FRUIT OF THE LOOM LTD
10-Q, 2000-11-14
MEN'S & BOYS' FURNISHGS, WORK CLOTHG, & ALLIED GARMENTS
Previous: INVESTAMERICA INC, DEFA14A, 2000-11-14
Next: FRUIT OF THE LOOM LTD, 10-Q, EX-27, 2000-11-14



<PAGE>   1
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2000

                                       OR

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

                        FOR THE TRANSITION PERIOD FROM TO

                         COMMISSION FILE NUMBER 1-15873

                             FRUIT OF THE LOOM, LTD.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

               CAYMAN ISLANDS                                  NONE
     (STATE OR OTHER JURISDICTION OF                     (I.R.S. EMPLOYER
      INCORPORATION OR ORGANIZATION)                    IDENTIFICATION NO.)

                           P.O. BOX 866 GT, 3RD FLOOR
                     ANDERSON SQUARE BUILDING, SHEDDEN ROAD
                        GRAND CAYMAN, CAYMAN ISLANDS, BWI
          (ADDRESS OF PRINCIPAL REGISTERED OFFICES, INCLUDING ZIP CODE)

                                 (345) 945-8210
              (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 [ ]

         Common shares outstanding as of October 31, 2000: 66,992,523 Class A
Ordinary Shares, $.01 par value, and 4 Class B Redeemable Ordinary Shares, $.01
par value.


<PAGE>   2
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                                      INDEX

<TABLE>
<CAPTION>
                                                                                                                PAGE NO.
                                                                                                                --------
<S>      <C>                                                                                                    <C>
PART I.  FINANCIAL INFORMATION

         Item 1.   Financial Statements
                   Condensed Consolidated Balance Sheet--September 30, 2000 (Unaudited)
                        and January 1, 2000...............................................................          2
                   Condensed Consolidated Statement of Operations (Unaudited)
                        for the Three and Nine Months Ended September 30, 2000 and October 2, 1999........          3
                   Condensed Consolidated Statement of Cash Flows (Unaudited) for
                        the Nine Months Ended September 30, 2000 and October 2, 1999......................          4
                   Notes to Condensed Consolidated Financial Statements (Unaudited).......................          5
          Item 2.       Management's Discussion and Analysis of Financial Condition and
                        Results of Operations.............................................................         22

PART II. OTHER INFORMATION

         Item 6.   Exhibits and Reports on Form 8-K.......................................................         32
</TABLE>




                                       1
<PAGE>   3
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
                      CONDENSED CONSOLIDATED BALANCE SHEET
                            (IN THOUSANDS OF DOLLARS)

<TABLE>
<CAPTION>
                                                                               SEPTEMBER 30,    JANUARY 1,
                                                                                  2000            2000
                                                                                  ----            ----
                                                                               (UNAUDITED)
<S>                                                                            <C>             <C>
ASSETS
Current Assets
   Cash and cash equivalents (including restricted cash)..................     $   103,400     $    44,500
   Notes and accounts receivable (less allowance
      for possible losses of $31,400 and
      $35,000, respectively)..............................................         218,100         232,100
   Inventories
      Finished goods......................................................         431,300         422,800
      Work in process.....................................................         102,700         169,900
      Materials and supplies..............................................          58,000          66,400
                                                                               -----------     -----------
         Total inventories................................................         592,000         659,100

   Net assets of discontinued operations..................................           2,500          29,300
   Other..................................................................          31,700          27,700
                                                                               -----------     -----------
         Total current assets.............................................         947,700         992,700
                                                                               -----------     -----------
Property, Plant and Equipment.............................................       1,172,000       1,204,600
   Less accumulated depreciation..........................................         821,800         797,400
                                                                               -----------     -----------
         Net property, plant and equipment................................         350,200         407,200
                                                                               -----------     -----------
Other Assets
   Goodwill (less accumulated amortization of
      $370,600 and $352,100, respectively)................................         612,700         631,200
   Other..................................................................         102,200         124,300
                                                                               -----------     -----------
         Total other assets...............................................         714,900         755,500
                                                                               -----------     -----------
                                                                               $ 2,012,800     $ 2,155,400
                                                                               ===========     ===========
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities
   Current maturities of long-term debt...................................     $   794,900     $   635,800
   Trade accounts payable.................................................          36,500          31,400
   Other accounts payable and accrued expenses............................         268,100         198,000
                                                                               -----------     -----------
         Total current liabilities........................................       1,099,500         865,200
                                                                               -----------     -----------
Noncurrent Liabilities
   Long-term debt.........................................................         408,500         593,500
   Net liabilities of discontinued operations.............................           9,100           9,400
   Other..................................................................          24,400          37,900
                                                                               -----------     -----------
         Total noncurrent liabilities.....................................         442,000         640,800
                                                                               -----------     -----------
Liabilities Subject to Compromise.........................................         667,100         671,200
                                                                               -----------     -----------
Minority Interest.........................................................          71,700          71,700
                                                                               -----------     -----------
Common Stockholders' Deficit..............................................        (267,500)        (93,500)
                                                                               -----------     -----------
                                                                               $ 2,012,800     $ 2,155,400
                                                                               ===========     ===========
</TABLE>

                             See accompanying notes.


                                       2
<PAGE>   4
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
           CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                       THREE MONTHS ENDED              NINE MONTHS ENDED
                                                                       ------------------              -----------------
                                                                   SEPTEMBER 30,   OCTOBER 2,      SEPTEMBER 30,   OCTOBER 2,
                                                                       2000           1999             2000           1999
                                                                   -------------   ----------      -------------   ----------
<S>                                                                <C>             <C>             <C>             <C>
Net sales....................................................      $   396,400     $   480,500     $ 1,217,300     $ 1,368,800
Cost of sales................................................          298,900         471,500       1,043,300       1,157,000
                                                                   -----------     -----------     -----------     -----------
       Gross earnings........................................           97,500           9,000         174,000         211,800

Selling, general and administrative expenses.................           62,600         113,100         186,200         267,000
Goodwill amortization........................................            6,200           6,200          18,500          18,500
                                                                   -----------     -----------     -----------     -----------
       Operating earnings (loss).............................           28,700        (110,300)        (30,700)        (73,700)

Interest expense.............................................          (32,200)        (25,300)        (92,800)        (70,500)
Other (expense) income-net...................................           (2,600)        (24,800)          2,700         (16,000)
                                                                   -----------     -----------     -----------     -----------
       Loss from continuing operations before
         reorganization items and income tax provision.......           (6,100)       (160,400)       (120,800)       (160,200)
Reorganization items.........................................           (9,300)             --         (28,300)             --
                                                                   -----------     -----------     -----------     -----------
       Loss from continuing operations before
         income tax provision................................          (15,400)       (160,400)       (149,100)       (160,200)

Income tax provision.........................................              800           1,700           2,200           1,200
Minority interest............................................               --             800              --           1,900
                                                                   -----------     -----------     -----------     -----------
       Loss from continuing operations.......................          (16,200)       (162,900)       (151,300)       (163,300)
Discontinued operations:
    Loss from Sports & Licensing operations..................               --          (3,500)         (2,600)        (14,400)
                                                                   -----------     -----------     -----------     -----------
       Net loss..............................................      $   (16,200)    $  (166,400)    $  (153,900)    $  (177,700)
                                                                   ===========     ===========     ===========     ===========
Loss per common share:
       Continuing operations.................................      $     (0.24)    $     (2.44)    $     (2.26)    $     (2.40)
       Discontinued operations:
         Loss from Sports & Licensing operations.............               --           (0.05)          (0.04)          (0.21)
                                                                   -----------     -----------     -----------     -----------
       Net loss..............................................      $     (0.24)    $     (2.49)    $     (2.30)    $     (2.61)
                                                                   ===========     ===========     ===========     ===========
Loss per common share - assuming dilution:
       Continuing operations.................................      $     (0.24)    $     (2.44)    $     (2.26)    $     (2.40)
       Discontinued operations:
         Loss from Sports & Licensing operations.............               --           (0.05)          (0.04)          (0.21)
                                                                   -----------     -----------     -----------     -----------
       Net loss..............................................      $     (0.24)    $     (2.49)    $     (2.30)    $     (2.61)
                                                                   ===========     ===========     ===========     ===========
Average common shares........................................           67,000          66,900          67,000          68,100
                                                                   ===========     ===========     ===========     ===========
Average common shares--assuming dilution.....................           67,000          66,900          67,000          68,100
                                                                   ===========     ===========     ===========     ===========
</TABLE>




                             See accompanying notes.

                                       3

<PAGE>   5
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
           CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
                            (IN THOUSANDS OF DOLLARS)

<TABLE>
<CAPTION>
                                                                                    NINE MONTHS ENDED
                                                                                    -----------------
                                                                               SEPTEMBER 30,     OCTOBER 2,
                                                                                  2000             1999
                                                                                  ----             ----
<S>                                                                            <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Loss from continuing operations........................................     $  (151,300)     $  (163,300)
   Adjustments to reconcile to net operating cash flows:
      Depreciation and amortization.......................................          89,900           90,800
      Decrease (increase) in working capital..............................         131,800           (8,400)
      Cash flows of discontinued operations...............................          23,400          (26,000)
      Gain on marketable equity securities................................         (16,700)          (3,900)
      Other--net..........................................................          (4,300)         (19,100)
                                                                               -----------      -----------
         Net operating cash flows before
         reorganization items.............................................          72,800         (129,900)
      Net cash used for reorganization items:
         Professional fees paid...........................................         (18,000)              --
                                                                               -----------      -----------
           Net operating cash flows.......................................          54,800         (129,900)
                                                                               -----------      -----------
CASH FLOWS FROM INVESTING ACTIVITIES
   Capital expenditures...................................................          (9,200)         (27,800)
   Proceeds from sale of marketable equity securities.....................          16,600            2,500
   Proceeds from sale of Gitano...........................................          16,500               --
   Proceeds from sale of property, plant and equipment....................           3,300           21,000
   Other--net.............................................................            (800)         (22,100)
                                                                               -----------      -----------
             Net investing cash flows.....................................          26,400          (26,400)
                                                                               -----------      -----------
CASH FLOWS FROM FINANCING ACTIVITIES
   DIP financing proceeds.................................................       1,040,300               --
   DIP financing payments.................................................      (1,061,000)              --
   Proceeds from issuance of long-term debt...............................              --          240,100
   Proceeds under line-of-credit agreements...............................              --          676,800
   Payments under line-of-credit agreements...............................              --         (486,800)
   Principal payments on long-term debt and capital leases................          (1,600)        (236,400)
   Subsidiary preferred minority dividends................................              --           (1,100)
                                                                               -----------      -----------
             Net financing cash flows.....................................         (22,300)         192,600
                                                                               -----------      -----------
Net increase in Cash and cash
   equivalents (including restricted cash)................................          58,900           36,300
Cash and cash equivalents (including restricted
   cash) at beginning of period...........................................          44,500            1,400
                                                                               -----------      -----------
Cash and cash equivalents (including restricted
    cash) at end of period................................................     $   103,400      $    37,700
                                                                               ===========      ===========
</TABLE>

                             See accompanying notes.


                                       4
<PAGE>   6
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

     1. On March 4, 1999 Fruit of the Loom, Ltd. ("FTL, Ltd."), a Cayman Islands
company, became the parent holding company of Fruit of the Loom, Inc. ("FTL,
Inc.") pursuant to a reorganization (the "Cayman Reorganization") approved by
the stockholders of FTL, Inc. on November 12, 1998. Hereinafter, the "Company"
refers to the operations of FTL, Inc. and subsidiaries through March 3, 1999 and
the operations of FTL, Ltd. and subsidiaries from March 4, 1999. Hereinafter
FTL, Inc. refers to the domestic subsidiary that owned all of the Company's
operations until July 3, 1999. At the beginning of the third quarter of 1999,
FTL, Inc. transferred ownership of its Central American subsidiaries which
perform essentially all of the Company's sewing and finishing operations for the
U.S. market to FTL Caribe Ltd., a Cayman Islands company directly wholly owned
by FTL, Ltd.

     The condensed consolidated financial statements contained herein should be
read in conjunction with the consolidated financial statements and related notes
contained in the Company's Annual Report on Form 10-K for the year ended January
1, 2000. The information furnished herein reflects all adjustments (consisting
of normal recurring adjustments) which are, in the opinion of management,
necessary for a fair presentation of the results of operations of the interim
periods. Operating results for the three and nine months ended September 30,
2000 are not necessarily indicative of results that may be expected for the full
year. Certain prior year and first quarter amounts have been reclassified to
conform with the current year presentation.

     In connection with the Cayman Reorganization, all outstanding shares of
Class A common stock of FTL, Inc. were automatically converted into Class A
ordinary shares of FTL, Ltd., and all outstanding shares of Class B common stock
of FTL, Inc. were automatically converted into shares of exchangeable
participating preferred stock of FTL, Inc. (the "FTL, Inc. Preferred Stock").
The holders of the FTL, Inc. Preferred Stock also received, in the aggregate,
four Class B redeemable ordinary shares of FTL, Ltd. Except as provided by law
or FTL Ltd.'s Amended and Restated Memorandum of Association, the FTL Ltd. Class
B shares, in the aggregate, have voting rights equal to five times the number of
shares of FTL, Inc. Preferred Stock held by William F. Farley and his
affiliates. Therefore, each FTL Ltd. Class B share has voting rights equivalent
to 6,536,776.3 votes.

     The FTL, Inc. Preferred Stock (5,229,421 shares outstanding) in the
aggregate (i) has a liquidation value of $71,700,000, which is equal to the fair
market value of the FTL, Inc. Class B common stock based upon the $13.71 average
closing price of FTL, Inc. Class A common stock on the New York Stock Exchange
for the 20 trading days prior to March 4, 1999, (ii) is entitled to receive
cumulative cash dividends of 4.5% per annum of the liquidation value, payable
quarterly, (iii) is exchangeable at the option of the holder, in whole at any
time or in part from time to time, for 4,981,000 FTL, Ltd. Class A ordinary
shares, (iv) is convertible at the option of the holder, in whole at any time or
in part from time to time, for 4,981,000 shares of FTL, Inc. common stock, (v)
participates with the holders of FTL, Inc. common stock in all dividends and
liquidation payments in addition to its preference payments on an as converted
basis, (vi) is redeemable by FTL, Inc., at its option, after three years at a
redemption price equal to the then fair market value of FTL, Inc. Preferred
Stock as determined by a nationally recognized investment banking firm, and
(vii) has the right to vote on all matters put to a vote of the holders of FTL,
Inc. common stock, voting together with such holders as a single class, and is
entitled to the number of votes which such holder would have on an as converted
basis. The minority interest in FTL, Inc. was based on the liquidation
preference of $71,700,000.




                                       5
<PAGE>   7

                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     The fixed dividend on the FTL, Inc. Preferred Stock is 4.5% of the
liquidation preference of $71,700,000 and equals $3,200,000 on an annual basis.
In addition, preferred stockholders participate in FTL, Inc.'s earnings after
provision for the fixed preferred stock dividend. Participation in earnings is
determined as the ratio of preferred shares outstanding to the total of
preferred and common shares outstanding (7.2% at September 30, 2000). Preferred
stockholder participation in losses is limited to the preferred stockholders'
prior participation in earnings. Because FTL, Inc. reported losses throughout
1999 and in the first nine months of 2000, the minority interest participation
is limited to the fixed preferred dividends. FTL, Inc. ceased recording
dividends on the FTL, Inc. Preferred Stock as of the date FTL, Inc.'s bankruptcy
case commenced since it is an unsecured obligation.

     2. CHAPTER 11 FILING. On December 29, 1999 (the "Petition Date"), FTL,
Ltd., FTL, Inc., and 32 of its subsidiaries (collectively, the "Debtors") filed
voluntary petitions for relief under chapter 11 ("Chapter 11"), Title 11 of the
United States Code, U.S.C. Sections 101-1330 as amended (the "Bankruptcy Code"),
with the United States Bankruptcy Court for the District of Delaware (the
"Bankruptcy Court"). The bankruptcy cases of the Debtors are being jointly
administered, for procedural purposes only, before the Bankruptcy Court under
Case No. 99-4497(PJW). Pursuant to Sections 1107 and 1108 of the Bankruptcy
Code, FTL, Ltd. and FTL, Inc., as debtors and debtors-in-possession, have
continued to manage and operate their assets and businesses pending the
confirmation of a reorganization plan and subject to the supervision and orders
of the Bankruptcy Court. Because FTL, Ltd. and FTL, Inc. currently are operating
as debtors-in-possession under the Bankruptcy Code, the existing directors and
officers of FTL, Ltd. and FTL, Inc. continue to govern and manage the operations
of FTL, Ltd. and FTL, Inc., respectively, subject to the supervision and orders
of the Bankruptcy Court. In addition, on December 30, 1999 FTL, Ltd. voluntarily
presented a petition to wind up FTL, Ltd. and obtained an order from the Grand
Court of the Cayman Islands appointing provisional liquidators. FTL, Ltd.'s
petition is adjourned at this time.

     Certain subsidiaries were not included in the Chapter 11 filings. Condensed
consolidated financial statements of the entities in reorganization are
presented herein.

     As part of the Chapter 11 cases, the Company routinely files pleadings,
documents and reports with the Bankruptcy Court which may contain updated,
additional or more detailed information about the Company, its assets,
liabilities or financial performance than is contained in this report. Copies of
filings in the Company's Chapter 11 cases are available during regular business
hours at the office of the Clerk of the Bankruptcy Court, United States
Bankruptcy Court for the District of Delaware, 5th Floor, 824 Market Street,
Wilmington, Delaware 19801. Certain filings may also be reviewed on the
Bankruptcy Court's electronic docket for the Company's Chapter 11 cases, which
is posted on the internet www.deb.uscourts.gov.

     CAYMAN ISLANDS PROVISIONAL LIQUIDATION. On December 30, 1999, FTL, Ltd.
voluntarily filed a Petition in the Grand Court of the Cayman Islands for the
appointment of Theo Bullmore and Simon Whicker as Joint Provisional Liquidators
("JPL's") (Cause No. 823 of 1999). The JPL's were appointed pursuant to the
Companies Law ss.99. Among Orders made by the Court on the presentation of the
Petition was an Injunction restraining further proceedings in any action, suit
or proceedings against FTL, Ltd. without first obtaining leave of the Court.

     Under the Companies Law ss.110 the Court conferred the powers of an
Official Liquidator (ss.109) on the JPL's. Those powers include:

     (a) to bring or defend any action, civil or criminal, on behalf of FTL,
         Ltd.;
     (b) to carry on the business of FTL, Ltd. to sell the real and personal
         property of FTL, Ltd.; and
     (c) to do all acts and execute all contracts, deeds, receipts and documents
         on behalf of FTL, Ltd.




                                       6
<PAGE>   8
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     Although FTL, Ltd. is authorized to operate its business and manage its
properties as debtor-in-possession, it may not engage in transactions outside
the ordinary course of business without obtaining the approval of the JPL's and
complying with the Orders of the Grand Court. It is intended that the Cayman
Proceedings will be conducted in tandem with the Chapter 11 Bankruptcy cases.

     The JPL's issued their first two reports on 2 June 2000 and 21 September
2000. In their reports, the JPL's indicated that the major steps taken by the
Company have been to identify and correct operational problems, to reduce
product lines in order to focus on core products, to identify and dispose of
unprofitable divisions, to reduce employee headcount and to prepare a
reorganization plan. The report also stated that, based on financial information
supplied by the Company, progress is being made in the above noted areas. The
JPL's propose to report again on their activities and further developments
relating to the Company's financial performance on or about 8 December 2000.

     REORGANIZATION PLAN PROCEDURES. The Debtors expect to reorganize their
affairs under the protection of Chapter 11 and to propose a Chapter 11 plan of
reorganization for themselves. Although management expects to file a plan of
reorganization which contemplates emergence from bankruptcy in 2001, there can
be no assurance at this time that a plan of reorganization proposed by the
Debtors will be approved or confirmed by the Bankruptcy Court, or if confirmed,
that such plan will be consummated. FTL, Inc. had the exclusive right to file a
plan of reorganization through April 27, 2000. The Bankruptcy Court granted an
extension of the exclusivity period through December 31, 2000 due to the
magnitude of the Company's operations and the complexity of the plan formulation
process. After the expiration of the exclusivity period (unless it is further
extended by order of the Bankruptcy Court), creditors will have the right to
propose reorganization plans.

     The consummation of a plan of reorganization is the principal objective of
the Company's Chapter 11 cases. A plan of reorganization sets forth the means by
which claims against the Company and its debtor subsidiaries, including the
liabilities subject to compromise can be satisfied. The consummation of a plan
of reorganization for the Company and its debtor subsidiaries will require the
requisite vote of impaired creditors and stockholders under the Bankruptcy Code
and confirmation of the plan by the Bankruptcy Court. At this time it is not
possible to predict the outcome of the Debtors' Chapter 11 cases or their effect
on the Debtors' business. Management believes that it is highly unlikely that
current equity security holders will receive any distribution under any
reorganization plan as a result of the issuance of new equity to existing
creditors.

     FINANCIAL STATEMENT PRESENTATION. The consolidated financial statements
have been presented in accordance with the 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 generally accepted accounting principles 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. As a result of the Chapter 11 cases and circumstances
relating to this event, including FTL, Ltd.'s debt structure, default on all
pre-petition debt, negative cash flows, recurring losses, as well as current
economic conditions, such realization of assets and liquidation of liabilities
are subject to significant uncertainty. 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.



                                       7
<PAGE>   9
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     The appropriateness of using the going concern basis is dependent upon,
among other things, confirmation of a plan of reorganization, future profitable
operations, the ability to comply with the terms of the debtor-in-possession
financing facility and the ability to generate sufficient cash from operations
and financing arrangements to meet obligations.

     LIABILITIES SUBJECT TO COMPROMISE. In the Chapter 11 cases, under a plan of
reorganization, substantially all unsecured liabilities as of the Petition Date
are subject to compromise or other treatment. For financial reporting purposes,
those liabilities and obligations whose treatment and satisfaction are dependent
on the outcome of the Chapter 11 cases have been segregated and classified in
the consolidated balance sheets as liabilities subject to compromise under
reorganization proceedings. Generally, all actions to enforce or otherwise repay
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. Unaudited schedules have been filed by the Debtors with
the Bankruptcy Court setting forth the assets and liabilities of the Debtors as
of the Petition Date as reflected in the Debtor's accounting records. The
ultimate amount of and settlement terms for such liabilities are subject to an
approved plan of reorganization and accordingly are not presently determinable.

     Under the Bankruptcy Code, the Debtors may elect to assume or reject real
estate leases, employment contracts, personal property leases, service contracts
and other prepetition executory contracts, subject to Bankruptcy Court approval.
Claims for damages resulting from the rejection of real estate leases and other
executory contracts will be subject to separate bar dates. The Debtors have not
reviewed all leases for assumption or rejection but will analyze their leases
and executory contracts and may assume or reject leases and contracts. The
rejection of any of these leases and executory contracts could result in
additional liabilities subject to compromise.

     The principal categories of obligations classified as liabilities subject
to compromise under reorganization cases are identified below. The amounts below
in total may vary significantly from the stated amount of proofs of claim that
will be filed with the Bankruptcy Court and may be subject to future adjustment
depending on Bankruptcy Court action, further developments with respect to
potential disputed claims, determination as to the value of any collateral
securing claims, or other events.

     As stated above, additional claims may arise from the rejection of
additional real estate leases and executory contracts by the Debtors.

<TABLE>
<CAPTION>
                                                                    SEPTEMBER 30,     JANUARY 1,
                                                                        2000             2000
                                                                        ----             ----
                                                                     (IN THOUSANDS OF DOLLARS)
     <S>                                                            <C>              <C>
     8.875% Unsecured Senior Notes................................  $    248,500     $  248,500
     Trade accounts payable.......................................       102,700        113,100
     Environmental and product liability..........................        34,100         35,400
     Accrued severance............................................        27,400         27,400
     Deferred compensation accrual................................        21,600         16,400
     Other........................................................       232,800        230,400
                                                                    ------------     ----------
                                                                    $    667,100     $  671,200
                                                                    ============     ==========
</TABLE>

     As a result of the Chapter 11 filing, no principal or interest payments
will be made on unsecured prepetition debt without Bankruptcy Court approval or
until a plan of reorganization providing for the repayment terms has been
confirmed by the Bankruptcy Court and becomes effective. Therefore, interest on
prepetition unsecured obligations has not been accrued after the Petition Date.



                                       8
<PAGE>   10

                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     REORGANIZATION ITEMS AND OTHER EXPENSES. Pursuant to SOP 90-7, revenues and
expenses, realized gains and losses, and provisions for losses resulting from
the reorganization of the business are reported in the Condensed Consolidated
Statement of Operations separately as reorganization items. Professional fees
are expensed as incurred. Interest expense is reported only to the extent that
it will be paid during the cases or that it is probable that it will be an
allowed claim.

     On April 26, 2000 the Company's Class A Ordinary Shares were delisted by
the New York Stock Exchange ("NYSE"). The Company's Class A Ordinary Shares
continue to be traded as an over-the-counter equity security under the symbol
"FTLAQ".

     The Company's 7% Debentures due March 15, 2011 were delisted as of June 14,
2000 upon notice from the NASDAQ-AMEX Market Group (the "Exchange") that the
Company has fallen below certain of the Exchange's continued listing guidelines.

     3. No dividends were declared on the Company's ordinary shares for the
nine-month periods ended September 30, 2000 and October 2, 1999. Management of
the Company believes that no dividends will be declared on the Company's
ordinary shares while the Company's Chapter 11 cases are pending.

     4. There is no income tax in the Cayman Islands. Income taxes do apply to
results attributable to operations in the U.S. and certain other countries. The
Company's income tax provision for the third quarter and first nine months of
2000 and 1999 consists of a provision for European income taxes. The Company
recorded no U.S. tax benefit at the U.S. statutory rate of 35% on the pretax
loss in the third quarter and first nine months of 2000 primarily because the
Company is unable to realize any current benefit from the operating loss through
carrybacks to prior years, is unable under the Chapter 11 cases to implement
certain income tax planning strategies and expects an operating loss for 2000.

     As a result of the Chapter 11 cases, the utilization of net operating loss
carryforwards and tax credit carryforwards of the Company may be limited under
the Internal Revenue Code. The Company is unable at the present time to quantify
what, if any, limitation may apply to the tax carryforward items.

     5. On February 23, 2000 the Bankruptcy Court approved the Company's plan to
discontinue the operations of the Company's Pro Player Sports and Licensing
Division ("Pro Player"). In accordance with generally accepted accounting
principles, Pro Player has been treated as a discontinued operation in the
accompanying condensed consolidated financial statements. The assets of Pro
Player to be sold consist primarily of accounts receivable, inventories,
property, plant and equipment and intangibles. In connection with the Company's
decision to discontinue the operations of Pro Player, $47,500,000 was accrued in
the year ended January 1, 2000 for the loss on disposal of the assets of Pro
Player including a provision of $10,400,000 for expected operating losses during
the estimated phase-out period from February 24, 2000 through August 24, 2000.
The Company currently estimates the phase-out period will continue until the end
of the fourth quarter.



                                       9
<PAGE>   11
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     Operating results for Pro Player are classified as Discontinued Operations
in the accompanying condensed consolidated statement of operations. A portion of
the Company's interest expense (in the amount of interest expense in each period
presented below) has been allocated to discontinued operations based on the debt
balance attributable to those operations. Income taxes have been provided on a
separate company basis. The Company's estimated loss on disposal of Sports &
Licensing operations recorded in the fourth quarter of 1999 included a provision
for Pro Player's anticipated operating losses from the February 23, 2000
measurement date until disposal. Accordingly, the portion of Pro Player's net
loss attributable to periods after February 23, 2000 has been charged to the
Company's reserve for loss on disposal. Results of Pro Player's operations were
as follows (in thousands of dollars):

<TABLE>
<CAPTION>
                                                                                 THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                                 ------------------          -----------------
                                                                               SEPTEMBER 30,OCTOBER 2,     SEPTEMBER 30,OCTOBER 2,
                                                                                  2000         1999          2000           1999
                                                                                  ----         ----          ----           ----
          <S>                                                                  <C>           <C>           <C>           <C>
          Net sales ......................................................     $    (500)    $  48,500     $  29,100     $ 102,600
          Cost of sales ..................................................           900        33,000        30,000        74,500
                                                                               ---------     ---------     ---------     ---------
               Gross earnings (loss) .....................................        (1,400)       15,500          (900)       28,100
          Selling, general & administrative expenses .....................           500        16,800        13,500        36,900
          Goodwill amortization ..........................................            --           500         1,000         1,500
                                                                               ---------     ---------     ---------     ---------
               Operating loss ............................................        (1,900)       (1,800)      (15,400)      (10,300)
          Interest expense ...............................................            --        (1,700)       (1,500)       (4,100)
          Other expense--net .............................................        (1,100)           --        (1,400)           --
                                                                               ---------     ---------     ---------     ---------
               Net loss ..................................................        (3,000)       (3,500)      (18,300)      (14,400)
          Portion of net loss charged to reserve for loss on disposal.....         3,000            --        15,700            --
                                                                               ---------     ---------     ---------     ---------
               Loss from discontinued operations .........................     $      --     $  (3,500)    $  (2,600)    $ (14,400)
                                                                               =========     =========     =========     =========
     </TABLE>


     Assets and liabilities of discontinued operations consisted of the
following (in thousands of dollars):

<TABLE>
<CAPTION>
                                                                         SEPTEMBER 30,     JANUARY 1,
                                                                             2000            2000
                                                                             ----            ----
<S>                                                                        <C>             <C>
Accounts receivable ..................................................     $    800        $ 19,100
Inventories ..........................................................        6,900          22,400
Other current assets .................................................           --             700
Other accounts payable and accrued expenses ..........................       (5,200)        (12,900)
                                                                           --------        --------
    Net current assets ...............................................        2,500          29,300
                                                                           --------        --------
Property, plant and equipment ........................................        5,000           7,500
Liabilities subject to compromise ....................................      (14,100)        (16,900)
                                                                           --------        --------
    Net noncurrent liabilities .......................................       (9,100)         (9,400)
                                                                           --------        --------
    Net assets (liabilities) of discontinued operations...............     $ (6,600)       $ 19,900
                                                                           ========        ========
</TABLE>

     Assets are shown at their expected net realizable values.

     6. In the third quarter of 2000, the Company incurred costs in connection
with the closure of several manufacturing facilities in Mexico, resulting in
special charges aggregating $13,100,000 for write-downs of inventory, other
assets and contractual obligations. These charges are recorded in results of
operations in the accompanying condensed consolidated financial statements in
Cost of sales ($1,800,000) and Selling, general and administrative expenses
($11,300,000).




                                       10
<PAGE>   12
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     In the third and fourth quarters of 1999, the Company recorded charges for
provisions and losses on the sale of close-out and irregular inventory, costs
related to impairment of certain European manufacturing facilities, severance, a
debt guarantee and other asset write-downs and reserves. These charges totaled
$345,800,000 ($126,600,000 in the third quarter and $219,200,000 in the fourth
quarter).

     A rollforward of the 1999 special charges from January 1, 2000 through
September 30, 2000 is presented below (in thousands of dollars):


<TABLE>
<CAPTION>
                                                         RESERVE                                                        RESERVE
                                                        BALANCE AT                                                     BALANCE AT
                                                        JANUARY 1,       CASH           INCOME           OTHER        SEPTEMBER 30,
                                                          2000          PAYMENTS       (EXPENSE)        ACTIVITY          2000
                                                        --------        --------        --------        --------        --------
<S>                                                     <C>             <C>             <C>             <C>             <C>
Provisions and losses on the sales of
   close-out and irregular merchandise..............    $ 35,000        $     --        $     --        $ 20,100        $ 14,900
Severance ..........................................      30,600             500              --              --          30,100
Debt guarantee .....................................      30,000             700              --              --          29,300
Other asset write downs and reserves ...............      72,100             600              --          27,500          44,000
                                                        --------        --------        --------        --------        --------
                                                        $167,700        $  1,800              --        $ 47,600        $118,300
                                                        ========        ========        ========        ========        ========
</TABLE>

     Other activity in the first nine months of 2000 consists of inventory
reserves which were relieved as the inventory was sold. Other activity does not
include amounts provided in the first nine months of 2000 for additional ongoing
normal lower of cost or market reserves.






                                       11
<PAGE>   13
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     In the fourth quarter of 1997, the Company recorded charges for costs
related to the closing and disposal of a number of domestic manufacturing and
distribution facilities, impairment of manufacturing equipment and other assets
and certain European manufacturing and distribution facilities, and other costs
associated with the Company's world-wide restructuring of manufacturing and
distribution facilities. These and other special charges totalled $441,700,000
($372,200,000 after tax).

     A rollforward of the 1997 special charges from January 1, 2000 through
September 30, 2000 is presented below (in thousands of dollars):

<TABLE>
<CAPTION>
                                                                  RESERVE                                                RESERVE
                                                                  BALANCE                                                BALANCE
                                                                 JANUARY 1,      CASH         INCOME        OTHER      SEPTEMBER 30,
                                                                   2000        PAYMENTS      (EXPENSE)     ACTIVITY        2000
                                                                   ----        --------      --------      --------        ----
<S>                                                              <C>           <C>           <C>           <C>           <C>
CLOSING AND DISPOSAL OF U.S. MANUFACTURING
   AND DISTRIBUTION FACILITIES
Loss on sale of facilities, improvements and equipment:
Sewing, finishing and distribution facilities ...............    $ 25,600      $    100      $     --      $  2,400      $ 23,100
Impairment of mills to be sold ..............................      13,400            --            --            --        13,400
Lease residual guarantees ...................................      54,200            --            --            --        54,200
Other equipment .............................................       6,100            --            --            --         6,100
                                                                 --------      --------      --------      --------      --------
                                                                   99,300           100            --         2,400        96,800
Severance costs .............................................         200            --            --            --           200
Other accruals ..............................................       1,900            --            --            --         1,900
                                                                 --------      --------      --------      --------      --------
                                                                  101,400           100            --         2,400        98,900
                                                                 --------      --------      --------      --------      --------
IMPAIRMENT OF EUROPEAN MANUFACTURING AND
   DISTRIBUTION FACILITIES
Other accruals ..............................................         200            --            --           200            --
                                                                 --------      --------      --------      --------      --------
                                                                      200            --            --           200            --
                                                                 --------      --------      --------      --------      --------
OTHER ASSET WRITE-DOWNS AND RESERVES
Other accruals ..............................................       4,200            --            --           100         4,100
                                                                 --------      --------      --------      --------      --------
                                                                    4,200            --            --           100         4,100
                                                                 --------      --------      --------      --------      --------
CHANGES IN ESTIMATES OF CERTAIN RETAINED
   LIABILITIES OF FORMER SUBSIDIARIES .......................       9,300           500            --            --         8,800
                                                                 --------      --------      --------      --------      --------
                                                                 $115,100      $    600      $     --      $  2,700      $111,800
                                                                 ========      ========      ========      ========      ========
</TABLE>

     In 1995, management announced plans to close certain manufacturing
operations and to take other actions to reduce costs and improve operations. As
a result, the Company recorded charges of approximately $372,900,000
($287,400,000 after tax) related to impairment write-downs of goodwill, costs
associated with the closing or realignment of certain domestic manufacturing
facilities and attendant personnel reductions and charges related to inventory
write-downs and valuations, foreign operations and other corporate issues.



                                       12
<PAGE>   14
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     A rollforward of the 1995 special charges from January 1, 2000 through
September 30, 2000 is presented below (in thousands of dollars):

<TABLE>
<CAPTION>
                                                                  RESERVE                                      RESERVE
                                                                  BALANCE                                      BALANCE
                                                                 JANUARY 1,    CASH     INCOME       OTHER     SEPT. 30,
                                                                   2000      PAYMENTS  (EXPENSE)   ACTIVITY      2000
                                                                   ----      --------   -------    --------      ----
<S>                                                               <C>         <C>         <C>        <C>      <C>
Closing or realignment of manufacturing operations:
   Changes in estimates of insurance liabilities ..............   $  500      $  500      $ --       $  --    $     --
   Other ......................................................      200          --        --          --         200
                                                                  ------      ------      ----      ------      ------
                                                                     700         500        --          --         200
Changes in estimates of certain retained liabilities
   of former subsidiaries .....................................    2,200       1,300        --          --         900
                                                                  ------      ------      ----      ------      ------
                                                                  $2,900      $1,800      $ --       $  --      $1,100
                                                                  ======      ======      ====      ======      ======
</TABLE>





                                       13
<PAGE>   15
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     7. The Company and its subsidiaries are involved in certain legal
proceedings and have retained liabilities, including certain environmental
liabilities, such as those under the Comprehensive Environmental Response,
Compensation and Liability Act of 1980, as amended ("CERCLA"), its regulations
and similar state statutes ("Superfund Legislation"), in connection with the
sale of certain discontinued operations, some of which were significant
generators of hazardous waste. The Company and its subsidiaries have also
retained certain liabilities related to the sale of products in connection with
the sale of certain discontinued operations. The Company's retained liability
reserves at September 30, 2000 related to discontinued operations consist
primarily of certain environmental reserves of approximately $32,100,000 and
product liability reserves of approximately $2,000,000. The Company has
purchased insurance coverage for potential cleanup cost expenditures from the
level of current environmental reserves up to $100,000,000 for certain sites
with on-going remediation, pollution liability coverage for claims arising out
of pollution conditions at owned locations including continuing operations, sold
facilities and non-owned sites and product liability coverage for claims arising
out of products manufactured by the sold operations. Management believes that
adequate reserves have been established to cover potential claims based on facts
currently available and current Superfund and CERCLA Legislation.

     Generators of hazardous wastes which were disposed of at offsite locations
which are now superfund sites are subject to claims brought by state and Federal
regulatory agencies under Superfund Legislation and by private citizens under
Superfund Legislation and common law theories. Since 1982, the United States
Environmental Protection Agency (the "EPA") has actively sought compensation for
response costs and remedial action at offsite disposal locations from waste
generators under the Superfund Legislation, which authorizes such action by the
EPA regardless of fault, legality of original disposal or ownership of a
disposal site. The EPA's activities under the Superfund Legislation can be
expected to continue during the remainder of 2000 and future years.

     On February 24, 1999, the Board of Directors, excluding Mr. Farley,
authorized the Company to guarantee a bank loan of $65,000,000 to Mr. Farley in
connection with Mr. Farley's refinancing and retirement of his $26,000,000 and
$12,000,000 loans previously guaranteed by the Company and other indebtedness of
Mr. Farley. The Company's obligations under the guarantee are collateralized by
2,507,512 shares of FTL, Inc. Preferred Stock and all of Mr. Farley's assets,
including Mr. Farley's personal guarantee. In consideration of the guarantee,
which expired in September 2000, Mr. Farley is obligated to pay an annual
guarantee fee equal to 2% of the outstanding principal balance of the loan. The
Board of Directors received an opinion from an independent financial advisor
that the terms of the transaction are commercially reasonable. The total amount
guaranteed is $59,300,000 as of October 31, 2000. Based on management's
assessment of existing facts and circumstances of Mr. Farley's financial
condition, the Company recorded a $10,000,000 charge in the third quarter of
1999 and $20,000,000 in the fourth quarter of 1999 related to the Company's
exposure under the guarantee. The Company continues to evaluate its exposure
under the guarantee. Mr. Farley has not paid the Company the guarantee fee due
in 2000 and is in default under the loans and the reimbursement agreement with
the Company. The Company began paying interest on the loan in the first quarter
of 2000 including interest that was outstanding from the fourth quarter of 1999.
Through October 31, 2000, total payments made by the Company on behalf of Mr.
Farley's loan aggregated $4,700,000. In addition, unpaid guarantee fees owed the
Company by Mr. Farley through October 31, 2000 aggregated $1,300,000.




                                       14
<PAGE>   16
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     On June 2, 2000, Mr. Farley filed an action against Fruit of the Loom, Inc.
in the United States Bankruptcy Court for the District of Delaware seeking
declaratory relief regarding the parties' rights and obligations under a series
of agreements relating to the $65,000,000 credit facility provided to Mr. Farley
by Bank of America, N.A. and Credit Suisse First Boston (the "$65,000,000
Loan"). As alleged in the complaint, on March 24, 1999, Fruit of the Loom
executed a Guaranty of Payment under which Fruit of the Loom guaranteed Mr.
Farley's payment of his obligations under the $65,000,000 Loan. Also on March
24, 1999, Mr. Farley and Fruit of the Loom entered into a Reimbursement
Agreement under which Mr. Farley agreed to reimburse Fruit of the Loom for any
sums that it became obligated to pay to Mr. Farley's lenders under the Guaranty
of Payment. Mr. Farley seeks a declaration (i) that he is not contractually
obligated to make any payments to Fruit of the Loom under the Reimbursement
Agreement until Fruit of the Loom has paid all of Mr. Farley's outstanding
obligations under the $65,000,000 Loan pursuant to the Guaranty of Payment and
(ii) that Fruit of the Loom may not recover from Mr. Farley the costs of its
collection efforts under the Reimbursement Agreement.

     On July 3, 2000, Fruit of the Loom filed an answer and counterclaims
asserting causes of action for breach of contract and specific performance.
Fruit of the Loom seeks actual and consequential damages, costs, and attorney's
fees as well as the specific performance by Mr. Farley of his obligations under
the Reimbursement Agreement and related loan documents. Fruit of the Loom has
moved for summary judgment. That motion is pending. The Court has permitted
discovery to proceed during the pendency of Fruit of the Loom's summary judgment
motion.

     On September 15, 2000, the bankruptcy reference was withdrawn in this
matter and the adversary proceeding was assigned to the United States District
Court for the District of Delaware. Management believes that Mr. Farley's action
is without merit and intends to defend against Mr. Farley's claim and to
prosecute its counterclaim vigorously.

     William F. Farley, former Chairman of the Company's Board of Directors,
relinquished the additional duties of chief executive officer and chief
operating officer in August of 1999 at the direction of the Board. The Company
recorded a provision of $27,400,000 in the third quarter of 1999 for estimated
future severance and retirement obligations under Mr. Farley's employment
agreement. The Company terminated Mr. Farley's employment agreement in 1999.
Thereafter, the Company received approval from the Bankruptcy Court to reject
the agreement.





                                       15
<PAGE>   17
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     The Company has negotiated grants from the governments of the Republic of
Ireland, Northern Ireland and Germany. The grants are being used for employee
training, the acquisition of property and equipment and other governmental
business incentives such as general employment. At September 30, 2000, the
Company had a contingent liability to repay, in whole or in part, grants
received of approximately $20,500,000 in the event that the Company does not
meet defined average employment levels or terminates operations in the Republic
of Ireland, Northern Ireland and Germany.

     On September 30, 1998, the New England Health Care Employees Pension Fund
filed a purported class action on behalf of all those who purchased FTL, Inc.
Class A Common Stock and publicly traded options between July 24, 1996 and
September 5, 1997 (the "Class Period") against the Company and William F.
Farley, Bernhard Hansen, Richard C. Lappin, G. William Newton, Burgess D. Ridge,
Larry K. Switzer and John D. Wigodsky, each of whom is a current or former
officer of the Company, in the United States District Court for the Western
District of Kentucky (the "New England Action"). The plaintiff claims that the
defendants engaged in conduct violating Section 10(b) of the Securities Exchange
Act of 1934, as amended (the "Act"), and that the Company and Mr. Farley are
also liable under Section 20(a) of the Act. According to the plaintiff, the
Company, with the knowledge and assistance of the individual defendants, made
certain material misrepresentations and failed to disclose certain material
facts about the Company's condition and prospects during the Class Period,
causing the plaintiff and the class to buy Company stock or options at
artificially inflated prices. The plaintiff also alleges that during the Class
Period, the individual defendants sold stock of the Company while possessing
material non-public information. The plaintiff asks for unspecified amounts as
damages, interest and costs and ancillary relief. The defendants filed a motion
to dismiss the action, which was denied. The defendants filed a motion to change
venue from Bowling Green, Kentucky, to Chicago, Illinois. That motion has been
denied. The plaintiffs motion for class certification was granted. All
defendants have filed an answer to the complaint. Discovery has been initiated
against the individual defendants and against certain third-parties. The Company
filed a motion in the Bankruptcy Court seeking to enjoin further prosecution of
the New England Action pending the consummation of a plan of reorganization. The
Company and counsel for the plaintiff have reached agreement, subject to
documentation and approval of the Bankruptcy Court, to stay the New England
Action at least until January 15, 2001, subject to certain limited document
discovery against non-parties (other than any current or former officers and
directors) being permitted to proceed. Also, the plaintiffs may amend the
complaint to add additional parties. The action is not proceeding against the
Company at this time due to the automatic stay in the bankruptcy cases.

     Management believes that the suit is without merit, and management and the
Company intend to defend it vigorously. Management believes, based on
information currently available, that the ultimate resolution of this litigation
will not have a material adverse effect on the financial condition or results of
the operations of the Company.





                                       16
<PAGE>   18
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     In March, April and May 2000, nine putative class actions were filed on
behalf of all those who purchased Fruit of the Loom, Inc. Class A common stock
between September 28, 1998 and November 4, 1999 against William F. Farley and G.
William Newton, each of whom is a current or former officer of the Company, in
the United States District Court for the Western District of Kentucky. The
lawsuits contain virtually identical allegations and assert the same causes of
action under the Securities Exchange Act of 1934, as amended (the "Act"). The
plaintiffs claim that the defendants engaged in conduct violating Section 10(b)
of the Act, and that Mr. Farley is also liable under Section 20(a) of the Act.
According to the plaintiffs in each action, the defendants made certain material
misrepresentations and failed to disclose certain material facts about the
Company's condition and prospects during the alleged class period, causing the
plaintiffs and the class to purchase Company stock at artificially inflated
prices. The plaintiffs ask for unspecified amounts as to damages, interest and
costs and ancillary relief.

     The nine putative class action lawsuits are: i) Bernard Fidel v. William
Farley, et al., Civil Action No. 1:00 CV-48M (W.D. Ky.), filed on March 22,
2000; ii) Tom Maiden v. William Farley, et al., Civil Action No. 1:00 CV-49M
(W.D. Ky.), filed on March 27, 2000; iii) Adele Brody v. William Farley, et al.,
Civil Action No. 1:00 CV-50M (W.D. Ky.), filed on March 27, 2000; iv) Gregory
Nespole v. William Farley, et al., Civil Action No. 1:00 CV-53M (W.D. Ky.),
filed on March 29, 2000; v) Deborah Dyckman v. William Farley, et al., Civil
Action No. 1:00 CV-55M (W.D. Ky.), filed on March 30, 2000; vi) The Ezra
Charitable Trust v. William Farley, et al., Civil Action No. 1:00 CV-56M (W.D.
Ky.), filed on March 30, 2000; vii) Steven Clinton v. William Farley, et al.,
Civil Action No. 1:00 CV-59M (W.D. Ky.), filed on March 31, 2000; viii) Francis
Olearczyk v. William Farley, et al., Civil Action No. 1:00 CV-79M (W.D. Ky.),
filed on April 27, 2000; ix) Jeanne Buck v. William Farley, et al., Civil Action
No. 1:00 CV-93M (W.D. Ky.), filed on May 19, 2000. The Company filed a motion in
the Bankruptcy Court to stay these putative class actions pending consummation
of a plan of reorganization. The Company and counsel for the plaintiffs in the
putative class actions have reached agreement, subject to documentation and
approval of the Bankruptcy Court, to stay the putative class actions at least
until January 15, 2001, with the following exceptions:

     (a) the plaintiffs shall be permitted to file amended complaints;
     (b) the parties may pursue the selection of a lead plaintiff, class
         certification and consolidation of any of the actions;
     (c) the time for defendants to answer or move with respect to any complaint
         shall be extended to November 14, 2000; and
     (d) the parties may pursue document discovery, subject to limitations, of
         certain non-parties other than the Company or current or former
         officers or directors.

     8. Comprehensive loss was as follows (in thousands of dollars):

<TABLE>
<CAPTION>
                                                                           THREE MONTHS ENDED               NINE MONTHS ENDED
                                                                       SEPT. 30,       OCTOBER 2,     SEPTEMBER 30,    OCTOBER 2,
                                                                         2000            1999            2000            1999
                                                                         ----            ----            ----            ----
     <S>                                                               <C>             <C>             <C>             <C>
     Net loss ..................................................      $ (16,200)      $(166,400)      $(153,900)      $(177,700)
     Unrealized gains on marketable equity securities:
             Holding gains .....................................          4,400              --           6,400              --
             Realized gains reclassified to net loss ...........           (300)             --         (10,300)             --
     Foreign currency translation adjustments--net .............         (8,700)          5,700         (17,300)        (10,900)
                                                                      ---------       ---------       ---------       ---------
             Comprehensive loss ................................      $ (20,800)      $(160,700)      $(175,100)      $(188,600)
                                                                      =========       =========       =========       =========
</TABLE>







                                       17
<PAGE>   19
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

     9. The following table sets forth the computation of basic and diluted
earnings (loss) per common share (in thousands, except per share data):

<TABLE>
<CAPTION>
                                                             THREE MONTHS ENDED                 NINE MONTHS ENDED
                                                         ---------------------------      -----------------------------
                                                         SEPTEMBER 30,    OCTOBER 2,      SEPTEMBER 30,      OCTOBER 2,
                                                            2000            1999              2000              1999
                                                            ----            ----              ----              ----
<S>                                                       <C>            <C>               <C>               <C>
NUMERATOR
For basic earnings per share--
    Loss from continuing operations ................      $(16,200)      $  (162,900)      $  (151,300)      $  (163,300)
    Discontinued operations ........................            --            (3,500)           (2,600)          (14,400)
                                                          --------       -----------       -----------       -----------
    Net loss .......................................       (16,200)         (166,400)         (153,900)         (177,700)
    Add back dividends on minority exchangeable
      preferred assumed to be converted ............            --                --                --                --
                                                          --------       -----------       -----------       -----------
For diluted earnings per share--
    Loss applicable to common
      stock after assumed conversion ...............      $(16,200)      $  (166,400)      $  (153,900)      $  (177,700)
                                                          ========       ===========       ===========       ===========
DENOMINATOR
For basic earnings per common share--
    Weighted average shares outstanding ............        67,000            66,900            67,000            68,100
    Effect of dilutive employee stock options ......            --                --                --                --
    Effect of dilutive exchangeable preferred ......            --                --                --                --
                                                          --------       -----------       -----------       -----------
For diluted earnings per common share--
    Weighted average shares outstanding
       and assumed conversions .....................        67,000            66,900            67,000            68,100
                                                          ========       ===========       ===========       ===========
Earnings (loss) per common share
    Continuing operations ..........................      $  (0.24)      $     (2.44)      $     (2.26)      $     (2.40)
    Discontinued operations ........................            --             (0.05)            (0.04)            (0.21)
                                                          --------       -----------       -----------       -----------
    Net loss .......................................      $  (0.24)      $     (2.49)      $     (2.30)      $     (2.61)
                                                          ========       ===========       ===========       ===========
Earnings (loss) per common share--assuming dilution:
    Continuing operations ..........................      $  (0.24)      $     (2.44)      $     (2.26)      $     (2.40)
    Discontinued operations ........................            --             (0.05)            (0.04)            (0.21)
                                                          --------       -----------       -----------       -----------
    Net loss .......................................      $  (0.24)      $     (2.49)      $     (2.30)      $     (2.61)
                                                          ========       ===========       ===========       ===========
</TABLE>

     In all periods that the Company reported losses from continuing operations,
the effect of the minority exchangeable preferred stock (5,000,000 shares on an
assumed conversion basis) is antidilutive and has been ignored in the
computation of diluted EPS. Because the exercise prices of the Company's
outstanding employee stock options exceeded the average market price of the
Company's ordinary shares in each period presented, employee stock options had
no impact on the calculation of weighted average shares outstanding and assumed
conversions.

     10. DEBTOR FINANCIAL STATEMENTS. The following represents the consolidation
of the Company and its Debtor subsidiaries as of September 30, 2000 and January
1, 2000 and for the three and nine months ended September 30, 2000. Investments
in nondebtor subsidiaries are presented using the equity method.



                                       18
<PAGE>   20
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

                 FRUIT OF THE LOOM, LTD. AND DEBTOR SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
                SUPPLEMENTAL CONDENSED CONSOLIDATED BALANCE SHEET
                            (IN THOUSANDS OF DOLLARS)

<TABLE>
<CAPTION>
                                                                                                      SEPTEMBER 30,      JANUARY 1,
                                                                                                          2000             2000
                                                                                                          ----             ----
                                                    ASSETS                                             (UNAUDITED)
<S>                                                                                                    <C>              <C>
Current Assets
   Cash and cash equivalents (including restricted cash) .........................................     $    77,800      $    18,200
   Notes and accounts receivable (less allowance for possible losses $20,400 and of $23,600) .....         157,700          179,500
   Inventories
      Finished goods .............................................................................         420,400          421,900
      Work in process ............................................................................          47,900           94,100
      Materials and supplies .....................................................................          33,400           44,400
                                                                                                       -----------      -----------
         Total inventories .......................................................................         501,700          560,400
   Net assets of discontinued operations .........................................................           2,500           29,300
   Other .........................................................................................          23,000            6,700
                                                                                                       -----------      -----------
         Total current assets ....................................................................         762,700          794,100
                                                                                                       -----------      -----------
Property, Plant and Equipment ....................................................................         924,100          923,300
   Less accumulated depreciation .................................................................         689,800          657,000
                                                                                                       -----------      -----------
         Net property, plant and equipment .......................................................         234,300          266,300
                                                                                                       -----------      -----------
Other Assets
   Goodwill (less accumulated amortization of $370,600 and $352,100) .............................         612,700          631,200
   Investment in nondebtor subsidiaries ..........................................................         792,500          733,000
   Receivable from nondebtor subsidiaries ........................................................          75,400           52,200
   Other .........................................................................................         100,500          117,700
                                                                                                       -----------      -----------
         Total other assets ......................................................................       1,581,100        1,534,100
                                                                                                       -----------      -----------
                                                                                                       $ 2,578,100      $ 2,594,500
                                                                                                       ===========      ===========
                                          LIABILITIES AND STOCKHOLDERS'  DEFICIT
Current Liabilities
   Current maturities of long-term debt ..........................................................     $   787,500      $   635,200
   Trade accounts payable ........................................................................          23,600            7,000
   Other accounts payable and accrued expenses ...................................................         235,400          109,300
                                                                                                       -----------      -----------
         Total current liabilities ...............................................................       1,046,500          751,500
                                                                                                       -----------      -----------
Noncurrent Liabilities
   Long-term debt ................................................................................         385,300          556,300
   Net liabilities of discontinued operations ....................................................           9,100            9,400
   Payable to nondebtor subsidiaries .............................................................          51,300               --
   Other .........................................................................................          24,500           37,800
                                                                                                       -----------      -----------
         Total noncurrent liabilities ............................................................         470,200          603,500
                                                                                                       -----------      -----------
Liabilities Subject to Compromise
   Unrelated parties .............................................................................         667,100          671,200
   Payable to nondebtor subsidiaries .............................................................         590,100          590,100
                                                                                                       -----------      -----------
         Total liabilities subject to compromise .................................................       1,257,200        1,261,300
                                                                                                       -----------      -----------
Minority Interest ................................................................................          71,700           71,700
                                                                                                       -----------      -----------
Common Stockholders' Deficit .....................................................................        (267,500)         (93,500)
                                                                                                       -----------      -----------
                                                                                                       $ 2,578,100      $ 2,594,500
                                                                                                       ===========      ===========
</TABLE>


                                       19
<PAGE>   21
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

                 FRUIT OF THE LOOM, LTD. AND DEBTOR SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
     SUPPLEMENTAL CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
                 THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2000
                            (IN THOUSANDS OF DOLLARS)

<TABLE>
<CAPTION>
                                                                                 PERIOD ENDED SEPTEMBER 30, 2000
                                                                                 -------------------------------
                                                                                     THREE            NINE
                                                                                     MONTHS          MONTHS
                                                                                     ------          ------
<S>                                                                               <C>              <C>
Net Sales
   Unrelated parties ........................................................     $   333,700      $ 1,014,400
   Affiliates ...............................................................         203,000          660,700
                                                                                  -----------      -----------
                                                                                      536,700        1,675,100
                                                                                  -----------      -----------
Cost of Sales
   Unrelated parties ........................................................         233,100          853,200
   Affiliates ...............................................................         256,700          796,200
                                                                                  -----------      -----------
                                                                                      489,800        1,649,400
                                                                                  -----------      -----------
   Gross earnings ...........................................................          46,900           25,700
Selling, general and administrative expenses ................................          35,800          125,300
Goodwill amortization .......................................................           5,900           18,200
                                                                                  -----------      -----------
   Operating  earnings (loss) ...............................................           5,200         (117,800)
Interest expense ............................................................         (31,500)         (90,900)
Equity in earnings of nondebtor subsidiaries ................................          17,200           77,000
Other income--net ...........................................................           2,000           11,000
                                                                                  -----------      -----------
   Loss from continuing operations before reorganization items and income tax
      provision .............................................................          (7,100)        (120,700)
Reorganization items ........................................................          (8,900)         (27,900)
                                                                                  -----------      -----------
   Loss from continuing operations before income tax provision ..............         (16,000)        (148,600)
Income tax provision ........................................................             200            2,700
                                                                                  -----------      -----------
   Loss from continuing operations ..........................................         (16,200)        (151,300)
Discontinued operations:
   Loss--Sports & Licensing operations ......................................              --           (2,600)
                                                                                  -----------      -----------
      Net loss ..............................................................     $   (16,200)     $  (153,900)
                                                                                  ===========      ===========
</TABLE>



                                       20
<PAGE>   22
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                                   (UNAUDITED)

                 FRUIT OF THE LOOM, LTD. AND DEBTOR SUBSIDIARIES
                             (DEBTOR IN POSSESSION)
     SUPPLEMENTAL CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
                      NINE MONTHS ENDED SEPTEMBER 30, 2000
                            (IN THOUSANDS OF DOLLARS)

<TABLE>
<S>                                                                                                  <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Loss from continuing operations ..............................................................    $  (151,300)
   Adjustments to reconcile to net operating cash flows:
      Equity in earnings of nondebtor subsidiaries ..............................................        (77,000)
      Depreciation and amortization .............................................................         74,800
      Decrease in working capital ...............................................................        189,800
      Cash flows of discontinued operations .....................................................         23,400
      Gain on marketable equity securities ......................................................        (16,700)
      Other--net ................................................................................         (1,000)
                                                                                                     -----------
        Net operating cash flows before reorganization items ....................................         42,000
      Net cash used for reorganization items:
        Professional fees paid ..................................................................        (18,000)
                                                                                                     -----------
          Net operating cash flows ..............................................................         24,000
                                                                                                     -----------
CASH FLOWS FROM INVESTING ACTIVITIES
   Capital expenditures .........................................................................         (7,300)
   Proceeds from sale of marketable equity securities ...........................................         16,600
   Proceeds from sale of Gitano .................................................................         16,500
   Affiliate notes and accounts receivable ......................................................        (23,300)
   Other--net ...................................................................................          2,500
                                                                                                     -----------
          Net investing cash flows ..............................................................          5,000
                                                                                                     -----------
CASH FLOWS FROM FINANCING ACTIVITIES
   DIP financing proceeds .......................................................................      1,040,300
   DIP financing payments .......................................................................     (1,061,000)
   Affiliate notes and accounts payable .........................................................         51,300
                                                                                                     -----------
          Net financing cash flows ..............................................................         30,600
                                                                                                     -----------
Net increase in cash and cash equivalents (including restricted cash) ...........................         59,600
Cash and cash equivalents (including restricted cash) at beginning of period.....................         18,200
                                                                                                     -----------
Cash and cash equivalents (including restricted cash) at end of period ..........................    $    77,800
                                                                                                     ===========
</TABLE>




                                       21
<PAGE>   23
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                          PART I. FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

FORWARD LOOKING INFORMATION

     The Company desires to provide investors with meaningful and useful
information. Therefore, this Quarterly Report on Form 10-Q contains certain
statements that describe the Company's beliefs concerning future business
conditions and the outlook for the Company based on currently available
information. Wherever possible, the Company has identified these "forward
looking" statements (as defined in Section 21E of the Securities Exchange Act of
1934) by words such as "anticipates," "believes," "estimates," "expects," and
similar expressions. These forward looking statements are subject to risks,
uncertainties and other factors that could cause the Company's actual results,
performance or achievements to differ materially from those expressed in, or
implied by, these statements. These risks, uncertainties and other factors
include, but are not limited to, the following: the ability of the Company to
continue operating as a going concern and successfully emerge from bankruptcy
pursuant to a reorganization plan that provides for the Company to remain
substantially intact, the Company's ability to successfully execute its
corporate strategy in a competitive marketplace, the financial strength of the
retail industry, particularly the mass merchant channel, the level of consumer
spending for apparel, the amount of sales of the Company's activewear
screenprint products, the competitive pricing environment within the basic
apparel segment of the apparel industry, the Company's ability to develop,
market and sell new products, the Company's successful planning and execution of
production necessary to maintain inventories at levels sufficient to meet
customer demand, the Company's effective income tax rate, the success of planned
advertising, marketing and promotional campaigns, political and regulatory
uncertainty that could influence international activities, the resolution of
legal proceedings and other contingent liabilities, and weather conditions in
the locations in which the Company manufactures and sells its products. The
Company assumes no obligation to update publicly any forward looking statements,
whether as a result of new information, future events or otherwise.

CHAPTER 11 FILING

     The Company believes that its vertically-integrated organization
historically made it one of the lowest-cost producers in its industry. To
maintain its low cost position, the Company relocated substantially all of its
domestic assembly operations offshore. In 1999, approximately 99% of the
Company's garments for sale in the United States were assembled offshore
compared to approximately 12% at the beginning of 1995. A number of difficulties
attended this transition. Prior operating management of the Company made the
decision in early 1998 to reduce inventories, close two distribution facilities
and one of the Company's knitting operations. The decision to reduce inventory
levels was accompanied by the temporary shutdown in the fourth quarter of 1998
of a number of the Company's textile plants. Upon resuming production in the
first quarter of 1999, the level of irregular inventory increased as a result of
hiring inexperienced workers. The deficiency in output from these plants and the
unexpectedly strong demand for key retail and activewear products resulted in
shortages of available products, which negatively impacted sales and required
the Company to incur additional costs (including freight) in an attempt to
maintain service levels with its major customers. The decision to close one of
the Company's knitting operations extended the time required to produce
necessary inventory and exacerbated the problem. In order to maintain customer
service at acceptable levels, the Company increased its usage of external
contractors, overtime labor, and time-sensitive and expensive methods of
transporting materials and products, all of which resulted in significant
unfavorable manufacturing variances. Accordingly, the Company's financial
performance and cash flow in 1999 reflect these difficulties.

     On February 23, 2000 the Bankruptcy Court approved the Company's plan to
discontinue the operations of Pro Player which had historically been
unprofitable. In accordance with generally accepted accounting principles, Pro
Player has been treated as a discontinued operation in the accompanying
condensed consolidated financial statements. In connection with the Company's
decision to discontinue the operations of Pro Player, $47,500,000 was accrued
for the loss on disposal of the assets of Pro Player including a provision of
$10,400,000 for expected operating losses during the phase-out period from
February 24, 2000 through August 24, 2000. The Company currently estimates the
phase-out period will continue until the end of the fourth quarter.



                                       22
<PAGE>   24
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                   PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS - (CONTINUED)

     In June 2000, the Company entered into an agreement to sell substantially
all of the assets of its Gitano Fashions Ltd. subsidiary to VF Corp. for
$17,500,000 which approximated book value. The transaction was consummated on
July 7, 2000. On the closing date VF Corp. acquired the Gitano trademark and all
of the Company's Gitano jeanswear inventory. In connection with the sale of
inventory, the Company has agreed to provide distribution services to VF Corp.
through December 2000.

     The Company continues to review the divestiture of certain non-core assets.
A gain or loss may be recorded on the divestitures but the amount cannot be
determined at this time. In addition, restructuring costs may be incurred which
the Company is unable to quantify at this time.

     On December 29, 1999, the Debtors filed voluntary petitions for relief
under Chapter 11 and are presently operating their business as
debtors-in-possession subject to the jurisdiction of the Bankruptcy Court. For
further discussion of the Chapter 11 cases, see Notes to Condensed Consolidated
Financial Statements.

     Currently, there is no Company or creditor sponsored plan of
reorganization. There can be no assurance that any plan of reorganization will
be confirmed under the Bankruptcy Code. If the Company is unable to obtain
confirmation of a plan of reorganization, its creditors or equity security
holders may seek other alternatives for the Company, which include soliciting
bids for the Company or parts thereof through an auction process or possible
liquidation. There can be no assurance that upon consummation of a plan of
reorganization there will be improvement in the Company's financial condition or
results of operations. The Company has, and will continue to incur professional
fees and other cash demands typically incurred in bankruptcy.

     The Company's consolidated financial statements have been prepared on a
going concern basis which contemplates continuity of operations, realization of
assets and liquidation of liabilities and commitments in the normal course of
business. The Chapter 11 filing, related circumstances, and the losses from
operations, raise substantial doubt about the Company's ability to continue as a
going concern. The appropriateness of reporting on the going concern basis is
dependent upon, among other things, confirmation of a plan of reorganization,
future profitable operations, and the ability to generate sufficient cash from
operations and financing sources to meet obligations (see LIQUIDITY AND CAPITAL
RESOURCES and Notes to Condensed Consolidated Financial Statements). As a result
of the filing and related circumstances, however, such realization of assets and
liquidation of liabilities are subject to significant uncertainty. While under
the protection of Chapter 11, the Debtors may sell or otherwise dispose of
assets and liquidate or settle liabilities for amounts other than those
reflected in the accompanying condensed consolidated financial statements.
Further, a plan of reorganization could materially change the amounts reported
in the accompanying condensed consolidated financial statements. The condensed
consolidated financial statements do not include any adjustments relating to the
recoverability of the value of recorded asset amounts or the amounts and
classifications of liabilities that might be necessary as a consequence of a
plan of reorganization.

RESULTS OF OPERATIONS

     The following discussion should be read in conjunction with the
accompanying condensed consolidated financial statements and related notes for
the period ended September 30, 2000 and the Company's consolidated financial
statements and related notes contained in the Company's Annual Report on Form
10-K for the year ended January 1, 2000.


                                       23
<PAGE>   25
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                   PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS - (CONTINUED)

     SPECIAL CHARGES. During the five years in the period ended January 1, 2000,
the Company moved substantially all of its sewing and finishing operations to
locations in the Caribbean, Mexico and Central America as part of its strategy
to reduce its cost structure and remain a low cost producer in the U.S. markets
it serves. In the third and fourth quarters of 1999, the Company recorded
charges for provisions and losses on the sale of close-out and irregular
inventory to reflect the reduced market prices for these categories of
inventory, costs related to impairment of certain European manufacturing
facilities, severance, a debt guarantee and other asset write-downs and
reserves. In the fourth quarter of 1997, the Company recorded charges for costs
related to the closing and disposal of a number of domestic manufacturing and
distribution facilities, impairment of manufacturing equipment and other assets
and certain European manufacturing and distribution facilities, and other costs
associated with the Company's world-wide restructuring of manufacturing and
distribution facilities. During 1995, the Company took several actions in an
effort to substantially reduce the Company's cost structure, streamline
operations and further improve customer service. These actions included the
closing of certain domestic manufacturing operations, further consolidation of
the Company's Gitano and licensed sportswear operations and the accelerated
migration of some sewing operations to lower cost, offshore locations. No
amounts were charged to results of operations during the first nine months of
2000 related to the above noted special charges. During the first nine months of
1999, $126,600,000 were charged to results of operations related to the above
noted special charges.

     In the third quarter of 2000, the Company incurred costs in connection with
the closure of several manufacturing facilities in Mexico, resulting in special
charges aggregating $13,100,000 for write-downs of inventory, other assets and
contractual obligations. These charges are included in results of operations in
the accompanying condensed consolidated financial statements.

     The elimination of certain non-core businesses and low volume/unprofitable
products, along with continuing competitive market conditions, has resulted in
lower projected sales volume. As a result, the Company has made the strategic
decision to close additional manufacturing facilities in the fourth quarter of
2000. The Company estimates the charge related to the shutdowns will range from
$50,000,000 to $75,000,000 which will be recorded in the fourth quarter of 2000.
The cash portion of this charge is estimated to range from $10,000,000 to
$15,000,000.

THIRD QUARTER AND FIRST NINE MONTHS OF 2000 COMPARED WITH 1999

     The table below sets forth selected operating data (in millions of dollars
and as percentages of net sales).

<TABLE>
<CAPTION>
                                                THREE MONTHS ENDED                NINE MONTHS ENDED
                                                ------------------                -----------------
                                            SEPTEMBER 30,    OCTOBER 2,    SEPTEMBER 30,        OCTOBER 2,
                                               2000            1999           2000                1999
                                               ----            ----           ----                ----
     <S>                                    <C>              <C>           <C>                 <C>
     Net sales .........................    $  396.4         $  480.5      $  1,217.3          $  1,368.8
     Gross earnings ....................        97.5              9.0           174.0               211.8
     Gross margin ......................        24.6%             1.9%           14.3%               15.5%
     Operating earnings (loss)..........        28.7           (110.3)          (30.7)              (73.7)
     Operating margin ..................         7.2%           (23.0%)          (2.5%)              (5.4%)
</TABLE>



                                       24
<PAGE>   26
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                   PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS - (CONTINUED)

     Net sales decreased $84,100,000 or 17.5% in the third quarter and
$151,500,000 or 11.1% in the first nine months of 2000 compared to 1999. Retail
product sales decreased $45,000,000 and $61,900,000 in the third quarter and
first nine months of 2000 compared to 1999. Of the total, Casualwear sales
decreased $43,400,000 or 41.3% in the third quarter and $43,600,000 or 26.5% in
the first nine months of 2000 compared to corresponding periods of 1999. These
decreases occurred principally due to a shortfall in the volume of Fleece and
reflect a reduction in point of sale at a major customer. In addition, the sale
of the Company's Gitano jeanswear division resulted in lower sales of
$10,000,000 in the third quarter and $13,100,000 in the first nine months of
2000 compared to corresponding periods of 1999. Intimate apparel sales increased
$800,000 or 4.8% in the third quarter but decreased $5,600,000 or 9.3% in the
first nine months of 2000 compared to corresponding periods of 1999. The
decrease in the nine month period related to reduced sales of Nylon and Close
Comfort product styles. Men's and boys' underwear sales increased by $7,500,000
or 5.6% in the third quarter and decreased $700,000 or 0.2% in the first nine
months of 2000 compared to corresponding periods of 1999. Higher sales of men's
and boys' underwear in the third quarter of 2000 related to Fruit of the Loom
branded basic men's and boys' cotton products which more than offset lower
Munsingwear and private label sales. A portion of the decrease in retail is in
products that the Company will no longer offer in the future. Activewear sales
decreased $25,800,000 or 19.3% in the third quarter and $29,300,000 or 7.0% in
the first nine months of 2000 compared to corresponding periods of 1999.
Domestic Activewear Tees and Fleece accounted for $16,600,000 and $8,200,000 of
the third quarter decrease. Lower Activewear shipments occurred due to the
impact of poor 1999 service along with increased competitive activity. Also, the
Company reduced its product offerings of Activewear products. In addition, the
reduction in sales resulted in part from a decrease in selling prices in the
third quarter and first nine months of 2000 as compared to the corresponding
periods of 1999. European sales declined $6,700,000 or 14.0% in the third
quarter and $29,700,000 or 17.2% in the first nine months of 2000 compared to
corresponding periods of 1999. These decreases were due primarily to unfavorable
foreign currency impacts resulting from the devaluation of the Euro in relation
to the U.S. dollar and lower volume of retail products. The reduction in retail
volume reflected the continuing impact of the Company's decision to pursue the
up-market retail channel in 1999. The reductions in both periods were partially
offset by additional volume of Activewear products. Sales of other products
represent yarn and denim sales which the Company effectively discontinued
selling subsequent to 1999.





                                       25
<PAGE>   27
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                   PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS - (CONTINUED)

     Segment net sales were as follows (in millions of dollars).

<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED            NINE MONTHS ENDED
                                                             SEPTEMBER 30,   OCTOBER 2,   SEPTEMBER 30,      OCTOBER 2,
                                                                 2000          1999          2000               1999
                                                                 ----          ----          ----               ----
    NET SALES
    <S>                                                        <C>            <C>          <C>               <C>
    Retail Products..........................................  $ 247.0        $ 292.0      $   686.3         $   748.2
    Activewear...............................................    108.1          133.9          387.3             416.6
    Europe...................................................     41.2           47.9          143.0             172.7
    Other....................................................      0.1            6.7            0.7              31.3
                                                               -------        -------      ---------         ---------
                                                               $ 396.4        $ 480.5      $ 1,217.3         $ 1,368.8
                                                               =======        =======      =========         =========
</TABLE>

     Gross earnings increased $88,500,000 in the third quarter of 2000 but
decreased $37,800,000 or 17.8% in the first nine months of 2000 compared to
corresponding periods of 1999. Gross margin improved 22.7 percentage points to
24.6% of sales for the third quarter and declined 1.2 percentage points to 14.3%
of sales for the first nine months of 2000. Amounts charged to cost of sales in
the first nine months of 2000 represent costs incurred in the second half of
1999 and first quarter of 2000 when the inventory that was sold in the first
nine months of 2000 was manufactured. The higher costs incurred in the last half
of 1999 were charged to cost of sales in the first six months of 2000.
Production costs decreased substantially in 2000. The Company experienced a
significant improvement in gross margin in the third quarter of 2000 as a result
of the decrease in production costs. In the third quarter of 2000, lower
production costs accounted for $47,400,000 of the increase in gross earnings,
obsolete inventory accounted for $13,600,000 of the increase and price increases
aggregated $3,000,000. In the first nine months of 2000, higher production costs
accounted for $21,200,000 of the decline in gross earnings and price decreases
aggregated $14,000,000. Charges for obsolete inventory decreased $8,500,000 in
the first nine months of 2000 compared with the first nine months of 1999. The
Company experienced a favorable earnings impact related to sales of close-out
and irregular merchandise aggregating $8,100,000 in the third quarter and
$15,200,000 in the first nine months of 2000 compared with corresponding periods
of 1999. The Company reduced the amount provided for physical inventory losses
by $36,300,000 in the third quarter (from $40,800,000 in 1999 to $4,500,000 in
2000) and $25,300,000 in the first nine months of 2000 (from $44,500,000 in 1999
to $19,200,000 in 2000) compared with corresponding periods of 1999. Lower
volume and unfavorable mix decreased gross earnings by $29,300,000 in the third
quarter and $40,200,000 in the first nine months of 2000 compared with
corresponding periods of 1999.

     The Company experienced operating earnings in the third quarter of 2000 of
$28,700,000 compared to an operating loss of $110,300,000 in the third quarter
of 1999. For the first nine months of 2000, the Company experienced an operating
loss of $30,700,000 compared to an operating loss of $73,700,000 in the first
nine months of 1999. In addition to the change in gross earnings were lower
selling, general, and administrative expenses of $50,500,000 in the third
quarter and $80,800,000 in the first nine months of 2000 compared to the
corresponding periods of 1999. These reductions were principally lower severance
costs, salaries, advertising and promotion, legal and professional and office
expenses in 2000 and due to expenditures for Y2K remediation in 1999. In
addition, the consolidation of the Company's sales and marketing organization
resulted in lower selling, general and administrative expenses in the third
quarter and first nine months of 2000. The costs of the closure of several
manufacturing facilities in Mexico aggregated $13,100,000 ($11,300,000 of which
was charged to selling, general and administrative expense in the third quarter
of 2000) partially offset the decreases noted above. Selling, general and
administrative expenses as a percent of net sales decreased 7.7 percentage
points to 15.8% in the third quarter and 4.2 percentage points to 15.3% in the
first nine months of 2000.




                                       26
<PAGE>   28
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                   PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS - (CONTINUED)

     Segment operating earnings (loss) were as follows (in millions of dollars).

<TABLE>
<CAPTION>
                                                  THREE MONTHS ENDED           NINE MONTHS ENDED
                                                  ------------------           -----------------
                                            SEPTEMBER 30,    OCTOBER 2,     SEPTEMBER 30,     OCTOBER 2,
                                               2000             1999            2000            1999
                                               ----             ----            ----            ----
     <S>                                    <C>              <C>              <C>             <C>
     OPERATING EARNINGS (LOSS)
     Retail Products ...................    $   36.4         $  (60.6)        $  13.0         $ (33.5)
     Activewear ........................         3.9            (35.5)          (32.3)          (28.7)
     Europe ............................         1.9            (10.7)            5.7            (4.2)
     Other .............................         5.8              2.7            14.5            11.2
     Goodwill ..........................        (6.2)            (6.2)          (18.5)          (18.5)
     Mexico closure ....................       (13.1)             --            (13.1)            --
                                            --------         --------         -------         -------
                                            $   28.7         $ (110.3)        $ (30.7)        $ (73.7)
                                            ========         ========         =======         =======
</TABLE>

     Interest expense increased $6,900,000 to $32,200,000 in the third quarter
and $22,300,000 in the first nine months of 2000 to $92,800,000 compared to the
corresponding periods of 1999. The increase reflected a higher average interest
rate. The Company also had a higher average borrowing level reflecting the
elimination of the Company's accounts receivable securitization in the fourth
quarter of 1999. Although the average borrowing level was higher, the Company
did not record interest on $248,500,000 of unsecured 87/8% senior notes (the
"Unsecured Notes") in the first nine months of 2000 in accordance with SOP 90-7.
The Unsecured Notes are included in Liabilities Subject to Compromise in the
accompanying Condensed Consolidated Balance Sheet.

     Other income (expense)-net was favorable $22,200,000 in the third quarter
and $18,700,000 in the first nine months of 2000 compared to the corresponding
periods of 1999. Principal components of net other expense in the third quarter
of 2000 included adequate protection payments (interest payments) in the amount
of $1,500,000 related to the guarantee of personal indebtedness of the Company's
former Chairman, bank fees of $1,100,000 and losses on the sale of property,
plant and equipment of $1,100,000. These unfavorable impacts were partially
offset by a $900,000 gain on marketable equity securities. Principal components
of net other expense in the third quarter of 1999 included a $10,000,000 charge
for a loss contingency on the Company's guarantee of personal indebtedness of
the Company's former Chairman, an $8,000,000 charge for a loss contingency
related to a vacation pay settlement in Louisiana, asset securitization expense
of $2,700,000, debt waiver fees of $2,000,000 and bank fees of $2,300,000.
Principal components of net other income in the first nine months of 2000
included a $16,700,000 gain on the sale of marketable equity securities
partially offset by adequate protection payments (interest payments) in the
amount of $4,400,000 related to the guarantee of personal indebtedness of the
Company's former Chairman, bank fees of $2,800,000, unfavorable currency
translation of $2,700,000 and losses on the sale of property, plant and
equipment of $1,600,000. Principal components of net other expense in the first
nine months of 1999 included a $10,000,000 charge for a loss contingency on the
Company's guarantee of personal indebtedness of the Company's former Chairman,
an $8,000,000 charge for a loss contingency related to a vacation pay settlement
in Louisiana, asset securitization expense of $7,300,000, a write off of debt
premium fees of $2,000,000, debt waiver fees of $2,000,000 and bank fees of
$4,900,000. These favorable impacts were partially offset by an $10,200,000 gain
on the sale of two facilities, a $3,900,000 gain on previously settled
litigation and a $3,900,000 gain on marketable equity securities.


                                       27
<PAGE>   29
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                   PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS - (CONTINUED)

     Reorganization items represent costs incurred by the Company during the
Chapter 11 cases. The reorganization items in the third quarter and first nine
months of 2000 aggregated $9,300,000 and $28,300,000, respectively, and
consisted of professional fees, including legal, accounting and other services
provided to the Company during the Chapter 11 cases. At September 30, 2000,
$10,300,000 of the $28,300,000 incurred in the first nine months of 2000 is
accrued and included in Other accounts payable and accrued expenses in the
accompanying condensed consolidated balance sheet.

     There is no income tax in the Cayman Islands. Income taxes do apply to
results attributable to operations in the U.S. and certain other countries. The
Company's income tax provision for the third quarter and first nine months of
2000 and 1999 consists of a provision for European income taxes. The Company
recorded no U.S. tax benefit at the U.S. statutory rate of 35% on the pretax
loss in the third quarter and first nine months of 2000 primarily because the
Company is unable to realize any current benefit from the operating loss through
carrybacks to prior years, is unable under the Chapter 11 cases to implement
certain income tax planning strategies and expects an operating loss for 2000.

     As a result of the Chapter 11 cases, the utilization of net operating loss
carryforwards and tax credit carryforwards of the Company may be limited under
the Internal Revenue Code. The Company is unable at the present time to quantify
what, if any, limitation may apply to the tax carryforward items.

     Loss per common share from continuing operations, basic and diluted,
consisted of a loss of ($.24) and ($2.26), respectively, in the third quarter
and first nine months of 2000 compared to a loss of ($2.44) and ($2.40),
respectively, in the third quarter and first nine months of 1999. Average common
shares were lower in the first nine months of 2000 due to the exchange of common
shares for FTL, Inc. Preferred Stock in the Cayman Reorganization.



                                       28
<PAGE>   30
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                   PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS - (CONTINUED)

LIQUIDITY AND CAPITAL RESOURCES

     FTL, Inc. and substantially all of its subsidiaries, as
debtors-in-possession, are parties to a Postpetition Credit Agreement dated as
of December 29, 1999 (the "DIP Facility") with Bank of America as agent. The DIP
Facility has been approved by the Bankruptcy Court and includes a total
commitment of $625,000,000 which is comprised of revolving notes of $475,000,000
and a term note of $150,000,000. Letter of Credit obligations under the revolver
portion of the DIP Facility are limited to $175,000,000. The DIP Facility is
intended to provide the Company with the cash and liquidity to conduct its
operations and pay for merchandise shipments at normal levels during the course
of the Chapter 11 cases.

     The maximum borrowings, excluding the term commitments, under the DIP
Facility are limited to the sum of 85% of eligible accounts receivable, 50%-65%
of eligible inventory and the assets existing as of the Petition Date. Various
percentages of the proceeds from the sales of assets (as defined in the DIP
Facility) will permanently reduce the commitments under the DIP Facility.
Qualification of accounts receivable and inventory items as "eligible" is
subject to unilateral change at the discretion of the lenders. Availability,
based on eligible accounts receivable and inventory, under the DIP Facility
(including unrestricted invested cash) at October 28, 2000 was in excess of
$350,000,000.

     The lenders under the DIP Facility have a super-priority administrative
expense claim against the estates of the Debtors. The DIP Facility expires on
June 30, 2001. The DIP Facility is secured by substantially all of the assets of
FTL, Ltd. and its subsidiaries and a perfected pledge of stock of substantially
all FTL, Ltd.'s subsidiaries, including those subsidiaries that did not file
Chapter 11. The DIP Facility contains restrictive covenants including, among
other things, the maintenance of minimum earnings before interest, taxes,
depreciation and amortization and restructuring expenses as defined, limitations
on the incurrence of additional indebtedness, liens, contingent obligations,
sale of assets, capital expenditures and a prohibition on paying dividends. The
DIP loan limits annual capital expenditures to a maximum of $46,000,000. The
Company expects to submit a reorganization plan prior to the expiration of the
DIP Facility. A component of that plan will be a financing agreement to succeed
the DIP Facility.

     Cash provided by operating activities totaled $54,800,000 in the first nine
months of 2000 compared with cash used totaling $129,900,000 in the first nine
months of 1999. The current year period benefited from a reduction in inventory
and from $23,400,000 in net proceeds from the liquidation of the Pro Player
business. Inventory increased in the first nine months of 1999, and discontinued
operations used $26,000,000.

     In the first nine months of 2000, the primary factors in reconciling from
the loss from continuing operations of $151,300,000 to cash provided by
operating activities of $54,800,000 were a decrease in working capital of
$131,800,000, depreciation and amortization of $89,900,000, and cash flows of
$23,400,000 from discontinued operations, partially offset by a gain on
marketable equity securities of $16,700,000 and $18,000,000 of reorganization
payments.

     In the first nine months of 1999, the primary factors in reconciling from
the loss from continuing operations of $163,300,000 to cash used for operating
activities totaling $129,900,000 were an increase in working capital of
$8,400,000, cash flows of $26,000,000 used by discontinued operations, gain on
the sale of property, plant and equipment of $10,500,000 and currency
translation of $5,200,000, partially offset by depreciation and amortization of
$90,800,000.



                                       29
<PAGE>   31

                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                   PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS - (CONTINUED)

LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

     Net cash provided by investing activities in the first nine months of 2000
was $26,400,000 compared with cash used for investing activities totaling
$26,400,000 in the first nine months of 1999. Capital expenditures were lower
($9,200,000 in the first nine months of 2000 compared with $27,800,000 in the
first nine months of 1999). In addition, proceeds from the sale of marketable
equity securities aggregated $16,600,000 in the first nine months of 2000. Net
cash used for investing activities in the first nine months of 1999 included
payments of $12,900,000 under the minimum value guarantee provision of the
Company's synthetic lease agreement and a repayment of $6,800,000 of employment
grants under agreement with the Republic of Ireland. Capital spending, primarily
to support offshore assembly operations, is anticipated to approximate
$40,000,000 in 2000.

     Net cash used for financing activities was $22,300,000 in the first nine
months of 2000 (consisting of net proceeds from DIP financing), compared with
net cash provided by financing activities of $192,600,000 in the first nine
months of 1999. Cash and cash equivalents increased $58,900,000 and $36,300,000
in the first nine months of 2000 and the first nine months of 1999,
respectively.

     In December 1996, the Company entered into a three-year receivables
purchase agreement that enabled it to sell to a third party up to a $250,000,000
undivided interest in a defined pool of its trade accounts receivable. The
maximum amount outstanding as defined under the agreement varied based upon the
level of eligible receivables. The agreement was refinanced in the fourth
quarter of 1999 and increased to $275,000,000 and subsequently terminated with
the Company's bankruptcy filing. Consequently, none of the Company's trade
receivables were securitized at September 30, 2000. Under the agreement,
approximately $289,700,000 of eligible net receivables at October 2, 1999 were
sold to the Company's unconsolidated receivable financing subsidiary, reducing
consolidated notes and accounts receivable. Proceeds of approximately
$221,500,000 from the ultimate purchaser outstanding at October 2, 1999 were
used to reduce borrowings under the Company's revolving lines of credit.

     The Company believes that cash on hand, amounts available under the DIP
Facility and funds from operations will enable the Company to meet its current
liquidity and capital expenditure requirements during the Bankruptcy cases,
although no assurances can be given in this regard. Until a plan of
reorganization is approved, the Company's long-term liquidity and the adequacy
of its capital resources cannot be determined.

     Inherent in a successful plan of reorganization is a capital structure
which permits the Company to generate sufficient cash flow after reorganization
to meet its restructured obligations and fund the current obligations of the
Company. Under the Bankruptcy Code, the rights and treatment of pre-petition
creditors and stockholders may be substantially altered. At this time, it is not
possible to predict the outcome of the Chapter 11 cases, in general, or the
effects of such cases on the business of the Company or on the interests of
creditors and stockholders. Management believes that it is highly unlikely that
current equity security holders will receive any distribution under any
reorganization plan as a result of the issuance of new equity to existing
creditors.

     The Company's debt instruments (excluding the DIP facility), principally
its bank agreements, contain covenants restricting its ability to sell assets,
incur debt, pay dividends and make investments and requiring the Company to
maintain certain financial ratios. The Company is in default under the debt
instruments (excluding the DIP facility).



                                       30
<PAGE>   32
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                   PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS - (CONTINUED)

ACCOUNTING STANDARDS

     In June 1998, the Financial Accounting Standards Board issued Statement No.
133, Accounting for Derivative Instruments and Hedging Activities, which is
required to be adopted in years beginning after June 15, 1999. In June 1999 the
Financial Accounting Standards Board issued Statement No. 137 Deferral of the
Effective Date of FASB Statement No. 133, which defers the effective date to all
fiscal quarters for fiscal years beginning after June 15, 2000. The Statement
permits early adoption as of the beginning of any fiscal quarter after its
issuance. The Company expects to adopt the new Statement effective for the
quarter ending March 31, 2001. The Statement will require the Company to
recognize all derivatives on the balance sheet at fair value. Derivatives that
are not hedges must be adjusted to fair value through income. If the derivative
is a hedge, depending on the nature of the hedge, changes in the fair value of
derivatives will either be offset against the change in fair value of the hedged
assets, liabilities, or firm commitments through earnings or recognized in other
comprehensive income until the hedged item is recognized in earnings. The
ineffective portion of a derivative's change in fair value, based upon criteria
set forth in Statement No. 133, will be immediately recognized in earnings. The
Company believes the impact of Statement 133 will not be material to the results
of operations or financial position of the Company.




                                       31
<PAGE>   33
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                           PART II. OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

a.  EXHIBITS

3(a)*     Amended and Restated Memorandum of Association of Fruit of the Loom,
          Ltd. (incorporated herein by reference to Exhibit 3(a) to the
          Company's Quarterly Report on Form 10-Q for the quarter ended April 3,
          1999).

3(b)*     Amended and Restated Articles of Association of Fruit of the Loom,
          Ltd. (incorporated herein by reference to Exhibit 3(b) to the
          Company's Quarterly Report on Form 10-Q for the quarter ended April 3,
          1999).

4(a)*     $900,000,000 Credit Agreement dated as of September 19, 1997 (the
          "Credit Agreement"), among the several banks and other financial
          institutions from time to time parties thereto (the "Lenders"),
          NationsBank, N.A., as administrative agent for the Lenders thereunder,
          Chase Manhattan Bank, Bankers Trust Company, The Bank of New York and
          the Bank of Nova Scotia, as co-agents (incorporated herein by
          reference to Exhibit 4(a) to the Company's Quarterly Report on Form
          10-Q for the quarter ended September 30, 1997).

4(b)*     Rights Agreement, dated as of March 8, 1996 between Fruit the Loom,
          Inc. and Chemical Mellon Shareholder Services, L.L.C., Rights Agent
          (incorporated herein by reference to Exhibit 4(c) to the Company's
          Annual Report on Form 10-K for the year ended December 31, 1995).

4(c)*     First Amendment to Credit Agreement dated March 26, 1998; Second
          Amendment to Credit Agreement dated July 2, 1998; Third Amendment to
          Credit Agreement dated December 31, 1998; Fourth Amendment to Credit
          Agreement dated March 10, 1999; Second Amended and Restated Pledge
          Agreement dated March 10, 1999 related to the Credit Agreement; and
          Bond Pledge Agreement dated March 10, 1999 related to the Credit
          Agreement (incorporated herein by reference to Exhibit 4(c) to Fruit
          of the Loom, Inc.'s Annual Report on Form 10-K for the year ended
          January 2, 1999).

4(d)*     Indenture dated as of March 25, 1999, among Fruit of the Loom, Inc.,
          as issuer, Fruit of the Loom, Ltd., as guarantor, certain subsidiaries
          of Fruit of the Loom, Inc., as guarantors, and The Bank of New York,
          as trustee of the 87/8% senior Notes due 2006 (incorporated herein by
          reference to Exhibit 4(c) to the Company's Quarterly Report on Form
          10-Q for the quarter ended April 3, 1999).

4(e)*     Fifth Amendment to Credit Agreement dated July 20, 1999 (incorporated
          herein by reference to exhibit 4(d) to the Company's Quarterly Report
          on Form 10-Q for the quarter ended October 2, 1999).

4(f)*     Security Agreement dated March 10, 1999 (incorporated herein by
          reference to Exhibit 4(e) to the Company's Quarterly Report on Form
          10-Q for the quarter ended October 2, 1999).

4(g)*     First Amendment to Security Agreement dated July 20, 1999
          (incorporated herein by reference to Exhibit 4(f) to the Company's
          Quarterly Report on Form 10-Q for the quarter ended October 2, 1999).

4(h)*     Sixth Amendment to Credit Agreement and Limited Waiver dated October
          13, 1999 (incorporated herein by reference to Exhibit 4(g) to the
          Company's Quarterly Report on Form 10-Q for the quarter ended October
          2, 1999).

4(i)*     Loan and Security Agreement dated as of October 29, 1999, among the
          financial institutions from time to time parties thereto (the "Bank
          Lenders"), Bank of America, National Association as administrative
          "Agent" for the Bank Lenders, Banc of America Securities LLC, as
          "Syndication Agent", and FTL Receivables Company, as "Borrower"
          (incorporated herein by reference to Exhibit 4(h) to the Company's
          Quarterly Report on Form 10-Q for the quarter ended October 2, 1999).



                                       32
<PAGE>   34
                    FRUIT OF THE LOOM, LTD. AND SUBSIDIARIES

                    PART II. OTHER INFORMATION - (CONTINUED)

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K (CONTINUED)

a. EXHIBITS (CONTINUED)

4(j)*     $625,000,000 Debtor-in-Possession Credit Facility dated as of December
          29, 1999, with Bank of America, N.A. (incorporated by reference to the
          Company's Current Report on Form 8-K dated December 29, 1999).

27        Financial Data Schedule.

*         Previously filed.

          The Registrant has not listed nor filed as an Exhibit to this
Quarterly Report certain instruments with respect to long-term debt representing
indebtedness of the Registrant and its subsidiaries which do not individually
exceed 10% of the total assets of the Registrant and its subsidiaries on a
consolidated basis. Pursuant to Item 601(b)(4)(iii) of Regulation S-K, the
Registrant agrees to furnish such instruments to the Securities and Exchange
Commission upon request.

b.  REPORTS ON FORM 8-K

          No reports on Form 8-K were filed by the Registrant during the quarter
ended September 30, 2000.



                                       33
<PAGE>   35

                                    SIGNATURE

         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.


                                          FRUIT OF THE LOOM, LTD.
                                               (REGISTRANT)


                                     /s/          G. WILLIAM NEWTON
                                     -------------------------------------------
                                                  G. William Newton
                                                Vice President Finance
                                          and Acting Chief Financial Officer
                                             (Principal Financial Officer
                                              and duly authorized to sign
                                               on behalf of Registrant)

Date: November 14, 2000









                                       34



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission