================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-Q

(Mark One)

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

         For the quarterly period ended April 30, 2001

OR

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

                        Commission File Number: 000-21531

                           UNITED NATURAL FOODS, INC.
             (Exact name of Registrant as Specified in Its Charter)

Delaware                                                05-0376157
(State or Other Jurisdiction of                         (I.R.S. Employer
Incorporation or Organization)                          Identification No.)

                                 260 Lake Road
                               Dayville, CT 06241
                    (Address of Principal Executive Offices)

       Registrant's Telephone Number, Including Area Code: (860) 779-2800
                                                           --------------

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 |_|

As of June 4, 2001 there were 18,586,305 shares of the Registrant's Common
Stock, $0.01 par value per share, outstanding.

================================================================================



UNITED NATURAL FOODS, INC.
FORM 10-Q
FOR THE THREE AND NINE MONTHS ENDED APRIL 30, 2001

TABLE OF CONTENTS


Part I.   Financial Information

Item 1.   Financial Statements

          Consolidated Balance Sheets as of April 30, 2001
          and July 31, 2000                                                    3

          Consolidated Statements of Operations for the three
          and nine months ended April 30, 2001 and 2000                        4

          Consolidated Statements of Cash Flows for the nine
          months ended April 30, 2001 and 2000                                 5

          Notes to Consolidated Financial Statements                           6

Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations                                  7

Item 3.   Quantitative and Qualitative Disclosure About Market Risk           13

Part II.  Other Information

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

          Signatures                                                          14



PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS



                                                                      (Unaudited)
(In thousands, except per share amounts)                             April 30, 2001      JULY 31, 2000
                                                                     --------------      -------------
                                                                                     
ASSETS
Current assets:
    Cash                                                                $   7,829          $   1,943
    Accounts receivable, net                                               87,604             69,474
    Notes receivable, trade                                                   416                456
    Inventories                                                           113,200            104,486
    Prepaid expenses                                                        5,279              6,085
    Deferred income taxes                                                   2,917              2,350
    Refundable income taxes                                                 1,092              4,401
                                                                        ---------          ---------
       Total current assets                                               218,337            189,195

Property & equipment, net                                                  62,094             52,625

Other assets:
    Notes receivable, trade, net                                            1,029                765
    Goodwill, net                                                          27,736             26,624
    Covenants not to compete, net                                             206                181
    Other, net                                                                730                844
                                                                        ---------          ---------
       Total assets                                                     $ 310,132          $ 270,234
                                                                        =========          =========

LIABILITIES AND STOCKHOLDERS'  EQUITY
Current liabilities:
    Notes payable - line of credit                                      $  67,054          $  68,007
    Current installments of long-term debt                                  2,949              2,770
    Current installment of obligations under capital leases                   465              1,036
    Accounts payable                                                       66,791             39,393
    Accrued expenses                                                       14,906             12,178
                                                                        ---------          ---------
       Total current liabilities                                          152,165            123,384

  Long-term debt, excluding current installments                           25,140             26,722
  Deferred income taxes                                                       618                367
  Obligations under capital leases, excluding current installments          2,209              1,807
                                                                        ---------          ---------
       Total liabilities                                                  180,132            152,280
                                                                        ---------          ---------

Stockholders' equity:
    Preferred stock, $.01 par value, authorized 5,000 shares,
        none issued and outstanding                                            --                 --
    Common stock, $.01 par value, authorized 50,000 shares,
        issued and outstanding 18,585 at April 30, 2001;
        issued and outstanding 18,283 at July 31, 2000                        186                183
    Additional paid-in capital                                             70,946             68,180
    Unallocated shares of ESOP                                             (2,298)            (2,421)
    Retained earnings                                                      61,166             52,012
                                                                        ---------          ---------
       Total stockholders' equity                                         130,000            117,954
                                                                        ---------          ---------

Total liabilities and stockholders' equity                              $ 310,132          $ 270,234
                                                                        =========          =========


                 See notes to consolidated financial statements.


                                       3


                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)



                                                  QUARTER ENDED             NINE MONTHS ENDED
                                                    APRIL 30,                   APRIL 30,

(In thousands, except per share data)          2001          2000          2001          2000
                                             --------     ---------      --------     ---------
                                                                          
Net sales                                    $258,536     $ 229,205      $747,100     $ 679,035
Cost of sales                                 208,853       183,900       601,576       551,107
                                             --------     ---------      --------     ---------
          Gross profit                         49,683        45,305       145,524       127,928
                                             --------     ---------      --------     ---------

Operating expenses                             41,182        40,561       123,337       126,736
Restructuring and asset impairment charges        802            --           802         2,420
Amortization of intangibles                       269           278           793           828
                                             --------     ---------      --------     ---------
          Total operating expenses             42,253        40,839       124,932       129,984
                                             --------     ---------      --------     ---------

          Operating income (loss)               7,430         4,466        20,592        (2,056)
                                             --------     ---------      --------     ---------

Other expense (income):
       Interest expense                         1,692         1,666         5,292         4,573
       Other, net                                 268          (140)           43          (345)
                                             --------     ---------      --------     ---------
          Total other expense                   1,960         1,526         5,335         4,228
                                             --------     ---------      --------     ---------

Income (loss) before income taxes
(benefit)                                       5,470         2,940        15,257        (6,284)

Income taxes (benefit)                          2,188         1,175         6,103        (2,503)
                                             --------     ---------      --------     ---------
          Net income (loss)                  $  3,282     $   1,765      $  9,154     $  (3,781)
                                             ========     =========      ========     =========

Per share data (basic):

Net income (loss)                            $   0.18     $    0.10      $   0.50     $   (0.21)
                                             ========     =========      ========     =========
Weighted average shares of common stock        18,580        18,261        18,436        18,260
                                             ========     =========      ========     =========

Per share data (diluted):

Net income (loss)                            $   0.17     $    0.10      $   0.49     $   (0.21)
                                             ========     =========      ========     =========
Weighted average shares of common stock        18,839        18,562        18,752        18,260
                                             ========     =========      ========     =========


                 See notes to consolidated financial statements.


                                       4


                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                     NINE MONTHS ENDED
                                                                     -----------------
                                                                        APRIL 30,
                                                                        ---------
(In thousands)                                                       2001        2000
                                                                   --------    --------
                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)                                                  $  9,154    $ (3,781)
  Adjustments to reconcile net income (loss) to net cash
  Provided by (used in) operating activities:
    Depreciation and amortization                                     5,830       5,735
    Loss on impairment of intangible assets                             255          --
    Loss on disposals of property and equipment                         582       1,970
    Deferred income tax (benefit) expense                              (316)         45
    Provision for doubtful accounts                                   2,198       1,992
    Changes in assets and liabilities, net of acquisitions;
         Accounts receivable                                        (20,227)    (18,015)
         Inventory                                                   (8,265)    (11,194)
         Prepaid expenses                                               828       1,173
         Refundable income taxes                                      3,308      (3,106)
         Other assets                                                   237         147
         Notes receivable, trade                                       (224)        465
         Accounts payable                                            27,348      14,659
         Accrued expenses                                             2,721        (653)
                                                                   --------    --------
      Net cash provided by (used in) operating activities            23,429     (10,563)
                                                                   --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of acquired businesses, net of cash acquired;          (2,393)     (1,200)
    Proceeds from  sale of property and equipment                        43          40
    Capital expenditures                                            (14,166)    (10,644)
                                                                   --------    --------
      Net cash used in investing activities                         (16,516)    (11,804)
                                                                   --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Net (repayments) borrowings under note payable                     (954)     25,350
    Repayments of long-term debt                                     (2,032)     (3,172)
    Proceeds from long-term debt                                         39       1,266
    Principal payments of capital lease obligations                    (849)       (688)
    Proceeds from exercise of stock options                           2,769         100
                                                                   --------    --------
      Net cash (used in) provided by financing activities            (1,027)     22,856
                                                                   --------    --------

NET INCREASE IN CASH                                                  5,886         489
Cash at beginning of period                                           1,943       2,845
                                                                   --------    --------
Cash at end of period                                              $  7,829    $  3,334
                                                                   ========    ========

Supplemental disclosures of cash flow information:
 Cash paid during the period for:
        Interest                                                   $  5,171    $  4,080
                                                                   ========    ========
        Income taxes                                               $  3,100    $    740
                                                                   ========    ========


In the nine months ended April 30, 2001 and 2000, the Company incurred $679 and
$537, respectively, of capital lease obligations.

                 See notes to consolidated financial statements.


                                       5


                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           APRIL 30, 2001 (UNAUDITED)

1.    BASIS OF PRESENTATION

Our accompanying consolidated financial statements include the accounts of
United Natural Foods, Inc. and our wholly owned subsidiaries. We are a
distributor and retailer of natural foods and related products.

The financial statements have been prepared pursuant to rules and regulations of
the Securities and Exchange Commission for interim financial information,
including the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.
Accordingly, certain information and footnote disclosures normally required in
complete financial statements prepared in accordance with accounting principles
generally accepted in the United States of America have been condensed or
omitted. In our opinion, these financial statements include all adjustments
necessary for a fair presentation of the results of operations for the interim
periods presented. The results of operations for interim periods, however, may
not be indicative of the results that may be expected for a full year.

2.    INTEREST RATE SWAP AGREEMENT

In October 1998, we entered into an interest rate swap agreement. The agreement
provides for us to pay interest for a five-year period at a fixed rate of 5% on
a notional principal amount of $60 million while receiving interest for the same
period at the LIBOR rate on the same notional principal amount. The swap has
been entered into as a hedge against LIBOR interest rate movements on current
and anticipated variable rate indebtedness totaling $60 million at LIBOR plus
1.25%, thereby fixing our effective rate at 6.25%. The five-year term of the
swap agreement may be extended to seven years at the option of the counter
party, which prohibits accounting for the swap as an effective hedge under
Statement of Financial Accounting Standards #133.

3.    EARNINGS PER SHARE

Following is a reconciliation of the basic and diluted number of shares used in
computing earnings per share:



                                                  Quarter Ended          Nine Months Ended
                                                  -------------          -----------------
                                                    April 30,                 April 30,
                                                    ---------                 ---------
(In thousands)                                 2001         2000         2001         2000
                                               ----         ----         ----         ----
                                                                         
Basic weighted average shares outstanding     18,580       18,261       18,436       18,260
Net effect of dilutive stock options
based upon the treasury stock method             259          301          316           --
                                              ======       ======       ======       ======
Diluted weighted average shares outstanding   18,839       18,562       18,752       18,260
                                              ======       ======       ======       ======


There were no dilutive stock options for the nine months ended April 30, 2000
because the Company reported a net loss.

4.    BUSINESS SEGMENTS

The Company has several operating segments aggregated under the distribution
segment, which is the Company's only reportable segment. These operating
segments have similar products and services, customer types, distribution
methods and historical margins. The distribution segment is engaged in national
distribution of natural foods and related products in the United States. Other
operating segments include the retail segment, which engages in the sale of
natural foods and related products to the general public through retail
storefronts on the east coast of the United States, and a segment engaged in
importing, roasting and packaging of nuts, seeds, dried fruit and snack items.
These other operating segments do not meet the quantitative thresholds for
reportable segments and are therefore included in an "Other" caption in the
segment information. The "Other" caption also includes corporate expenses that
are not allocated to operating segments.

Following is business segment information for the periods indicated:



                                      Distribution    Other     Eliminations     Consolidated
                                      ------------    -----     ------------     ------------
                                                                      
Nine Months Ended April 30, 2001
Revenue                                 $717,633     $ 43,916    $ (14,449)       $ 747,100
Operating Income (Loss)                 $ 21,476     $   (874)   $     (10)       $  20,592
Amortization and Depreciation           $  4,874     $    956    $      --        $   5,830
Capital Expenditures                    $ 13,233     $    933    $      --        $  14,166
Assets                                  $447,544     $  4,436    $(141,848)       $ 310,132



                                       6




                                      Distribution    Other     Eliminations     Consolidated
                                      ------------    -----     ------------     ------------
                                                                      
Nine Months Ended April 30, 2000
Revenue                                 $649,626     $ 42,754    $ (13,345)       $ 679,035
Operating Income (Loss)                 $  2,125     $ (4,261)   $      80        $  (2,056)
Amortization and Depreciation           $  4,834     $    901    $      --        $   5,735
Capital Expenditures                    $ 10,052     $    592    $      --        $  10,644
Assets                                  $400,558     $  6,987    $(135,217)       $ 272,328


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

Overview

We are a leading national distributor of natural foods and related products in
the United States. In recent years, our sales to existing and new customers have
increased through the acquisition of or merger with natural products
distributors, the expansion of existing distribution centers and the continued
growth of the natural products industry in general. Through these efforts, we
believe that we have been able to broaden our geographic penetration, expand our
customer base, enhance and diversify our product selections and increase our
market share. Our distribution operations are divided into three principal
units: United Natural Foods in the Eastern Region (previously Cornucopia Natural
Foods, Inc. and Stow Mills, Inc.), Mountain People's Warehouse, Inc. and Rainbow
Natural Foods in the Western Region (previously Rainbow Natural Foods solely
comprised the Central Region), and Albert's Organics in various markets in the
United States. Through our subsidiary, the Natural Retail Group, we also own and
operate 11 retail natural products stores located in the eastern United States.
We believe our retail business serves as a natural complement to our
distribution business as it enables us to develop new marketing programs and
improve customer service. Hershey Import Co., our division located in Rahway,
New Jersey, is a business that specializes in the importing, roasting and
packaging of nuts, seeds, dried fruits and snack items.

We are continually integrating certain operating functions in order to improve
operating efficiencies, including: (i) integrating administrative and accounting
functions; (ii) expanding marketing and customer service programs between
regions; (iii) expanding national purchasing opportunities; (iv) consolidating
systems applications between physical locations and regions; and (v) reducing
geographic overlap between regions. In addition, our continued growth has
created the need for expansion of existing facilities to achieve maximum
operating efficiencies and to assure adequate space for future needs. We have
made considerable capital expenditures and incurred considerable expenses in
connection with the expansion of our facilities, including the expansion of our
Los Angeles and Auburn, California, and New Oxford, Pennsylvania locations.
Approximately 45% of our distribution facility capacity has been added over the
past 4 years. While operating margins may be affected in periods in which these
expenses are incurred, over the long term, we expect to benefit from the
increased allocation of our expenses over a larger sales base. As our sales
continue to grow, we expect to continue expanding our existing facilities,
moving to larger facilities or opening new facilities as needed.

We incurred considerable expenses in connection with the planned consolidation
of our operations in the Eastern Region, which was to have resulted in the
closure of our Chesterfield, New Hampshire facility. These expenses consisted of
the cost of moving inventory, as well as additional temporary expenses for
information technology, inventory management and redundant staffing and
transportation. Our operating results for the fourth quarter of fiscal 1999 and
all of fiscal 2000 were negatively impacted by computer and related issues
arising from the consolidation of our Eastern Region operations. This
consolidation resulted in increased operating expenses, a lower gross margin and
lower sales than prior quarters in the Eastern Region. As a result of the
difficulties in this consolidation, our management decided in December 1999 to
keep our Chesterfield facility open for the foreseeable future. Additionally, we
closed our Chicago facility during the third quarter of fiscal 2000. Our Chicago
sales are now serviced from our New Oxford, Pennsylvania facility. The closure
of our Chicago facility has not had a material impact on our results of
operations or financial condition. We have consolidated our Denver facility
(formerly our Central Region) into our Western Region. The consolidation of our
Denver facility into our Western region has not had a material impact on our
results of operations or financial condition.

Our net sales consist primarily of sales of natural products to retailers
adjusted for customer volume discounts, returns and allowances. The principal
components of our cost of sales include the amount paid to manufacturers and
growers for products sold, plus the cost of transportation necessary to bring
the products to our distribution facilities. Operating expenses include salaries
and wages, employee benefits (including payments under our Employee Stock
Ownership Plan), warehousing and delivery, selling, occupancy, administrative,
depreciation and amortization expense. Other expenses (income) include interest
on outstanding indebtedness, interest income and miscellaneous income and
expenses.

Computer and related issues arising from the consolidation of operations in our
Eastern Region resulted in increased operating expenses and lower sales and
gross margin in fiscal 2000 than prior quarters in the Eastern Region. As a
result of these problems, fiscal 2000 was a rebuilding year for us. Our
operating margins suffered in the first quarter (0.23%) and the second quarter
(0.26%), excluding special charges, of approximately $5.4 million, of fiscal
2000. As a result of our efforts to reduce expenses, improve our operating
margin and increase sales our operating margin improved to 2.1% (excluding
special charges of approximately $0.4 million) in the third quarter and to 2.6%
in the fourth quarter of fiscal 2000. Our operating margin has continued to
improve, and for the quarter ended April 30, 2001, was 3.2% of sales, excluding
special charges, of approximately $1.0 million.


                                       7


Results of Operations

The following table presents, for the periods indicated, certain income and
expense items expressed as a percentage of net sales:



                                                             Quarter Ended     Nine Months Ended
                                                               April 30,           April 30,
                                                            ----------------  -------------------
                                                             2001      2000      2001      2000
                                                            -----     -----     -----     -----
                                                                              
Net sales                                                   100.0%    100.0%    100.0%    100.0%
Cost of sales                                                80.8%     80.2%     80.5%     81.2%
                                                            -----     -----     -----     -----
            Gross profit                                     19.2%     19.8%     19.5%     18.8%
                                                            -----     -----     -----     -----

Operating expenses                                           15.9%     17.7%     16.5%     18.7%
Restructuring and asset impairment charges                    0.3%       --       0.1%      0.4%
Amortization of intangibles                                   0.1%      0.1%      0.1%      0.1%
                                                            -----     -----     -----     -----
            Total operating expenses                         16.3%     17.8%     16.7%     19.1%
                                                            -----     -----     -----     -----

            Operating income (loss)                           2.9%      1.9%      2.8%     -0.3%
                                                            -----     -----     -----     -----

Other expense (income):
      Interest expense                                        0.7%      0.7%      0.7%      0.7%
      Other, net                                              0.1%     -0.1%      0.0%     -0.1%
                                                            -----     -----     -----     -----
            Total other expense                               0.8%      0.7%      0.7%      0.6%
                                                            -----     -----     -----     -----

            Income (loss) before income taxes (benefit)       2.1%      1.3%      2.0%     -0.9%
Income taxes (benefit)                                        0.8%      0.5%      0.8%     -0.4%
                                                            -----     -----     -----     -----
            Net income (loss)                                 1.3%      0.8%      1.2%     -0.6%
                                                            =====     =====     =====     =====


Quarter Ended April 30, 2001 Compared To Quarter Ended April 30, 2000

Net Sales.

Our net sales increased approximately 12.8%, or $29.3 million, to $258.5 million
for the quarter ended April 30, 2001 from $229.2 million for the quarter ended
April 30, 2000. This increase was due primarily to increased sales throughout
all divisions and distribution channels including super naturals, independents
and mass market. Sales to our two largest customers, Whole Foods Market, Inc.
and Wild Oats Markets, Inc. represented approximately 16.6% and 14.8%,
respectively, of net sales for the quarter ended April 30, 2001. Whole Foods
Market, Inc. represented approximately 16.6% and Wild Oats Markets, Inc.
represented approximately 14.6%, of net sales for the quarter ended April 30,
2000. We expect sales during the fourth quarter of fiscal 2001 and for all of
fiscal 2002 to increase 8% - 12% over the comparable prior year periods.

Gross Profit.

Our gross profit increased approximately 9.7%, or $4.4 million, to $49.7million
for the quarter ended April 30, 2001 from $45.3 million for the quarter ended
April 30, 2000. Our gross profit as a percentage of net sales was 19.2% for the
quarter ended April 30, 2001 compared to 19.8% for the quarter ended April 30,
2000. This decrease in gross profit as a percent of sales was due primarily to
our revision of a balance sheet estimate from a prior quarter, inventory loss at
an outside storage location, as well as reduced margins in our Albert's Organics
division. We have purchased the assets of Source Organic, Inc. as part of our
strategy to strengthen the gross margin performance at our Albert's Organics
division. We believe this initiative will result in increased access to better
products and prices and will also improve our relationship with our produce
vendors. We expect our gross margin as a percentage of sales to be 19.4% - 19.8%
in the fourth quarter of fiscal 2001 and for all of fiscal 2002.

Operating Expenses.

Our total operating expenses, excluding special charges, increased approximately
2.2%, or $0.9 million, to $41.3 million for the quarter ended April 30, 2001
from $40.4 million for the quarter ended April 30, 2000. As a percentage of net
sales, operating expenses, excluding special charges, decreased to 16.0% for the
quarter ended April 30, 2001 from 17.6% for the quarter ended April 30, 2000.
Special charges are discussed in the following paragraph. The lower operating
expenses as a percentage of net sales were due primarily to increased labor
productivity in our distribution centers, increased efficiencies in our
transportation departments as a result of better routing and successfully
leveraging our fixed expenses against a higher sales base. The improved labor
productivity was due primarily to a more favorable labor market nationwide and
higher retention rate of experienced warehouse employees. The improved
transportation routing resulted in less miles traveled by our fleet, and
corresponding reductions in expenses. We expect to reduce our operating
expenses, excluding special charges, as a percentage of sales to less than 16%
as we continue to realize operating efficiencies and expand our sales base. We
also expect to incur additional special charges as we increase our warehouse
capacity.

Operating expenses for the quarter ended April 30, 2001 included special charges
of $0.6million related to the expansion of our New Oxford, PA distribution
facility, and $0.4 million of asset impairment charges, primarily goodwill,
associated with the closing of an unprofitable retail store. Our operating
expenses for the quarter ended April 30, 2000 included $0.4 million from the
planned closing of


                                       8


our Chicago facility. Operating expenses, including special charges, increased
approximately 3.4%, or $1.4 million, to $42.3 million for the quarter ended
April 30, 2001 from $40.8 million for the quarter ended April 30, 2000. As a
percentage of sales operating expenses, including special charges, decreased to
16.3% for the quarter ended April 30, 2001 from 17.8% for the quarter ended
April 30, 2000.

Operating Income.

Operating income, excluding the special charges discussed above, increased $3.5
million to $8.4 million for the quarter ended April 30, 2001 compared to $4.9
million for the quarter ended April 30, 2000. As a percentage of sales,
operating income, excluding special charges, increased to 3.2% for the quarter
ended April 30, 2001 compared to 2.1% for the quarter ended April 30, 2000.
Operating income, including special charges, increased $2.9 million to $7.4
million for the quarter ended April 30, 2001 compared to $4.5 million for the
quarter ended April 30, 2000.

Other (Income) Expense.

The $0.4 million increase in other expense in the quarter ended April 30, 2001
compared to the quarter ended April 30, 2000 was attributable to Statement of
Financial Accounting Standards No. 133 ("FAS 133"), "Accounting for Derivative
Instruments and Hedging Activities" expense. FAS 133 requires recognition in the
financial statements of the change in fair value during the quarter of certain
interest rate protection contracts and other derivatives. We recorded FAS 133
expense of $0.4 million on our interest rate swap agreement resulting from the
significant decline in interest rates during the quarter. We will continue to
recognize this income or expense quarterly for the duration of the swap contract
until either October 2003 or 2005, depending on whether the contract is
extended. Whether we recognize income or expense in any given quarter, and the
magnitude of that item, is dependent on interest rates and the remaining term of
the contract. Upon expiration of the swap contract, the cumulative earnings
impact will be zero.

Income Taxes.

Our effective income tax rate was 40.0% for the quarters ended April 30, 2001
and 2000. The effective rates were higher than the federal statutory rate
primarily due to state and local income taxes.

Net Income.

As a result of the foregoing, net income, excluding special charges, increased
$2.1 million to $4.1 million, or $.22 per diluted share, for the quarter ended
April 30, 2001, compared to $2.0 million, or $0.11 per diluted share, in the
quarter ended April 30, 2000. Net income, including special charges, increased
$1.5 million to $3.3 million for the quarter ended April 30, 2001, compared to
$1.8 million in the quarter ended April 30, 2000. We expect earnings per diluted
share, excluding any special charges, to be $0.22 - $0.25 for the fourth quarter
of fiscal 2001, and $1.02 - $1.06 for fiscal 2002.

Nine Months Ended April 30, 2001 compared to Nine Months Ended April 30, 2000

Net Sales.

Our net sales increased approximately 10.0%, or $68.1 million, to $747.1million
for the nine months ended April 30, 2001 from $679.0 million for the nine months
ended April 30, 2000. This increase was due primarily to increased sales
throughout all divisions and distribution channels including super naturals,
independents and mass market. Net sales growth was adversely affected by a
failure to replace increased sales volume in fiscal 2000 attributable to Year
2000 concerns, and the closure of several internet-based companies and several
Wild Oats Markets, Inc. stores that generated sales in the period ended April
30, 2000. Sales to our two largest customers, Whole Foods Market, Inc. and Wild
Oats Markets, Inc. represented approximately 16.7% and 14.7%, respectively, of
net sales for the nine months ended April 30, 2001 compared to approximately
16.7% and 13.0%, respectively, for the same period last year.

Gross Profit.

Our gross profit increased approximately 13.8%, or $17.6 million, to $145.5
million for the nine months ended April 30, 2001 from $127.9 million for the
nine months ended April 30, 2000. Our gross profit as a percentage of net sales
increased to 19.5% for the nine months ended April 30, 2001 from 18.8% for the
same period last year. The increase in gross profit was due primarily from our
recovery in our Eastern Region as customer returns and allowances, inventory
shrink, and inbound transportation costs decreased significantly. This increase
was partially offset by our revision of a balance sheet estimate from a prior
quarter, inventory loss at an outside storage location, as well as reduced
margins in our Albert's Organics division. Additionally the gain in our gross
profit was further offset by a change in our channel mix as the percentage of
our sales to super naturals, which are at lower margins, increased. We expect
the increase in percentage of sales to super naturals to continue in future
periods.

Operating Expenses.

Our total operating expenses, excluding special charges, decreased approximately
0.3%, or $0.4 million, to $123.7 million for the nine months ended April 30,
2001 from $124.1 million for the nine months ended April 30, 2000. As a
percentage of net sales, operating expenses, excluding special charges,
decreased to 16.6% for the nine months ended April 30, 2001 from 18.3% for the
nine months ended April 30, 2000. Special charges are discussed in the following
paragraph. The lower operating expenses as a percentage of net sales were due
primarily to increased labor productivity in our distribution centers and
increased efficiencies in our transportation departments as a result of better
routing, a reduction in Information Technology personnel as the Eastern region
conversion problems were resolved, reductions in expenditures associated with
the consolidation of our Central region into our Western region and our Eastern
Region recovery.


                                       9


Operating expenses for the nine months ended April 30, 2001 included special
charges of $0.8 million related to the expansion of our New Oxford, PA
distribution facility, and $0.4 million of asset impairment charges, primarily
goodwill, associated with the closing of an unprofitable retail store. Our
operating expenses for the nine months ended April 30, 2000 were impacted by
several special charges. These charges included approximately $3.4 million of
executive severance costs and the write-off of current assets in the Eastern
Region and Chicago and approximately $2.4 million of restructuring and asset
impairment charges related to the write-off of certain Eastern Region fixed
assets and the planned closing of our Chicago facility. Operating expenses,
including special charges, decreased approximately 3.9% or $5.1 million, to
$124.9 million for the nine months ended April 30, 2001 from $129.9 million for
the nine months ended April 30, 2000. As a percentage of sales operating
expenses, including special charges, decreased to 16.7% for the nine months
ended April 30, 2001 from 19.1% for the nine months ended April 30, 2000.

Operating Income.

Operating income, excluding the special charges discussed above, increased $18.0
million to $21.8 million for the nine months ended April 30, 2001 compared to
$3.8 million for the nine months ended April 30, 2000. As a percentage of sales,
operating income, excluding special charges, increased to 2.9% for the nine
months ended April 30, 2001 compared to 0.6% for the nine months ended April 30,
2000. Operating income, including special charges, increased $22.7 million to
$20.6 million for the nine months ended April 30, 2001 from a loss of $(2.1)
million for the nine months ended April 30, 2000.

Other (Income) Expense.

The $1.1 million increase in other expense for the nine months ended April 30,
2001 compared to the nine months ended April 30, 2000 was attributable to
slightly higher debt levels and expense related to FAS 133 that were offset by
lower interest rates. We recorded $0.4 million of expense on our interest rate
swap agreement resulting from the significant decline in interest rates during
the nine-month period ended April 30, 2001.

Income Taxes.

Our effective income tax (benefit) rates were 40.0% and (40.0)% for the nine
months ended April 30, 2001 and 2000, respectively. The effective rates were
higher than the federal statutory rate primarily due to state and local income
taxes.

Net Income

As a result of the foregoing, net income, excluding special charges, increased
$10.4 million to $10.1 million for the nine months ended April 30, 2001,
compared to a loss of $(0.3) million in the nine months ended April 30, 2000.
Net income, including special charges, increased $12.9 million to $9.2 million
for the nine months ended April 30, 2001, compared to a loss of $(3.7) million
in the nine months ended April 30, 2000.

Liquidity and Capital Resources

We have historically financed operations and growth primarily with cash flows
from operations, borrowings under our credit facility, seller financing of
acquisitions, operating and capital leases, trade payables, bank indebtedness
and the sale of equity and debt securities. As of April 30, 2001 we had less
than $10 million available under our $100 million credit facility. We are
currently in the process of expanding our credit facility to $130 - $150 million
in order to meet our anticipated higher capital requirements. We expect this
expanded facility to be in effect by our fiscal year-end of July 31, 2001.
Primary uses of capital have been acquisitions, expansion of plant and equipment
and investment in accounts receivable and inventory.

Net cash provided by operations was $23.4 million for the nine months ended
April 30, 2001 and was due to cash collected from customers net of cash paid to
vendors exceeding our investments in accounts receivable and inventory. Net cash
used in operations for the nine months ended April 30, 2000 was $10.6 million
and related primarily to investments in inventory in the ordinary course of
business and an increase in accounts receivable.

Net cash used in investing activities was $16.5 million for the nine months
ended April 30, 2001 and was due primarily to the purchase of our secondary
facility in Auburn, CA, the expansion of our New Oxford, Pennsylvania
distribution facility and payments for the purchase of Source Organic, Inc.
and Palm Harbor Natural Foods. The acquisition of Source Organic, Inc. is part
of our strategy to strengthen the gross margin performance at our Albert's
Organics division. We believe this initiative will result in increased access to
better products at the best prices available and will also improve our
relationship with our produce vendors. We also acquired Palm Harbor Natural
Foods, a retail store located in Florida. We believe our retail stores have a
number of advantages over their competitors, including our financial strength
and marketing expertise, the purchasing power resulting from group purchasing by
stores within our Natural Retail Group (NRG) and the breadth of their product
selection.

Net cash used in financing activities was $1.0 million for the nine months ended
April 30, 2001 due to proceeds from the exercise of stock options, mostly offset
by repayment of long-term debt. Net cash provided by financing activities was
$22.9 million for the nine months ended April 31, 2000 was a result of increased
borrowings on our line of credit offset by repayments of long-term obligations.

In October 1998, we entered into an interest rate swap agreement. The agreement
provides for us to pay interest for a five-year period at a fixed rate of 5% on
a notional principal amount of $60 million while receiving interest for the same
period at the LIBOR rate on the same notional principal amount. The swap has
been entered into as a hedge against LIBOR interest rate movements on current
and anticipated variable rate indebtedness totaling $60 million. The five-year
term of the swap agreement may be extended to seven years at the option of the
counter party, which prohibits accounting for the swap as an effective hedge
under Statement of Financial Accounting Standards #133.

IMPACT OF INFLATION

Historically, we have been able to pass along inflation-related increases to our
customers. Consequently, inflation has not had a material impact upon the
results of our operations or profitability. We are currently assessing and
implementing strategies to mitigate the impact rising fuel costs have on our
results of operations. Continuing increases in the cost of fuel could have a
material adverse impact on our results of operations and profitability if we are
unable to pass along a significant portion of these increases.


                                       10


SEASONALITY

Generally, we do not experience any material seasonality. However, our sales and
operating results may vary significantly from quarter to quarter due to factors
such as changes in our operating expenses, management's ability to execute our
operating and growth strategies, personnel changes, demand for natural products,
supply shortages and general economic conditions.

RECENTLY ISSUED FINANCIAL ACCOUNTING STANDARDS

In June 1998, The Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities." SFAS No. 133
establishes accounting and reporting standards for derivative financial
instruments, and hedging activities related to those instruments, as well as
other hedging activities, and was amended by SFAS No. 138, "Accounting for
Certain Derivative Instruments and Certain Hedging Activities." FAS 133 requires
recognition in the financial statements of the change in fair value during the
quarter of certain interest rate protection contracts and other derivatives. We
adopted FAS 133 on August 1, 2000. We recorded $0.4 million in other expense
resulting from the significant decline in interest rates related to our interest
rate swap agreement during the quarter ended April 30, 2001.

Certain Factors That May Affect Future Results

This Form 10-Q and the documents incorporated by reference in this Form 10-Q
contain forward-looking statements that involve substantial risks and
uncertainties. In some cases you can identify these statements by
forward-looking words such as "anticipate," "believe," "could," "estimate,"
"expect," "intend," "may," "should," "will," and "would," or similar words. You
should read statements that contain these words carefully because they discuss
future expectations, contain projections of future results of operations or of
financial position or state other "forward-looking" information. The important
factors listed below as well as any cautionary language in this Form 10-Q,
provide examples of risks, uncertainties and events that may cause our actual
results to differ materially from the expectations described in these
forward-looking statements. You should be aware that the occurrence of the
events described in the risk factors below and elsewhere in this Form 10-Q could
have an adverse effect on our business, results of operations and financial
position.

Any forward-looking statements in this Form 10-Q and the documents incorporated
by reference in this Form 10-Q are not guarantees of futures performance, and
actual results, developments and business decisions may differ from those
envisaged by such forward-looking statements, possibly materially. We disclaim
any duty to update any forward-looking statements, all of which are expressly
qualified by the statement in this section.

Access to capital and the cost of that capital

As of April 30, 2001 we had less than $10 million available under our $100
million credit facility. We are currently evaluating various plans to access
additional cash to meet our anticipated higher capital requirements but future
low cash availability levels could restrict our ability to expand our business.
In order to maintain our profit margins, we rely on strategic investment buying
initiatives, such as discounted bulk purchases, which require spending
significant amounts of working capital. In the event that capital market turmoil
significantly increases our cost of capital or limits our ability to borrow
funds or raise equity capital, we could suffer reduced profit margins and be
unable to grow our business organically or through acquisitions, which could
have a material adverse effect on our business, financial condition or results
of operations.

We may have difficulty in managing our growth

The growth in the size of our business and operations has placed and is expected
to continue to place a significant strain on our management. Our future growth
is limited in part by the size and location of our distribution centers. There
can be no assurance that we will be able to successfully expand our existing
distribution facilities or open new distribution facilities in new or existing
markets to facilitate growth. In addition, our growth strategy to expand our
market presence includes possible additional acquisitions. To the extent our
future growth includes acquisitions, there can be no assurance that we will
successfully identify suitable acquisition candidates, consummate and integrate
such potential acquisitions or expand into new markets. Our ability to compete
effectively and to manage future growth, if any, will depend on our ability to
continue to implement and improve operational, financial and management
information systems on a timely basis and to expand, train, motivate and manage
our work force. There can be no assurance that our personnel, systems,
procedures and controls will be adequate to support our operations. Our
inability to manage our growth effectively could have a material adverse effect
on our business, financial condition or results of operations.

We have significant competition from a variety of sources

We operate in highly competitive markets, and our future success will be largely
dependent on our ability to provide quality products and services at competitive
prices. Our competition comes from a variety of sources, including other
distributors of natural products as well as specialty grocery and mass market
grocery distributors. There can be no assurance that mass market grocery
distributors will not increase their emphasis on natural products and more
directly compete with us or that new competitors will not enter the market.
These distributors may have been in business longer than us, may have
substantially greater financial and other resources than us and may be better
established in their markets. There can be no assurance that our current or
potential competitors will not provide services comparable or superior to those
provided by us or adapt more quickly than United Natural to evolving industry
trends or changing market requirements. It is also possible that alliances among
competitors may develop and rapidly acquire significant market share or that
certain of our customers will increase distribution to their own retail
facilities. Increased competition may result in price reductions, reduced gross
margins and loss of market share, any of which could materially adversely affect
our business, financial condition or results of operations. There can be no
assurance that we will be able to compete effectively against current and future
competitors.


                                       11


We depend heavily on our principal customers

Our ability to maintain close, mutually beneficial relationships with our top
two customers, Whole Foods Market, Inc. and Wild Oats Markets, Inc., is
important to the ongoing growth and profitability of our business. Whole Foods
and Wild Oats accounted for approximately 16.7% and 14.7%, respectively, of our
net sales during the nine months ended April 30, 2001. As a result of this
concentration of our customer base, the loss or cancellation of business from
either of these customers, including from increased distribution to their own
facilities, could materially and adversely affect our business, financial
condition or results of operations. We sell products under purchase orders, and
we generally have no agreements with or commitments from our customers for the
purchase of products. No assurance can be given that our customers will maintain
or increase their sales volumes or orders for the products supplied by us or
that we will be able to maintain or add to our existing customer base.

Our profit margins may decrease due to consolidation in the grocery industry

The grocery distribution industry generally is characterized by relatively high
volume with relatively low profit margins. The continuing consolidation of
retailers in the natural products industry and the growth of super natural
chains may reduce our profit margins in the future as more customers qualify for
greater volume discounts.

Our industry is sensitive to economic downturns

The grocery industry is also sensitive to national and regional economic
conditions, and the demand for our products may be adversely affected from time
to time by economic downturns. In addition, our operating results are
particularly sensitive to, and may be materially adversely affected by:

      o     difficulties with the collectibility of accounts receivable,

      o     difficulties with inventory control,

      o     competitive pricing pressures, and

      o     unexpected increases in fuel or other transportation-related costs.

There can be no assurance that one or more of such factors will not materially
adversely affect our business, financial condition or results of operations.

We are dependent on a number of key executives

Management of our business is substantially dependent upon the services of
Michael S. Funk, Chief Executive Officer, Steven Townsend, President, Todd
Weintraub, Chief Financial Officer, Kevin Michel, President of the Western
Region and other key management employees. Loss of the services of any
additional officers or any other key management employee could have a material
adverse effect on our business, financial condition or results of operations.

Our operating results are subject to significant fluctuations

Our net sales and operating results may vary significantly from period to period
as a result of:

      o     changes in our operating expenses,

      o     management's ability to execute our business and growth strategies,

      o     personnel changes,

      o     demand for natural products,

      o     supply shortages,

      o     general economic conditions,

      o     changes in customer preferences and demands for natural products,
            including levels of enthusiasm for health, fitness and environmental
            issues,

      o     fluctuation of natural product prices due to competitive pressures,

      o     lack of an adequate supply of high-quality agricultural products due
            to poor growing conditions, natural disasters or otherwise,

      o     volatility in prices of high-quality agricultural products resulting
            from poor growing conditions, natural disasters or otherwise, and

      o     future acquisitions, particularly in periods immediately following
            the consummation of such acquisition transactions while the
            operations of the acquired businesses are being integrated into our
            operations.


                                       12


As a result of the foregoing factors, we believe that period-to-period
comparisons of our operating results may not necessarily be meaningful and that
such comparisons cannot be relied upon as indicators of future performance.

We are subject to significant governmental regulation

Our business is highly regulated at the federal, state and local levels and our
products and distribution operations require various licenses, permits and
approvals. In particular:

      o     our products are subject to inspection by the U.S. Food and Drug
            Administration,

      o     our warehouse and distribution facilities are subject to inspection
            by the U.S. Department of Agriculture and state health authorities,
            and

      o     our trucking operations are regulated by the U.S. Department of
            Transportation and the U.S. Federal Highway Administration.

The loss or revocation of any existing licenses, permits or approvals or the
failure to obtain any additional licenses, permits or approvals in new
jurisdictions where we intend to do business could have a material adverse
effect on our business, financial condition or results of operations.

Our officers and directors and the employee stock ownership trust have
significant voting power

As of April 30, 2001, our executive officers and directors, and their
affiliates, and the United Natural Foods Employee Stock Ownership Trust
beneficially owned in the aggregate approximately 16% of United Natural's common
stock. Accordingly, these stockholders, if acting together, may have the ability
to impact the election of our directors and determine the outcome of corporate
actions requiring stockholder approval, depending on how other stockholders may
vote. This concentration of ownership may have the effect of delaying, deferring
or preventing a change in control of United Natural.

Union-organizing activities could cause labor relations difficulties

As of April 30, 2001, approximately 200 employees, representing approximately 7%
of our approximately 2,700 employees, were union members. We have in the past
been the focus of union-organizing efforts. As we increase our employee base and
broaden our distribution operations to new geographic markets, our increased
visibility could result in increased or expanded union-organizing efforts.
Although we have not experienced a work stoppage to date, if additional
employees were to unionize, we could be subject to work stoppages and increases
in labor costs, either of which could materially adversely affect our business,
financial condition or results of operations.

Item 3. Quantitative and Qualitative Disclosure About Market Risk

We do not believe that there is any material market risk exposure with respect
to derivative or other financial instruments that would require disclosure under
this item.

PART II. OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

Exhibits
NONE

Reports on Form 8-K

April 6, 2001 - Announcement of realignment of management responsibilities.


                                       13


                                   SIGNATURES

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


                                    UNITED NATURAL FOODS, INC.


                                    /s/ Todd Weintraub
                                    -----------------------------
                                    Todd Weintraub
                                    Chief Financial Officer
                                    (Principal Financial and Accounting Officer)


Dated: June 14, 2001


                                       14