NET SALES BY DISTRIBUTION CHANNEL
      (in thousands)



                                            13 Weeks Ended
                                            --------------
                                        3/31/02          4/1/01
                                        -------          ------
                                                  
     Domestic Russell Athletic            59,056          61,420
     Domestic Mass Retail               $ 42,363        $ 47,218
     Domestic Artwear/Careerwear          93,716         113,698
     International Activewear             20,690          18,658
                                        --------        --------
     Consolidated total                 $215,825        $240,994
                                        ========        ========


8.   In August 2001, the FASB issued SFAS No. 144, Accounting for the
     Impairment or Disposal of Long-Lived Assets that supersedes FASB Statement
     No. 121, Accounting for the Impairment of Long-Lived Assets and for
     Long-Lived Assets to Be Disposed Of, and provides a single accounting model
     for long-lived assets to be disposed of. Although retaining many of the
     fundamental recognition and measurement provisions of Statement No. 121,
     the new rules significantly change the criteria that would


                                       9

     have to be met to classify an asset as held-for-sale. The new rules also
     supersede the provisions of APB Opinion 30 with regard to reporting the
     effects of a disposal of a segment of a business and require expected
     future operating losses from discontinued operations to be displayed in
     discontinued operations in the period(s)in which the losses are incurred
     (rather than as of the measurement date as presently required by APB 30).
     We adopted SFAS No. 144 in the first quarter of 2002. The new rules had no
     impact on our consolidated financial position or our results of operations.


9.   On December 29, 2001, we adopted SFAS No. 142, "Goodwill and Other
     Intangible Assets", which eliminates amortization of goodwill and requires
     an annual impairment test. SFAS No. 142 requires that impairment be tested
     at the reporting unit level, using a two-step impairment test. The first
     step determines if goodwill is impaired by comparing the fair value of the
     reporting unit as a whole to the book value. If a deficiency exists, the
     second step measures the amount of the impairment loss as the difference
     between the implied fair value of goodwill and its carrying value.
     Purchased intangibles with indefinite economic lives will be tested for
     impairment annually using a lower of cost or fair value approach. Other
     intangibles will continue to be amortized over their useful lives and
     reviewed for impairment.

     The following table presents the impact of SFAS No. 142 on net income and
     net income per share had the standard been in effect for the first quarter
     of fiscal 2001.



                                                              Thirteen Weeks Ended
                                                              --------------------
                                                            March 31        April 1
                                                              2002            2001
                                                              ----            ----
                                                                     
     Reported net income                                   $   2,628       $   2,239
     Proforma SG&A adjustments:
            Amortization of goodwill                                             281
            Amortization of trademarks and licenses                               79
                                                           ---------       ---------
            Total proforma SG&A adjustments                       --             360
            Income tax effect                                                   (101)
                                                           ---------       ---------
            Net proforma SG&A adjustments                         --             259
                                                           ---------       ---------
     Adjusted net income                                   $   2,628       $   2,498
                                                           =========       =========

     Reported net income per share                         $    0.08       $    0.07
     Adjusted net income per share                         $    0.08       $    0.08
     Reported net income per share diluted                 $    0.08       $    0.07
     Adjusted net income per share diluted                 $    0.08       $    0.08



     We have not completed the goodwill or other intangible asset impairment
     tests at this time.

     However, we do not anticipate any transitional impairment will be
     recognized. We also are required to perform the impairment tests on an
     annual basis. There can be no assurance that future impairment tests will
     not result in a charge to earnings.


                                       10

     Item 2. Management's Discussion and Analysis of Results of Operations and
     Liquidity and Capital Resources

     RESULTS OF OPERATIONS

     Thirteen weeks ended March 31, 2002 compared to April 1, 2001

     NET SALES. Net sales decreased 10.4%, or $25.2 million, to $215.8 million
     for the first quarter of 2002 from $241.0 million in the first quarter of
     2001. The decrease in net sales for the 2002 first quarter consisted of a
     12.2% decline, or $27.2 million, in the Domestic Activewear segment.
     Partially offsetting this decrease, net sales for the International
     Activewear segment increased 10.9%, or $2.0 million, primarily due to
     higher sales of our Discus(R) brand in Japan.

     Overall dozens shipped within the Domestic Activewear segment were down
     3.6% from the 2001 first quarter. Reduced consumer spending combined with
     the unseasonably warm weather impacted net sales of $195.1 million for our
     Domestic Activewear segment during the 2002 first quarter. Our Domestic
     Activewear segment is organized into three business lines, which are
     aligned by distribution channel: Russell Athletic, Mass Retail and
     Artwear/Careerwear. Russell Athletic net sales decreased 3.8% to $59.1
     million in the 2002 first quarter. Net sales in Mass Retail decreased $4.9
     million, or 10.3% to $42.4 million. Net sales in Artwear/Careerwear
     decreased 17.6% to $93.7 million in 2002 first quarter, reflecting
     industry-wide lower prices, primarily in the promotional white T-shirt
     market, and reduced corporate spending for our higher priced products, such
     as sports shirts, denims, and wovens.

     GROSS PROFIT AND GROSS MARGIN. Our gross profit was $59.8 million, or a
     27.7% gross margin, in 2002 first quarter versus a gross profit of $65.1
     million, or a 27.0% gross margin, in 2001 first quarter. Our gross margins
     were positively impacted by cost savings attributable to our restructuring
     and reorganization program and our other ongoing efforts to improve and
     streamline our manufacturing processes, as well as our continued focus on
     reducing expenses. However, these positive impacts to our gross margins
     were partially offset by pricing pressures (primarily in our artwear
     products) and curtailed production schedules (estimated at $2.0 million, or
     $.04 per share, in 2002 first quarter versus the comparable year-ago
     period).

     SELLING, GENERAL AND ADMINISTRATIVE (SG&A). SG&A decreased $4.1 million to
     $49.0 million, or 22.7% of net sales, in the 2002 first quarter versus
     $53.0 million, or 22.0% of net sales, in 2001 first quarter. Excluding the
     impact of special charges in 2001 first quarter, SG&A was $52.4 million, or
     21.7% of net sales.

     EARNINGS BEFORE INTEREST AND TAXES (EBIT). Consolidated EBIT was $10.9
     million, or 5.0% of net sales, in the 2002 first quarter versus $11.1
     million, or 4.6% of net sales, in the 2001 first quarter. Exclusive of
     special charges in the 2001 first quarter, consolidated EBIT was $13.8
     million, or 5.7% of net sales. This decrease is primarily attributed to
     lower volumes and pricing pressure (mainly in our Domestic
     Artwear/Careerwear products) and curtailed production schedules.

     LIQUIDITY AND CAPITAL RESOURCES

     Our current ratio was 3.4 and 4.2 at March 31, 2002 and April 1, 2001,
     respectively. Total debt to capitalization decreased to 44.2% at March 31,
     2002, versus 47.7% at April 1, 2001, reflecting our reduced levels of
     working capital.

     On April 18, 2002, we announced that we had completed our refinancing. The
     new financial structure includes:


     -    $325 million in Senior Secured Credit Facilities (the "Facilities").
          The Facilities include a five year $300 million Senior Secured
          Revolving Credit Facility and a five year $25 million Senior Secured
          Term Loan; and


                                       11

     -    $250 million in 9.25% Senior Unsecured Notes (the "Senior Notes") due
          2010.


     We used the net proceeds of the Senior Notes offering together with $132.4
     million of the initial borrowings under the Facilities to repay the
     outstanding balances, accrued interest, prepayment penalties and expenses
     under our existing revolving credit facility, and long-term notes
     and to pay issuance costs. We will incur one-time, pre-tax charges of
     approximately $20 million ($12.5 million after tax) associated with our
     refinancing activities. These charges will be recognized as an
     extraordinary item during the second quarter of 2002. We intend to use the
     additional availability under the Facilities for working capital and
     general corporate purposes.

     The Senior Notes have not been registered under the Securities Act and may
     not be offered or sold in the United States absent registration or an
     applicable exemption from the registration requirements.

     We believe that cash flow available from operations and availability under
     our Facilities will be sufficient to operate our business and meet our
     foreseeable liquidity requirements, including debt service on the Senior
     Notes and the Facilities. Our availability under the new Revolving Credit
     Facility is subject to a borrowing base limitation that is determined on
     the basis of eligible accounts receivable and inventory.

     Borrowings under our Facilities will be subject to mandatory prepayment
     equal to (1) 100% of the net proceeds received by us from the issuance of
     debt securities; and (2) 50% of the net proceeds received from our sale of
     or disposition of all or any part of certain of our assets.

     The Facilities and the indenture governing the Senior Notes impose certain
     restrictions on us, including restrictions on our ability to: incur debt;
     grant liens; provide guarantees in respect of obligations of any other
     person; pay dividends; make loans and investments; sell our assets; issue
     redeemable preferred stock and non-guarantor subsidiary preferred stock;
     make redemptions and repurchases of capital stock; make capital
     expenditures; prepay, redeem or repurchase debt; engage in mergers or
     consolidation; engage in sale/leaseback transactions and affiliate
     transactions; change our business; amend certain debt and other material
     agreements; issue and sell capital stock of subsidiaries; and restrict
     distributions from subsidiaries.

     CONTINGENCIES

     For information concerning our ongoing litigation, see Note 4 to the
     Consolidated Condensed Financial Statements.

     RECENT DEVELOPMENTS

     See Liquidity and Capital Resources

     FORWARD LOOKING INFORMATION

     This Quarterly Report on Form 10-Q, including management's discussion and
     analysis, contains certain statements that describe our beliefs concerning
     future business conditions, prospects, growth opportunities, new product
     lines and the outlook for our company based upon currently available
     information. Wherever possible, we have identified these "forward looking"
     statements (as defined in Section 21E of the Securities Exchange Act of
     1934) by words such as "anticipates", "believes", "intends", "estimates",
     "expects", "projects", and similar phrases. These forward looking
     statements are based upon assumptions we believe are reasonable. Such
     forward looking statements are subject to risks and uncertainties, which
     could cause our actual results, performance and achievements to differ
     materially from those expressed in, or implied by, these statements,
     including among other matters: economic conditions, including those
     specific to the retail industry; significant competitive activity,
     including promotional and price competition; changes in customer demand for
     our products; inherent risks in the marketplace associated with new
     products and new product lines; the availability of sufficient funds to
     meet foreseeable operating and liquidity requirements; the ability to
     effect


                                       12

     organization savings, manufacturing and distribution efficiencies and
     inventory management in line with expected savings; effects of lawsuits and
     government regulations; dependence on licenses from third parties; price
     volatility of raw materials; reliance on a few customers for a portion of
     our sales; continued consolidation in the retail industry; risks related to
     our international operations; protection of our intellectual property; and
     other risk factors listed from time to time in our SEC reports and
     announcements. These risks and uncertainties include, but are not limited
     to, the matters discussed under the caption "Forward Looking Information"
     in our Annual Report on Form 10-K for the year ended December 29, 2001. The
     risks listed above are not exhaustive and other sections of this Quarterly
     Report on Form 10-Q may include additional factors that could adversely
     affect our business and financial performance. We assume no obligation to
     publicly update any forward looking statements, whether as a result of new
     information, future events or otherwise.

     Item 3.  Quantitative and Qualitative Disclosure about Market Risk

     We are exposed to market risks relating to fluctuations in interest rates,
     currency exchange rates and commodity prices. There has been no material
     change in our market risks that would significantly affect the disclosures
     made in our Annual Report on Form 10-K for the year ended December 29,
     2001.

     PART II - OTHER INFORMATION

     Item 1.  Legal Proceedings

     Contingencies

     For information concerning our ongoing litigation, see Note 4 to the
     Consolidated Condensed Financial Statements.

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

     (a)  The Annual Meeting of Shareholders was held on April 24, 2002.

     At the Annual Meeting, shareholders voted upon the following nominees to
serve as Directors for a three-year term expiring in 2005. The results of the
vote are as follows:




                        Name                          For                           Withheld
                        ----                          ---                           --------
                                                                              
                        Herschel M. Bloom             28,428,527                    1,765,593
                        Ronald G. Bruno               28,426,548                    1,767,572
                        Mary Jane Robertson           28,428,036                    1,766,084


     All nominees were elected.

     John F. Ward, Benjamin Russell, and Margaret M. Porter will continue in
     office until their terms expire in 2003. Tim Lewis, C. V. Nalley, III, John
     R. Thomas, and John A. White will continue in office until their terms
     expire in 2004.


                                       13



     Item 6.   Exhibits and Reports on Form 8-K

     (a) Exhibits



               Exhibit
               Number         Description
               ------         -----------
                           
                 4.1          Loan and Security Agreement dated as of April 18, 2002 relating to
                              the Company's $300,000,000 Revolving Credit Facility and $25,000,000
                              Term Loan Facility(1)




                           
                 4.2          Indenture dated as of April 18, 2002 relating to the Company's 9.25%
                              Senior Notes due 2010

                 4.3          Registration Rights Agreement dated as of April 18, 2002 relating to
                              the Company's 9.25% Senior Notes due 2010

                 4.4          Purchase Agreement dated as of April 18, 2002 relating to the
                              Company's 9.25% Senior Notes due 2010


     (b) Reports on Form 8-K

         On April 18, 2002, we filed a Form 8-K announcing the completion of
         the refinancing of our current debt.

                                   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


                                  
                                                 RUSSELL CORPORATION
                                     ------------------------------------------
                                                    (Registrant)



Date  May 15, 2002                               /s/ Robert D. Martin
      ------------                   ------------------------------------------
                                     Robert D. Martin
                                          Senior Vice President and
                                          Chief Financial Officer


Date  May 15, 2002                              /s/ Larry E. Workman
      ------------                   ------------------------------------------
                                     Larry E. Workman, Controller
                                          (Principal Accounting Officer)



- ----------
(1)  Portions of the Loan and Security Agreement have been omitted pursuant to a
     request for confidential treatment filed with the Securities and Exchange
     Commission ("SEC"). The omitted material has been filed separately with the
     SEC.


                                       14