FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


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

  For the quarterly period ended         March 29,June 28, 2003
                                 ------------------------------

  Commission file number    1-10984
                         --------------------------------------


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


                 Delaware                              56-1584586
           (State or other juris-                  (I.R.S. Employer
            diction of incorpora-                  Identification No.)
            tion or organization)


           3330 West Friendly Avenue, Greensboro, North Carolina 27410
           -----------------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

       (336) 379-2000 (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 (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 May 7,August 1, 2003 there were outstanding 53,609,53853,578,637 shares of Common Stock,
  par value $.01 per share,  and 454,301 shares of Nonvoting  Common Stock,  par
  value $.01 per share, of the registrant.




                                  Part 1 - Financial Information
Item 1.    Financial Statements


              BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                (Debtors-in-Possession as of November 15, 2001)
                     Consolidated Statements of Operations
              (Amounts in thousands, except for per share amounts)

                                    Three       Three       Six         SixNine        Nine
                                   months      months      months      months
                                    ended       ended       ended       ended
                                  MarchJune 28,    June 29,    March 30,   MarchJune 28,    June 29,  March 30,
                                    2003        2002        2003        2002
                                  ---------   ---------   -------------------  ----------  ----------  ----------
Net sales                       $   204,647204,737 $   256,541269,718 $   394,389599,126 $   502,725772,443
Cost of sales                       178,630     239,196     347,363     478,795
                                ---------   ---------   ---------173,555     240,936     520,918     719,731
                                  ----------  ----------  ----------  ----------
Gross profit                         26,017      17,345      47,026      23,93031,182      28,782      78,208      52,712
Selling, general and
  administrative expenses            21,484      25,969      43,131      52,98921,912      24,508      65,043      77,497
Provision for doubtful accounts         (178)      2,776        (140)      3,738523        (155)        383       3,583
Provision for restructuring/
  impairments                             3,021      74,4760      12,086       7,335     133,652
                                ---------   ---------   ---------145,738
                                  ----------  ----------  ----------  ----------
Operating income (loss) before
  interest and taxes                  1,690     (85,876)     (3,300)   (166,449)8,747      (7,657)      5,447    (174,106)

Interest  expense  (contractual
  interest of $12,433$11,572 and $14,462$14,144
  for the three months ended
  March 29,June 28, 2003 and March 30,June 29, 2002,
  respectively, and $25,183$36,755 and
  $30,670$44,814 for the sixnine months ended
  March 29,June 28, 2003 and March 30,June 29, 2002,
  respectively)                       6,945       8,976      14,308      22,4716,134       8,716      20,442      31,187
Equity in income of joint ventures     (827)       (466)     (1,289)       (737)(274)       (682)     (1,563)     (1,419)
Other expense (income) - net           196        (562)       (715)     (1,314)
                                ---------   ---------   ---------(153)     (1,592)       (868)     (2,906)
                                  ----------  Loss----------  ----------  ----------
Income (loss) before reorganization
  items and income taxes              (4,624)    (93,824)    (15,604)   (186,869)3,040     (14,099)    (12,564)   (200,968)

Reorganization items                  4,283       6,858       8,571      14,810
                                ---------   ---------   ---------4,799       5,092      13,370      19,902
                                  ----------  ----------  ----------  ----------
Loss before income taxes             (8,907)   (100,682)    (24,175)   (201,679)(1,759)    (19,191)    (25,934)   (220,870)

Income tax expense (benefit):
  Current                             722     (47,551)      1,435     (46,940)1,424      (3,122)      2,859     (50,062)
  Deferred                             (394)     (2,676)       (788)    (29,054)
                                ---------   ---------   ---------(4,917)     (1,182)    (33,971)
                                  ----------  ----------  ----------  ----------
    Total income tax
     expense (benefit)                328     (50,227)        647     (75,994)
                                ---------   ---------   ---------1,030      (8,039)      1,677     (84,033)

                                  ----------  ----------  ----------  ----------
Net loss                        $    (9,235)(2,789)$   (50,455)(11,152)$   (24,822)(27,611)$  (125,685)
                                =========   =========   =========(136,837)
                                  ==========  ==========  ==========  ==========

Basic and diluted loss per
  common share                  $     (0.17)(0.05)$     (0.95)(0.21)$     (0.46)(0.51)$     (2.37)(2.57)

See notes to consolidated financial statements.



                                        1



              BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                (Debtors-in-Possession as of November 15, 2001)
                           Consolidated Balance Sheets
                             (Amounts in thousands)

                                                     March 29,June 28,    September 28,
                                                       2003          2002
                                                   ----------  -----------------------  -------------
ASSETS
Current assets:
Cash and cash equivalents                        $     155,593116,117 $      137,793
Short-term investments                                  23,20422,064         26,828
Customer accounts receivable after
  deductions of $7,785$9,234 and $10,363 for the
  respective dates for doubtful accounts,
  discounts, returns and allowances                    118,220111,680        118,115
Income taxes receivable                                      0         67,630
Sundry notes and accounts receivable                    16,59611,617         13,174
Inventories                                            134,383130,938        131,363
Prepaid expenses                                         3,9126,689          5,238
                                                   ----------  -----------------------  -------------
    Total current assets                               451,908399,105        500,141
Fixed assets, at cost:
Land and land improvements                              13,36413,352         14,339
Buildings                                              225,915225,832        227,453
Machinery, fixtures and equipment                      476,268478,904        474,023
                                                   ----------  -----------
                                                        715,547------------  -------------
                                                       718,088        715,815
Less accumulated depreciation and amortization         395,999405,239        380,862
                                                   ----------  -----------------------  -------------
    Fixed assets - net                                 319,548312,849        334,953
Other assets:
Assets held for sale                                    16,94015,644         21,533
Investments and receivables                             29,42228,721         47,825
Intangibles and deferred charges                         6,1454,992          9,111
                                                   ----------  -----------------------  -------------
    Total other assets                                  52,50749,357         78,469
                                                   ----------  -----------------------  -------------
                                                 $     823,963761,311 $      913,563
                                                   ==========  =======================  =============

LIABILITIES  AND  SHAREHOLDERS'  EQUITY  (DEFICIT)
Liabilities  not  subject to compromise:
Current liabilities:
Long-term debt - current                         $     430,917379,617 $      464,617
Accounts payable - trade                                37,30932,752         36,146
Sundry payables and accrued expenses                    44,88941,918         68,831
Income taxes payable                                     2,0442,008          2,024
Deferred income taxes                                   30,68430,290         31,472
                                                   ----------  -----------------------  -------------
     Total current liabilities                         545,843486,585        603,090
Other long-term liabilities                             43,47343,254         57,058
                                                   ----------  -----------------------  -------------
     Total liabilities not subject to compromise       589,316529,839        660,148
Liabilities subject to compromise                      365,796365,432        366,145
                                                   ----------  -----------------------  -------------
     Total liabilities                                 955,112895,271      1,026,293
Shareholders' equity (deficit):
Common stock issued                                        707            703
Capital in excess of par value                         887,968888,102        887,116
Accumulated deficit                                   (829,008)(831,797)      (804,186)
Accumulated other comprehensive income (loss)          (34,883)(35,038)       (40,435)
Cost of common stock held in treasury                 (155,933)(155,934)      (155,928)
                                                   ----------  -----------------------  -------------
     Total shareholders' equity (deficit)             (131,149)(133,960)      (112,730)
                                                   ----------  -----------------------  -------------
                                                 $     823,963761,311 $      913,563
                                                   ==========  =======================  =============

See notes to consolidated financial statements.

                                               2



              BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                (Debtors-in-Possession as of November 15, 2001)
                      Consolidated Statements of Cash Flows
                Increase (Decrease) in Cash and Cash Equivalents
                             (Amounts in thousands)

                                                      Six        SixNine          Nine
                                                     months        months
                                                      ended         ended
                                                    MarchJune 28,      June 29,  March 30,
                                                      2003          2002
                                                  ---------  --------------------  ------------
Cash flows from operating activities:
Net loss                                       $      (24,822)(27,611)$    (125,685)(136,837)
Adjustments to reconcile net loss to
 net cash provided by operating activities:
   Depreciation and amortization of fixed 20,835    27,875
     assets       31,572        40,637
   Provision for doubtful accounts                        (140)    3,738383         3,583
   Amortization of intangibles and deferred
     debt expense                                       3,168     3,5974,397         5,583
   Equity in income of joint ventures                  (1,289)     (737)(1,563)       (1,419)
   Deferred income taxes                               (788)  (29,054)
   (Gain) loss(1,182)      (33,971)
   Gain on disposal of assets                            (712)         0(777)
   Provision for restructuring/impairments              7,335       133,652145,738
   Non-cash reorganization items                            0         3,577
   Changes in assets and liabilities:
      Customer accounts receivable - net                35    45,8896,052        31,532
      Income taxes receivable                          67,630       (12,573)(16,111)
      Sundry notes and accounts receivable             (3,422)     (933)(1,998)       (3,020)
      Inventories                                         (3,020)   27,475425        51,474
      Prepaid expenses                                 1,326       819(1,451)       (3,746)
      Accounts payable and accrued expenses           (23,355)    8,242(31,247)        7,137
   Change in income taxes payable                         20        26(16)       (1,091)
   Other                                                5,421     2,731
                                                       ---------  --------5,299          (935)
                                                  ------------  ------------
        Total adjustments                              73,044   214,324
                                                       ---------  --------84,924       228,191
                                                  ------------  ------------
Net cash provided by operating activities              48,222    88,639
                                                       ---------  --------57,313        91,354
                                                  ------------  ------------

Cash flows from investing activities:
  Capital expenditures                                 (5,673)   (4,183)(9,920)       (8,341)
  Proceeds from sales of assets                        8,480     1,09213,474        47,215
  Change in investments                                 471     1,215
                                                       ---------  --------2,457         2,014
                                                  ------------  ------------
Net cash provided (used) by investing activities               3,278    (1,876)
                                                       ---------  --------6,011        40,888
                                                  ------------  ------------

Cash flows from financing activities:
  Repayments of long-term debt                        (33,700)  (99,389)(85,000)     (111,889)
  Payment of financing fees                                 0        (4,619)
                                                       ---------  --------(5,142)
                                                  ------------  ------------
Net cash used by financing activities                 (33,700) (104,008)
                                                       ---------  --------(85,000)     (117,031)
                                                  ------------  ------------

Net change in cash and cash equivalents               17,800   (17,245)(21,676)       15,211
Cash and cash equivalents at beginning of period      137,793        87,473
                                                  ---------  --------------------  ------------
Cash and cash equivalents at end of period     $      155,593116,117 $     70,228
                                                       =========  ========102,684
                                                  ============  ============

See notes to consolidated financial statements.



                                             3






              BURLINGTON INDUSTRIES, INC. AND SUBSIDIARY COMPANIES
                 (Debtors-in-Possession as of November 15, 2001)
                   Notes to Consolidated Financial Statements
                As of and for the sixnine months ended March 29,June 28, 2003

Note A.

         On November 15, 2001 (the "Petition Date"),  the Company and certain of
its  domestic  subsidiaries  (collectively,   the  "Debtors"),  filed  voluntary
petitions for  reorganization  under Chapter 11 of the United States  Bankruptcy
Code (the  "Bankruptcy  Code") in the  United  States  Bankruptcy  Court for the
District of Delaware (Case Nos.  01-11282  through  01-11306)  (the  "Bankruptcy
Court").  The Chapter 11 cases  pending for the Debtors (the "Chapter 11 Cases")
are being jointly  administered  for  procedural  purposes  only.  International
operations,  joint venture partnerships,  Nano-Tex, LLC and Burlington WorldWide
Limited and certain other subsidiaries were not included in the filing.

         In  conjunction  with the  commencement  of the  Chapter 11 Cases,  the
Debtors sought and obtained  several orders from the Bankruptcy Court which were
intended  to enable the  Debtors to  operate  in the normal  course of  business
during the Chapter 11 Cases. The most significant of these orders (i) permit the
Debtors to operate their  consolidated cash management system during the Chapter
11 Cases  in  substantially  the same  manner  as it was  operated  prior to the
commencement  of the Chapter 11 Cases,  (ii)  authorize  payment of  prepetition
employee salaries, wages, and benefits and reimbursement of prepetition employee
business expenses,  (iii) authorize payment of prepetition sales,  payroll,  and
use taxes owed by the Debtors,  (iv)  authorize  payment of certain  prepetition
obligations  to customers,  and (v)  authorize  limited  payment of  prepetition
obligations to certain  critical  vendors to aid the Debtors in maintaining  the
operation of their  businesses.  Subsequent  orders set  guidelines for sales of
assets,  authorized  severance  payments to terminated  employees and authorized
retention incentive payments to certain managers.

         On December 12, 2001, the  Bankruptcy  Court entered an order (the "DIP
Financing Order")  authorizing the Debtors to enter into a  debtor-in-possession
financing facility (the "DIP Financing Facility") with JPMorgan Chase Bank and a
syndicate  of financial  institutions,  and to grant first  priority  mortgages,
security interests, liens (including priming liens), and superpriority claims on
substantially  all of the  assets of the  Debtors  to secure  the DIP  Financing
Facility.  Under the original terms of the DIP Financing Order, a $190.0 million
revolving  credit  facility,  including  up to $50.0  million  for  postpetition
letters of credit,  was  available  to the  Company  until the  earliest  of (i)
November 15,  2003,  (ii) the date on which the plan of  reorganization  becomes
effective,  (iii) any material non-compliance with any of the terms of the Final
DIP  Financing  Order,  and  (iv) any  event  of  default  having  occurred  and
continuing under the DIP Financing  Facility.  Effective September 28, 2002, the
Company elected to reduce the commitment amount under the DIP Financing Facility
to $100.0  million.  Amounts  borrowed  under the DIP  Financing  Facility  bear
interest  at the  option  of the  Company  at the rate of the  London  Interbank
Offering Rate ("LIBOR") plus 3.0% per annum, or the Alternate Base Rate (defined
by  reference  to the  agent's  base  commercial  lending  rate) plus  2.0%.  In
addition,  there is an unused  commitment fee of 0.50% on the unused  commitment
and a letter of credit fee of 3.0% per annum on  letters of credit  outstanding.
The DIP Financing Facility is secured by, in part, the receivables that formerly
secured the Receivables Facility described below in Management's  Discussion and
Analysis of Results of  Operations  and  Financial  Condition  -  Liquidity  and
Capital  Resources.  On November 16, 2001,  the Company  borrowed  $95.0 million
under an Interim DIP Financing Facility  principally in order to repay all loans
and accrued interest related to such  Receivables  Facility,  as well as certain
other  financing  fees. At March 29,June 28, 2003,  there were no borrowings  outstanding
under the DIP  Financing  Facility and no  utilization  other than  issuances of
letters of credit,  and the Company had  approximately  $83.1$81.0  million in unused
capacity  available under this facility.  The  documentation  evidencing the DIP
Financing  Facility  contains  financial  covenants  requiring  the  Company  to
maintain  minimum  levels of  earnings  before  interest,  taxes,  depreciation,
amortization,  restructuring and reorganization items ("EBITDA"), as defined. In
addition,  the DIP  Financing  Facility  contains  covenants  applicable  to the
Debtors,  including  limiting the  incurrence  of  additional  indebtedness  and
guarantees thereof,  the creation of liens and other encumbrances on properties,
the making of  investments  or  acquisitions,  the sale or other  disposition of
property or assets, the making of cash dividend payments,  the making of capital
expenditures beyond certain limits, and entering into certain  transactions with
affiliates.  In addition,  proceeds from sales of certain assets must be used to
repay specified  borrowings and permanently  reduce the commitment  amount under
the DIP Financing Facility.

         The   Debtors   are   currently    operating   their    businesses   as
debtors-in-possession   pursuant  to  the  Bankruptcy  Code.   Pursuant  to  the
Bankruptcy Code, prepetition  obligations of the Debtors,  including obligations
under debt instruments,  generally may not be enforced against the Debtors,  and
any actions to collect prepetition indebtedness are automatically stayed, unless
the stay is lifted by the Bankruptcy  Court. The rights of and ultimate payments
by the Company under prepetition  obligations may be substantially altered. This
could  result in claims  being  liquidated  in the Chapter 11 Cases at less (and
possibly  substantially  less) than 100% of their face value.  In  addition,  as
debtors-in-possession,  the Debtors have the right,  subject to Bankruptcy Court
approval and certain other limitations,  to assume or reject executory contracts
and unexpired leases. In this context, "assumption" means that the Debtors agree
to perform their  obligations and cure all existing  defaults under the contract
or lease,  and  "rejection"  means  that the  Debtors  are  relieved  from their
obligations to perform further under the contract or lease, but are subject to a
claim for damages for the breach thereof.  Any damages  resulting from rejection
of executory contracts and unexpired leases will be treated as general unsecured
claims  in the  Chapter  11 Cases  unless  such  claims  had been  secured  on a
prepetition  basis prior to the Petition Date. The Debtors are in the process of
reviewing their executory  contracts and unexpired leases to determine which, if
any,  they will reject.  The Debtors  cannot  presently  determine or reasonably
estimate  the ultimate  liability  that may result from  rejecting  contracts or
leases or from the filing of claims for any rejected contracts or leases, and no
provisions have yet been made for these items. The Bankruptcy Court  established
July 22,  2002 as the "bar  date" as of which all  claimants  were  required  to
submit and  characterize  claims against the debtors.  The Debtors are assessing
the claims filed and their impact on the development   of  aproposed  plan of  reorganization.  The
amount  of  the  claims  filed  or  to  be  filed  by  the  creditors  could  be
significantly  different  than the  amount of the  liabilities  recorded  by the
Company.

         The United States trustee for the District of Delaware has appointed an
Official  Committee of Unsecured  Creditors in accordance with the provisions of
the  Bankruptcy  Code.  The  Bankruptcy  Code  provides  that the  Debtors  have
exclusive  periods during which only they may file and solicit  acceptances of a
plan of  reorganization.  The initial  exclusive period of the Debtors to file a
plan for reorganization expired on March 15, 2002; and subsequent rulings by the
Bankruptcy Court have extended the Debtors' time to file and solicit acceptances
of a plan or reorganization to May 31, 2003 and July 31, 2003, respectively.  At
a hearing on July 31, 2003,  the Bankruptcy  Court granted the Company's  motion
for a further extension of its exclusive periods, extending its exclusive period
to file a plan of  reorganization to September 30, 2003 and its exclusive period
to solicit votes on a plan of reorganization to November 30, 2003.

         On  February  11,  2003,   the  Debtors   filed  their  joint  plan  of
reorganization  and related  disclosure  statement with the Bankruptcy Court. An
amended plan and disclosure  statement reflecting the Ross Agreement referred to
below was filed on August 1; the Debtors  intend to seek approval of the amended
disclosure schedule at the Court hearing scheduled for August 25. If the Debtors
fail to obtain an  extension of the  exclusive  period or if the Debtors fail to
obtain  acceptance  of their plan from the parties  entitled to vote on the plan
during the exclusive  solicitation  period,  any party in interest,  including a
creditor,  an equity holder,  a committee of creditors or equity holders,  or an
indenture  trustee,  may file their own plan of reorganization  for the Debtors.
After a plan
of reorganization has been filed with the Bankruptcy Court, theThe plan, along with a disclosure  statement  approved by the Bankruptcy  Court,
will be sent to the parties entitled to vote.  The  Debtors  have not yet sought  Bankruptcy  Court
approval to solicit votes on their joint plan of  reorganization. Following the solicitation period,
the  Bankruptcy  Court will  consider  whether to confirm the plan.  In order to
confirm a plan of  reorganization,  the Bankruptcy Court, among other things, is
required  to find that (i) with  respect to each class of  parties  entitled  to
vote,  each holder in such class has accepted the plan or will,  pursuant to the
plan,  receive at least as much as such holder would  receive in a  liquidation,
(ii)  each  class  of  parties  entitled  to vote has  accepted  the plan by the
requisite  vote  (except as  described  in the  following  sentence),  and (iii)
confirmation of the plan is not likely to be followed by a liquidation or a need
for further  financial  reorganization  of the Debtors or any  successors to the
Debtors  unless the plan proposes such  liquidation  or  reorganization.  If any
class of parties  entitled to vote does not accept the plan and,  assuming  that
all of the other  requirements  of the Bankruptcy Code are met, the proponent of
the plan may invoke the "cram down"  provisions of the  Bankruptcy  Code.  Under
these provisions,  the Bankruptcy Court may confirm a plan  notwithstanding  the
non-acceptance  of the plan by an impaired class of parties  entitled to vote if
certain  requirements  of the Bankruptcy Code are met. These  requirements  may,
among other things,  necessitate payment in full for senior classes of creditors
before  payment  to a junior  class can be made.  As a result  of the  amount of
prepetition  indebtedness,  the availability of the "cram down" provisions,  and
the possibility that the plan of reorganization will require the issuance of new
common  stock or common  stock  equivalents,  thereby  diluting  current  equity
interests,  the holders of the Company's  capital stock may receive no value for
their interests under the plan of  reorganization.  Because of such possibility,
the value of the Company's  outstanding capital stock and unsecured  instruments
are highly speculative.

         On February 11, 2003, the Company  entered into a definitive  agreement
with  Berkshire  Hathaway Inc.  under which the Company agreed to be acquired by
Berkshire in a  transaction  in which the Company  would emerge from  bankruptcy
proceedings.  The  documentation  relating to the  transaction  provided  for an
auction  procedure under which the Company would seek Bankruptcy  Court approval
of  procedures  whereby  higher and better  offers to purchase the Company could
have been  considered and  authorizing the payment to Berkshire of a termination
fee of $14.0 million in certain  circumstances.  On February 28, 2003, Berkshire
terminated the agreement  following a ruling in a hearing to consider procedures
to solicit  alternatives  to the Berkshire  transaction.  The  Bankruptcy  Court
indicated it approved the procedures generally, but disapproved the break-up fee
and certain  other  conditions  required by  Berkshire to proceed as a "stalking
horse" in the alternative bid process.

         On April 4,1, 2003, the Bankruptcy Court extended the Company's period of
exclusivity to solicit acceptances ofvotes on its plan of reorganization through July 31, 2003
and, on April 4, 2003,  approved  bidding  procedures for the Company to solicit
offers to acquire the Company in an auction process.  Under the approved bidding
procedures,  the deadlinequalified  bidders  submitting  qualified  bids  were  entitled  to
participate  in an auction  for bids to purchasea sale of the Company which may be  extended  byas a whole or as part of a
consortium bid for the whole Company.  The Company  retained the firms of Miller
Buckfire  Lewis Ying & Co.,  LLC and  Dresdner  Kleinwort  Wasserstein,  Inc. to
assist it in soliciting bids under the auction procedures and evaluating bids as
received.

         On July 25, 2003, the Company is July 10,  2003announced an agreement with WL Ross & Co.
LLC by which Ross' $608.0  million  acquisition  proposal was  designated as the
highest and best of several bids  received in the sale process in advance of the
auction.  The agreement  contemplates  the concurrent sale of the Company's Lees
carpet business by Ross to Mohawk Industries, Inc. Following the auction for
qualified bidders  presently  scheduled to be held on July
21, 2003.28, the Company  announced that the purchase price in its July 25th  acquisition
agreement  with W.L. Ross & Co. LLC had been  increased from $608.0 million to a
net amount equal to $614.0 million, subject to various adjustments.

         The Company  currently  intends to presentpresented  the  results of the  auction  and its  disclosure
statement to the  Bankruptcy
Court for approval on July 31, 2003. IfAt the auction
is  successful,  the Company  will file an amended  plan of  reorganization  and
disclosure  statement  withhearing, the Court for approvalindicated that it
would not approve certain termination fee provisions in the Ross agreement.  The
Company and Ross  thereafter  agreed upon,  and the Bankruptcy  Court  approved,
certain  revisions  to the Ross  agreement  to  eliminate  the  termination  fee
provisions. The Company estimates that the purchase price of solicitation$614.0 million will
result in a return to  unsecured  creditors  of  votesapproximately  41.5% to 42% per
allowed  claim amount and that  secured  creditors  will be paid in full.  These
estimated amounts are based on various assumptions, and the actual amounts could
be  different.  The  closing  of  creditor constituencies ofthe  transactions  contemplated  by  the  Ross
acquisition  agreement are subject to, and conditioned  on, the  confirmation of
the amended plan.Company's plan of reorganization.

         Since the Petition  Date,  the Debtors have  conducted  business in the
ordinary course.  Management  believes that it has  substantially  completed the
restructuring  steps it has identified as necessary  and is  evaluating  the
elements of a plan of reorganization pending the results of the auction.necessary.  During the pendency of the
Chapter 11 Cases,  the Debtors  have  engaged in the process of selling  certain
assets by court order and  pursuant to certain sale  procedures  approved by the
Bankruptcy  Court,  and the  Debtors  have  engaged in the  process of  settling
certain  liabilities  pursuant to certain settlement  procedures approved by the
Bankruptcy  Court.  The Debtors are in the process of reviewing claims submitted
as of the  July 22,  2002  "bar  date"  and  continuing  to  evaluate  executory
contracts and unexpired  leases. To date, the Debtors have rejected certain real
property  leases  and  other  executory  contracts  that are not  necessary  for
operation of the business going forward.  The  administrative and reorganization
expenses  resulting  from the  Chapter 11 Cases willhave  unfavorably  affectaffected  the
Debtors'  results of operations.operations  and will  continue to do so. Future  results of
operations  may also be  adversely  affected  by other  factors  related  to the
Chapter 11 Cases. The discussions  below under the captions "2001  Restructuring
and Impairment" and "2002 Restructuring and Impairment" describe the actions the
Company  has  taken to align  manufacturing  capacity  with  market  demand  and
reorganize  the manner in which it makes or services  products to meet  customer
demand.  The  financial  reporting  charges and cash costs of such  actions have
required the Company to enter into  amendments of certain of the covenants under
the DIP Financing Facility.

Basis of Presentation

         The  accompanying  consolidated  financial  statements are presented in
accordance with American Institute of Certified Public Accountants  Statement of
Position  90-7,  "Financial  Reporting by Entities in  Reorganization  under the
Bankruptcy  Code"  (SOP  90-7),  and  have  been  prepared  in  accordance  with
accounting  principles  generally  accepted in the United States applicable to a
going concern,  which  principles,  except as otherwise  disclosed,  assume that
assets will be realized  and  liabilities  will be  discharged  in the  ordinary
course of business. The Company is currently operating under the jurisdiction of
Chapter 11 of the Bankruptcy Code and the Bankruptcy  Court, and continuation of
the Company as a going  concern is  contingent  upon,  among other  things,  its
ability to formulate a plan of  reorganization , which will gain approval of the
requisite  parties under the Bankruptcy  Code and be confirmed by the Bankruptcy
Court, its ability to comply with the DIP Financing Facility, and its ability to
return to  profitability,  generate  sufficient cash flows from operations,  and
obtain  financing  sources  to meet  future  obligations.  These  matters  raise
substantial  doubt about the Company's  ability to continue as a going  concern.
The  accompanying   consolidated   financial   statements  do  not  include  any
adjustments  relating to the recoverability and classification of recorded asset
amounts or the amounts and  classification of liabilities that might result from
the outcome of these uncertainties.

         While  under the  protection  of Chapter  11, the  Company has and will
continue  to sell or  otherwise  dispose  of  assets,  and  liquidate  or settle
liabilities, for amounts other than those reflected in the financial statements.
Additionally,  the amounts  reported  on the  consolidated  balance  sheet could
materially  change because of changes in business  strategies and the effects of
any proposed plan of reorganization.  In the Chapter 11 Cases, substantially all
unsecured liabilities as of the Petition Date are subject to compromise or other
treatment  under  a plan  of  reorganization  which  must  be  confirmed  by the
Bankruptcy Court after submission to any required vote by affected parties.  For
financial reporting purposes,  those liabilities and obligations whose treatment
and  satisfaction  is dependent on the outcome of the Chapter 11 Cases have been
segregated  and   classified  as  liabilities   subject  to  compromise  in  the
accompanying  consolidated balance sheet.  Generally,  all actions to enforce or
otherwise  effect  repayment of pre-petition  liabilities as well as all pending
litigation  against  the Debtors are stayed  while the  Debtors  continue  their
business  operations  as  debtors-in-possession.  The  ultimate  amount  of  and
settlement  terms for such  liabilities  are  subject to  approval  of a plan of
reorganization  and  accordingly are not presently  determinable.  The principal
categories of obligations  classified as liabilities subject to compromise under
the Chapter 11 Cases as of March 29,June 28, 2003 are identified below (in thousands):

         7.25% Notes Due 2005....................     $ 150,000
         7.25% Notes Due 2027....................       150,000
                                                      ---------
             Total long-term debt................       300,000

         Interest accrued on above debt..........         5,293
         Accounts payable........................        50,34649,982
         Sundry payables and accrued expenses....        10,157
                                                     ----------
                                                      $ 365,796365,432
                                                     ==========

         Pursuant to SOP 90-7,  professional fees associated with the Chapter 11
Cases are expensed as incurred and reported as  reorganization  items.  Interest
expense is  reported  only to the extent that it will be paid during the Chapter
11 Cases or that it is  probable  that it will be an allowed  claim.  During the
2002 fiscal year,  the Company  recognized a charge of $21.0 million  associated
with the Chapter 11 Cases.  Approximately $4.0 million of this charge related to
the non-cash  write-off  of the  unamortized  discount on the 7.25%  Notes,  the
non-cash write-off of deferred financing fees associated with the unsecured debt
classified as subject to compromise and termination  costs related to derivative
instruments  in default as a result of the Chapter 11 Cases.  In  addition,  the
Company  incurred  $12.6 million for fees payable to  professionals  retained to
assist  with the  filing of the  Chapter  11 Cases,  and $4.4  million  has been
recorded for service  rendered  through  September 28, 2002 related to retention
incentives.  During the 2003 fiscal year,  the Company has incurred $5.6$8.9 million
for fees  payable to  professionals  retained  to assist  with the filing of the
Chapter 11 Cases,  and $3.0$4.5  million  has been  recorded  for  service  rendered
through March 29,June 28, 2003 related to retention incentives.

         Following is unaudited condensed combined financial  information of the
Debtors as of and for the sixnine months ended March 29,June 28, 2003, and as of and for the
fiscal year ended September 28, 2002 (in millions).  The Debtor subsidiaries are
wholly-owned  subsidiaries of Burlington  Industries,  Inc.  Separate  condensed
financial  information  for each of the Debtor  subsidiaries  are not  presented
because  such  financial   information   would  not  provide  relevant  material
additional  information  to users of the  consolidated  financial  statements of
Burlington Industries, Inc. Intercompany receivables and payables of entities in
reorganization proceedings are not material.


March 29,



                                                      June 28,    September 28,
                                                        2003          2002
                                                    -------------------------  --------------

         Earnings data:
                  Revenue.............................  $  393.1595.8       $  985.9
                  Gross profit........................     67.1106.6          129.2
                  Net loss............................     (25.8)(43.4)        (120.9)
         Balance sheet data:
                  Current assets......................  $  410.0351.2       $  457.0
                  Noncurrent assets...................     444.6430.6          464.3
                  Current liabilities.................     537.3479.1          585.9
                  Noncurrent liabilities..............     401.3          396.3

Note B.

     With respect to interim quarterly  financial data, which are unaudited,  in
the opinion of Management, all adjustments necessary to a fair statement, in all
material  respects,  of the results for such interim periods have been included.
All adjustments were of a normal recurring nature.

Note C.

     Accounts of certain  international  subsidiaries  are  included as of dates
three months or less prior to that of the consolidated  balance sheets. The March
29,June
28, 2003 consolidated  balance sheet reflects the December 2002 quarter sale and
disposal of certain  insurance  programs  maintained  by the  Company's  captive
insurance  subsidiary  in Bermuda,  including the sale of  investments  of $19.2
million and the commutation of insurance  reserves of $22.7 million  included in
sundry  payables and accrued  expenses  and other  long-term  liabilities  as of
September  28,  2002.  The  impact  of these  transactions  on the  consolidated
statement of operations was not material.

Note D.

     Use of Estimates:  The  preparation  of financial  statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that affect the amounts  reported in the  financial
statements and notes thereto. Actual results could differ from those estimates.


Note E.

         The  following  table sets forth the  computation  of basic and diluted
earnings per share (in thousands):

                                    Three Months Ended     SixNine Months Ended
                                  ---------------------- ---------------------
                                   March----------------------
                                   June 28,    June 29,   March 30,  MarchJune 28,   June 29,  March 30,
                                     2003        2002       2003       2002
                                  ----------  ---------- ---------- ----------

Numerator:
  Net loss........................ $ (9,235)   $(50,455)  $(24,822)  $(125,685)(2,789)   $(11,152)  $(27,611)  $(136,837)
                                   ========    ========   =========  =========

Denominator:
  Denominator for basic and diluted
   earnings per share.............   53,842      53,252     53,718      53,11353,856      53,277     53,764      53,168
                                   ========    ========    =======   =========

Weighted-average shares not
 included in the diluted earnings
 per share computations because
 they were antidilutive...........        -         1,016392          -         1,035392
                                   ========    ========    =======   =========

         During  the first  sixnine  months of the 2003  fiscal  year,  outstanding
shares changed due to the  forfeiture of 105,553136,149 shares of restricted  nonvested
stock,  and the issuance of 391,812  vested shares  related to the investment in
Nano-Tex.

Note F.

 Inventories are summarized as follows (in thousands):

                                                         March 29,June 28,  September 28,
                                                           2003        2002
                                                         -------------------  -----------
    Inventories at average cost:
        Raw materials................................    $   7,3446,957  $   5,729
        Stock in process.............................       45,66341,996     44,588
        Produced goods...............................       96,08098,443     92,855
        Dyes, chemicals and supplies.................        10,2239,554     10,118
                                                         ---------  ---------
                                                           159,310156,950    153,290
        Less excess of average cost over LIFO........       24,92726,012     21,927
                                                         ---------  ---------
            Total....................................    $ 134,383130,938  $ 131,363
                                                         =========  =========






Note G.

         Comprehensive  income (loss) totaled $(14,368,000)$(2,944,000) and $(50,596,000)$(11,241,000) for
the three  months  ended  March 29,June 28,  2003 and March 30,June 29,  2002,  respectively,  and
$(19,270,000)$(22,214,000)  and  $(124,746,000)$(135,987,000)  for the sixnine months  ended March 29,June 28, 2003 and
March 30,June 29, 2002,  respectively.  The components of accumulated other comprehensive
income (loss), net of related tax, are as follows (in thousands):

                                                    March 29,June 28,   September 29,
                                                      2003           2002
                                                   -----------  -------------

  Foreign currency translation adjustments........   $   (586)(613)     $   (604)
  Minimum pension liability adjustment............    (33,865)      (38,609)
  Unrealized gains (losses) on securities.........       (432)(560)       (1,222)
                                                     --------      --------
                                                     $(34,883)$(35,038)     $(40,435)
                                                     ========      ========

Note H.

         In June 2002, the Financial  Accounting Standards Board ("FASB") issued
Statement of  Financial  Accounting  Standards  No. 146,  "Accounting  for Costs
Associated  with Exit or  Disposal  Activities"("SFAS  No.  146").  SFAS No. 146
requires  that a  liability  for a cost  associated  with an  exit  or  disposal
activity be recognized  when the liability is incurred,  rather than at the date
of an  entity's  commitment  to an exit plan as was  previously  required  under
generally accepted accounting  principles,  and also established that fair value
should  be used for  initial  measurement  of the  liability.  SFAS  No.  146 is
effective for exit or disposal  activities that are initiated after December 31,
2002.  Adopting  this  standard  had no  impact  on the  consolidated  financial
position or results of operations of the Company.

         In January 2003, the FASB issued  Interpretation No. 46, "Consolidation
of Variable Interest Entities, an interpretation of Accounting Research Bulletin
No.  51" (the  Interpretation).  The  Interpretation,  which is  required  to be
adopted in the Company's  September 2003 quarter,  requires the consolidation of
entities  in which an  enterprise  absorbs a majority of the  entity's  expected
losses,  receives a majority of the entity's expected residual returns, or both,
as a result  of  ownership,  contractual  or other  financial  interests  in the
entity. Currently,  entities are generally consolidated by an enterprise when it
has a controlling  financial  interest  through  ownership of a majority  voting
interest in the entity.  The Company is currently  evaluating the effects of the
issuance of the Interpretation,  and the Company does not expect adoption of the
Interpretation to have a material effect on its financial statements.

         During  the March 2003  quarter,  the  Company  adopted  SFAS No.  148,
"Accounting for Stock-Based  Compensation - Transition and Disclosure,"  related
to its various  stock-based  employee  compensation plans. This Statement amends
the  disclosure  requirements  of SFAS  No.  123,  "Accounting  for  Stock-Based
Compensation,"  to  require  the  disclosure  of the  method of  accounting  for
stock-based employee  compensation and the effect of the method used on reported
results.  As allowed  under SFAS No. 123,  the Company  accounts for those plans
under  the  recognition  and  measurement  principles  of APB  Opinion  No.  25,
"Accounting for Stock Issued to Employees," and related Interpretations,  rather
than the fair value approach.  Under APB Opinion No. 25, no stock-based employee
compensation cost is reflected in net income, as all options granted under those
plans had an exercise price equal to the market value of the  underlying  common
stock on the date of grant.  The effect on net income (loss) and earnings (loss)
per share as if the Company had applied the fair value recognition provisions of
SFAS No. 123 to stock-based employee compensation was not material to any period
reported in the accompanying financial statements.

Note I.

         The  Company  conducts  its  operations  in three  principal  operating
segments:   Apparel  Fabrics,  Interior  Furnishings  and  Carpet.  The  Company
evaluates  performance  and allocates  resources  based on profit or loss before
interest,  amortization of goodwill,  restructuring charges, certain unallocated
corporate  expenses,  and income taxes.  The following  table sets forth certain
information about the segment results and total assets (in millions):

                                       Three Months Ended    SixNine Months Ended
                                       ------------------- --------------------
                                        March------------------  ---------------------
                                       June 28,  June 29,   March 30, MarchJune 28,   June 29,  March 30,
                                         2003      2002      2003       2002
                                       --------- --------- ---------- -------------------
                                               (Dollar amounts in millions)
Net sales
         Apparel Fabrics........        $   102.291.0 $  124.5130.9  $  195.7286.7   $ 246.0376.9
         Interior Furnishings...            44.9      72.5      86.0     139.445.8     61.0     131.8     200.4
         Carpet.................            58.8      58.5     114.4     115.970.3     77.4     184.7     193.3
         Other..................             1.0       4.00.0      4.2       8.24.2      12.4
                                        -------- --------  -----------------   -------
                                           206.9     259.5     400.3     509.5207.1    273.5     607.4     783.0
         Less:
          Intersegment sales....            (2.3)     (3.0)     (5.9)     (6.8)(2.4)    (3.8)     (8.3)    (10.6)
                                        -------- --------  --------   -------
                                        $  204.6204.7 $  256.5269.7  $  394.4599.1   $ 502.7772.4
                                        ======== ========  ========   =======

Income (loss) before income taxes
         Apparel Fabrics........        $   (1.3) (0.5)$   (11.2)(4.2) $   (4.9)(5.4)  $ (29.2)(33.4)
         Interior Furnishings...             1.5      (3.6)      1.2     (10.2)1.9      0.2       3.1     (10.1)
         Carpet.................            8.6       7.1      14.0      13.310.8     13.0      24.9      26.3
         Other..................            (1.0)     (0.7)     (0.9)     (1.6)(0.3)    (0.5)     (1.2)     (2.1)
                                        -------- --------  --------   -------
           Total reportable
         segments............               7.8      (8.4)      9.4     (27.7)11.9      8.5      21.4     (19.3)
         Corporate expenses.....            (2.3)     (2.5)     (4.1)     (4.3)(3.0)    (3.4)     (7.1)     (7.7)
         Restructuring and
           impairment charges...             (3.0)    (74.5)0.0    (12.1)     (7.3)   (133.7)(145.7)
         Interest expense.......            (6.9)    ( 9.0)    (14.3)    (22.5)(6.1)    (8.7)    (20.4)    (31.2)
         Other (expense)
           income - net.........             (0.2)      0.6       0.7       1.30.2      1.6       0.9       2.9
         Reorganization items...            (4.3)     (6.9)     (8.6)    (14.8)(4.8)    (5.1)    (13.4)    (19.9)
                                        -------- --------- ---------  -------
                                        $   (8.9) (1.8)$  (100.7)(19.2) $  (24.2)  $(201.7)(25.9)  $(220.9)
                                        ======== ========  ========   =======




March 29,


                                                     June 28,   September 29,28,
                                                       2003         2002
                                                     -----------------   ------------
Total Assets
         Apparel Fabrics........                     $  415.3395.9    $  421.5
         Interior Furnishings...                         100.396.4       106.1
         Carpet.................                        109.4112.3       112.4
         Other..................                         13.412.2        39.2
         Corporate..............                        185.6144.5       234.4
                                                     --------    --------
                                                     $  824.0761.3    $  913.6
                                                     ========    ========

         Intersegment  net sales for the three  months  ended March 29,June 28,  2003 and
March 30,June 29, 2002 were primarily  attributable  to Apparel  Fabrics segment sales of
$2.4$2.8 million and $2.2$3.0 million, respectively. Intersegment net sales for the sixnine
months  ended March 29,June 28, 2003 and March 30,June 29,  2002 were  primarily  attributable  to
Apparel  Fabrics  segment sales of $5.3$8.1 million and $5.2$8.2 million,  respectively.
Assets decreased in the "Other" category primarily due to the sale of investment
securities in conjunction  with the commutation of insurance  liabilities by the
Company's captive insurance subsidiary,  and corporate assets declined primarily
due to the use of cash to repay debt of $33.7  million as well as net cash used
by operating activities.$85.0 million.

Note J.

2001 Restructuring and Impairment

         During  the  September  quarter of 2001,  management  adopted a plan to
further reduce capacities and focus on value-added products in the global supply
chain.  Outside  factors,  including a  continuing  flood of low-cost  and often
subsidized  foreign  imports and a slowdown in  consumer  spending  have hit the
textile  industry hard.  Imports have been growing  rapidly for many years,  but
since 1999,  the volume of imported  apparel hashad grown at five times the rate of
consumption,  squeezing out U.S.-made  products.  The major elements of the plan
include:included:

         (1)  RealignRealignment  of  operating  capacity.  During the  September  2001
quarter,  the Company reduced operations by closing a plant in Mexico and moving
its  production  to an  underutilized  facility,  also in Mexico,  and  reducing
operations  at  the   facilities  in   Clarksville,   Virginia  and   Stonewall,
Mississippi.  The  Company  offered for sale and  further  reduced or  realigned
capacity  by closing two older  plants in Mexico in the first  quarter of fiscal
year 2002 (net sales of $22.0 million and net operating  loss of $7.1 million in
fiscal year 2001), and by reducing operations at the Hurt, Virginia facility.

         (2) EliminateElimination of unprofitable business. The former CasualWear segment
sold its garment-making business in Aguascalientes,  Mexico during the June 2002
quarter.  Net sales and net operating loss for this business in fiscal year 2001
were $61.8 million and $6.3 million, respectively.

         (3)  ReduceReduction of overhead.  The Company  analyzed  administrative  and
staff positions throughout the Company, and identified a number of opportunities
to consolidate  and reduce cost. This resulted in job reductions in division and
corporate staff areas during the 2002 fiscal year.


         The closings and overhead  reductions  outlined  above  resulted in the
elimination  of  approximately  600 jobs in the United  States and 2,000 jobs in
Mexico with  severance  benefits  originally  calculated for periods of up to 12
months from the termination date, depending on the employee's length of service.
The Debtors  obtained  approval of the Bankruptcy Court for payment of severance
benefits  equal to one-half of the amounts  payable under the  Company's  former
severance policy. The Company recorded the adjustment of the severance liability
in the December 2001 quarter.

         This  plan  resulted  in a  pre-tax  charge  for  restructuring,  asset
write-downs and impairment of $58.1 million,  as adjusted by $9.6 million in the
2002 fiscal year and $1.2$0.2 million in the 2003 fiscal year. The components of the
2001  restructuring  and impairment  charge included the establishment of a $8.5
million reserve for severance  benefit  payments,  write-downs for impairment of
$45.1 million  related to long-lived  assets  resulting  from the  restructuring
(including $22.5 million related to foreign currency translation adjustments for
the planned  liquidation  of Mexican  assets) and a reserve of $4.5  million for
lease cancellation and other exit costs expected to be paid through June 2003.
Although these lease cancellation costs have been reserved for, any such amounts
due will be  treated as general  unsecured  claims in the  Chapter 11 Cases and,
accordingly,  the Company's  ultimate  liability for these amounts cannot yet be
ascertained.costs.

         Following  is a summary of activity in the related  2001  restructuring
reserves (in millions):

                                                                 Lease
                                                             Cancellations
                                                 Severance     and Other
                                                 Benefits      Exit Costs
                                                 ---------   -------------
         September 2001 restructuring charge...   $ 10.0       $   6.9
         Payments..............................     (1.1)            -
                                                  ------       -------
         Balance at September 29, 2001.........      8.9           6.9
         Payments..............................     (5.7)         (4.9)
         Adjustments...........................     (1.5)         (1.9)
                                                  ------       ---------------
         Balance at September 28, 2002.........      1.7           0.1
         Payments..............................     (0.1)          0.5
         Adjustments...........................        -          (0.5)
                                                  ------       ---------------
         Balance at December 28, 2002..........      1.6           0.1
         Payments..............................        -             -
                                                  ------       ---------------
         Balance at March 29, 2003.............      1.6           0.1
         Payments..............................     (1.0)         (0.1)
                                                  ------       -------
         Balance at June 28, 2003..............   $  1.60.6       $     0.1-
                                                  ======       =======

         Other expenses related to the 2001  restructuring  (including losses on
accounts  receivable  and  inventories  of  discontinued  styles,  relocation of
employees  and  equipment,  and plant  carrying  and other costs) are charged to
operations as incurred.  Through March 29,June 28, 2003, $1.2 million and $5.8 million of
such costs have been incurred and charged to operations during the 2002 and 2001
fiscal  years,   respectively,   consisting  primarily  of  losses  on  accounts
receivable and inventories.



2002 Restructuring and Impairment

         During the March 2002  quarter,  management  announced a  comprehensive
reorganization of its apparel fabrics and interior furnishings groups. Continued
pressures  from foreign  imports  coupled with  slowing and  uncertain  economic
conditions  have   made  it  necessary   to  further   reduce  U.S.   capacity.   This
reorganization is part of the Company's initiatives to transition and modify its
business  model in order to better serve its customers'  expanding  needs in the
global  supply chain and  restructure  the Company  under Chapter 11 of the U.S.
Bankruptcy Code.

         The major elements of the reorganization are:included:

         (1) Unified sales and marketing - All apparel products will be marketed
and sold under one organization, "Burlington WorldWide", instead of its previous
divisional structure.

         (2)   AccelerateAcceleration  of  product  sourcing  -  The  Company  intends  to
complement the product offerings of its manufacturing base with sourced products
from mills  located in other  countries.  It is  anticipated  that many of these
products will be made using  technology  licensed by Nano-Tex,  LLC.  Burlington
Worldwide is attempting  to put in place a  coordinated  network of domestic and
international  resources  to enable  the  Company  to offer a  broader  range of
fabrics to its customers and deliver them to points of assembly worldwide.

         (3)  RationalizeRationalization  its manufacturing  base - The Company has reduced
its U.S.  manufacturing base for apparel fabrics in response to slowing economic
conditions and continued import competition. This reorganization resulted in the
sale or closing of plants in four  locations,  which include Mount Holly,  North
Carolina; Stonewall, Mississippi; Halifax, Virginia; and Clarksville,  Virginia.
Additional  capacity  reductions  have occurred at the Raeford,  North  Carolina
plant, and company-wide overhead reductions have taken place.

         (4)  Divestitures - During the June 2002 quarter,  the Company sold its
bedding and window consumer products businesses to Springs Industries,  Inc. and
entered into an agreement to supply jacquard and decorative  fabrics for certain
of Springs' home furnishing  product lines. For the first eight months of fiscal
2002,  the bedding and window  consumer  products  businesses had sales of $69.7
million,  and from June through  September  2002, the Company had sales of $12.5
million under its agreement to supply fabrics to Springs. Also, the Company sold
certain assets,  inventory and intellectual properties of its upholstery fabrics
business  to Tietex  International  Ltd.  These sales will enable the Company to
focus its resources on growing its interior fabrics business. For the first nine
months  of fiscal  2002,  the  upholstery  fabrics  business  had sales of $31.5
million,  and from July through September 2002, the Company had revenues of $3.5
million related to yarn preparation work for Tietex.

         (5) Logistics  Outsourcing - In December  2002,  the Company  signed an
agreement with a third party to manage the Company's  growing logistics needs in
line with the Company's new business model. This transition was completed during
the March 2003 quarter.

         The closings and overhead  reductions  outlined  above  resulted in the
elimination of  approximately  4,550 jobs in the United States and 1,300 jobs in
Mexico with severance benefits calculated for periods of up to 6 months from the
termination date,  depending on the employee's length of service, as approved by
the Bankruptcy Court.

         This  plan  resulted  in a  pre-tax  charge  for  restructuring,  asset
write-downs and impairment of $180.2 million, as adjusted by $4.9 million in the
first  quarter of fiscal  year 2003 and $1.5  million  in the second  quarter of
fiscal year 2003. The components of the 2002 restructuring and impairment charge
included the  establishment  of a $12.8 million  reserve for  severance  benefit
payments,  write-downs  for impairment of $138.1  million  related to long-lived
assets  resulting  from the  restructuring,  a loss  provision of $28.1  million
related to the sale of the consumer  products and upholstery  businesses,  and a
reserve of $1.2 million for lease  cancellation and other exit costs expected to
be paid through December 2003. Although these lease cancellation costs have been
reserved for, any such amounts due will be treated as general  unsecured  claims
in the Chapter 11 Cases and,  accordingly,  the Company's ultimate liability for
these amounts cannot yet be ascertained.  Also, the Company recorded  additional
pre-tax  restructuring  charges of $0.8$0.7  million and $0.9 million in fiscal year
2003 and 2002,  respectively,  primarily  related to impairment  write-downs  of
long-lived  assets in the apparel  fabrics  business  identified in the 2000 and
1999 restructuring plans.

         Following  is a summary of activity in the related  2002  restructuring
reserves (in millions):
                                                                 Lease
                                                             Cancellations
                                                Severance      and Other
                                                 Benefits      Exit Costs
                                                ---------    -------------

         2002 restructuring charge.............   $ 12.1      $    1.1
         Payments..............................     (7.0)         (0.2)
                                                  ------      --------
         Balance at September 28, 2002.........      5.1           0.9
         Payments..............................     (2.5)         (0.1)
         Adjustments...........................      0.7           0.1
                                                  ------       --------
         Balance at December 28, 2002..........      3.3           0.9
         Payments..............................     (1.4)         (0.3)
                                                  ------       -------
         Balance at March 29, 2003.............      $  1.9           0.6
         Payments..............................     (1.3)         (0.1)
                                                  ------       -------
         Balance at June 28, 2003..............   $  0.6       $   0.5
                                                  ======       =======

         Other  estimated  expenses  of  $32-34  million  related  to  the  2002
restructuring   (including   losses  on  inventories  of  discontinued   styles,
relocation of employees and equipment,  and plant carrying and other costs) have
been or will be charged to operations as incurred.  Through March 29,June 28, 2003,  $6.8$7.8
million  and $23.8  million  of such  costs have been  incurred  and  charged to
operations during the 2003 and 2002 fiscal year, respectively.

         Assets  that have been sold,  or are held for sale at March 29,June 28, 2003 and
are no longer in use,  were  written  down to their  estimated  fair values less
costs of sale. At March 29,June 28, 2003,  assets held for sale  consisted of real estate
of $16.9$15.6  million.  The Company is actively  marketing the affected real estate.
The  active  plan to sell the  assets  includes  the  preparation  of a detailed
property  marketing  package to be used in working with real estate  brokers and
other  channels,  including  other  textile  companies,  the local  Chambers  of
Commerce and Economic Development and the State Economic Development Department.
The Company  anticipates that the divestitures of real estate and equipmentincluded in Assets
Held for Sale will be completed within 12 months  from the date of closing.by December 2003. However,  the actual timing of
the  disposition of these  properties may vary due to their locations and market
conditions.  The Bankruptcy Court has approved certain procedures that allow the
Debtors to consummate  asset sales that occur outside of the ordinary  course of
business.

Note K.

         The total income tax expense (benefit) for the 2003 and 2002 periods is
different from the amounts  obtained by applying  statutory rates to loss before
income  taxes  primarily  as a result of U.S.  and  foreign  losses  with no tax
benefits,  tax rate  differences  on  foreign  transactions  and  changes in the
valuation allowance. The Job Creation and Worker Assistance Act of 2002 changed,
for tax years 2001 and 2002, the federal income tax net operating loss carryback
period from 2 to 5 years. Through March 29,June 28, 2003, the Company has applied for and
received  income tax refunds under these changes of $103.2  million.  As part of
its  strategic  realignment  of assets and business  restructuring  announced in
January 2002, the Company terminated its domestic denim manufacturing operations
and closed its Stonewall, Mississippi and Mt. Holly, North Carolina plants. Such
actions  included the  transfer of $13.7  million of cash to a trust to restrict
these funds for the sole benefit of creditors of this  subsidiary.the subsidiary that owned these
assets. These, and other actions,  resulted in a deduction for tax purposes only
of approximately $303 million. The Company used this tax deduction and operating
losses to offset remaining income in the 5-year carryback period (resulting in a
portion of the tax refund previously disclosed). The Company also has a tax loss
carryforward  of  approximately  $237$250 million for federal  income tax  purposes,
which  could be realized  in 2003 andyears  subsequent  yearsto 2003 to the extent of taxable
income in such years.  There can be no assurances  that such  deduction  will be
successfully   utilized  as  described  for  a  number  of  reasons,   including
limitations imposed upon such use following emergence by companies in Chapter 11
reorganization.  It is management's opinion that it is more likely than not that
some portion of the deferred tax assets created by these  carryforwards will not
be realized,  and in accordance with Statement of Accounting  Standards No. 109,
"Accounting  for Income  Taxes," a  valuation  allowance  has been  established.
Operating loss and tax credit  carryforwards  with related tax benefits of $34.2$30.0
million (net of $65.9$79.1  million  valuation  allowance) at March 29,June 28, 2003 and $23.9
million (net of $65.9 million valuation  allowance) at September 28, 2002 expire
from 2003 to 2023.







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

Proceedings Under Chapter 11 of the Bankruptcy Code

         On  November  15,  2001,  the  Company  and  certain  of  its  domestic
subsidiaries (referred to herein as the "Debtors") filed voluntary petitions for
reorganization  under  Chapter  11 of  the  Bankruptcy  Code.  For further  discussion
of the Chapter 11 Cases, see Note A of the Notes to the  Consolidated  Financial
Statements.   The  Debtors  are
currently  operating their businesses as  debtors-in-possession  pursuant to the
Bankruptcy  Code.  For  further  discussion  of the  Chapter  11  Cases  and the
execution of an acquisition agreement resulting from a Bankruptcy Court-approved
auction  process,  see  Note  A of  the  Notes  to  the  Consolidated  Financial
Statements.   Management  believes  that  it  has  substantially  completed  the
restructuring  steps it has  identified as necessary and is evaluating the elements of anecessary.  The Debtors have filed an
amended  plan  of  reorganization  pendingincorporating  the  resultsprovisions  of  the  auctionRoss
acquisition  agreement  and  intend to seek  Bankruptcy  Court  approval  of the
Company.  The  procedures  governingrelated amended disclosure statement on August 25, 2003. If the auction
process, which has already been initiated,  contemplate thatBankruptcy Court
approves  the  auction will be
completed in July 2003. There can be no assurance if or when the auction process
will be completed,  that the Company will be acquired as a result,  or as to the
timing or terms thereof. After developing a plan of reorganization,disclosure  statement,   the  Debtors  will  seek  the  requisite
acceptance of the plan by parties  entitled to vote on the plan and confirmation
of the plan by the  Bankruptcy  Court,  all in  accordance  with the  applicable
provisions of the Bankruptcy Code.

         During the  pendency of the Chapter 11 Cases,  the Debtors have engaged
in the process of selling  certain assets by court order and pursuant to certain
sale procedures  approved by the Bankruptcy  Court, and the Debtors have engaged
in the process of settling certain  liabilities  pursuant to certain  settlement
procedures  approved by the Bankruptcy  Court. The Debtors are in the process of
reviewing  claims submitted as of the July 22, 2002 "bar date" and continuing to
evaluate  executory  contracts and unexpired  leases.  To date, the Debtors have
rejected certain real property leases and other executory contracts that are not
necessary for operation of the business going forward.  The  administrative  and
reorganization  expenses  resulting  from the Chapter 11 Cases willhave  unfavorably
affectaffected the Debtors'  results of operations.operations  and will continue to do so. Future
results of operations may also be adversely affected by other factors related to
the Chapter 11 Cases.

Basis of Presentation

         The  Company's  consolidated  financial  statements  are  presented  in
accordance with American Institute of Certified Public Accountants  Statement of
Position  90-7,  "Financial  Reporting by Entities in  Reorganization  under the
Bankruptcy  Code"  (SOP  90-7),  and  have  been  prepared  in  accordance  with
accounting  principles  generally  accepted in the United States applicable to a
going concern,  which  principles,  except as otherwise  disclosed,  assume that
assets will be realized  and  liabilities  will be  discharged  in the  ordinary
course of business. The Company is currently operating under the jurisdiction of
Chapter 11 of the Bankruptcy Code and the Bankruptcy  Court, and continuation of
the Company as a going  concern is  contingent  upon,  among other  things,  its
ability to formulate a plan of  reorganization  which will gain  approval of the
requisite  parties under the Bankruptcy Code and  confirmation by the Bankruptcy
Court,  its ability to comply with the DIP  Financing  Facility,  its ability to
return to  profitability,  generate  sufficient  cash flows from  operations and
obtain  financing  sources  to meet  future  obligations.  These  matters  raise
substantial  doubt about the Company's  ability to continue as a going  concern.
The Company's  consolidated  financial statements do not include any adjustments
relating to the  recoverability  and classification of recorded asset amounts or
the amounts and classification of liabilities that might result from the outcome
of these uncertainties.

         While  under the  protection  of Chapter  11, the  Company  may sell or
otherwise dispose of assets,  and liquidate or settle  liabilities,  for amounts
other  than those  reflected  in the  financial  statements.  Additionally,  the
amounts  reported on the  consolidated  balance  sheet could  materially  change
because of changes in business  strategies  and the effects of any proposed plan
of  reorganization.  In  the  Chapter  11  Cases,  substantially  all  unsecured
liabilities as of the Petition Date are subject to compromise or other treatment
under a plan of  reorganization  which must be confirmed by the Bankruptcy Court
after  submission  to any  required  vote by  affected  parties.  For  financial
reporting  purposes,  those  liabilities  and  obligations  whose  treatment and
satisfaction  is  dependent  on the outcome of the  Chapter 11 Cases,  have been
segregated and classified as liabilities  subject to compromise in the Company's
consolidated  balance  sheet.  Generally,  all  actions to enforce or  otherwise
effect repayment of pre-Chapter 11 liabilities as well as all pending litigation
against  the  Debtors  are stayed  while the  Debtors  continue  their  business
operations as debtors-in-possession. The ultimate amount of and settlement terms
for such  liabilities  are subject to approval of a plan of  reorganization  and
accordingly are not presently  determinable.  Pursuant to SOP 90-7, professional
fees  associated with the Chapter 11 Cases are expensed as incurred and reported
as reorganization items. Interest expense is reported only to the extent that it
will be paid during the Chapter 11 Cases or that it is probable  that it will be
an allowed claim.

Results Of Operations

2002 Restructuring and Impairment

         During the March 2002  quarter,  management  announced a  comprehensive
reorganization of its apparel fabrics and interior furnishings groups. Continued
pressures  from foreign  imports  coupled with  slowing and  uncertain  economic
conditions   have  made  it  necessary   to  further   reduce  U.S.   capacity.   This
reorganization is part of the Company's initiatives to transition and modify its
business  model in order to better serve its customers'  expanding  needs in the
global  supply chain and  restructure  the Company  under Chapter 11 of the U.S.
Bankruptcy Code.

         The major elements of the reorganization are:included:

         (1) Unified sales and marketing - All apparel products will be marketed
and sold under one organization, "Burlington WorldWide", instead of its previous
divisional structure.

         (2)  AccelerateAcceleration  product sourcing - The Company intends to complement
the product offerings of its manufacturing base with sourced products from mills
located in other  countries.  It is anticipated that many of these products will
be made using  technology  licensed by Nano-Tex,  LLC.  Burlington  Worldwide is
attempting to put in place a coordinated network of domestic and

international  resources to enable the Company to offer a broader range
of fabrics to its customers and deliver them to points of assembly worldwide.

         (3)  RationalizeRationalization  its manufacturing  base - The Company has reduced
its U.S.  manufacturing base for apparel fabrics in response to slowing economic
conditions and continued import competition. This reorganization resulted in the
sale or closing of plants in four  locations,  which include Mount Holly,  North
Carolina; Stonewall, Mississippi; Halifax, Virginia; and Clarksville,  Virginia.
Additional  capacity  reductions  have occurred at the Raeford,  North  Carolina
plant, and company-wide overhead reductions have taken place.

         (4)  Divestitures - During the June 2002 quarter,  the Company sold its
bedding and window consumer products businesses to Springs Industries,  Inc. and
entered into an agreement to supply jacquard and decorative  fabrics for certain
of Springs' home furnishing  product lines. For the first eight months of fiscal
2002,  the bedding and window  consumer  products  businesses had sales of $69.7
million,  and from June through  September  2002, the Company had sales of $12.5
million under its agreement to supply fabrics to Springs. Also, the Company sold
certain assets,  inventory and intellectual properties of its upholstery fabrics
business  to Tietex  International  Ltd.  These sales will enable the Company to
focus its resources on growing its interior fabrics business. For the first nine
months  of fiscal  2002,  the  upholstery  fabrics  business  had sales of $31.5
million,  and from July through September 2002, the Company had revenues of $3.5
million related to yarn preparation work for Tietex.

         (5) Logistics  Outsourcingoutsourcing - In December  2002,  the Company  signed an
agreement with a third party to manage the Company's  growing logistics needs in
line with the Company's new business model. This transition was completed during
the March 2003 quarter.

         The closings and overhead  reductions  outlined  above  resulted in the
elimination of  approximately  4,550 jobs in the United States and 1,300 jobs in
Mexico with severance benefits calculated for periods of up to 6 months from the
termination date,  depending on the employee's length of service, as approved by
the Bankruptcy Court.

         This  plan  resulted  in a  pre-tax  charge  for  restructuring,  asset
write-downs and impairment of $180.2 million, as adjusted by $4.9 million in the
first  quarter of fiscal  year 2003 and $1.5  million  in the second  quarter of
fiscal year 2003. The components of the 2002 restructuring and impairment charge
included the  establishment  of a $12.8 million  reserve for  severance  benefit
payments,  write-downs  for impairment of $138.1  million  related to long-lived
assets  resulting  from the  restructuring,  a loss  provision of $28.1  million
related to the sale of the consumer  products and upholstery  businesses,  and a
reserve of $1.2 million for lease  cancellation and other exit costs expected to
be paid through December 2003. Although these lease cancellation costs have been
reserved for, any such amounts due will be treated as general  unsecured  claims
in the Chapter 11 Cases and,  accordingly,  the Company's ultimate liability for
these amounts cannot yet be ascertained.  Also, the Company recorded  additional
pre-tax  restructuring  charges of $0.8  million and $0.9 million in fiscal year
2003 and 2002,  respectively,  primarily  related to impairment  write-downs  of
long-lived  assets in the apparel  fabrics  business  identified in the 2000 and
1999 restructuring plans.

         Following  is a summary of activity in the related  2002  restructuring
reserves (in millions):
                                                                 Lease
                                                             Cancellations
                                                 Severance     and Other
                                                 Benefits      Exit Costs
                                                 ---------   -------------

         2002 restructuring charge.............   $ 12.1      $    1.1
         Payments..............................     (7.0)         (0.2)
                                                  ------      --------
         Balance at September 28, 2002.........      5.1           0.9
         Payments..............................     (2.5)         (0.1)
         Adjustments...........................      0.7           0.1
                                                  ------       --------
         Balance at December 28, 2002..........      3.3           0.9
         Payments..............................     (1.4)         (0.3)
                                                  ------       -------
         Balance at March 29, 2003.............      $  1.9           0.6
         Payments..............................     (1.3)         (0.1)
                                                  ------       -------
         Balance at June 28, 2003..............   $  0.6       $   0.5
                                                  ======       =======

         Other  estimated  expenses  of  $32-34  million  related  to  the  2002
restructuring   (including   losses  on  inventories  of  discontinued   styles,
relocation of employees and equipment,  and plant carrying and other costs) have
been or will be charged to operations as incurred.  Through March 29,June 28, 2003,  $6.8$7.8
million  and $23.8  million  of such  costs have been  incurred  and  charged to
operations during the 2003 and 2002 fiscal year, respectively.

         Assets  that have been sold,  or are held for sale at March 29,June 28, 2003 and
are no longer in use,  were  written  down to their  estimated  fair values less
costs of sale. At March 29,June 28, 2003,  assets held for sale  consisted of real estate
of $16.9$15.6  million.  The Company is actively  marketing the affected real estate.
The  active  plan to sell the  assets  includes  the  preparation  of a detailed
property  marketing  package to be used in working with real estate  brokers and
other  channels,  including  other  textile  companies,  the local  Chambers  of
Commerce and Economic Development and the State Economic Development Department.
The Company  anticipates that the divestitures of real estate and equipmentincluded in Assets
Held for Sale will be completed within 12 months  from the date of closing.by December 2003. However,  the actual timing of
the  disposition of these  properties may vary due to their locations and market
conditions.  The Bankruptcy Court has approved certain procedures that allow the
Debtors to consummate  asset sales that occur outside of the ordinary  course of
business.

Overview

         The  restructuring  steps and  operational  changes  instituted  by the
Company  since  2000 have  improved  the  Company's  results of  operations  and
increased financial flexibility. However, the Company's performance in the first
twothree  fiscal  quarters of the current  year has been  negatively  impacted by a
number of factors,  including slow economic conditions generally and slow retail
apparel  sales  specifically,  exacerbated  by the conflict  with Iraq and other
geopolitical uncertainty, continued rapid growth in imports, and as specifically
relates  to  the  Company,  cautiousness  in its  customer  base  caused  by the
continuing  uncertainty as to the outcome of the ownership of the Company. These
conditions  continued to  negatively  impact the  Company's  performance  in the
current  quarter  and  could  persist  in  periods  beyond  the  quarter's  end.
Accordingly,  there  necessarily can be no assurance as to the Company's  future
prospects, particularly in the short and intermediate terms.

Comparison of Three Months ended March 29,June 28, 2003 and March 30,June 29, 2002.

         NET SALES: Net sales for the secondthird quarter of the 2003 fiscal year were
$204.6$204.7  million,  20.2%24.1%  lower than the $256.5$269.7  million  recorded  for the secondthird
quarter of the 2002 fiscal  year,  partially  due to planned  volume  reductions
resulting  from  restructuring  actions.  Export sales totaled $28.1$27.0 million and
$30.2$30.7 million in the fiscal 2003 and 2002 periods, respectively.

         Apparel  Fabrics:  Net sales for the  Apparel  Fabrics  segment for the
secondthird quarter of the 2003 fiscal year were $102.2$91.0  million,  17.9%30.5% lower than the
$124.5$130.9  million  recorded  in the secondthird  quarter of the 2002 fiscal  year.  This
decrease  was due  primarily  to 25.8%33.5% lower  volume,  primarily  due to planned
capacity reductions resulting from restructuring actions,  offset by 7.9%3.0% higher
selling prices and product mix.

         Interior  Furnishings:  Net sales of products for interior  furnishings
markets for the secondthird quarter of the 2003 fiscal year were $44.9$45.8 million,  38.1%24.9%
lower than the $72.5$61.0  million  recorded in the secondthird  quarter of the 2002 fiscal
year. This sales reduction included $24.0$9.8 million due to the sale of the consumer
products  businesses in June 2002.  The remaining  decrease was primarily due to
20.0% lower volume, offset by 8.1%2.7% higher selling prices and product mix.

         Carpet:  Net sales for the Carpet  segment for the secondthird quarter of the
2003 fiscal year were $58.8$70.3 million,  compared to $58.59.2% lower than the $77.4 million recorded
in the secondthird quarter of the 2002 fiscal year. This increasedecrease was primarily due to
0.9%9.3% lower  volume,  offset by 0.1% higher  selling  prices and product mix, partially offset by 0.4%mix. The
Company  believes  that lower  volume.sales  volume was  principally  due to  corporate
business customers' budget reductions or postponements of projects.

         Other:  Net sales of other  segments for the secondthird  quarter of the 2003
fiscal year were $1.0$0.0  million  compared to $4.0$4.2  million  recorded in the secondthird
quarter of the 2002 fiscal year.  This decrease was primarily due to the closing
of the transportation business in February 2003.

         SEGMENT INCOME (LOSS):  Total  reportable  segment income for the secondthird
quarter of the 2003 fiscal year was $7.8$11.9  million  compared to a loss of $(8.4)$8.5 million for
the secondthird quarter of the 2002 fiscal year.

         Apparel  Fabrics:  Loss of the  Apparel  Fabrics  segment for the secondthird
quarter of the 2003 fiscal year was $(1.3)$(0.5)  million  compared to $(11.2)$(4.2)  million
recorded for the secondthird quarter of the 2002 fiscal year. This improvement was due
primarily to $6.6$12.5 million improvement in manufacturing performance attributable
to  restructuring  and $2.1  million  higher  margins  due to selling  price and
product  mix,  $3.4partially  offset by $6.1  million  improvement  in  manufacturing  performance  resulting  from
capacity  reductionslower  margins due to restructuring,  $1.1reduced
volume, $1.0 million due to lowerhigher selling,  general and administrative expenses
resulting  from  restructuring  and cost
reduction programs, $1.2 million lower bad debt expense,  and $0.4 million higherlower equity  earnings from joint  ventures,
partially offset by $2.8and $3.4 million of higher raw material costs.


Interior  Furnishings:  Income  (loss)  of the  interior  furnishings  products
segment for the secondthird quarter of the 2003 fiscal year was $1.5$1.9 million  compared
to $(3.6)$0.2  million  recorded for the secondthird  quarter of the 2002 fiscal year.  This
improvement  was  due  primarily  to  $7.3$4.8  million  of  improved  manufacturing
performance $4.1and $2.7 million lower selling,  general and administrative expenses
resulting from  restructuring and cost reduction  programs,  and $1.4 million lower bad debt expense,  partially offset by
$7.5$5.3 million lower margins due to reduced volume  resulting from the disposition
of the consumer products  businesses,  $0.3 million higher bad debt expense, and
$0.2 million higher raw material costs.

         Carpet:  Income of the Carpet segment for the secondthird quarter of the 2003
fiscal year was $8.6$10.8 million  compared to $7.1$13.0 million  recorded for the secondthird
quarter of the 2002 fiscal year. This improvementdecrease was due primarily to $0.9$1.5 million
higherlower margins due to selling  pricereduced volume,  $1.4 million higher raw material costs and
product mix and $0.9$0.5 million improvement  in  manufacturing  performance,  partially  offset by $0.2  millionof higher selling, general and administrative  expenses,  and $0.1partially
offset by $1.2 million higher raw
material costs.improvement in manufacturing performance.

         Other:  Loss of other segments for the secondthird quarter of the 2003 fiscal
year was  $(1.0)$(0.3)  million  compared  to $(0.7)$(0.5)  million  recorded  for the secondthird
quarter of the 2002 fiscal year.  This  increased  loss resulted  primarily  from carrying costs related to winding down the transportationabsence of
losses in a disposed insurance business.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
results were $2.3$3.0 million for the secondthird quarter of the 2003 fiscal year compared
to $2.5$3.4 million for the secondthird quarter of the 2002 fiscal year.

         OPERATING  INCOME (LOSS) BEFORE  INTEREST AND TAXES:  Operating  income
(loss)  before  interest and taxes for the secondthird quarter of the 2003 fiscal year
was $1.7$8.7 million  compared to $(85.9)$(7.7)  million for the secondthird  quarter of the 2002
fiscal year.  Operating  income  (loss)  before  interest  and taxes  included provisionsa
provision  for  restructuring  and  impairment  of $3.0 million and $74.5$12.1  million  for the secondthird
quarter of the 2003 and 2002 fiscal years, respectively.year.

         INTEREST EXPENSE:  Subsequent to the Petition Date, interest expense is
reported  only to the extent that it will be paid during the Chapter 11 Cases or
that it is probable that it will be an allowed claim.  Interest  expense for the
secondthird  quarter of the 2003 fiscal year was $6.9$6.1  million,  or 3.4%3.0% of net sales,
compared  with $9.0$8.7 million,  or 3.5%3.2% of net sales,  in the secondthird quarter of the
2002 fiscal year. The decrease was mainly attributable to lower borrowing levels
and lower interest rates.

         OTHER EXPENSE (INCOME):  Other expenseincome for the secondthird quarter of the 2003
fiscal year was $0.2 million,  consisting  principally of net losses on the
disposal of assets.interest income. Other
income  for the  secondthird  quarter  of the  2002  fiscal  year  was  $0.6$1.6  million,
consisting  principally  of  interest  income.income of $0.7  million  and gains on the
disposal of assets of $0.9 million.

         REORGANIZATION ITEMS: During the secondthird quarter of the 2003 fiscal year,
the Company  recognized a net pre-tax charge of $4.3$4.8 million associated with the
Chapter  11 Cases.  The  Company  incurred  $2.8$3.3  million  for fees  payable  to
professionals  retained to assist  with the filing of the Chapter 11 Cases,  and
$1.5  million  was  recorded  for  service  rendered  for the period  related to
retention  incentives that were approved by the Bankruptcy  Court on January 17,
2002.

     INCOME TAX EXPENSE (BENEFIT):  Income tax expense (benefit) of $0.3$1.0 million
was recorded for the secondthird  quarter of the 2003 fiscal year in  comparison  with
$(50.2)$(8.0)  million for the secondthird quarter of the 2002 fiscal year.  The total income
tax  expense  (benefit)  for the 2003 and 2002  periods  is  different  from the
amounts  obtained  by  applying  statutory  rates to loss  before  income  taxes
primarily as a result of U.S. and foreign losses with no tax benefits,  tax rate
differences on foreign transactions, changes in the valuation allowance, and the
favorable tax treatment of export sales from the exclusion for  extraterritorial
income  under  section  114 of the  Internal  Revenue  Code.  The  change in the
valuation  allowance  for both the 2003 and 2002 periods  relate to deferred tax
assets on net operating loss (NOL)  carryforwards.  It is  management's  opinion
that it is more likely than not that some portion of the deferred tax asset will
not be recognized (see "Liquidity and Capital Resources" below).

         NET LOSS AND LOSS PER SHARE: Net loss for the secondthird quarter of the 2003
fiscal year of $(9.2)$(2.8)  million,  or $(0.17)$(0.05) per share,  included a net charge of
$(0.05)  per share  related to  restructuring  costs and  $(0.08)$(0.09)  per  share  related  to  reorganization  items.  Net loss for the secondthird
quarter of the 2002  fiscal  year of  $(50.5)$(11.2)  million,  or  $(0.95)$(0.21)  per share,
included a net charge of $(0.70)$(0.14) per share  related to  restructuring  costs and
$(0.08)$(0.06) per share related to  reorganization  items.  The Company  believes that
earnings per share data are not meaningful in the Company's circumstances.

Comparison of SixNine Months ended March 29,June 28, 2003 and March 30,June 29, 2002.

         NET SALES:  Net sales for the first sixnine months of the 2003 fiscal year
were $394.4$599.1 million,  21.5%22.4% lower than the $502.7$772.4 million recorded for the first
sixnine months of the 2002 fiscal year,  partially due to planned volume reductions
resulting  from  restructuring  actions.  Export sales totaled $57.9$85.0 million and
$62.6$93.2 million in the fiscal 2003 and 2002 periods, respectively.

         Apparel  Fabrics:  Net sales for the  Apparel  Fabrics  segment for the
first sixnine months of the 2003 fiscal year were $195.7$286.7 million,  20.4%23.9% lower than
the $246.0$376.9  million  recorded in the first sixnine months of the 2002 fiscal  year.
This decrease was due primarily to 25.5%28.3% lower volume,  primarily due to planned
reductions resulting from restructuring  actions,  offset by 5.1%4.4% higher selling
prices and product mix.

         Interior  Furnishings:  Net sales of products for interior  furnishings
markets for the first sixnine  months of the 2003 fiscal year were $86.0$131.8  million,
38.3%34.2%  lower than the $139.4$200.4  million  recorded  in the first sixnine months of the
2002 fiscal year. This sales reduction included $45.5$55.3 million due to the sale of
the  consumer  products  businesses  in June 2002.  The  remaining  decrease was
primarily due to 17.3%18.3% lower volume,  offset by 4.3%3.8% higher  selling  prices and
product mix.

         Carpet:  Net sales for the Carpet  segment for the first sixnine months of
the 2003  fiscal year were $114.4$184.7  million,  1.3%4.4% lower than the $115.9$193.3  million
recorded in the first sixnine months of the 2002 fiscal  year.  This  decrease  was
primarily  due to 2.5%5.3% lower  volume,  partially  offset by 1.2%0.9% higher  selling
prices and  product  mix.  The  Company  believes  that lower  sales  volume was
principally  due  to  corporate   business   customers'   budget  reductions  or
postponements of projects.
         Other:  Net sales of other  segments  for the first sixnine  months of the
2003 fiscal year were $4.2  million  compared to $8.2$12.4  million  recorded in the
first six

nine months of the 2002 fiscal year.  This  decrease was  primarily due to
decreased  revenues in the  transportation  business that was closed in February
2003.

         SEGMENT INCOME (LOSS):  Total  reportable  segment income for the first
sixnine  months of the 2003  fiscal  year was $9.4$21.4  million  compared to a loss of
$(27.7)$(19.3) million for the first sixnine months of the 2002 fiscal year.

         Apparel Fabrics: Loss of the Apparel Fabrics segment for the first sixnine
months of the 2003 fiscal year was $(4.9)$(5.4)  million  compared to $(29.2)$(33.4)  million
recorded for the first sixnine months of the 2002 fiscal year. This improvement was
due primarily to $12.2$16.2 million  higher  margins due to selling price and product
mix,   $9.6$22.4  million   improvement   in   manufacturing   performance   due  to
restructuring,  $3.2$2.7 million due to lower  selling,  general and  administrative
expenses resulting from restructuring and cost reduction programs,  $1.4$0.9 million
lower bad debt  expense,  and $0.6$0.1 million  higher  equity  earnings  from joint
ventures,  partially  offset by $2.7$8.2 million lower margins due to reduced volume
and $6.1 million of higher raw material costs.

         Interior  Furnishings:   Income  (loss)  of  the  interior  furnishings
products  segment  for the first sixnine  months of the 2003  fiscal  year was $1.2$3.1
million  compared to $(10.2)$(10.1)  million  recorded for the first sixnine months of the
2002  fiscal  year.  This  improvement  was due  primarily  to $12.7$19.3  million of
improved  manufacturing  performance $6.7resulting from restructuring,  $9.2 million
lower selling,  general and administrative expenses resulting from restructuring
and cost reduction  programs and $2.2$1.9 million lower bad debt expense,  partially
offset by $10.0$16.8 million lower margins due to reduced  volume  resulting from the
disposition  of the consumer  products  businesses  and $0.2$0.4 million  higher raw
material costs.

         Carpet:  Income of the Carpet  segment for the first sixnine months of the
2003 fiscal year was $14.0$24.9 million  compared to $13.3$26.3  million  recorded for the
first sixnine months of the 2002 fiscal year.  This  increasedecrease was due  primarily to
$0.3$1.8  million  lower  margins due to reduced  volume,  $1.4  million  higher raw
material costs and $0.1 million of higher  selling,  general and  administrative
expenses,   partially  offset  by  $1.9  million  improvement  in  manufacturing
performance and $0.4 million of lower
selling, general and administrative expenses.performance.

         Other:  Loss of other  segments  for the first sixnine  months of the 2003
fiscal year was $(0.9)$(1.2) million compared to $(1.6)$(2.1) million recorded for the first
sixnine months of the 2002 fiscal year. This resulted primarily from the absence of
carrying  costs  for a sold  terminal  in the  transportation  business  and the absence of
losses in a disposed insurance business.

         CORPORATE EXPENSES:  General corporate expenses not included in segment
results  were $4.1$7.1  million  for the first sixnine  months of the 2003  fiscal year
compared to $4.3$7.7 million for the first sixnine months of the 2002 fiscal year.

         OPERATING  INCOME (LOSS) BEFORE  INTEREST AND TAXES:  Operating  lossincome
(loss)  before  interest  and taxes for the first sixnine months of the 2003 fiscal
year was $(3.3)$5.4 million  compared to $(166.4)$(174.1) million for the first sixnine months of
the 2002 fiscal year. Operating income (loss) before interest and taxes included
provisions for  restructuring  and impairment of $7.3 million and $133.7$145.7 million
for the first sixnine months of the 2003 and 2002 fiscal years, respectively.

         INTEREST EXPENSE:  Subsequent to the Petition Date, interest expense is
reported  only to the extent that it will be paid during the Chapter 11 Cases or
that it is probable that it will be an allowed claim.  Interest  expense for the
first sixnine  months of the 2003  fiscal  year was $14.3$20.4  million,  or 3.6%3.4% of net
sales,  compared  with $22.5$31.2  million,  or 4.5%4.0% of net sales,  in the first sixnine
months of the 2002 fiscal  year.  The decrease  was mainly  attributable  to the
Chapter 11 Cases (contractual interest expense would have been $25.2$36.8 million and
$30.7$44.8 million, respectively), lower borrowing levels and lower interest rates.

         OTHER EXPENSE  (INCOME):  Other income for the first sixnine months of the
2003 fiscal year was $0.7$0.9 million,  consisting principally of interest income of
$0.2  million  and net gains on the  disposal of assets.assets of $0.7  million.  Other
income  for the first  sixnine  months of the 2002  fiscal  year was $1.3$2.9  million,
consisting  principally  of  interest  income.income of $2.0  million  and gains on the
disposal of assets of $0.9 million.

         REORGANIZATION  ITEMS:  During the first sixnine months of the 2003 fiscal
year, the Company  recognized a net pre-tax  charge of $8.6$13.4 million  associated
with the Chapter 11 Cases. The Company incurred $5.6$8.9 million for fees payable to
professionals  retained to assist  with the filing of the Chapter 11 Cases,  and
$3.0$4.5  million  was  recorded  for  service  rendered  for the period  related to
retention  incentives that were approved by the Bankruptcy  Court on January 17,
2002.

     INCOME TAX EXPENSE (BENEFIT):  Income tax expense (benefit) of $0.6$1.7 million
was  recorded  for the first sixnine months of the 2003  fiscal year in  comparison
with  $(76.0)$(84.0)  million for the first sixnine months of the 2002  fiscal  year.  The
total  income tax expense  (benefit)  for the 2003 and 2002 periods is different
from the  amounts  obtained by applying  statutory  rates to loss before  income
taxes primarily as a result of U.S. and foreign losses with no tax benefits, tax
rate differences on foreign  transactions,  changes in the valuation  allowance,
and the  favorable  tax  treatment  of  export  sales  from  the  exclusion  for
extraterritorial  income under  section 114 of the Internal  Revenue  Code.  The
change in the valuation  allowance for both the 2003 and 2002 periods  relate to
deferred  tax  assets  on  net  operating  loss  (NOL)   carryforwards.   It  is
management's  opinion  that it is more likely than not that some  portion of the
deferred tax asset will not be recognized (see "Liquidity and Capital Resources"
below).

         NET LOSS AND LOSS PER SHARE:  Net loss for the first sixnine months of the
2003 fiscal year of $(24.8)$(27.6) million, or $(0.46)$(0.51) per share, included a net charge
of  $(0.13)$(0.14)  per share  related to  restructuring  costs and  $(0.16)$(0.25)  per share
related to reorganization  items. Net loss for the first sixnine months of the 2002
fiscal year of $(125.7)$(136.8) million, or $(2.37)$(2.57) per share,  included a net charge of
$(1.56)$(1.70) per share related to  restructuring  costs and $(0.18)$(0.23) per share related
to  reorganization  items. The Company believes that earnings per share data are
not meaningful in the Company's circumstances.


Liquidity and Capital Resources

         On November 15,  2001,  the Company  filed the Chapter 11 Cases,  which
will affect the Company's  liquidity and capital  resources in fiscal year 2003.
See Note A of the Notes to Consolidated Financial Statements.

         During the first  sixnine  months of the 2003  fiscal  year,  the  Company
generated $48.2$57.3 million of cash from operating activities and $9.0$15.9 million from
sales of assets and other investing activities. Cash was primarily used for debt
repayments of $33.7$85.0 million and capital  expenditures  of $5.7$9.9 million.  At March
29,June
28,  2003,  total  debt of the  Company  not  subject to  compromise  was $430.9$379.6
million,  total debt subject to compromise was $300.0 million,  and cash on hand
totaled  $155.6$116.1  million.  At September 28, 2002,  total debt of the Company not
subject to compromise was $464.6  million,  total debt subject to compromise was
$300.0 million, and cash on hand totaled $137.8 million.

         During the first sixnine months of the 2003  fiscal  year,  investment  in
capital expenditures  totaled $5.7$9.9 million,  compared to $4.2$8.3 million during the
first sixnine months of the 2002 fiscal  year.  The  Company  anticipates  that the
level of capital  expenditures for fiscal year 2003 will total approximately $20$15
million, and under its DIP Financing Facility discussed below, cannot exceed $20
million.

         The Company  maintains,  and plans to continue to  maintain,  a defined
benefit pension plan  ("Retirement  System") and a defined  contribution  401(k)
plan, both of which require cash  contributions  from the Company.  The value of
the Retirement  System's assets has fallen  significantly as a result of benefit
payments and market conditions,  and is presently below the accumulated  benefit
obligation, resulting in the recognition of a non-cash minimum pension liability
adjustment of $33.9 million as a reduction of shareholders'  equity (deficit) as
of March 29,June 28, 2003.  In addition,  because of the number of  terminations  arising
from the Company's ongoing  downsizing of its workforce and the nearly universal
selection of lump sum payouts by participants,  outflow of funds has been higher
than it had been historically.  To address this shortfall,  the Company has made
in the last two years the maximum allowable tax deductible cash contributions to
the Retirement System. As a condition of the closing of transactions  envisioned
by the acquisition  agreement  entered into on July 25, 2003, the Company agreed
to amend, and has amended,  the System to provide that after September 30, 2003,
no  new  participants   will  be  admitted  to  the  System  and  no  additional
contributions  will be  permitted  to be made by  participants  after that date.
These  changes  will  reduce  over time the cash  contributions  required of the
Company to fund the  obligations of this plan. The Company  expects that it will
recognize a curtailment  gain in the September  2003 quarter and,  subsequently,
pension  expense  will be  significantly  reduced.  Also,  the  minimum  pension
liability adjustment could be significantly reduced or eliminated as a result of
the amendment. The amount of these adjustments are not known at this time due to
continue funding this plan at high levels.the complexity of the required  actuarial  calculations,  but such amounts could
have a material impact on the Company's financial statements. Cash contributions
to the  Retirement  System and 401(k) Plans were $12.9  million and $6.2 million
for the 2002 fiscal year, and are estimated to be $10.5$12.3 million and $5.0 million
for the 2003 fiscal year.  Market value declines of Retirement System assets may
result in the recognition of higher pension costs in near term periods.



The March 29,June 28, 2003 consolidated balance sheet reflects the December 2002
quarter  sale and  disposal  of certain  insurance  programs  maintained  by the
Company's  captive  insurance  subsidiary  in  Bermuda,  including  the  sale of
investments of $19.2 million and the commutation of insurance  reserves of $22.7
million  included in sundry  payables and accrued  expenses and other  long-term
liabilities as of September 28, 2002.

         Tax matters.  The Company's results of operations and cash position for
the current period and fiscal year 2002 have been, and for future years, may be,
materially  affected by certain  changes in U.S.  income tax laws and by actions
that the Company has taken or is planning to take.  The Job  Creation and Worker
Assistance Act of 2002 changed,  for tax years 2001 and 2002, the federal income
tax net  operating  loss  carryback  period from 2 to 5 years.  Through March 29,June 28,
2003,  the Company has applied for and received  income tax refunds  under these
changes of $103  million.  As part of its  strategic  realignment  of assets and
business  restructuring  announced in January 2002,  the Company  terminated its
domestic denim  manufacturing  operations and closed its Stonewall,  Mississippi
and Mt. Holly, North Carolina plants. These actions, coupled with the associated
indebtedness  of the subsidiary in which such business  operated,  resulted in a
deduction for tax purposes only of approximately $303 million.  The Company used
this tax deduction and operating losses to offset remaining income in the 5-year
carryback  period   (resulting  in  a  portion  of  the  tax  refund  previously
disclosed). After utilization of the carryback provisions, the Company has a tax
loss carryforward of approximately $237$250 million for federal income tax purposes,
which  could be realized  in 2003 andyears  subsequent  yearsto 2003 to the extent of taxable
income in such years.  There can be no assurances  that such  deduction  will be
successfully   utilized  as  described  for  a  number  of  reasons,   including
limitations imposed upon such use following emergence by companies in Chapter 11
reorganization.  It is management's opinion that it is more likely than not that
some portion of the deferred tax assets created by these  carryforwards will not
be realized,  and in accordance with Statement of Accounting  Standards No. 109,
"Accounting for Income Taxes," a valuation allowance has been established.

         DIP Financing  Facility.  On December 12, 2001,  the  Bankruptcy  Court
entered an order (the "DIP Financing  Order")  authorizing  the Debtors to enter
into a  debtor-in-possession  financing facility (the "DIP Financing  Facility")
with JPMorgan Chase Bank and a syndicate of financial institutions, and to grant
first priority mortgages,  security interests,  liens (including priming liens),
and  superpriority  claims on substantially  all of the assets of the Debtors to
secure the DIP Financing Facility. Under the original terms of the DIP Financing
Order, a $190.0 million revolving credit facility, including up to $50.0 million
for  postpetition  letters of credit,  was  available  to the Company  until the
earliest  of (i)  November  15,  2003,  (ii)  the  date  on  which  the  plan of
reorganization becomes effective,  (iii) any material non-compliance with any of
the terms of the Final DIP Financing Order, and (iv) any event of default having
occurred and continuing under the DIP Financing  Facility.  Effective  September
28,  2002,  the Company  elected to reduce the  commitment  amount under the DIP
Financing  Facility to $100.0 million.  Amounts borrowed under the DIP Financing
Facility  bear  interest  at the option of the Company at the rate of the London
Interbank  Offering Rate  ("LIBOR")  plus 3.0% per annum,  or the Alternate Base
Rate plus 2.0%. In addition,  there is an unused  commitment fee of 0.50% on the
unused  commitment  and a letter of credit  fee of 3.0% per annum on  letters of
credit  outstanding.  The DIP  Financing  Facility is secured  by, in part,  the
receivables that formerly secured the Receivables  Facility  described below. On
November 16,  2001,  the Company  borrowed  $95.0  million  under an Interim DIP
Financing Facility  principally in order to repay all loans and accrued interest
related to such Receivables  Facility,  as well as certain other financing fees.
The  documentation  evidencing  the DIP Financing  Facility  contains  financial
covenants  requiring the Company to maintain  minimum levels of earnings  before
interest, taxes,  depreciation,  amortization,  restructuring and reorganization
items ("EBITDA"),  as defined. In addition,  the DIP Financing Facility contains
covenants  applicable  to the  Debtors,  including  limiting the  incurrence  of
additional  indebtedness and guarantees thereof, the creation of liens and other
encumbrances on properties, the making of investments or acquisitions,  the sale
or other  disposition  of  property  or  assets,  the  making  of cash  dividend
payments, the making of capital expenditures beyond certain limits, and entering
into certain transactions with affiliates.  In addition,  proceeds from sales of
certain  assets must be used to repay  specified  borrowings  and upon repayment
permanently  reduce the  commitment  amount under the  Facility.  The  financial
reporting  charges and cash costs of such actions  have  required the Company to
enter into amendments of certain of the covenants and other provisions under the
DIP Financing  Facility.  In September 2002, the Bankruptcy  Court also approved
changes to the DIP  Financing  Facility to allow the  Company to increase  asset
sales  subject to a specified  application  of sale  proceeds and to make a cash
payment with respect to the principal  amount of loans owing to the pre-petition
secured  lenders (see "2000 Bank Credit  Agreement"  below).  At May 7,August 1, 2003,
there were no borrowings outstanding under the DIP Financing Facility other than
issuances of letters of credit, and the Company had approximately  $81.5$81.0 million
in unused capacity available under this Facility.

         2000 Bank Credit  Agreement.  On December 5, 2000, the Company  entered
into a secured  amended  bank credit  agreement  ("2000 Bank Credit  Agreement")
which amended and extended an earlier unsecured  revolving credit facility.  The
2000  Bank  Credit  Agreement  consists  of a total  revolving  credit  facility
commitment  amount of $525.0 million revolving credit facility that provided for
the  issuance  of  letters  of credit  by the  fronting  bank in an  outstanding
aggregate  face amount not to exceed  $75.0  million,  and  provided  short-term
overnight  borrowings  up to $30.0  million,  provided that at no time shall the
aggregate  principal  amount  of  revolving  loans  and  short-term  borrowings,
together with the aggregate face amount of such letters of credit issued, exceed
the total facility commitment amount. Loans under the 2000 Bank Credit Agreement
bear  interest at  floating  rates based on the  Adjusted  Eurodollar  Rate plus
3.25%.  In addition,  the Company paid an annual  commitment fee of 0.50% on the
unused portion of the facility.  Prior to the Petition Date, the Company was not
in  compliance  with  certain  financial  covenants  under the 2000 Bank  Credit
Agreement,  during which time the Company engaged in active discussions with its
senior  lenders to obtain an  amendment or waiver of such  non-compliance.  As a
result of the  circumstances  confronting  the  Company,  the Debtors  filed the
Chapter 11 Cases.  The Bankruptcy Court has approved the payment of all interest
and fees under the 2000 Bank Credit  Agreement  incurred  subsequent to November
15, 2001. In addition,  the DIP Financing  Order  requires that 50% of the first
$25 million of proceeds from sales of certain assets be used to repay  specified
borrowings under the 2000 Bank Credit  Agreement.  The Company has applied $12.5
million of asset sale proceeds to reduce  borrowings  under the 2000 Bank Credit
Agreement in full  satisfaction of this  requirement.  In addition,  the Company
made a further cash paymentpayments of $33.7 million of principal amount on September 30,
2002 and  $1.3  million  of  principal  amount  on April  8,  2003  pursuant  to a
Bankruptcy Court approved motion.motions.  Pursuant to an order of the Bankruptcy Court
entered April 30, 2003,  the Company has repaid an  additional  $50.0 million of
pre-petition  loansprincipal amount under the 2000 Bank Credit Agreement plus accrued interest, and
extended adequate  protection to a pre-petition  issuer of certain interest rate
protection  and  foreign  exchange  agreements  aggregating  approximately  $2.9
million.

         Receivables  Facility.  In December  1997,  the Company  established  a
five-year,  $225.0 million Trade Receivables  Financing Agreement  ("Receivables
Facility") with a bank. Using funds from the DIP Financing Facility, the Company
repaid all loans  related to the  Receivables  Facility  and this  facility  was
terminated.  The receivables which previously  secured the Receivables  Facility
now secure the DIP Financing Facility.

         Senior  Unsecured  Notes.  In August 1997,  the Company  issued  $150.0
million  principal  amount of 7.25% notes due August 1, 2027 ("Notes Due 2027").
In September 1995, the Company issued $150.0 million  principal  amount of 7.25%
notes due  September  15, 2005  ("Notes  Due 2005").  The Notes Due 2027 and the
Notes Due 2005 are  unsecured  and rank  equally  with all other  unsecured  and
unsubordinated  indebtedness of the Company.  The commencement of the Chapter 11
Cases  constitutes  an event of default under the Indenture  governing  both the
2027 Notes and the 2005 Notes. The payment of interest accruing thereunder after
November 15, 2001 is stayed.

Adequacy of Capital Resources

         As  discussed  above,  the  Company  is  operating  its  businesses  as
debtors-in-possession  under  Chapter 11 of the  Bankruptcy  Code.  The  Company
intends  to  fund  its  financial  needs  while  in  reorganization  proceedings
principally from net cash provided by operating activities,  asset sales (to the
extent permitted in the Bankruptcy  Cases),  and, to the extent necessary,  from
funds provided by the credit  facilities.  In addition to the cash  requirements
necessary to fund ongoing operations, the Company anticipates that it will incur
significant  professional fees and other  restructuring costs in connection with
the Chapter 11 Cases and the  restructuring  of its  business  operations.  As a
result of the uncertainty surrounding the Company's current circumstances, it is
difficult to predict the Company's  actual  liquidity  needs and sources at this
time.  However,  based on current  and  anticipated  levels of  operations,  and
efforts to effectively manage working capital,  the Company anticipates that its
cash flow from operations, together with cash on hand, cash generated from asset
sales, and amounts available under the DIP Financing Facility,  will be adequate
to meet its anticipated cash requirements  during the pendency of the Chapter 11
Cases.

         In the event that cash  flows and  available  borrowings  under the DIP
Financing  Facility are not  sufficient  to meet future cash  requirements,  the
Company may be required to reduce planned capital  expenditures,  sell assets or
seek additional financing. The Company can provide no assurances that reductions
in planned capital expenditures or proceeds from asset sales would be sufficient
to cover  shortfalls in available  cash or that  additional  financing  would be
available or, if available, offered on acceptable terms.



As a result of the Chapter 11 Cases, the Company's access to additional
financing is, and for the  foreseeable  future will likely  continue to be, very
limited. The Company's long-term liquidity  requirements and the adequacy of the
Company's  capital  resources  are  difficult  to  predict  at  this  time,  and
ultimately  cannot be determined  until athe amended plan of  reorganization  has
been
developed and confirmed by the Bankruptcy  Court in connection with the Chapter 11 Cases.
The Company's capital  requirements after reorganization will necessarily depend
on the terms of the  reorganization  and, as such,  cannot be determined at this
time.


Legal and Environmental Contingencies

         The Company and its  subsidiaries  have  sundry  claims,  environmental
claims and other lawsuits pending against them, and also have certain guarantees
of debt of equity  investees  ($9.28.8  million at March 29,June 28, 2003) that were made in
the ordinary course of business.  The Company makes  provisions in its financial
statements for  litigation  and claims based on the Company's  assessment of the
possible outcome of such claims, including the possibility of settlement.

         As a result of the Chapter 11 Cases, litigation relating to prepetition
claims against the Debtors is stayed; however, certain prepetition claims by the
government or  governmental  agencies  seeking  equitable or other  non-monetary
relief  against  the  Debtors  may  not  be  subject  to  the  automatic   stay.
Furthermore,  litigants may seek to obtain relief from the  Bankruptcy  Court to
pursue their claims.

         It is not possible to determine with  certainty the ultimate  liability
of the Company in the matters  described  above,  if any,  but in the opinion of
management,  their  outcome  should  have no  material  adverse  effect upon the
financial condition or results of operations of the Company.

Forward-Looking Statements

       This  report  contains  statements  that are  forward-looking  statements
within the meaning of applicable  federal securities laws and are based upon the
Company's current expectations and assumptions, which are subject to a number of
risks and  uncertainties  that could cause actual  results to differ  materially
from  those  anticipated.  Such risks and  uncertainties  include,  among  other
things, global economic activity, and the impact of the armedSeptember 11 attacks and
the U.S. Government's  responses thereto and the resolution of the conflict with
Iraq,  the  success  of  the  Company's  overall  business  strategy   including
successful  implementation of the Company's restructuring plan and the Company's
development of a global sourcing structure, the demand for textile products, the
cost and availability of raw materials and labor,  governmental  legislation and
regulatory changes,  and the long-term  implications of regional trade blocs and
the  effect of quota  phase-out  and  lowering  of  tariffs  under the WTO trade
regime,  the impact that the Company's Chapter 11 proceeding has had or may have
on the Company's  relationships  with its principal  customers and suppliers and
the Company's ability to retain key employees and managers,  the nature of the
capital structure which is approvedapproval in the
Company's amended plan of  reorganization  and the resulting change in ownership
and  management  of  Burlington,  the Company's  ongoing  ability to finance its
operations and restructuring activities, the cost of future capital sources, and
the exposure to interest rate and currency  fluctuations,  the Company's ability
to utilize  tax loss  carryforwards  and retain tax  refunds  received  or to be
received,  and  other  factors  identified  in  Burlington's  filings  with  the
Securities and Exchange Commission.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

         See Item 7A. Quantitative and Qualitative Disclosures About Market Risk
in the Company's  Annual Report on Form 10-K for the fiscal year ended September
28, 2002.


Item 4. Controls and Procedures

         The  Company  maintains a set of  disclosure  controls  and  procedures
designed to ensure that  information  required to be disclosed by the Company in
reports that it files or submits  under the  Securities  Exchange Act of 1934 is
recorded,  processed,  summarized and reported within the time periods specified
in Securities and Exchange  Commission rules and forms. Within the 90-day period
prior to the filing of this  report,  an  evaluation  was  carried out under the
supervision and with the  participation of the Company's  management,  including
the chief executive  officer ("CEO") and the chief financial  officer ("CFO") of
the  effectiveness  of such disclosure  controls and  procedures.  Based on that
evaluation,  the  CEO and CFO  have  concluded  that  the  Company's  disclosure
controls  and  procedures  are  effective.  Subsequent  to  the  date  of  their
evaluation,  there have been no  significant  changes in the Company's  internal
controls or in other factors that could significantly affect these controls.







                           PART II - OTHER INFORMATION



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

a) Exhibits.

         4.1               FOURTH AMENDMENT, dated as of April 16, 2003, to the REVOLVING
                  CREDIT AND GUARANTY AGREEMENT,  dated as of November 15, 2001,
                  among    BURLINGTON    INDUSTRIES,    INC.,   a   debtor   and
                  debtor-in-possession  under Chapter 11 of the Bankruptcy Code,
                  the  Guarantors  named therein,  each of which  Guarantor is a
                  debtor  and  debtor-in-possession  in  a  case  pending  under
                  Chapter 11 of the Bankruptcy Code,  JPMORGAN CHASE BANK, a New
                  York  banking   corporation,   each  of  the  other  financial
                  institutions  party thereto and JPMORGAN  CHASE BANK, as Agent
                  for the Banks.

99.131.1     CERTIFICATION OF CHIEF EXECUTIVE OFFICER, pursuant to Section
                  906302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).

         99.231.2     CERTIFICATION OF CHIEF FINANCIAL OFFICER, pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).

         32.1     CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL
                  OFFICER,  pursuant to Section 906 of the Sarbanes-Oxley
                  Act of 2002 (18 U.S.C. 1350).


b) Reports on Form 8-K.

         The  Company  filed a report on Form 8-K  Report  on February  12,July  30,  2003.  The  Itemitems
reported  waswere "Item 5. Other  Events"  and "Item 7.  Financial  Statements  and
Exhibits".

         The  Company  filed a report on Form 8-K  Report  on February  21,August  5,  2003.  The Itemitems
reported  was "Item 9. Regulation FD Disclosure".

                  The Company  filed a report on Form 8-K on March 3, 2003.  The
                  Item  reported  was  "Item  5.  Other  Events"  and  "Item  7.
                  Financial Statements and Exhibits".

                  The Company filed a report on Form 8-K on March 10, 2003.  The
                  Item  reported  was  "Item  5.  Other  Events"  and  "Item  7.
                  Financial Statements and Exhibits".

                  The Company  filed a report on Form 8-K on April 8, 2003.  The
                  Item  reported  waswere "Item 5. Other  Events"  and "Item 7.  Financial  Statements  and
Exhibits".











                                   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.

                                  BURLINGTON INDUSTRIES, INC.



                                  By  /s/  CHARLES E. PETERS, JR.
                                     ------------------------------
Date:  May 13,August 6, 2003                      Charles E. Peters, Jr.
                                           Senior Vice President and
                                           Chief Financial Officer


                                  By  /s/  CARL J. HAWK
                                     ------------------------------
Date:  May 13,August 6, 2003                      Carl J. Hawk
                                           Controller








                                  CERTIFICATION

         I, George W.  Henderson,  III,  Chief  Executive  Officer of Burlington
Industries, Inc., certify that:

         1. I have reviewed this  quarterly  report on Form 10-Q for the quarter
ended March 29, 2003 of Burlington Industries, Inc.;

         2. Based on my knowledge,  this  quarterly  report does not contain any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the  statements  made,  in light of the  circumstances  under which such
statements  were made, not misleading with respect to the period covered by this
quarterly report;

         3. Based on my knowledge, the financial statements, and other financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

         4. The registrant's other certifying officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

                  a)       designed such  disclosure  controls and procedures to
                           ensure  that  material  information  relating  to the
                           registrant,  including its consolidated subsidiaries,
                           is made known to us by others within those  entities,
                           particularly   during   the   period  in  which  this
                           quarterly report is being prepared;

                  b)       evaluated  the   effectiveness  of  the  registrant's
                           disclosure  controls  and  procedures  as  of a  date
                           within  90  days  prior  to the  filing  date of this
                           quarterly report (the "Evaluation Date"); and

                  c)       presented in this  quarterly  report our  conclusions
                           about the  effectiveness  of the disclosure  controls
                           and  procedures  based  on our  evaluation  as of the
                           Evaluation Date;

         5. The  registrant's  other  certifying  officers and I have disclosed,
based on our most recent evaluation,  to the registrant's auditors and the audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

                  a)       all   significant   deficiencies  in  the  design  or
                           operation of internal  controls which could adversely
                           affect the registrant's  ability to record,  process,
                           summarize   and  report   financial   data  and  have
                           identified for the registrant's auditors any material
                           weaknesses in internal controls; and

                  b)       any fraud,  whether or not  material,  that  involves
                           management or other  employees who have a significant
                           role in the registrant's internal controls; and

         6. The registrant's  other certifying  officers and I have indicated in
this  quarterly  report  whether  there were  significant  changes  in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: May 13, 2003

BURLINGTON INDUSTRIES, INC.


By: /s/ George W. Henderson III
    ------------------------------
Name: George W. Henderson III
Title: Chief Executive Officer





                                  CERTIFICATION

         I, Charles E. Peters,  Jr.,  Senior Vice President and Chief  Financial
Officer of Burlington Industries, Inc., certify that:

         1. I have reviewed this  quarterly  report on Form 10-Q for the quarter
ended March 29, 2003 of Burlington Industries, Inc.;

         2. Based on my knowledge,  this  quarterly  report does not contain any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the  statements  made,  in light of the  circumstances  under which such
statements  were made, not misleading with respect to the period covered by this
quarterly report;

         3. Based on my knowledge, the financial statements, and other financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

         4. The registrant's other certifying officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

                  a)       designed such  disclosure  controls and procedures to
                           ensure  that  material  information  relating  to the
                           registrant,  including its consolidated subsidiaries,
                           is made known to us by others within those  entities,
                           particularly   during   the   period  in  which  this
                           quarterly report is being prepared;

                  b)       evaluated  the   effectiveness  of  the  registrant's
                           disclosure  controls  and  procedures  as  of a  date
                           within  90  days  prior  to the  filing  date of this
                           quarterly report (the "Evaluation Date"); and

                  c)       presented in this  quarterly  report our  conclusions
                           about the  effectiveness  of the disclosure  controls
                           and  procedures  based  on our  evaluation  as of the
                           Evaluation Date;

         5. The  registrant's  other  certifying  officers and I have disclosed,
based on our most recent evaluation,  to the registrant's auditors and the audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

                  a)       all   significant   deficiencies  in  the  design  or
                           operation of internal  controls which could adversely
                           affect the registrant's  ability to record,  process,
                           summarize   and  report   financial   data  and  have
                           identified for the registrant's auditors any material
                           weaknesses in internal controls; and

                  b)       any fraud,  whether or not  material,  that  involves
                           management or other  employees who have a significant
                           role in the registrant's internal controls; and

         6. The registrant's  other certifying  officers and I have indicated in
this  quarterly  report  whether  there were  significant  changes  in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: May 13, 2003

BURLINGTON INDUSTRIES, INC.


By: Charles E. Peters, Jr.
    -------------------------------
Name:  Charles E. Peters, Jr.
Title: Senior Vice President and Chief Financial Officer